{"text_format":"1","workbook":"xlsx","n_sheets":14,"sheets":["Simulador de Alternativas PED","Parametrização PED-RBF","Tutorial","Família Real","Aux_1","Aux","Aux VPL Benefício PP3","Fluxo de Caixa PP3","Gráfico Evolução Benefício","Gráfico Evolução 13°","Gráfico VPL","Fluxo de Caixa Anual","Valor Projetado do Benefício","Valor Projetado do 13°"],"not_rendered":{"charts":3,"images":8,"macros":1,"external_links":1,"defined_names":478,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Simulador de Alternativas PED","index":0,"n_rows":148,"n_cols":10,"rows_kept":148,"cut":false,"hidden":false,"merged":[[147,1,147,6],[133,1,133,6],[135,1,135,6],[129,1,129,6],[130,1,130,6],[131,1,131,6],[132,1,132,6],[137,1,137,6],[139,1,139,6],[140,2,140,3],[141,2,141,3],[142,1,142,6],[145,1,145,6],[138,1,138,6],[143,1,143,6],[10,9,10,11],[4,9,4,10],[5,9,5,10],[118,1,118,6],[110,1,110,6],[112,1,112,6],[1,1,1,6],[8,1,8,3],[71,1,71,6],[107,1,107,5],[102,1,102,6],[106,1,106,6],[6,1,6,3],[6,4,6,5],[96,1,96,6],[97,1,97,6],[98,1,98,6],[94,1,94,6],[95,1,95,4],[100,1,100,6],[101,1,101,4],[104,1,104,6],[126,1,126,6],[128,1,128,6],[108,1,108,6],[116,1,116,6],[114,1,114,6],[120,1,120,6],[121,1,121,6],[122,1,122,6],[124,1,124,6],[123,1,123,4]]}
[]
[null,"Simulador de Propostas para o Equacionamento Petros"]
[]
[]
[null,"Dados de Entrada para a Simulação do PED Atual e Alternativas:"]
[]
[null,"Plano PPSP:  ",null,null,null,null,{"$f":"IF(E7=\"\",\"  *\",\"\")","v":"  *"}]
[]
[null,"Valor do Benefício Petros:  ",null,null,null,{"$f":"IF(E9=\"\",\"  *\",\"\")","v":"  *"}]
[]
[null,null,null,"Valor do Benefíco INSS: ",null,{"$f":"IF(E11=\"\",\"  *\",\"\")","v":"  *"},null,null,null,"https://www.discrepantes.com.br/noticias/"]
[]
[null,null,null,"Valor do Teto do INSS (ver nota 4):  ",null,{"$f":"IF(E13=\"\",\"  *\",\"\")","v":"  *"}]
[]
[null,null,null,"Grupo (I - 14,9% / II - 11%): ",null,{"$f":"IF(E15=\"\",\"  *\",\"\")","v":"  *"}]
[]
[null,null,null,{"$f":"CONCATENATE(\"Data de nascimento do Participante \",IF(Idioma = \"BR\",\"(DD/MM/AAAA): \",IF(Idioma = \"IN\",\"(MM/DD/YYYY): \",\"\")))","v":"Data de nascimento do Participante (DD/MM/AAAA): "},null,{"$f":"IF(E17=\"\",\"  *\",\"\")","v":"  *"}]
[]
[null,null,null,"Projeção do IPCA: ",3.7499999999999999E-2,{"$f":"IF(E19=\"\",\"  *\",\"\")","v":""}]
[]
[]
[null,null,null,"Contribuições Extraordinárias são Isentas de IR? (ver nota 11):  ","NÃO",{"$f":"IF(E22=\"\",\"  *\",\"\")","v":""}]
[]
[null,null,null,null,"Contribuições Extraordinárias estão Sujeitas ao Limite de 12% do IR?:  ","SIM"]
[]
[null,null,null,"Quant. Dependentes IR (ver nota 12):  "]
[]
[null,null,null,"Pensão Judicial (ver notas 8 e 12):  "]
[]
[null,null,null,"Isento de IR por doença grave:  ","NÃO",{"$f":"IF(E30=\"\",\"  *\",\"\")","v":""}]
[]
[]
[]
[null,"Dados de Entrada para Simulação do PP3"]
[]
[null,"Possui Dependentes Cadastrados com Direito à Pensão na Petros?",null,null,null,null,{"$f":"IF(F36=\"\",\"*\",\"\")","v":"*"}]
[]
[null,"Valor da Reseva de Migração Individual Informado no Simulador Oficial da Petros",null,null,null,null,{"$f":"IF(F38=\"\",\"*\",\"\")","v":"*"}]
[]
[]
[null,"Modalidade para o Recebimento do Benefício PP3"]
[]
[]
[]
[]
[null,{"$f":"CONCATENATE(\"Benefíco Bruto Petros na Modalidade \", Aux_1!C3)","v":"Benefíco Bruto Petros na Modalidade Prazo Indeterminado"}]
[]
[null,{"$f":"CONCATENATE(\"Saldo Inicial Depositado na Conta de Benefício Concedido\",IF(Memoria_Calculo = TRUE,\"   \",\"\"))","v":"Saldo Inicial Depositado na Conta de Benefício Concedido"},null,null,null,{"$f":"IF(Reserva_Individual_Migracao_Petros <>\"\",Reserva_Individual_Migracao_Petros,\"\")","v":""}]
[]
[null,"Taxa Anual de Juros (Rentabilidade Real Prevista para o PP3 - ver Nota 16)",null,null,null,5.2699999999999997E-2,{"$f":"IF(F50=\"\",\"*\",\"\")","v":""}]
[]
[null,"Regime de Tributação de Imposto de Renda (ver nota 22)",null,null,null,"Progressivo",{"$f":"IF(F52=\"\",\"*\",\"\")","v":""}]
[]
[null,"Deseja Receber 13 Benefícios ao Ano (12 Benefícios + 1 Abono Anual)?",null,null,null,null,{"$f":"IF(F54=\"\",\"*\",\"\")","v":"*"}]
[null,null,null,null,null,null,null,null,1]
[null,"Valor do Benefício Bruto Petros no Plano PP3 por Prazo Indeterminado",null,null,null,{"$f":"IF(AND(Plano<>\"\",Data_Nascimento_Participante<>\"\",Dependentes_Cadastrados<>\"\",Modalidade_Beneficio=\"Prazo Indeterminado\",Saldo_Inicial_Conta<>\"\",Opcao_Abono<>\"\"),Saldo_Inicial_Conta/VPL_Beneficio_PP3_Prazo_Indeterminado,\"\")","v":""},null,null,1]
[null,null,null,null,null,null,null,null,2]
[null,"Prazo Desejado em Anos para o Recebimento da Renda",null,null,null,null,{"$f":"IF(F58=\"\",\"*\",\"\")","v":"*"},null,2]
[null,null,null,null,null,null,null,null,2]
[null,"Quantidade de Benefícios que serão Pagos ao Participante no Plano PP3",null,null,null,{"$f":"IF(AND(Prazo_Recebimento_Definido<>\"\",Opcao_Abono<>\"\"),Prazo_Recebimento_Definido*12,\"\")","v":""},null,null,2]
[null,null,null,null,null,null,null,null,2]
[null,"Quantidade de Abonos Anuais que serão Pagos ao Participante no Plano PP3",null,null,null,{"$f":"IF(AND(Prazo_Recebimento_Definido<>\"\",Opcao_Abono<>\"\"),IF(Opcao_Abono=\"SIM\",Prazo_Recebimento_Definido,0),\"\")","v":""},null,null,2]
[null,null,null,null,null,null,null,null,2]
[null,{"$f":"CONCATENATE(\"Valor do Benefício Bruto Petros no Plano PP3 por Prazo Determinado de \",Prazo_Recebimento_Definido, \" Anos\")","v":"Valor do Benefício Bruto Petros no Plano PP3 por Prazo Determinado de  Anos"},null,null,null,{"$f":"IF(AND(Modalidade_Beneficio=\"Prazo Determinado\",Saldo_Inicial_Conta<>\"\",Opcao_Abono<>\"\",Prazo_Recebimento_Definido<>\"\",Taxa_Juros_Anual_PP3<>\"\"),Saldo_Inicial_Conta/VPL_Beneficio_PP3_Prazo_Determinado,\"\")","v":""},null,null,2]
[null,null,null,null,null,null,null,null,3]
[null,"Percentual Desejado da Reserva Matemática Correspondente ao Benefício",null,null,null,null,{"$f":"IF(F66=\"\",\"*\",\"\")","v":"*"},null,3]
[null,null,null,null,null,null,null,null,3]
[null,{"$f":"CONCATENATE(\"Valor Inicial Benefício Bruto Petros no Plano PP3 com Percentual \", Percentual_Reserva*100, \"% da Reserva\")","v":"Valor Inicial Benefício Bruto Petros no Plano PP3 com Percentual 0% da Reserva"},null,null,null,{"$f":"IF(AND(Modalidade_Beneficio=\"Percentual da Reserva Matemática\",Saldo_Inicial_Conta<>\"\",Percentual_Reserva<>\"\"),Percentual_Reserva*Saldo_Inicial_Conta,\"\")","v":""},null,null,3]
[]
[]
[]
[null,"Tabela Comparativa"]
[null,null,"Sem Equacionar","PED Atual","PED-RBF                             (ver nota 10)","Migração para o PP3"]
[null,"Benefício Bruto Inicial Petros",{"$f":"IF(AND(Plano<>\"\",Beneficio_Petros<>\"\",Teto_INSS<>\"\",Grupo<>\"\"),Beneficio_Petros,\"\")","v":""},{"$f":"IF(AND(Plano<>\"\",Beneficio_Petros<>\"\",Teto_INSS<>\"\",Grupo<>\"\"),Beneficio_Petros,\"\")","v":""},{"$f":"IF(AND(Plano<>\"\",Beneficio_Petros<>\"\",Teto_INSS<>\"\",Grupo<>\"\"),Beneficio_Petros,\"\")","v":""},{"$f":"IF(Fluxo_Rodando = TRUE,Entrada_Beneficio_PP3,IF(AND(Modalidade=1,Valor_Beneficio_Prazo_Indeterminado<>\"\"),Valor_Beneficio_Prazo_Indeterminado,IF(AND(Modalidade=2,Valor_Beneficio_Prazo_Determinado<>\"\"),Valor_Beneficio_Prazo_Determinado,IF(AND(Modalidade=3,Valor_Beneficio_Percentual_Reserva<>\"\"),Valor_Beneficio_Percentual_Reserva,\"\"))))","v":""}]
[null,"Contribuição Normal Total (ver nota 5)",{"$f":"IF(AND(Situacao <> \"Pensionista NR\", Situacao <> \"Pensionista Pré-70\"),IF(Beneficio_Petros<>\"\",IF(Grupo=\"Grupo II\",IF(Beneficio_Petros<=Meio_Teto_INSS,Beneficio_Petros*0.0145,IF(AND(Beneficio_Petros>Meio_Teto_INSS,Beneficio_Petros<Teto_INSS),Beneficio_Petros*0.03-(0.03 - 0.0145) * Meio_Teto_INSS,IF(Beneficio_Petros>=Teto_INSS,Beneficio_Petros*0.11-(0.03 - 0.0145) * Meio_Teto_INSS - (0.11 - 0.03) *  Teto_INSS,\"\"))),IF(Grupo=\"Grupo I\",IF(Beneficio_Petros<=Meio_Teto_INSS,Beneficio_Petros*0.0196,IF(AND(Beneficio_Petros>Meio_Teto_INSS,Beneficio_Petros<Teto_INSS),Beneficio_Petros*0.0406 -(0.0406 - 0.0196) * Meio_Teto_INSS,IF(Beneficio_Petros>=Teto_INSS,Beneficio_Petros*0.149-(0.0406 - 0.0196) * Meio_Teto_INSS - (0.149 - 0.0406) *Teto_INSS,\"\"))),\"\")),\"\"),0)","v":""},{"$f":"Contribuicao_Normal_Sem_Equacionamento","v":""},{"$f":"IF(Beneficio_Petros<>\"\",Contribuicao_Normal_Sem_Equacionamento,\"\")","v":""}]
[null,"Contribuição Normal Básica",null,{"$f":"IF(AND(Beneficio_Petros<>\"\",Situacao<>\"\"),IF(Grupo_Base=\"Grupo II\",IF(Beneficio_Petros<=Meio_Teto_INSS,Beneficio_Petros*0.0145,IF(AND(Beneficio_Petros>Meio_Teto_INSS,Beneficio_Petros<Teto_INSS),Beneficio_Petros*0.03-(0.03 - 0.0145) * Meio_Teto_INSS,IF(Beneficio_Petros>=Teto_INSS,Beneficio_Petros*0.11-(0.03 - 0.0145) * Meio_Teto_INSS - (0.11  - 0.03) * Teto_INSS,\"\"))),IF(Grupo_Base=\"Grupo I\",IF(Beneficio_Petros<=Meio_Teto_INSS,Beneficio_Petros*0.0196,IF(AND(Beneficio_Petros>Meio_Teto_INSS,Beneficio_Petros<Teto_INSS),Beneficio_Petros*0.0406 -(0.0406 - 0.0196) * Meio_Teto_INSS,IF(Beneficio_Petros>=Teto_INSS,Beneficio_Petros*0.149 - (0.0406 - 0.0196) * Meio_Teto_INSS - (0.149 - 0.0406) * Teto_INSS,\"\"))),\"\")),\"\")","v":""}]
[null,"Contribuição Extraordinária PED-2015",null,{"$f":"IF(OR(Ano_Simulacao > (Duracao_PED - 2), Situacao = \"Aposentado Pré-70\", Situacao = \"Pensionista Pré-70\"),0, IF(AND(Beneficio_Petros<>\"\",OR(Situacao=\"Aposentado\",Situacao=\"Pensionista NR\")),IF(Beneficio_Petros<=Meio_Teto_INSS,Beneficio_Petros*0.0453,IF(AND(Beneficio_Petros>Meio_Teto_INSS,Beneficio_Petros<=Teto_INSS),Beneficio_Petros*0.0939 - (0.0939 - 0.0453) * Meio_Teto_INSS,IF(Beneficio_Petros>Meio_Teto_INSS,Beneficio_Petros*0.3444 - (0.0939 - 0.0453) * Meio_Teto_INSS - (0.3444 - 0.0939) * Teto_INSS,\"\"))),\"\"))","v":""}]
[null,"Projetar o PED-2018?             (Ver nota 14)",null,{"$f":"IF(OR(Opcao_PED_2018=FALSE,Ano_Simulacao>Duracao_PED,Situacao=\"Aposentado Pré-70\",Situacao=\"Pensionista Pré-70\"),0,IF(AND(Plano=Aux!D9,Contribuicao_Normal_Grupo_I<>\"\",Situacao<>\"\"),0.645149*Contribuicao_Normal_Grupo_I,IF(AND(Plano=Aux!D10,Contribuicao_Normal_Grupo_I<>\"\",Situacao<>\"\"),0.356869*Contribuicao_Normal_Grupo_I,\"\")))","v":""},null,null,null,null,true]
[null,"Contribuição Extraordinária PED 2015 + PED 2018",null,{"$f":"IF(AND(Contribuicao_Extra_PED_2015<>\"\",Contribuicao_Extra_PED_2018<>\"\"),Contribuicao_Extra_PED_2015+Contribuicao_Extra_PED_2018,\"\")","v":""},{"$f":"IF(OR(Situacao = \"Aposentado Pré-70\", Situacao = \"Pensionista Pré-70\"),0, IF(AND(Beneficio_Petros<>\"\",OR(Situacao=\"Aposentado\",Situacao=\"Pensionista NR\")),IF(Plano = Nao_Repactuado,Percent_Contr_Extra_PED_RBF_PPSP_NR * Beneficio_Petros,IF(Plano = Repactuado,Percent_Contr_Extra_PED_RBF_PPSP_R * Beneficio_Petros,\"\")),\"\"))","v":""}]
[null,"Contribuição Total Petros",{"$f":"IF(AND(Beneficio_Petros<>\"\",Grupo<>\"\",Situacao<>\"\"),Contribuicao_Normal_Sem_Equacionamento + C77 + C78,\"\")","v":""},{"$f":"IF(AND(Beneficio_Petros<>\"\",Grupo<>\"\",Situacao<>\"\"),Contribuicao_Normal_PED+Contribuicao_Extra_PED_2015+Contribuicao_Extra_PED_2018,\"\")","v":""},{"$f":"IF(AND(Beneficio_Petros<>\"\",Grupo<>\"\",Situacao<>\"\"),Contribuicao_Normal_PED_RBF_Total+Contribuicao_Extra_PED_RBF,\"\")","v":""}]
[null,"Base IR 1",{"$f":"IF(AND(Beneficio_Petros<>\"\",Grupo<>\"\",Situacao<>\"\"),IF((1 - Percentual_Peculio)*Contribuicao_Normal_Sem_Equacionamento <= 0.12*Beneficio_Petros, IF((Beneficio_Petros - (1 - Percentual_Peculio)*Contribuicao_Normal_Sem_Equacionamento - Quantidade_Dependentes_IR*Desconto_Dependente - Pensao_Judicial)>0,Beneficio_Petros - (1 - Percentual_Peculio)*Contribuicao_Normal_Sem_Equacionamento - Quantidade_Dependentes_IR*Desconto_Dependente - Pensao_Judicial,0), IF((Beneficio_Petros - 0.12*Beneficio_Petros - Quantidade_Dependentes_IR*Desconto_Dependente - Pensao_Judicial)>0,Beneficio_Petros - 0.12*Beneficio_Petros - Quantidade_Dependentes_IR*Desconto_Dependente - Pensao_Judicial,0)),\"\")","v":""},{"$f":"IF(AND(Beneficio_Petros<>\"\",Grupo<>\"\",Situacao<>\"\"),IF(OR((1 - Percentual_Peculio)*Contribuicao_Normal_PED > 0.12*Beneficio_Petros,AND(((1 - Percentual_Peculio)*Contribuicao_Normal_PED + Contribuicao_Extra_PED_2015 + Contribuicao_Extra_PED_2018)> 0.12*Beneficio_Petros, Isencao_IR_Contribuicoes_Extraordinarias = \"SIM\",Limite_12_IR = \"SIM\")), Beneficio_Petros - 0.12*Beneficio_Petros - Quantidade_Dependentes_IR*Desconto_Dependente - Pensao_Judicial, Beneficio_Petros - (1 - Percentual_Peculio)*Contribuicao_Normal_PED - Quantidade_Dependentes_IR*Desconto_Dependente - Pensao_Judicial - IF(Isencao_IR_Contribuicoes_Extraordinarias = \"SIM\",Contribuicao_Extra_PED_2015 + Contribuicao_Extra_PED_2018,0)),\"\")","v":""},{"$f":"IF(AND(Beneficio_Petros<>\"\",Grupo<>\"\",Situacao<>\"\"),IF(OR((1 - Percentual_Peculio)*Contribuicao_Normal_PED_RBF_Total > 0.12*Beneficio_Petros,AND(((1 - Percentual_Peculio)*Contribuicao_Normal_PED_RBF_Total + Contribuicao_Extra_PED_RBF)> 0.12*Beneficio_Petros, Isencao_IR_Contribuicoes_Extraordinarias = \"SIM\",Limite_12_IR = \"SIM\")), Beneficio_Petros - 0.12*Beneficio_Petros - Quantidade_Dependentes_IR*Desconto_Dependente - Pensao_Judicial, Beneficio_Petros - (1 - Percentual_Peculio)*Contribuicao_Normal_PED_RBF_Total - Quantidade_Dependentes_IR*Desconto_Dependente - Pensao_Judicial - IF(Isencao_IR_Contribuicoes_Extraordinarias = \"SIM\",Contribuicao_Extra_PED_RBF,0)),\"\")","v":""},{"$f":"IF(Beneficio_Bruto_PP3<>\"\",IF((Beneficio_Bruto_PP3 - Quantidade_Dependentes_IR*Desconto_Dependente - Pensao_Judicial)>0,Beneficio_Bruto_PP3 - Quantidade_Dependentes_IR*Desconto_Dependente - Pensao_Judicial,0),\"\")","v":""}]
[null,"Desconto >= 65 Anos",{"$f":"IF(Data_Nascimento_Participante<>\"\",IF((Idade_Atual + Ano_Simulacao - 1)>=65, IF(C81 >= Desconto_65, Desconto_65,  C81),0),\"\")","v":""},{"$f":"IF(Data_Nascimento_Participante<>\"\",IF((Idade_Atual + Ano_Simulacao - 1)>=65, IF(D81 >= Desconto_65, Desconto_65,  D81),0),\"\")","v":""},{"$f":"IF(Data_Nascimento_Participante<>\"\",IF((Idade_Atual + Ano_Simulacao - 1)>=65, IF(E81 >= Desconto_65, Desconto_65,  E81),0),\"\")","v":""},{"$f":"IF(Data_Nascimento_Participante<>\"\",IF((Idade_Atual + Ano_Simulacao - 1)>=65, IF(F81 >= Desconto_65, Desconto_65,  F81),0),\"\")","v":""}]
[null,"Base de Cálculo Imposto Renda",{"$f":"IF(AND(C81<>\"\",C82<>\"\"),C81 - C82,\"\")","v":""},{"$f":"IF(AND(D81<>\"\",D82<>\"\"),D81 - D82,\"\")","v":""},{"$f":"IF(AND(E81<>\"\",E82<>\"\"),E81 - E82,\"\")","v":""},{"$f":"IF(AND(F81<>\"\",F82<>\"\"),IF((F81 - F82)>0,F81 - F82,0),\"\")","v":""}]
[null,"Imposto de Renda",{"$f":"IF(AND(Beneficio_Petros<>\"\",Grupo<>\"\",Situacao<>\"\",Data_Nascimento_Participante<>\"\"), IF(Isento_IR = \"NÃO\",Base_IR*Aliquota - Deduzir,0),\"\")","v":""},{"$f":"IF(AND(Beneficio_Petros<>\"\",Grupo<>\"\",Situacao<>\"\",Data_Nascimento_Participante<>\"\"),IF(Isento_IR = \"NÃO\", Base_IR_PED*Aliquota_PED - Deduzir_PED,0),\"\")","v":""},{"$f":"IF(AND(Beneficio_Petros<>\"\",Grupo<>\"\",Situacao<>\"\",Data_Nascimento_Participante<>\"\"), IF(Isento_IR = \"NÃO\",Base_IR_PED_RBF*Aliquota_PED_RBF - Deduzir_PED_RBF,0),\"\")","v":""},{"$f":"IF(Beneficio_Bruto_PP3<>\"\",IF(Isento_IR = \"NÃO\", IF(Regime_Tributacao_IR = \"Progressivo\",Base_IR_PP3*Aliquota_PP3-Deduzir_PP3,IF(Regime_Tributacao_IR=\"Regressivo\",IF(Ano_Simulacao*12<=Regressivo_Faixa_1_Ate,Regressivo_Faixa_1_Aliquota*Beneficio_Bruto_PP3,IF(AND(Ano_Simulacao*12>Regressivo_Faixa_2_De,Ano_Simulacao*12<=Regressivo_Faixa_2_Ate),Regressivo_Faixa_2_Aliquota*Beneficio_Bruto_PP3,IF(AND(Ano_Simulacao*12>Regressivo_Faixa_3_De,Ano_Simulacao*12<=Regressivo_Faixa_3_Ate),Regressivo_Faixa_3_Aliquota*Beneficio_Bruto_PP3,IF(AND(Ano_Simulacao*12>Regressivo_Faixa_4_De,Ano_Simulacao*12<=Regressivo_Faixa_4_Ate),Regressivo_Faixa_4_Aliquota*Beneficio_Bruto_PP3,IF(AND(Ano_Simulacao*12>Regressivo_Faixa_5_De,Ano_Simulacao*12<=Regressivo_Faixa_5_Ate),Regressivo_Faixa_5_Aliquota*Beneficio_Bruto_PP3,IF(Ano_Simulacao*12>Regressivo_Faixa_6_De,Regressivo_Faixa_6_Aliquota*Beneficio_Bruto_PP3,0)))))))),0),\"\")","v":""}]
[null,"Benefício Líquido",{"$f":"IF(AND(Beneficio_Petros<>\"\",Grupo<>\"\",Situacao<>\"\",Data_Nascimento_Participante<>\"\"), IF((Beneficio_Petros - Contribuicao_Normal_Sem_Equacionamento  - C77 - C78 - IR  - Pensao_Judicial) > 0,Beneficio_Petros - Contribuicao_Normal_Sem_Equacionamento  - C77 - C78 - IR  - Pensao_Judicial,0),\"\")","v":""},{"$f":"IF(AND(Beneficio_Petros<>\"\",Grupo<>\"\",Situacao<>\"\",Data_Nascimento_Participante<>\"\"), IF((Beneficio_Petros - Contribuicao_Normal_PED - Contribuicao_Extra_PED_2015 - Contribuicao_Extra_PED_2018 - IR_PED  - Pensao_Judicial) > 0,Beneficio_Petros - Contribuicao_Normal_PED - Contribuicao_Extra_PED_2015 - Contribuicao_Extra_PED_2018 - IR_PED  - Pensao_Judicial,0),\"\")","v":""},{"$f":"IF(AND(Beneficio_Petros<>\"\",Grupo<>\"\",Situacao<>\"\",Data_Nascimento_Participante<>\"\"),IF((Beneficio_Petros - Contribuicao_Normal_PED_RBF_Total - Contribuicao_Extra_PED_RBF - IR_PED_RBF - Pensao_Judicial) > 0,Beneficio_Petros - Contribuicao_Normal_PED_RBF_Total - Contribuicao_Extra_PED_RBF - IR_PED_RBF - Pensao_Judicial,0),\"\")","v":""},{"$f":"IF(AND(Beneficio_Bruto_PP3<>\"\",Beneficio_Bruto_PP3<>0,Data_Nascimento_Participante<>\"\"),IF((Beneficio_Bruto_PP3-IR_PP3-Pensao_Judicial)>0,Beneficio_Bruto_PP3-IR_PP3-Pensao_Judicial,0),IF(Beneficio_Bruto_PP3=0,0,\"\"))","v":""}]
[null,"Contribuição Adicional 13°",null,null,{"$f":"IF(AND(Beneficio_Petros<>\"\",Situacao<>\"\",Data_Nascimento_Participante<>\"\"), IF(Situacao = \"Aposentado\", Percent_Contr_Extra_Abono_PED_RBF*(Beneficio_Petros - Contribuicao_Normal_PED_RBF_Total),0),\"\")","v":""}]
[null,"13° Líquido",{"$f":"IF(AND(Beneficio_Petros<>\"\",Grupo<>\"\",Situacao<>\"\",Data_Nascimento_Participante<>\"\"),IF((Beneficio_Petros - Contribuicao_Normal_Sem_Equacionamento -  C77 - C78 - IR - Pensao_Judicial) > 0,Beneficio_Petros - Contribuicao_Normal_Sem_Equacionamento -  C77 - C78 - IR - Pensao_Judicial,0),\"\")","v":""},{"$f":"IF(AND(Beneficio_Petros<>\"\",Grupo<>\"\",Situacao<>\"\",Data_Nascimento_Participante<>\"\"),IF((Beneficio_Petros - Contribuicao_Normal_PED - Contribuicao_Extra_PED_2015 - Contribuicao_Extra_PED_2018 - IR_PED - Pensao_Judicial) > 0,Beneficio_Petros - Contribuicao_Normal_PED - Contribuicao_Extra_PED_2015 - Contribuicao_Extra_PED_2018 - IR_PED - Pensao_Judicial,0),\"\")","v":""},{"$f":"IF(AND(Beneficio_Petros<>\"\",Situacao<>\"\",Data_Nascimento_Participante<>\"\"),IF((Beneficio_Petros - Contribuicao_Normal_PED_RBF_Total - Contribuicao_Extra_PED_RBF - Contribuicao_Adicional_13_PED_RBF - IR_PED_RBF - Pensao_Judicial) > 0,Beneficio_Petros - Contribuicao_Normal_PED_RBF_Total - Contribuicao_Extra_PED_RBF - Contribuicao_Adicional_13_PED_RBF - IR_PED_RBF - Pensao_Judicial,0),\"\")","v":""},{"$f":"IF(Beneficio_Bruto_PP3<>\"\",IF(Opcao_Abono=\"SIM\",Beneficio_Liquido_PP3,0),\"\")","v":""}]
[]
[]
[]
[null,"ATENÇÃO: a execução do Fluxo de Caixa Anual irá demorar alguns minutos. Após pressionar o botão, AGUARDE!!!"]
[]
[null,"Notas:"]
[]
[null,"1 - ATENÇAO! Este Simulador não foi desenvolvido pela Petros. As premissas de cálculo aqui adotadas no cálculo do benefício PP3 e de seu recálculo atuarial anual podem ser muito diferentes das que são empregadas no Simulador da Petros e, até o momento, não há como aferí-las, já que o Simulador da Petros não é acompanhado de memória de cálculo. Portanto, embora este Simulador tente reproduzir, de forma aproximada, os resultados finais apresentados no Simulador PP3 Oficial da Petros, tais resultados devem ser encarados com reservas, a fim de não criar falsas expectativas ou influenciar tomadas de decisão equivocadas. Caso o benefício inicial PP3 calculado por este Simulador apresente erro excessivo, quando comparado com o valor informado no Simulador Oficial da Petros, recomenda-se desconsiderar as projeções referentes ao PP3 aqui apresentadas, bem como sua comparação com as demais alternativas para o equacionamento."]
[]
[null,"2 - Este Simulador aplica-se somente aos Participantes Pós-70 Aposentados."]
[]
[null,"3 - Os campos que contêm um asterisco vermelho do lado direito são de preenchimento obrigatório."]
[]
[null,"4 - O valor do \"Teto do INSS\" a ser utilizado na simulação deve ser compatível com a data do contracheque utilizado. Caso os valores dos benefícios Petros e do INSS considerados sejam valores de 2018, deverá ser utilizado o teto do INSS vigente naquele ano (R$5.645,80). Se os valores dos benefícios utilizados como dados de entrada forem de 2019, deverá ser utilizado o teto do INSS correspondente (R$5.839,45)."]
[]
[null,"5 - O valor da Contribuição Total Petros calculado no simulador corresponde à soma das parcelas indicadas no contracheque como \"Contribuição Petros\" e \"Contribuição Petros Ref. Pecúlio\"."]
[]
[null,"6 - Para as projeções futuras dos reajustes anuais na tabela salarial da Patrocinadoras está sendo utilizado o IPCA."]
[]
[null,"7 - Na ausência de projeções futuras do INPC, as correções anuais do  teto do INSS e do benefício INSS estão sendo feitas de acordo com a projeção futura adotada para o IPCA. "]
[]
[null,"8 - O valor da pensão judicial, quando incluído na simulação, é reajustado, anualmente, de acordo com a variação anual do valor do benefício bruto apurado para a alternativa considerada."]
[]
[null,"9 - As tabelas progressivas das Contribuições Petros Normal e Extraordinária, onde aplicáveis, estão sendo reajustadas, anualmente, de acordo com o teto reajustado do INSS."]
[]
[null,"10 - A alternativa aqui denominada PED-RBF corresponde ao PED com Redução de Benefícios Futuros,  conforme proposta apresentada pelo presidente da Petros, em palestra proferida no dia 15/10/2019. Esta proposta, caso aprovada, irá substituir o PED Atual e aplica-se a todos os participantes, independentemente de adesão voluntária."]
[]
[null,"11 - Até o momento, as Contribuições Extraordinárias não são isentas de imposto de renda. Isto pesa, desfavoravelmente, no cálculo dos valores dos benefícios liquidos do PED Atual e PED-RBF. Recomenda-se que, além deste cenário, seja também simulado um novo cenário em que as Contribuições Extraordinárias sejam isentas de imposto de renda. Este é um cenário possível de ocorrer nos próximos anos e influencia, significativamente, a comparação entre as alternativas."]
[]
[null,"12 - Recomenda-se que dados de entrada que proporcionem descontos temporários no contracheque, tais como quantidade de filhos dependentes para efeito de desconto no imposto de renda e pensão judicial concedida por tempo limitado, não sejam incluídos nas simulações de longo prazo. Nas simulações de longo prazo, devem ser considerados apenas o cônjuge, caso seja dependente, filhos incapazes e demais itens de descontos que irão permanecer no contracheque por todo o período de simulação. "]
[]
[null,{"$f":"CONCATENATE(\"13 - Na situação sem equacionamento, no PED Atual e no PED-RBF, a Contribuição Petros Ref. Pecúlio é calculada como sendo correspondente a \",Aux!R21 * 100,\"% da Contribuição Total Petros calculada pelo Simulador. Esta contribuição não é dedutível da base de cálculo do Imposto de Renda.\")","v":"13 - Na situação sem equacionamento, no PED Atual e no PED-RBF, a Contribuição Petros Ref. Pecúlio é calculada como sendo correspondente a 2,777% da Contribuição Total Petros calculada pelo Simulador. Esta contribuição não é dedutível da base de cálculo do Imposto de Renda."}]
[]
[null,"14 - Nas simulações de longo prazo do PED Atual as projeções do PED-2018 serão sempre consideradas, independentemente da seleção feita pelo usuário na linha correspondente ao mesmo. As demais alternativas ao equacionamento já visam solucionar todo o déficit acumulado."]
[]
[null,"15 - Este Simulador emprega a Tábua de Mortalidade Experiência Petros 2013 para o PPSP-R e Experiência Petros 2017 para o PPSP-NR. "]
[]
[null,"16 - A Taxa Anual de Juros adotada deve corresponder à taxa real que irá rentabilizar o Plano PP3. A taxa empregada no Simulador Petros é de 5,27% a.a. Este Simulador permite que esta taxa seja alterado pelo usuário, caso deseje simular o PP3 em diferentes cenários."]
[]
[null,"17 - Estão previstas reavaliações periódicas do valor do Benefício Bruto PP3 a ser pago pela Petros, levando-se em conta fatores como o aumento da expectativa de vida do Participante e a evolução das reservas individuais frente ao rendimento real do Plano PP3. Tais efeitos podem ser observados no Fluxo de Caixa do PP3, parte integrante deste Simulador."]
[]
[null,"18 - A alternativa PED-RBF, além da manutenção da Contribução Normal já existente, introduz Contribuições Extraordinárias, conforme descritas a seguir:"]
[null,{"$f":" CONCATENATE(\"a) instituição de Contribuição Extraordinária de caráter permanente e com alíquota única correspondente a \",Percent_Contr_Extra_PED_RBF_PPSP_R * 100,\"%, incidente sobre o valor benefício, no caso dos atuais Participantes Aposentados Repactuados\",\";\")","v":"a) instituição de Contribuição Extraordinária de caráter permanente e com alíquota única correspondente a 13,7%, incidente sobre o valor benefício, no caso dos atuais Participantes Aposentados Repactuados;"}]
[null,{"$f":"CONCATENATE(\"b) instituição de Contribuição Extraordinária de caráter permanente  e com alíquota única correspondente a \",Percent_Contr_Extra_PED_RBF_PPSP_NR*100,\"%, incidente sobre o valor benefício, no caso dos atuais Participantes Aposentados Não Repactuados\",\";\")","v":"b) instituição de Contribuição Extraordinária de caráter permanente  e com alíquota única correspondente a 14,57%, incidente sobre o valor benefício, no caso dos atuais Participantes Aposentados Não Repactuados;"}]
[null,"c) manutenção da Contribuiçãos Normal para o custeio do plano, porém com valor flutuante;"]
[null,{"$f":"CONCATENATE(\"d) instituição de Teto Máximo para o valor do Pecúlio por Morte, equivalente a \", Teto_Peculio_PED_RBF,\";\")","v":"d) instituição de Teto Máximo para o valor do Pecúlio por Morte, equivalente a 2 x Renda Global;"}]
[null,{"$f":" CONCATENATE(\"e) instituição de Contribuição Extraordinária, equivalente a \",Percent_Contr_Extra_Abono_PED_RBF * 100,\"%, incidente sobre o valor do Abono Anual já descontado da Contribuição Normal. Contribuição Extraordinária de caráter permanente;\")","v":"e) instituição de Contribuição Extraordinária, equivalente a 30%, incidente sobre o valor do Abono Anual já descontado da Contribuição Normal. Contribuição Extraordinária de caráter permanente;"}]
[]
[null,"19 - Adicionalmente, com a implantação do PED-RBF será promovida a segregação dos participantes Pré-70, acarretando redução no valor do déficit atribuído aos Pós-70. O PED-RBF contempla, ainda, o aumento da TCF da diferença de pensão."]
[]
[null,"20 - A estimativa do PED-2018, aplicável ao PED Atual, considera o equacionamento de todo o déficit ainda não equacionado, existente na data 31/12/2018. Conforme o Relatório Anual 2018, emitido pela Petros, temos a seguinte situação para cada um dos planos existentes:"]
[]
[null,"Equilíbrio Técnico a equacionar"]
[null,"PPSP-NR ",2839475868.4499998]
[null,"PPSP-R",5566877001.3500004]
[]
[null,"21 - Com exceção do PED Atual, todas as demais alternativas para o equacionamento são apenas propostas e não têm data de implantação definida. Portanto, para efeito de comparação entre as mesmas, todas as alternativas são consideradas como tendo início de vigência na mesma data. "]
[]
[null,"22 - Ao migrar para o PP3, o Participante terá que optar por um dos regimes de tributação de imposto de renda. Os regimes existentes são o Progressivo e o Regressivo. Caso o Participante faça opção pelo regime Regressivo, deverá estar atento ao fato que a aliquota inicial aplicável ao mesmo é de 35%, que será gradativamente reduzida com o passar do tempo. Esta alíquota inicial de 35% será aplicada nos 2 primeiros anos após a migração e incidirá, inclusive, sobre o Saque Único, caso o Participante tenha feito opção pelo mesmo."]
[]
[null,"23 - As alternativas PED-RBF e PP3 encontram-se ainda em estudos e este Simulador tenta reproduzir as regras definidas até o momento.\n"]

{"sheet":"Parametrização PED-RBF","index":1,"n_rows":16,"n_cols":12,"rows_kept":16,"cut":false,"hidden":true,"merged":[[1,1,1,11],[15,2,15,13],[17,2,17,13]]}
[]
[null,"Parametrização da Altenativa PED-RBF"]
[]
[]
[null,null,null,"PPSP-R",null,"PPSP-NR",null,"Ambos os Planos"]
[]
[null,null,"Contribuição Extraordinária:",0.13700000000000001,null,0.1457]
[]
[null,null,"Teto Pecúlio por Morte:",null,null,null,null,"2 x Renda Global"]
[]
[null,null,"Contribuição Extra Abono Anual:",null,null,null,null,0.3,null,"Prazo:","Permanente"," anos"]
[]
[]
[]
[null,null,"Notas:"]
[null,null,"1 - A alternativa aqui denominada PED-RBF corresponde ao PED com Alteração de Direitos,  conforme proposta apresentada pelo presidente da Petros, em palestra proferida no dia 15/10/2019."]

{"sheet":"Tutorial","index":2,"n_rows":37,"n_cols":2,"rows_kept":37,"cut":false,"hidden":true,"merged":[[74,1,74,16],[63,1,63,16],[64,1,64,16],[65,1,65,16],[66,1,66,16],[67,1,67,16],[68,1,68,16],[69,1,69,16],[70,1,70,16],[71,1,71,16],[72,1,72,16],[73,1,73,16],[62,1,62,16],[51,1,51,16],[52,1,52,16],[53,1,53,16],[54,1,54,16],[55,1,55,16],[56,1,56,16],[57,1,57,16],[58,1,58,16],[59,1,59,16],[60,1,60,16],[61,1,61,16],[50,1,50,16],[39,1,39,16],[40,1,40,16],[41,1,41,16],[42,1,42,16],[43,1,43,16],[44,1,44,16],[45,1,45,16],[46,1,46,16],[47,1,47,16],[48,1,48,16],[49,1,49,16],[38,1,38,16],[28,1,28,16],[29,1,29,16],[30,1,30,16],[31,1,31,16],[32,1,32,16],[33,1,33,16],[34,1,34,16],[35,1,35,16],[36,1,36,16],[37,1,37,16],[27,1,27,16],[15,1,15,16],[16,1,16,16],[17,1,17,16],[18,1,18,16],[19,1,19,16],[21,1,21,16],[22,1,22,16],[23,1,23,16],[24,1,24,16],[25,1,25,16],[26,1,26,16],[14,1,14,16],[0,1,0,16],[1,1,1,16],[2,1,2,16],[3,1,3,16],[4,1,4,16],[5,1,5,16],[6,1,6,16],[7,1,7,16],[9,1,9,16],[11,1,11,16],[13,1,13,16]]}
[]
[null,"TUTORIAL"]
[]
[null,"1° Passo: Preencha todos dos dados de entrada necessários à simulação. Os campos cujo preenchimento é obrigatório são identificados com um asterisco vermelho do lado direito (*)."]
[]
[null,"2° Passo: Analise os resultados apresentados na Tabela Comparativa (Figura 1). Nesta tabela, são indicados os cálculos correspondentes ao primeiro contracheque, para cada uma das alternativas ao equacionamento. "]
[null,"O usuário não deve se precipitar e tentar concluir qual é a melhor alternativa aplicável ao seu caso com base apenas nas informações contidas na Tabela Comparativa. As alternativas analisadas têm durações diferentes e podem conter particularidades, tais como deflator ou outras medidas saneadoras de prazo limitado, cujos efeitos ao logo do tempo só poderão ser avaliados com a execução do Passo 3."]
[]
[]
[null,"Figura 1"]
[]
[null,"3° Passo: Pressione o botão Fluxo de Caixa Anual, localizado logo abaixo da Tabela Comparativa (Figura 1). A exibição dos resultados poderá demorar alguns minutos, dependendo da capacidade de processamento do seu computador; portanto, aguarde."]
[]
[null,"4° Passo: Algum tempo após ter sido acionado o botão Fluxo de Caixa Anual, será apresentada a janela mostrada na Figura 2, onde deverá ser informada a expectativa de vida do usuário. O valor sugerido corresponde à expectativa média de vida de indivíduos com a sua idade. Para aceitá-la, aperte OK."]
[]
[null,"Figura 2"]
[]
[null,"5° Passo: Logo em seguida, será apresentada a janela mostrada na Figura 3, onde deverá ser informada a taxa de atratividade anual a ser utilizada nos cálculos de VPL (Valor Presente Líquido). Para simplesmente aceitar o valor sugerido, aperte OK."]
[]
[null,"Figura 3"]
[]
[null,"6° Passo: Imediatamente após, será mostrada Tabela Perdas Anuas Projetadas, indicada na Figura 4. Nesta tabela, são apresentados, para cada uma das alternativas analisadas, os resultados da soma das perdas incorridas nos 12 benefícios mensais Petros recebidos, adicionada à perda no 13° do ano correspondente. A sequência de linhas da tabela vai desde o Ano 1 até o ano correspondente à expectativa de vida do usuário, informada no Passo 4."]
[null,"As perdas anuais no benefício Petros e no 13° estão indicadas em valores futuros; porém, no rodapé da tabela, é apresentado, em vermelho, o valor presente líquido (VPL) das perdas acumuladas até o último ano da expectativa de vida do usuário, incluindo a perda no pecúlio e perdas residuais, quando aplicáveis, bem outras informações de interresse. Obviamente, a alternativa menos onerosa para o usuário será aquela que ocasione as menores perdas acumuladas ao final de sua expectativa de vida."]
[null,"Porém, é importante salientar que a idade limite média de um indivíduo aumenta a cada ano vivido. Portanto, a melhor maneira de analisar as perdas causadas por cada alternativa ao longo do tempo será através de um gráfico Valor Presente Líquido das Perdas x Expectativa de Vida, conforme descrito no Passo 7."]
[]
[]
[null,"Figura 4"]
[]
[null,"Passo 7: Para exibir o Gráfico Valor Presente Líquido das Perdas x Expectativa de Vida basta pressionar o botão Exibir Gráfico VPL x Expec. Vida, existente logo abaixo da Tabela Perdas Anuais Projetadas (ver Figura 4)."]
[null,"O gráfico exibido terá aspecto semelhante ao mostrado na Figura 5 e, como se pode observar na figura, as linhas do gráfico podem se cruzar ao longo do tempo, indicando que uma alternativa que era a mais vantajosa nos primeiros anos de expectativa de vida do participante poderá deixar de ser nos anos subsequentes."]
[null,"No gráfico mostrado na Figura 5 podemos ver que, para expectativas de vida de até 2 anos, a alternativa menos onerosa para o participante é a correspondente ao PED Atual, em vermelho. Porém, no segundo ano as linhas do gráfico se cruzam e, a partir de então, a alternativa correspodente ao PED-RBF, em verde, passa a ser a menos onerosa, situação esta que permanece até o 42° ano de expectativa de vida, quando então, a alternativa correspondente ao PED Atual, em vermelho, volta e ser a menos onerosa, mantendo-se assim até o 50° ano de expectativa de vida, que corresponde ao final do gráfico."]
[null,"O formato, a posição das curvas e se elas irão ou não se cruzar dependerá do perfil do participante. O exemplo mostrado na Figura 5 é hipotético e visa tão somente esclarecer como interpretar o gráfico. Cabe ao usuário simular sua situação real e interpretar o gráfico resultante."]
[]
[]
[null,"Figura 5"]
[]
[null,"Passo 8: Como se pode ver na parte inferior da Figura 4, há vários outros botões na Tabela Perdas Anuais Projetadas, que permitem a exibição de tabelas e gráficos correspondentes à Projeção do Valor do Benefício, do 13° e o Fluxo de Caixa do PP3. Basta pressionar o botão correspondente para se ter acesso à tabela ou gráfico desejado."]

{"sheet":"Família Real","index":3,"n_rows":18,"n_cols":11,"rows_kept":18,"cut":false,"hidden":true,"merged":[[3,2,3,10],[9,8,9,10]]}
[]
[]
[]
[null,null,"Dependentes Cadastrados na Petros com Direito à Pensão por Morte"]
[]
[null,null,null,"Cônjuge:",null,{"$f":"IF(Conjuge_Cadastrado=\"\",\"*\",\"\")","v":"*"}]
[]
[null,null,null,"Data de Nascimento do Cônjuge:",null,null,null,null,null,null,{"$f":"IF(AND(Conjuge_Cadastrado=\"SIM\",Data_Nascimento_Conjuge=\"\"),\"*\",\"\")","v":""}]
[]
[null,null,null,"Filhos:",null,{"$f":"IF(Filhos_Cadastrados=\"\",\"*\",\"\")","v":"*"},"Quantidade",null,"Dependente Incapaz?"]
[]
[null,null,null,"Data de Nascimento do Filho 1:",null,null,null,null,{"$f":"IF(AND(Filhos_Cadastrados=\"SIM\",Quantidade_Filhos>=1,Data_Nascimento_Filho_1=\"\"),\"*\",\"\")","v":""},"NÃO",{"$f":"IF(AND(Filhos_Cadastrados=\"SIM\",Quantidade_Filhos>=1,Pensao_Vitalicia_Filho_1=\"\"),\"*\",\"\")","v":""}]
[]
[null,null,null,"Data de Nascimento do Filho 2:",null,null,null,null,{"$f":"IF(AND(Filhos_Cadastrados=\"SIM\",Quantidade_Filhos>=2,Data_Nascimento_Filho_2=\"\"),\"*\",\"\")","v":""},"NÃO",{"$f":"IF(AND(Filhos_Cadastrados=\"SIM\",Quantidade_Filhos>=2,Pensao_Vitalicia_Filho_2=\"\"),\"*\",\"\")","v":""}]
[]
[null,null,null,"Data de Nascimento do Filho 3:",null,null,null,null,{"$f":"IF(AND(Filhos_Cadastrados=\"SIM\",Quantidade_Filhos>=3,Data_Nascimento_Filho_3=\"\"),\"*\",\"\")","v":""},"NÃO",{"$f":"IF(AND(Filhos_Cadastrados=\"SIM\",Quantidade_Filhos>=3,Pensao_Vitalicia_Filho_3=\"\"),\"*\",\"\")","v":""}]
[]
[null,null,null,"Data de Nascimento do Filho 4:",null,null,null,null,{"$f":"IF(AND(Filhos_Cadastrados=\"SIM\",Quantidade_Filhos>=4,Data_Nascimento_Filho_4=\"\"),\"*\",\"\")","v":""},"NÃO",{"$f":"IF(AND(Filhos_Cadastrados=\"SIM\",Quantidade_Filhos>=4,Pensao_Vitalicia_Filho_4=\"\"),\"*\",\"\")","v":""}]

{"sheet":"Aux_1","index":4,"n_rows":3,"n_cols":3,"rows_kept":3,"cut":false,"hidden":true,"merged":[[1,1,1,4],[2,2,2,4]]}
[]
[null,"Modalidade de Benefício"]
[null,1,{"$f":"IF(B3=1,\"Prazo Indeterminado\",IF(B3=2,\"Prazo Determinado\",IF(B3=3,\"Percentual da Reserva Matemática\",\"\")))","v":"Prazo Indeterminado"}]

{"sheet":"Aux","index":5,"n_rows":183,"n_cols":25,"rows_kept":183,"cut":false,"hidden":true,"merged":[[101,8,101,15],[2,21,2,23],[3,21,3,22],[2,14,2,15],[1,14,1,17],[81,2,81,3],[81,4,81,5],[82,1,83,1],[82,2,82,3],[82,4,82,5]]}
[]
[null,"Grupos",null,"Teto INSS",null,"1/2 Teto",null,"Situação",null,null,null,null,null,null,"Tabela de Imposto de Renda"]
[null,null,null,5839.45,null,{"$f":"Teto_INSS/2","v":0},null,null,null,"Teste Sem Equac.","Teste PED","Teste PP3","Teste PED-RBF","Teste NPP","Base",null,"Alíquota ","Deduzir",null,null,null,"Tabela I.R - Regime Regressivo"]
[null,"Grupo I",null,5645.8,null,null,null,"Aposentado",null,{"$f":"IF(AND(Base_IR>=O4,Base_IR<=P4),TRUE,\"\")","v":""},{"$f":"IF(AND(Base_IR_PED>=O4,Base_IR_PED<=Aux!P4),TRUE,\"\")","v":""},{"$f":"IF(AND(Base_IR_PP3>=O4,Base_IR_PP3<=P4),TRUE,\"\")","v":""},{"$f":"IF(AND(Base_IR_PED_RBF>=O4,Base_IR_PED_RBF<=P4),TRUE,\"\")","v":""},{"$f":"IF(AND(Base_IR_NPP>=O4,Base_IR_NPP<=P4),TRUE,\"\")","v":{"$error":"#NAME?"}},0,1903.08,0,0,"Faixa 1",null,null,"Prazo em Meses",null,"Alíquota"]
[null,"Grupo II",null,null,null,null,null,"Aposentado Pré-70",null,{"$f":"IF(AND(Base_IR>=O5,Base_IR<=P5),TRUE,\"\")","v":""},{"$f":"IF(AND(Base_IR_PED>=O5,Base_IR_PED<=Aux!P5),TRUE,\"\")","v":""},{"$f":"IF(AND(Base_IR_PP3>=O5,Base_IR_PP3<=P5),TRUE,\"\")","v":""},{"$f":"IF(AND(Base_IR_PED_RBF>=O5,Base_IR_PED_RBF<=P5),TRUE,\"\")","v":""},{"$f":"IF(AND(Base_IR_NPP>=O5,Base_IR_NPP<=P5),TRUE,\"\")","v":{"$error":"#NAME?"}},1903.09,2826.65,7.4999999999999997E-2,142.80000000000001,"Faixa 2",null,null,"> que","<= que"]
[null,null,null,null,null,null,null,"Pensionista NR",null,{"$f":"IF(AND(Base_IR>=O6,Base_IR<=P6),TRUE,\"\")","v":""},{"$f":"IF(AND(Base_IR_PED>=O6,Base_IR_PED<=Aux!P6),TRUE,\"\")","v":""},{"$f":"IF(AND(Base_IR_PP3>=O6,Base_IR_PP3<=P6),TRUE,\"\")","v":""},{"$f":"IF(AND(Base_IR_PED_RBF>=O6,Base_IR_PED_RBF<=P6),TRUE,\"\")","v":""},{"$f":"IF(AND(Base_IR_NPP>=O6,Base_IR_NPP<=P6),TRUE,\"\")","v":{"$error":"#NAME?"}},2826.66,3751.05,0.15,354.8,"Faixa 3",null,null,0,24,0.35,"Faixa 1"]
[null,"Opções",null,"Plano",null,null,null,"Pensionista Pré-70",null,{"$f":"IF(AND(Base_IR>=O7,Base_IR<=P7),TRUE,\"\")","v":""},{"$f":"IF(AND(Base_IR_PED>=O7,Base_IR_PED<=Aux!P7),TRUE,\"\")","v":""},{"$f":"IF(AND(Base_IR_PP3>=O7,Base_IR_PP3<=P7),TRUE,\"\")","v":""},{"$f":"IF(AND(Base_IR_PED_RBF>=O7,Base_IR_PED_RBF<=P7),TRUE,\"\")","v":""},{"$f":"IF(AND(Base_IR_NPP>=O7,Base_IR_NPP<=P7),TRUE,\"\")","v":{"$error":"#NAME?"}},3751.06,4664.68,0.22500000000000001,636.13,"Faixa 4",null,null,24,48,0.3,"Faixa 2"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Base_IR>=O8,Base_IR<=P8),TRUE,\"\")","v":""},{"$f":"IF(AND(Base_IR_PED>=O8,Base_IR_PED<=Aux!P8),TRUE,\"\")","v":""},{"$f":"IF(AND(Base_IR_PP3>=O8,Base_IR_PP3<=P8),TRUE,\"\")","v":""},{"$f":"IF(AND(Base_IR_PED_RBF>=O8,Base_IR_PED_RBF<=P8),TRUE,\"\")","v":""},{"$f":"IF(AND(Base_IR_NPP>=O8,Base_IR_NPP<=P8),TRUE,\"\")","v":{"$error":"#NAME?"}},4664.6899999999996,999999999,0.27500000000000002,839.36,"Faixa 5",null,null,48,72,0.25,"Faixa 3"]
[null,"SIM",null,"PPSP-NR (Não Repactuados)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,72,96,0.2,"Faixa 4"]
[null,"NÃO",null,"PPSP-R (Repactuados)",null,null,null,null,null,null,null,null,null,null,null,null,"Alíquota ","Deduzir",null,null,null,96,120,0.15,"Faixa 5"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Duração do PED (anos)",18,null,"Sem Equac.",{"$f":"VLOOKUP(TRUE,J4:R8,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(TRUE,J4:R8,9,FALSE)","v":{"$error":"#N/A"}},null,null,null,120,null,0.1,"Faixa 6"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PED",{"$f":"VLOOKUP(TRUE,K4:R8,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(TRUE,K4:R8,8,FALSE)","v":{"$error":"#N/A"}}]
[null,"Opções",null,"Situação",null,null,null,null,null,null,null,null,"Ano de Simulação",1,null,"PP3",{"$f":"VLOOKUP(TRUE,L4:R8,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(TRUE,L4:R8,7,FALSE)","v":{"$error":"#N/A"}}]
[null,"NÃO",null,"Aposentado",null,null,null,null,null,null,null,null,null,null,null,"PED-RBF",{"$f":"VLOOKUP(TRUE,M4:R8,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(TRUE,M4:R8,6,FALSE)","v":{"$error":"#N/A"}}]
[null,"SIM",null,null,null,null,null,null,null,"Fluxo Rodando",false,null,null,null,null,"NPP",{"$f":"VLOOKUP(TRUE,N4:R9,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(TRUE,N4:R9,5,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Progressivo"]
[null,null,null,null,null,null,null,null,null,"Gr. VPL Rodando",false,null,"Regressivo",null,null,null,"Depend.",189.59]
[null,"Grupo Base"]
[null,"Grupo I",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Desconto >= 65 ",1903.98]
[null,null,null,null,null,null,null,null,null,null,null,"Nome da Série","Benef. Bruto sem PED"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Percentual Pecúlio:",2.777E-2]
[null,"Grupo Unif.",null,null,null,null,null,null,null,null,null,"Nome da Série","Benef. Líq. sem PED",null,null,null,null,null,null,"PPSP-R",null,"PPSP-NR"]
[null,"Grupo I",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Percent. Pec. NPP:",{"$f":"IF(Situacao=\"Aposentado\",IF(AND(Teste_CN_Aposentado=TRUE,Teste_Aumento_CN_Aposentado=TRUE),IF(AND(Plano<>\"\",Plano=\"PPSP-R (Repactuados)\"),IF(Percent_Peculio_Petros_NPP_Parametrizado_PPSP_R<>\"\",Percent_Peculio_Petros_NPP_Parametrizado_PPSP_R,Percentual_Peculio/(1+Percent_Aumento_Contr_Normal_PPSP_R)),IF(AND(Plano<>\"\",Plano=\"PPSP-NR (Não Repactuados)\"),IF(Percent_Peculio_Petros_NPP_Parametrizado_PPSP_NR<>\"\",Percent_Peculio_Petros_NPP_Parametrizado_PPSP_NR,Percentual_Peculio/(1+Percent_Aumento_Contr_Normal_PPSP_NR)),\"\")),Percentual_Peculio),IF(Situacao=\"Aposentado Pré-70\",IF(AND(Teste_CN_Aposentado_Pre_70=TRUE,Teste_Aumento_CN_Aposentado_Pre_70=TRUE),IF(AND(Plano<>\"\",Plano=\"PPSP-R (Repactuados)\"),IF(Percent_Peculio_Petros_NPP_Parametrizado_PPSP_R<>\"\",Percent_Peculio_Petros_NPP_Parametrizado_PPSP_R,Percentual_Peculio/(1+Percent_Aumento_Contr_Normal_PPSP_R)),IF(AND(Plano<>\"\",Plano=\"PPSP-NR (Não Repactuados)\"),IF(Percent_Peculio_Petros_NPP_Parametrizado_PPSP_NR<>\"\",Percent_Peculio_Petros_NPP_Parametrizado_PPSP_NR,Percentual_Peculio/(1+Percent_Aumento_Contr_Normal_PPSP_NR)),\"\")),Percentual_Peculio),IF(Situacao=\"Pensionista Pré-70\",IF(AND(Teste_CN_Pensionista_Pre_70=TRUE,Teste_Aumento_CN_Pensionista_Pre_70=TRUE),IF(AND(Plano<>\"\",Plano=\"PPSP-R (Repactuados)\"),IF(Percent_Peculio_Petros_NPP_Parametrizado_PPSP_R<>\"\",Percent_Peculio_Petros_NPP_Parametrizado_PPSP_R,Percentual_Peculio/(1+Percent_Aumento_Contr_Normal_PPSP_R)),IF(AND(Plano<>\"\",Plano=\"PPSP-NR (Não Repactuados)\"),IF(Percent_Peculio_Petros_NPP_Parametrizado_PPSP_NR<>\"\",Percent_Peculio_Petros_NPP_Parametrizado_PPSP_NR,Percentual_Peculio/(1+Percent_Aumento_Contr_Normal_PPSP_NR)),\"\")),Percentual_Peculio),IF(Situacao=\"Pensionista NR\",IF(AND(Teste_CN_Pensionista_NR=TRUE,Teste_Aumento_CN_Pensionista_NR=TRUE),IF(AND(Plano<>\"\",Plano=\"PPSP-R (Repactuados)\"),IF(Percent_Peculio_Petros_NPP_Parametrizado_PPSP_R<>\"\",Percent_Peculio_Petros_NPP_Parametrizado_PPSP_R,Percentual_Peculio/(1+Percent_Aumento_Contr_Normal_PPSP_R)),IF(AND(Plano<>\"\",Plano=\"PPSP-NR (Não Repactuados)\"),IF(Percent_Peculio_Petros_NPP_Parametrizado_PPSP_NR<>\"\",Percent_Peculio_Petros_NPP_Parametrizado_PPSP_NR,Percentual_Peculio/(1+Percent_Aumento_Contr_Normal_PPSP_NR)),\"\")),Percentual_Peculio),\"outra situação\"))))","v":""},null,{"$f":"IF(Percent_Aumento_Contr_Normal_PPSP_R<>\"\",0.0277/(1 + Percent_Aumento_Contr_Normal_PPSP_R),\"\")","v":{"$error":"#NAME?"}},null,{"$f":"IF(Percent_Aumento_Contr_Normal_PPSP_NR<>\"\",0.0277/(1 + Percent_Aumento_Contr_Normal_PPSP_NR),\"\")","v":{"$error":"#NAME?"}}]
[null,"Grupo II",null,null,null,null,null,null,null,null,null,"Nome da Série","Benef. Bruto PP3"]
[null,"Não Unificar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxa de juros VPL:",0.06]
[null,null,null,null,null,null,null,null,null,null,null,"Nome da Série","Benef. Líq. PP3"]
[]
[null,"Grupo NPP",null,"Teto Deflator Acumulado",null,null,null,null,null,null,null,"Nome da Série","Benef. Líq. PED"]
[null,{"$f":"IF(Grupo_Unificado=\"Não Unificar\",Grupo,Grupo_Unificado)","v":{"$error":"#NAME?"}},null,{"$f":"IF(AND(Percent_Deflator_Beneficio<>\"\",Prazo_Deflator<>\"\"),(1 + Percent_Deflator_Beneficio) ^ Prazo_Deflator - 1,0)","v":{"$error":"#NAME?"}}]
[null,null,null,null,null,null,null,null,null,null,null,"Nome da Série","Benef. Líq. PED-RBF"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Nome da Série","Benef. Bruto NPP"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Nome da Série","Benef. Líq. NPP"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Nome da Série","13° Bruto sem PED"]
[null,"Aumento CN",null,"CE Pecúlio",null,"CE Abono",null,"Deflator",null,"Prazo Deflator"]
[null,0,null,0,null,0,null,0,null,1,null,"Nome da Série","13° Líq. sem PED"]
[null,0.05,null,0.05,null,0.05,null,0.01,null,2]
[null,0.1,null,0.1,null,0.1,null,1.4999999999999999E-2,null,3,null,"Nome da Série","13° Bruto PP3"]
[null,0.15,null,0.15,null,0.15,null,0.02,null,4]
[null,0.2,null,0.2,null,0.2,null,2.1000000000000001E-2,null,5,null,"Nome da Série","13° Líq. PP3"]
[null,0.25,null,0.25,null,0.25,null,2.2000000000000002E-2,null,6]
[null,0.3,null,0.3,null,0.3,null,2.3E-2,null,7,null,"Nome da Série","13° Líq. PED"]
[null,0.35,null,0.35,null,0.35,null,2.4E-2,null,8]
[null,0.4,null,0.4,null,0.4,null,2.5000000000000001E-2,null,9,null,"Nome da Série","13° Líq. PED-RBF"]
[null,0.45,null,0.45,null,0.45,null,2.6000000000000002E-2,null,10]
[null,0.5,null,0.5,null,0.5,null,2.7000000000000003E-2,null,null,null,"Nome da Série","13° Bruto NPP"]
[null,0.55000000000000004,null,null,null,null,null,2.7999999999999997E-2]
[null,0.6,null,null,null,"Prazo CE 13°",null,2.8999999999999998E-2,null,"Teto Pecúlio PED-RBF",null,"Nome da Série","13° Líq. NPP"]
[null,0.65,null,null,null,1,null,0.03,null,"2 x Renda Global"]
[null,0.7,null,null,null,2,null,3.1E-2,null,"2 x Teto INSS"]
[null,0.75,null,null,null,3,null,3.2000000000000001E-2,null,null,null,"Nome da Série","VPL Perdas PED"]
[null,0.8,null,null,null,4,null,3.3000000000000002E-2]
[null,0.85,null,null,null,5,null,3.4000000000000002E-2,null,null,null,"Nome da Série","VPL Perdas PP3"]
[null,0.9,null,null,null,6,null,3.5000000000000003E-2]
[null,0.95,null,null,null,7,null,null,null,null,null,"Nome da Série","VPL Perdas PED-RBF"]
[null,1,null,null,null,8]
[null,1.05,null,null,null,9,null,null,null,null,null,"Nome da Série","VPL Perdas NPP"]
[null,1.0900000000000001,null,null,null,10]
[null,1.1000000000000001,null,null,null,11]
[null,1.1499999999999999,null,null,null,12]
[null,1.2,null,null,null,13]
[null,1.25,null,null,null,14]
[null,1.3,null,null,null,15]
[null,1.35,null,null,null,16]
[null,1.39,null,null,null,17]
[null,1.4,null,null,null,18]
[null,1.45,null,null,null,19]
[null,1.5,null,null,null,20]
[null,1.55,null,null,null,"Permanente"]
[null,1.6]
[null,1.62]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Exp. Petros 2013",null,"Exp. Petros 2017",null,null,"MC",null,null,null,"Prazo Rec.",null,"Inibe",null,null,null,"Método 1","Somente quem vive mais percorrendo os px de toda a tábua"]
[null,"Idade","Expectativa Vida",null,"Expectativa Vida",null,null,false,null,"NÃO",null,null,null,false,null,"SIM",null,"Método 2","Somente quem vive mais percorrendo até a idade limite esperada para a idade atual"]
[null,null,"lx","ex","lx","ex",null,null,null,"SIM = 5%",null,10,null,null,null,"NÃO"]
[null,18,10000000,65.099999999999994,1000000,66.099999999999994,null,null,null,"SIM = 10%",null,15]
[null,19,9999900,64.099999999999994,999990,65.099999999999994,null,"Inibe Oculta Linha FC",null,"SIM = 15%",null,20,null,null,null,null,null,"Idioma:","BR"]
[null,20,9999800,63.1,999980,64.099999999999994,null,false,null,null,null,25]
[null,21,9999600,62.1,999960,63.1,null,null,null,null,null,30,null,"Data Base"]
[null,22,9999300,61.1,999940,62.1,null,"Simulador Carregado",null,"Valor Inicial da UMP",null,35,null,"2018-12-31"]
[null,23,9999000,60.1,999910,61.1,null,true,null,100,null,40]
[null,24,9998600,59.1,999880,60.1,null,null,null,null,null,45]
[null,25,9998100,58.1,999840,59.1]
[null,26,9997400,57.1,999790,58.1]
[null,27,9996600,56.1,999730,57.1]
[null,28,9995701,55.1,999660,56.1]
[null,29,9994601,54.1,999580,55.1]
[null,30,9993302,53.1,999480,54.1]
[null,31,9991803,52.1,999360,53.1]
[null,32,9990004,51.1,999220,52.1]
[null,33,9987907,50.1,999060,51.2]
[null,34,9985509,49.2,998871,50.2]
[null,35,9982813,48.2,998661,49.2,null,null,"A quem se aplica cada uma das Contribuições ou Medidas"]
[null,36,9979719,47.2,998411,48.2]
[null,37,9976126,46.2,998122,47.2,null,null,null,"Contr. Normal",null,"Aumento CN",null,"Deflator",null,"Contr. Pecúlio e 13°"]
[null,38,9972036,45.2,997792,46.2]
[null,39,9967349,44.2,997413,45.2,null,null,"Aposentado",null,true,null,true,null,true,null,true]
[null,40,9962266,43.3,997014,44.3]
[null,41,9956487,42.3,996555,43.3,null,null,"Aposentado Pré-70",null,true,null,false,null,false,null,false]
[null,42,9949916,41.3,996027,42.3]
[null,43,9942454,40.299999999999997,995420,41.3,null,null,"Pensionista NR",null,true,null,true,null,true,null,true]
[null,44,9934003,39.4,994723,40.299999999999997]
[null,45,9924466,38.4,993927,39.4,null,null,"Pensionista Pré-70",null,false,null,false,null,false,null,false]
[null,46,9913748,37.5,993023,38.4]
[null,47,9901653,36.5,992000,37.5]
[null,48,9888088,35.5,990849,36.5]
[null,49,9872860,34.6,989551,35.5]
[null,50,9855879,33.700000000000003,988087,34.6]
[null,51,9836857,32.700000000000003,986436,33.700000000000003]
[null,52,9815609,31.8,984592,32.700000000000003]
[null,53,9791954,30.9,982524,31.8]
[null,54,9765613,30,980215,30.9]
[null,55,9736316,29,977637,29.9]
[null,56,9703700,28.1,974753,29]
[null,57,9667505,27.2,971546,28.1]
[null,58,9627385,26.4,967971,27.2]
[null,59,9582906,25.5,964002,26.3]
[null,60,9533650,24.6,959597,25.4]
[null,61,9479213,23.7,954713,24.6]
[null,62,9420063,22.9,949299,23.7]
[null,63,9353651,22,943309,22.9]
[null,64,9280412,21.2,936697,22]
[null,65,9199765,20.399999999999999,929390,21.2]
[null,66,9111080,19.600000000000001,921342,20.399999999999999]
[null,67,9013591,18.8,912479,19.600000000000001]
[null,68,8906600,18,902733,18.8]
[null,69,8789389,17.3,892027,18]
[null,70,8661152,16.5,880288,17.2]
[null,71,8521101,15.8,867436,16.5]
[null,72,8368403,15,853392,15.7]
[null,73,8202206,14.3,838073,15]
[null,74,8021758,13.6,821396,14.3]
[null,75,7826348,13,803284,13.6]
[null,76,7615193,12.3,783660,12.9]
[null,77,7387727,11.7,762454,12.3]
[null,78,7143489,11.1,739603,11.7]
[null,79,6882180,10.5,715063,11]
[null,80,6603727,9.9,688806,10.4]
[null,81,6308210,9.3000000000000007,660820,9.9]
[null,82,5996080,8.8000000000000007,631123,9.3000000000000007]
[null,83,5668214,8.3000000000000007,599762,8.8000000000000007]
[null,84,5325741,7.8,566817,8.1999999999999993]
[null,85,4970301,7.3,532411,7.7]
[null,86,4604039,6.8,496708,7.3]
[null,87,4229639,6.4,459932,6.8]
[null,88,3850198,6,422341,6.4]
[null,89,3469375,5.6,384263,5.9]
[null,90,3091213,5.2,346060,5.5]
[null,91,2720144,4.8,308145,5.2]
[null,92,2360758,4.5,270965,4.8]
[null,93,2017740,4.2,234978,4.5]
[null,94,1695547,3.9,200657,4.0999999999999996]
[null,95,1398284,3.6,168449,3.8]
[null,96,1129380,3.3,138762,3.6]
[null,97,891397,3.1,111938,3.3]
[null,98,685814,2.8,88227,3]
[null,99,512914,2.6,67773,2.8]
[null,100,371760,2.4,50598,2.6]
[null,101,260250,2.2000000000000002,36601,2.4]
[null,102,175307,2,25566,2.2000000000000002]
[null,103,113157,1.9,17179,2]
[null,104,69669,1.7,11057,1.9]
[null,105,40705,1.6,6786,1.7]
[null,106,22442,1.4,3951,1.6]
[null,107,11603,1.3,2169,1.4]
[null,108,5586,1.2,1116,1.3]
[null,109,2485,1.1000000000000001,535,1.2]
[null,110,1013,1,236,1.1000000000000001]
[null,111,375,1,96,1]
[null,112,124,0.9,35,1]
[null,113,37,0.8,12,0.9]
[null,114,9,0.8,3,0.8]
[null,115,2,0.7,1,0.7]
[null,116,0,0.5,0,0.5]

{"sheet":"Aux VPL Benefício PP3","index":6,"n_rows":1400,"n_cols":65,"rows_kept":1400,"cut":false,"hidden":true,"merged":[[5,47,5,48],[1,6,1,7],[1,13,1,14],[1,19,1,20],[1,25,1,26],[1,31,1,32],[1,37,1,38],[0,37,0,42],[0,6,0,12],[0,13,0,18],[0,19,0,24],[0,25,0,30],[0,31,0,36]]}
[null,null,null,null,"Fator Benef.","Fator Abono","Participante",null,null,null,null,null,null,"Cônjuge",null,null,null,null,null,"Filho 1",null,null,null,null,null,"Filho 2",null,null,null,null,null,"Filho 3",null,null,null,null,null,"Filho 4",null,null,null,null,null,null,null,"Método 1 - Prazo Indeterminado",null,null,null,"Método 2 - Prazo Indeterminado",null,null,null,"Prazo Determinado"]
[null,null,"Mês","Expoente","vkb","vka","Idade Participante",null,"lx (P)","kpx (P)","kqx (P)","vkb * kpx (P)","vka * kpx (P)","Idade Beneficiário",null,"lx (B)","kpx (B)","vkb * kpx (P)","vka * kpx (P)","Idade Filho 1",null,"lx (F1)","kpx (F1)","vkb * kpx (P)","vka * kpx (P)","Idade Filho 2",null,"lx (F2)","kpx (F2)","vkb * kpx (P)","vka * kpx (P)","Idade Filho 3",null,"lx (F3)","kpx (F3)","vkb * kpx (P)","vka * kpx (P)","Idade Filho 4",null,"lx (F4)","kpx (F4)","vkb * kpx (P)","vka * kpx (P)",null,null,"Mês Início da Série Incrementada"]
[null,0,null,null,null,null,{"$f":"IF(Idade_Participante_Incrementada<>\"\",Idade_Participante_Incrementada,\"\")","v":""},{"$f":"IF(AND(G3<>\"\",Mes_Nascimento_Participante<>\"\"),12-Mes_Nascimento_Participante,\"\")","v":""},{"$f":"IF(AND(Plano=Nao_Repactuado,G3<=116),VLOOKUP(G3,Tabua_Mortalidade,4),IF(AND(Plano=Repactuado,G3<=116),VLOOKUP(G3,Tabua_Mortalidade,2),\"\"))","v":""},null,null,null,null,{"$f":"IF(Idade_Conjuge_Incrementada<>\"\",Idade_Conjuge_Incrementada,\"\")","v":""},{"$f":"IF(AND(N3<>\"\",Mes_Nascimento_Conjuge<>\"\"),12-Mes_Nascimento_Conjuge,\"\")","v":""},{"$f":"IF(AND(Plano=Nao_Repactuado,N3<=116),VLOOKUP(N3,Tabua_Mortalidade,4),IF(AND(Plano=Repactuado,N3<=116),VLOOKUP(N3,Tabua_Mortalidade,2),\"\"))","v":""},null,null,null,{"$f":"IF(Idade_Filho_1_Incrementada<>\"\",Idade_Filho_1_Incrementada,\"\")","v":""},{"$f":"IF(AND(T3<>\"\",Mes_Nascimento_Filho_1<>\"\"),12-Mes_Nascimento_Filho_1,\"\")","v":""},{"$f":"IF(AND(Plano=Nao_Repactuado,T3>=18,T3<=116),VLOOKUP(T3,Tabua_Mortalidade,4),IF(AND(Plano=Repactuado,T3>=18,T3<=116),VLOOKUP(T3,Tabua_Mortalidade,2),IF(T3<18,IF(Plano=Nao_Repactuado,1000000,IF(Plano=Repactuado,10000000,\"\")),\"\")))","v":""},null,null,null,{"$f":"IF(Idade_Filho_2_Incrementada<>\"\",Idade_Filho_2_Incrementada,\"\")","v":""},{"$f":"IF(AND(Z3<>\"\",Mes_Nascimento_Filho_2<>\"\"),12-Mes_Nascimento_Filho_2,\"\")","v":""},{"$f":"IF(AND(Plano=Nao_Repactuado,Z3>=18,Z3<=116),VLOOKUP(Z3,Tabua_Mortalidade,4),IF(AND(Plano=Repactuado,Z3>=18,Z3<=116),VLOOKUP(Z3,Tabua_Mortalidade,2),IF(Z3<18,IF(Plano=Nao_Repactuado,1000000,IF(Plano=Repactuado,10000000,\"\")),\"\")))","v":""},null,null,null,{"$f":"IF(Idade_Filho_3_Incrementada<>\"\",Idade_Filho_3_Incrementada,\"\")","v":""},{"$f":"IF(AND(AF3<>\"\",Mes_Nascimento_Filho_3<>\"\"),12-Mes_Nascimento_Filho_3,\"\")","v":""},{"$f":"IF(AND(Plano=Nao_Repactuado,AF3>=18,AF3<=116),VLOOKUP(AF3,Tabua_Mortalidade,4),IF(AND(Plano=Repactuado,AF3>=18,AF3<=116),ROCV(AF3,Tabua_Mortalidade,2),IF(AF3<18,IF(Plano=Nao_Repactuado,1000000,IF(Plano=Repactuado,10000000,\"\")),\"\")))","v":""},null,null,null,{"$f":"IF(Idade_Filho_4_Incrementada<>\"\",Idade_Filho_4_Incrementada,\"\")","v":""},{"$f":"IF(AND(AL3<>\"\",Mes_Nascimento_Filho_4<>\"\"),12-Mes_Nascimento_Filho_4,\"\")","v":""},{"$f":"IF(AND(Plano=Nao_Repactuado,AL3>=18,AL3<=116),VLOOKUP(AL3,Tabua_Mortalidade,4),IF(AND(Plano=Repactuado,AL3>=18,AL3<=116),VLOOKUP(AL3,Tabua_Mortalidade,2),IF(AL3<18,IF(Plano=Nao_Repactuado,1000000,IF(Plano=Repactuado,10000000,\"\")),\"\")))","v":""},null,null,null,null,null,null,null,null,null,null,null,"Mês Início da Série",null,"Quantid. Benefícios Pagos",null,null,"Idade Partici. Data Base",null,"Mês Nascimento Part.",null,"Idade Partici. Data Atual",null,"Expect. Vida Participante",null,"Int. Expect. Vida Participante"]
[null,1,{"$f":"IF(MOD(B4,12)=1,\"JAN\",IF(MOD(B4,12)=2,\"FEV\",IF(MOD(B4,12)=3,\"MAR\",IF(MOD(B4,12)=4,\"ABR\",IF(MOD(B4,12)=5,\"MAI\",IF(MOD(B4,12)=6,\"JUN\",IF(MOD(B4,12)=7,\"JUL\",IF(MOD(B4,12)=8,\"AGO\",IF(MOD(B4,12)=9,\"SET\",IF(MOD(B4,12)=10,\"OUT\",IF(MOD(B4,12)=11,\"NOV\",IF(MOD(B4,12)=0,\"DEZ\",\"\"))))))))))))","v":"JAN"},{"$f":"IF(B4>=Mes_Inicio_Serie_Beneficio_PP3,(B4-Mes_Inicio_Serie_Beneficio_PP3+1),\"\")","v":1},{"$f":"IF(Mes_Inicio_Serie_Beneficio_PP3<>\"\",IF(B4>=Mes_Inicio_Serie_Beneficio_PP3,1/((1+Rentabilidade_Mensal_PP3)^D4),IF(B4=Mes_Inicio_Serie_Beneficio_PP3 - 1,1,\"\")),\"\")","v":0.99572928784947257},{"$f":"IF(B4>=Mes_Inicio_Serie_Beneficio_PP3,IF(AND(E4<>\"\",C4=\"NOV\"),E4,0),\"\")","v":0},{"$f":"IF(G3<>\"\",IF(MOD(B4,12)=Mes_Nascimento_Participante,G3+1,G3),\"\")","v":""},{"$f":"IF(H3<>\"\",IF((H3+1)=12,0,H3+1),\"\")","v":""},"",{"$f":"IF(AND(I$3<>\"\",I5<>\"\"),I5/I$3,\"\")","v":""},{"$f":"IF(J4<>\"\",1 - J4,\"\")","v":""},{"$f":"IF(AND(E4<>\"\",J4<>\"\"),E4 * J4,\"\")","v":""},{"$f":"IF(AND(F4<>\"\",J4<>\"\"),F4 * J4,\"\")","v":""},{"$f":"IF(N3<>\"\",IF(MOD(B4,12)=Mes_Nascimento_Conjuge,N3+1,N3),\"\")","v":""},{"$f":"IF(O3<>\"\",IF((O3+1)=12,0,O3+1),\"\")","v":""},"",{"$f":"IF(AND(P$3<>\"\",P5<>\"\"),P5/P$3,0)","v":0},{"$f":"IF(AND($E4<>\"\",Q4<>\"\"),$E4 * Q4,\"\")","v":0},{"$f":"IF(AND($F4<>\"\",Q4<>\"\"),$F4 * Q4,\"\")","v":0},{"$f":"IF(T3<>\"\",IF(MOD($B4,12)=Mes_Nascimento_Filho_1,T3+1,T3),\"\")","v":""},{"$f":"IF(U3<>\"\",IF((U3+1)=12,0,U3+1),\"\")","v":""},"",{"$f":"IF(AND(V$3<>\"\",V5<>\"\",OR(T4<21,Pensao_Vitalicia_Filho_1=\"SIM\")),V5/V$3,0)","v":0},{"$f":"IF(AND($E4<>\"\",W4<>\"\"),$E4 * W4,\"\")","v":0},{"$f":"IF(AND($F4<>\"\",W4<>\"\"),$F4 * W4,\"\")","v":0},{"$f":"IF(Z3<>\"\",IF(MOD($B4,12)=Mes_Nascimento_Filho_2,Z3+1,Z3),\"\")","v":""},{"$f":"IF(AA3<>\"\",IF((AA3+1)=12,0,AA3+1),\"\")","v":""},"",{"$f":"IF(AND(AB$3<>\"\",AB5<>\"\",OR(Z4<21,Pensao_Vitalicia_Filho_2=\"SIM\")),AB5/AB$3,0)","v":0},{"$f":"IF(AND($E4<>\"\",AC4<>\"\"),$E4 * AC4,\"\")","v":0},{"$f":"IF(AND($F4<>\"\",AC4<>\"\"),$F4 * AC4,\"\")","v":0},{"$f":"IF(AF3<>\"\",IF(MOD($B4,12)=Mes_Nascimento_Filho_3,AF3+1,AF3),\"\")","v":""},{"$f":"IF(AG3<>\"\",IF((AG3+1)=12,0,AG3+1),\"\")","v":""},{"$f":"IF(AND(Plano=Nao_Repactuado,AF4>=18,AF4<=116),VLOOKUP(AF4,Tabua_Mortalidade,4),IF(AND(Plano=Repactuado,AF4>=18,AF4<=116),VLOOKUP(AF4,Tabua_Mortalidade,2),IF(AF4<18,IF(Plano=Nao_Repactuado,1000000,IF(Plano=Repactuado,10000000,\"\")),\"\")))","v":""},{"$f":"IF(AND(AH$3<>\"\",AH5<>\"\",OR(AF4<21,Pensao_Vitalicia_Filho_3=\"SIM\")),AH5/AH$3,0)","v":0},{"$f":"IF(AND($E4<>\"\",AI4<>\"\"),$E4 * AI4,\"\")","v":0},{"$f":"IF(AND($F4<>\"\",AI4<>\"\"),$F4 * AI4,\"\")","v":0},{"$f":"IF(AL3<>\"\",IF(MOD($B4,12)=Mes_Nascimento_Filho_4,AL3+1,AL3),\"\")","v":""},{"$f":"IF(AM3<>\"\",IF((AM3+1)=12,0,AM3+1),\"\")","v":""},"",{"$f":"IF(AND(AN$3<>\"\",AN5<>\"\",OR(AL4<21,Pensao_Vitalicia_Filho_4=\"SIM\")),AN5/AN$3,0)","v":0},{"$f":"IF(AND($E4<>\"\",AO4<>\"\"),$E4 * AO4,\"\")","v":0},{"$f":"IF(AND($F4<>\"\",AO4<>\"\"),$F4 * AO4,\"\")","v":0},null,null,{"$f":"IF(Data_Base_Incrementada<>\"\",MONTH(Data_Base_Incrementada+ 1),\"\")","v":1},null,null,null,null,null,{"$f":"IF(Data_Base<>\"\",MONTH(Data_Base + 1),\"\")","v":1},null,{"$f":"IF(AND(Mes_Inicio_Serie_Beneficio_PP3<>\"\",Mes_Inicio_Serie<>\"\"),IF(Mes_Inicio_Serie_Beneficio_PP3>=Mes_Inicio_Serie,Mes_Inicio_Serie_Beneficio_PP3 - Mes_Inicio_Serie,Mes_Inicio_Serie_Beneficio_PP3 + (12 - Mes_Inicio_Serie + 1)),\"\")","v":0},null,null,{"$f":"IF(AND(Data_Base<>\"\",Data_Nascimento_Participante<>\"\"),DATEDIF(Data_Nascimento_Participante,Data_Base,\"Y\"),\"\")","v":""},null,{"$f":"IF(Data_Nascimento_Participante<>\"\",MONTH(Data_Nascimento_Participante),\"\")","v":""},null,{"$f":"IF(Data_Nascimento_Participante<>\"\",DATEDIF(Data_Nascimento_Participante,TODAY(),\"Y\"),\"\")","v":""},null,{"$f":"IF(Idade_Participante_Data_Base<>\"\",IF(Plano=Nao_Repactuado,VLOOKUP(Idade_Participante_Data_Base,Tabua_Mortalidade,5,FALSE),IF(Plano=Repactuado,VLOOKUP(Idade_Participante_Data_Base,Tabua_Mortalidade,3,FALSE),\"\")),\"\")","v":""},null,{"$f":"IF(Expectiva_Vida_Participante<>\"\",ROUNDUP(Expectiva_Vida_Participante,0),\"\")","v":""}]
[null,2,{"$f":"IF(MOD(B5,12)=1,\"JAN\",IF(MOD(B5,12)=2,\"FEV\",IF(MOD(B5,12)=3,\"MAR\",IF(MOD(B5,12)=4,\"ABR\",IF(MOD(B5,12)=5,\"MAI\",IF(MOD(B5,12)=6,\"JUN\",IF(MOD(B5,12)=7,\"JUL\",IF(MOD(B5,12)=8,\"AGO\",IF(MOD(B5,12)=9,\"SET\",IF(MOD(B5,12)=10,\"OUT\",IF(MOD(B5,12)=11,\"NOV\",IF(MOD(B5,12)=0,\"DEZ\",\"\"))))))))))))","v":"FEV"},2,0.99147681468121784,0,"",{"$f":"IF(H4<>\"\",IF((H4+1)=12,0,H4+1),\"\")","v":""},"",{"$f":"IF(AND(I$3<>\"\",I6<>\"\"),I6/I$3,\"\")","v":""},"",{"$f":"IF(AND(E5<>\"\",J5<>\"\"),E5 * J5,\"\")","v":""},{"$f":"IF(AND(F5<>\"\",J5<>\"\"),F5 * J5,\"\")","v":""},"",{"$f":"IF(O4<>\"\",IF((O4+1)=12,0,O4+1),\"\")","v":""},"",0,{"$f":"IF(AND($E5<>\"\",Q5<>\"\"),$E5 * Q5,\"\")","v":0},{"$f":"IF(AND($F5<>\"\",Q5<>\"\"),$F5 * Q5,\"\")","v":0},"",{"$f":"IF(U4<>\"\",IF((U4+1)=12,0,U4+1),\"\")","v":""},"",0,{"$f":"IF(AND($E5<>\"\",W5<>\"\"),$E5 * W5,\"\")","v":0},{"$f":"IF(AND($F5<>\"\",W5<>\"\"),$F5 * W5,\"\")","v":0},"",{"$f":"IF(AA4<>\"\",IF((AA4+1)=12,0,AA4+1),\"\")","v":""},"",0,{"$f":"IF(AND($E5<>\"\",AC5<>\"\"),$E5 * AC5,\"\")","v":0},{"$f":"IF(AND($F5<>\"\",AC5<>\"\"),$F5 * AC5,\"\")","v":0},"",{"$f":"IF(AG4<>\"\",IF((AG4+1)=12,0,AG4+1),\"\")","v":""},"",0,{"$f":"IF(AND($E5<>\"\",AI5<>\"\"),$E5 * AI5,\"\")","v":0},{"$f":"IF(AND($F5<>\"\",AI5<>\"\"),$F5 * AI5,\"\")","v":0},"",{"$f":"IF(AM4<>\"\",IF((AM4+1)=12,0,AM4+1),\"\")","v":""},"",0,{"$f":"IF(AND($E5<>\"\",AO5<>\"\"),$E5 * AO5,\"\")","v":0},{"$f":"IF(AND($F5<>\"\",AO5<>\"\"),$F5 * AO5,\"\")","v":0}]
[null,3,"MAR",3,0.98724250260179247,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,null,null,"Linha Inicial",null,"Método para Prazo Indeterminado",null,"Método 2",null,null,null,"Incremento Anual",null,null,"Idade Cônjuge Data Base",null,"Mês Nascimento Conj."]
[null,4,"ABR",4,0.9830262740504141,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,null,null,{"$f":"IF(Mes_Inicio_Serie_Beneficio_PP3<>\"\",AT4+3,\"\")","v":4},null,null,null,null,null,null,null,0,null,null,{"$f":"IF(AND(Data_Base<>\"\",Data_Nascimento_Conjuge<>\"\",Conjuge_Cadastrado=\"SIM\"),DATEDIF(Data_Nascimento_Conjuge,Data_Base,\"Y\"),\"\")","v":""},null,{"$f":"IF(Data_Nascimento_Conjuge<>\"\",MONTH(Data_Nascimento_Conjuge),\"\")","v":""}]
[null,5,"MAI",5,0.97882805179753918,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,6,"JUN",6,{"$f":"IF(Mes_Inicio_Serie_Beneficio_PP3<>\"\",IF(B9>=Mes_Inicio_Serie_Beneficio_PP3,1/((1+Rentabilidade_Mensal_PP3)^D9),IF(B9=Mes_Inicio_Serie_Beneficio_PP3 - 1,1,\"\")),\"\")","v":0.97464775894345035},0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,null,null,"Linha Final",null,null,null,"Linha Final",null,"Data Base Incrementada",null,"Linha Final",null,null,"Idade Filho 1 Data Base",null,"Mês Nascimento Filho 1 "]
[null,7,"JUL",7,0.97048531891684631,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,null,null,1400,null,null,null,{"$f":"IF(AND(AT7<>\"\",Quantidade_Incrementada_Beneficios_Principal<>\"\"),AT7+Quantidade_Incrementada_Beneficios_Principal-1,\"\")","v":3},null,"2018-12-31",null,{"$f":"IF(AND(AT7<>\"\",Quantidade_Beneficios_Prazo_Determinado<>\"\"),AT7+Quantidade_Beneficios_Prazo_Determinado-1 -Quantidade_Beneficios_Pagos_Primeiro_Reajuste  - 12*Incremento_Anual,\"\")","v":""},null,null,{"$f":"IF(AND(Data_Base<>\"\",Data_Nascimento_Filho_1<>\"\"),DATEDIF(Data_Nascimento_Filho_1,Data_Base,\"Y\"),\"\")","v":""},null,{"$f":"IF(Data_Nascimento_Filho_1<>\"\",MONTH(Data_Nascimento_Filho_1),\"\")","v":""}]
[null,8,"AGO",8,0.96634065547343984,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,9,"SET",9,0.96221369269456081,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,null,null,"Rent. Mensal PP3",null,null,null,null,null,"Idade Participante Incrementada",null,null,null,null,"Idade Filho 2 Data Base",null,"Mês Nascimento Filho 2 "]
[null,10,"OUT",10,0.95810435498576629,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,null,null,{"$f":"IF(Taxa_Juros_Anual_PP3<>\"\",(1+Taxa_Juros_Anual_PP3)^(1/12) - 1,0)","v":4.2890293603305985E-3},null,null,null,null,null,{"$f":"IF(AND(Data_Base_Incrementada<>\"\",Data_Nascimento_Participante<>\"\"),IF(DATEDIF(Data_Nascimento_Participante,Data_Base_Incrementada,\"Y\")<=116,DATEDIF(Data_Nascimento_Participante,Data_Base_Incrementada,\"Y\"),116),\"\")","v":""},null,null,null,null,{"$f":"IF(AND(Data_Base<>\"\",Data_Nascimento_Filho_2<>\"\"),DATEDIF(Data_Nascimento_Filho_2,Data_Base,\"Y\"),\"\")","v":""},null,{"$f":"IF(Data_Nascimento_Filho_2<>\"\",MONTH(Data_Nascimento_Filho_2),\"\")","v":""}]
[null,11,"NOV",11,0.95401256707545534,0.95401256707545534,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,12,"DEZ",12,0.9499382540134903,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,null,null,"Fator VPL Benef. + Abono Método 1 (P)",null,null,null,null,null,"Expectativa Participante Incrementada",null,null,null,null,"Idade Filho 3 Data Base",null,"Mês Nascimento Filho 3"]
[null,13,"JAN",13,0.94588134116982403,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,null,null,{"$f":"IF(Coluna_Beneficio<>\"\",SUM(INDIRECT(CONCATENATE(Coluna_Beneficio,AT7,\":\",Coluna_Beneficio,AT10))) + IF(Opcao_Abono=\"SIM\",SUM(INDIRECT(CONCATENATE(Coluna_Abono,AT7,\":\",Coluna_Abono,AT10))),0),\"\")","v":""},null,null,null,null,null,{"$f":"IF(Idade_Participante_Incrementada<>\"\",IF(Plano=Nao_Repactuado,VLOOKUP(Idade_Participante_Incrementada,Tabua_Mortalidade,5,FALSE),IF(Plano=Repactuado,VLOOKUP(Idade_Participante_Incrementada,Tabua_Mortalidade,3,FALSE),\"\")),\"\")","v":""},null,null,null,null,{"$f":"IF(AND(Data_Base<>\"\",Data_Nascimento_Filho_3<>\"\"),DATEDIF(Data_Nascimento_Filho_3,Data_Base,\"Y\"),\"\")","v":""},null,{"$f":"IF(Data_Nascimento_Filho_3<>\"\",MONTH(Data_Nascimento_Filho_3),\"\")","v":""}]
[null,14,"FEV",14,0.94184175423313299,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,15,"MAR",15,0.93781941920945555,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,null,null,null,null,null,null,null,null,"Quant.Incrementada Benefícios Part.",null,null,null,null,"Idade Filho 4 Data Base",null,"Mês Nascimento Filho 4 "]
[null,16,"ABR",16,0.93381426242083732,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,null,null,null,null,null,null,null,null,{"$f":"IF(Expectativa_Participante_Incrementada<>\"\",TRUNC(Expectativa_Participante_Incrementada,0)*12 + ROUND(((Expectativa_Participante_Incrementada - TRUNC(Expectativa_Participante_Incrementada,0)) * 12),0),0)","v":0},null,null,null,null,{"$f":"IF(AND(Data_Base<>\"\",Data_Nascimento_Filho_4<>\"\"),DATEDIF(Data_Nascimento_Filho_4,Data_Base,\"Y\"),\"\")","v":""},null,{"$f":"IF(Data_Nascimento_Filho_4<>\"\",MONTH(Data_Nascimento_Filho_4),\"\")","v":""}]
[null,17,"MAI",17,0.92982621050398095,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,18,"JUN",18,0.92585519040890263,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,null,null,null,null,null,null,"Fator VPL Método 2",null,"Idade Cônjuge Incrementada",null,"Fator VPL Prazo Determ."]
[null,19,"JUL",19,0.9219011293975945,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,null,null,null,null,null,null,{"$f":"IF(AND(AT7<>\"\",AX10<>\"\"),SUM(INDIRECT(CONCATENATE(\"E\",AT7,\":E\",AX10))) + IF(Opcao_Abono=\"SIM\",SUM(INDIRECT(CONCATENATE(\"F\",AT7,\":F\",AX10))),0),\"\")","v":0.99572928784947257},null,{"$f":"IF(AND(Data_Base_Incrementada<>\"\",Data_Nascimento_Conjuge<>\"\",Conjuge_Cadastrado=\"SIM\"),IF(DATEDIF(Data_Nascimento_Conjuge,Data_Base_Incrementada,\"Y\")<=116,DATEDIF(Data_Nascimento_Conjuge,Data_Base_Incrementada,\"Y\"),116),\"\")","v":""},null,{"$f":"IF(AND(AT7<>\"\",BB10<>\"\"),SUM(INDIRECT(CONCATENATE(\"E\",AT7,\":E\",BB10))) + IF(Opcao_Abono=\"SIM\",SUM(INDIRECT(CONCATENATE(\"F\",AT7,\":F\",BB10))),0),\"\")","v":""}]
[null,20,"AGO",20,0.91796395504269135,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,21,"SET",21,0.91404359522614409,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,null,null,null,null,"Fator VPL Benef. PP3",null,null,null,"Expectativa Conjuge Incrementada"]
[null,22,"OUT",22,0.91013997813790015,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,null,null,null,null,{"$f":"IF(Metodo_Calculo_Beneficio=\"Método 1\",Fator_VPL_Beneficio_Metodo_1,IF(Metodo_Calculo_Beneficio=\"Método 2\",Fator_VPL_Beneficio_Metodo_2,\"\"))","v":0.99572928784947257},null,null,null,{"$f":"IF(Idade_Conjuge_Incrementada<>\"\",IF(Plano=Nao_Repactuado,VLOOKUP(Idade_Conjuge_Incrementada,Tabua_Mortalidade,5,FALSE),IF(Plano=Repactuado,VLOOKUP(Idade_Conjuge_Incrementada,Tabua_Mortalidade,3,FALSE),\"\")),\"\")","v":""}]
[null,23,"NOV",23,0.90625303227458609,0.90625303227458609,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,24,"DEZ",24,0.90238268643819874,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,null,null,null,null,null,null,null,null,"Quant.Incrementada Benefícios Cônjuge"]
[null,25,"JAN",25,0.89852886973480151,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,null,null,null,null,null,null,null,null,{"$f":"IF(Expectativa_Conjuge_Incrementada<>\"\",TRUNC(Expectativa_Conjuge_Incrementada,0)*12 + ROUND(((Expectativa_Conjuge_Incrementada - TRUNC(Expectativa_Conjuge_Incrementada,0)) * 12),0),0)","v":0}]
[null,26,"FEV",26,0.89469151157322535,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,27,"MAR",27,0.89087054166377599,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,null,null,null,null,null,null,null,null,"Idade Filho 1 Incrementada"]
[null,28,"ABR",28,0.88706589001694547,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Data_Base_Incrementada<>\"\",Data_Nascimento_Filho_1<>\"\"),IF(DATEDIF(Data_Nascimento_Filho_1,Data_Base_Incrementada,\"Y\")<=116,DATEDIF(Data_Nascimento_Filho_1,Data_Base_Incrementada,\"Y\"),116),\"\")","v":""}]
[null,29,"MAI",29,0.8832774869421316,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,30,"JUN",30,0.87950526304636067,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,null,null,null,null,null,null,null,null,"Expectativa Filho 1 Incrementada"]
[null,31,"JUL",31,0.87574914923301572,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Idade_Filho_1_Incrementada<>\"\",Idade_Filho_1_Incrementada>=18),IF(Plano=Nao_Repactuado,VLOOKUP(Idade_Filho_1_Incrementada,Tabua_Mortalidade,5,FALSE),IF(Plano=Repactuado,VLOOKUP(Idade_Filho_1_Incrementada,Tabua_Mortalidade,3,FALSE),\"\")),IF(Idade_Filho_1_Incrementada<18,67,\"\"))","v":""}]
[null,32,"AGO",32,0.87200907670057248,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,33,"SET",33,0.86828497694133699,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,null,null,null,null,null,null,null,null,"Quant.Incrementada Benefícios Filho 1"]
[null,34,"OUT",34,0.86457678174019326,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,null,null,null,null,null,null,null,null,{"$f":"IF(Expectativa_Filho_1_Incrementada<>\"\",IF(Pensao_Vitalicia_Filho_1=\"SIM\",TRUNC(Expectativa_Filho_1_Incrementada,0)*12 + ROUND(((Expectativa_Filho_1_Incrementada - TRUNC(Expectativa_Filho_1_Incrementada,0)) * 12),0),(21 - Idade_Filho_1_Incrementada)*12),0)","v":0}]
[null,35,"NOV",35,0.86088442317335157,0.86088442317335157,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,36,"DEZ",36,0.8572078336071054,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,null,null,null,null,null,null,null,null,"Idade Filho 2 Incrementada"]
[null,37,"JAN",37,0.85354694569659229,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Data_Base_Incrementada<>\"\",Data_Nascimento_Filho_2<>\"\"),IF(DATEDIF(Data_Nascimento_Filho_2,Data_Base_Incrementada,\"Y\")<=116,DATEDIF(Data_Nascimento_Filho_2,Data_Base_Incrementada,\"Y\"),116),\"\")","v":""}]
[null,38,"FEV",38,0.84990169238456026,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,39,"MAR",39,0.84627200690013971,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,null,null,null,null,null,null,null,null,"Expectativa Filho 2 Incrementada"]
[null,40,"ABR",40,0.84265782275762025,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Idade_Filho_2_Incrementada<>\"\",Idade_Filho_2_Incrementada>=18),IF(Plano=Nao_Repactuado,VLOOKUP(Idade_Filho_2_Incrementada,Tabua_Mortalidade,5,FALSE),IF(Plano=Repactuado,VLOOKUP(Idade_Filho_2_Incrementada,Tabua_Mortalidade,3,FALSE),\"\")),IF(Idade_Filho_2_Incrementada<18,67,\"\"))","v":""}]
[null,41,"MAI",41,0.83905907375523237,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,42,"JUN",42,0.83547569397393551,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,null,null,null,null,null,null,null,null,"Quant.Incrementada Benefícios Filho 2"]
[null,43,"JUL",43,0.83190761777621069,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,null,null,null,null,null,null,null,null,{"$f":"IF(Expectativa_Filho_2_Incrementada<>\"\",IF(Pensao_Vitalicia_Filho_2=\"SIM\",TRUNC(Expectativa_Filho_2_Incrementada,0)*12 + ROUND(((Expectativa_Filho_2_Incrementada - TRUNC(Expectativa_Filho_2_Incrementada,0)) * 12),0),(21 - Idade_Filho_2_Incrementada)*12),0)","v":0}]
[null,44,"AGO",44,0.82835477980485761,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,45,"SET",45,0.82481711498179733,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,null,null,null,null,null,null,null,null,"Idade Filho 3 Incrementada"]
[null,46,"OUT",46,0.82129455850688171,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Data_Base_Incrementada<>\"\",Data_Nascimento_Filho_3<>\"\"),IF(DATEDIF(Data_Nascimento_Filho_3,Data_Base_Incrementada,\"Y\")<=116,DATEDIF(Data_Nascimento_Filho_3,Data_Base_Incrementada,\"Y\"),116),\"\")","v":""}]
[null,47,"NOV",47,0.81778704585670448,0.81778704585670448,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,48,"DEZ",48,0.81429451278342047,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,null,null,null,null,null,null,null,null,"Expectativa Filho 3 Incrementada"]
[null,49,"JAN",49,0.8108168953135686,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Idade_Filho_3_Incrementada<>\"\",Idade_Filho_3_Incrementada>=18),IF(Plano=Nao_Repactuado,VLOOKUP(Idade_Filho_3_Incrementada,Tabua_Mortalidade,5,FALSE),IF(Plano=Repactuado,VLOOKUP(Idade_Filho_3_Incrementada,Tabua_Mortalidade,3,FALSE),\"\")),IF(Idade_Filho_3_Incrementada<18,67,\"\"))","v":""}]
[null,50,"FEV",50,0.80735412974689991,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,51,"MAR",51,0.80390615265521137,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,null,null,null,null,null,null,null,null,"Quant.Incrementada Benefícios Filho 3"]
[null,52,"ABR",52,0.80047290088118306,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,null,null,null,null,null,null,null,null,{"$f":"IF(Expectativa_Filho_3_Incrementada<>\"\",IF(Pensao_Vitalicia_Filho_3=\"SIM\",TRUNC(Expectativa_Filho_3_Incrementada,0)*12 + ROUND(((Expectativa_Filho_3_Incrementada - TRUNC(Expectativa_Filho_3_Incrementada,0)) * 12),0),(21 - Idade_Filho_3_Incrementada)*12),0)","v":0}]
[null,53,"MAI",53,0.79705431153722173,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,54,"JUN",54,0.79365032200430952,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,null,null,null,null,null,null,null,null,"Idade Filho 4 Incrementada"]
[null,55,"JUL",55,0.79026086993085598,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Data_Base_Incrementada<>\"\",Data_Nascimento_Filho_4<>\"\"),IF(DATEDIF(Data_Nascimento_Filho_4,Data_Base_Incrementada,\"Y\")<=116,DATEDIF(Data_Nascimento_Filho_4,Data_Base_Incrementada,\"Y\"),116),\"\")","v":""}]
[null,56,"AGO",56,0.78688589323155578,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,57,"SET",57,0.78352533008625325,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,null,null,null,null,null,null,null,null,"Expectativa Filho 4 Incrementada"]
[null,58,"OUT",58,0.78017911893880776,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Idade_Filho_4_Incrementada<>\"\",Idade_Filho_4_Incrementada>=18),IF(Plano=Nao_Repactuado,VLOOKUP(Idade_Filho_4_Incrementada,Tabua_Mortalidade,5,FALSE),IF(Plano=Repactuado,VLOOKUP(Idade_Filho_4_Incrementada,Tabua_Mortalidade,3,FALSE),\"\")),IF(Idade_Filho_4_Incrementada<18,67,\"\"))","v":""}]
[null,59,"NOV",59,0.77684719849596806,0.77684719849596806,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,60,"DEZ",60,0.77352950772624818,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,null,null,null,null,null,null,null,null,"Quant.Incrementada Benefícios Filho 4"]
[null,61,"JAN",61,0.77022598585881008,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,null,null,null,null,null,null,null,null,{"$f":"IF(Expectativa_Filho_4_Incrementada<>\"\",IF(Pensao_Vitalicia_Filho_4=\"SIM\",TRUNC(Expectativa_Filho_4_Incrementada,0)*12 + ROUND(((Expectativa_Filho_4_Incrementada - TRUNC(Expectativa_Filho_4_Incrementada,0)) * 12),0),(21 - Idade_Filho_4_Incrementada)*12),0)","v":0}]
[null,62,"FEV",62,0.76693657238235102,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,63,"MAR",63,0.76366120704399398,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,null,null,null,null,null,null,null,null,"Quant.Incrementada Benefícios Principal"]
[null,64,"ABR",64,0.76039982984818477,0,"","",{"$f":"IF(AND(Plano=Nao_Repactuado,G67<=116),VLOOKUP(G67,Tabua_Mortalidade,4),IF(AND(Plano=Repactuado,G67<=116),VLOOKUP(G67,Tabua_Mortalidade,2),\"\"))","v":""},"","","","","","",{"$f":"IF(AND(Plano=Nao_Repactuado,N67<=116),VLOOKUP(N67,Tabua_Mortalidade,4),IF(AND(Plano=Repactuado,N67<=116),VLOOKUP(N67,Tabua_Mortalidade,2),\"\"))","v":""},0,0,0,"","",{"$f":"IF(AND(Plano=Nao_Repactuado,T67>=18,T67<=116),VLOOKUP(T67,Tabua_Mortalidade,4),IF(AND(Plano=Repactuado,T67>=18,T67<=116),VLOOKUP(T67,Tabua_Mortalidade,2),IF(T67<18,IF(Plano=Nao_Repactuado,1000000,IF(Plano=Repactuado,10000000,\"\")),\"\")))","v":""},0,0,0,"","",{"$f":"IF(AND(Plano=Nao_Repactuado,Z67>=18,Z67<=116),VLOOKUP(Z67,Tabua_Mortalidade,4),IF(AND(Plano=Repactuado,Z67>=18,Z67<=116),VLOOKUP(Z67,Tabua_Mortalidade,2),IF(Z67<18,IF(Plano=Nao_Repactuado,1000000,IF(Plano=Repactuado,10000000,\"\")),\"\")))","v":""},0,0,0,"","","",0,0,0,"","",{"$f":"IF(AND(Plano=Nao_Repactuado,AL67>=18,AL67<=116),VLOOKUP(AL67,Tabua_Mortalidade,4),IF(AND(Plano=Repactuado,AL67>=18,AL67<=116),VLOOKUP(AL67,Tabua_Mortalidade,2),IF(AL67<18,IF(Plano=Nao_Repactuado,1000000,IF(Plano=Repactuado,10000000,\"\")),\"\")))","v":""},0,0,0,null,null,null,null,null,null,null,null,{"$f":"MAX(Quantidade_Incrementada_Beneficios_Participante,Quantidade_Incrementada_Beneficios_Conjuge,Quantidade_Incrementada_Beneficios_Filho_1,Quantidade_Incrementada_Beneficios_Filho_2,Quantidade_Incrementada_Beneficios_Filho_3,Quantidade_Incrementada_Beneficios_Filho_4)","v":0}]
[null,65,"MAI",{"$f":"IF(B68>=Mes_Inicio_Serie_Beneficio_PP3,(B68-Mes_Inicio_Serie_Beneficio_PP3+1),\"\")","v":65},{"$f":"IF(Mes_Inicio_Serie_Beneficio_PP3<>\"\",IF(B68>=Mes_Inicio_Serie_Beneficio_PP3,1/((1+Rentabilidade_Mensal_PP3)^D68),IF(B68=Mes_Inicio_Serie_Beneficio_PP3 - 1,1,\"\")),\"\")","v":0.75715238105559324},{"$f":"IF(B68>=Mes_Inicio_Serie_Beneficio_PP3,IF(AND(E68<>\"\",C68=\"NOV\"),E68,0),\"\")","v":0},{"$f":"IF(G67<>\"\",IF(MOD(B68,12)=Mes_Nascimento_Participante,G67+1,G67),\"\")","v":""},"","","",{"$f":"IF(J68<>\"\",1 - J68,\"\")","v":""},"","",{"$f":"IF(N67<>\"\",IF(MOD(B68,12)=Mes_Nascimento_Conjuge,N67+1,N67),\"\")","v":""},"","",{"$f":"IF(AND(P$3<>\"\",P69<>\"\"),P69/P$3,0)","v":0},0,0,{"$f":"IF(T67<>\"\",IF(MOD($B68,12)=Mes_Nascimento_Filho_1,T67+1,T67),\"\")","v":""},"","",{"$f":"IF(AND(V$3<>\"\",V69<>\"\",OR(T68<21,Pensao_Vitalicia_Filho_1=\"SIM\")),V69/V$3,0)","v":0},0,0,{"$f":"IF(Z67<>\"\",IF(MOD($B68,12)=Mes_Nascimento_Filho_2,Z67+1,Z67),\"\")","v":""},"","",{"$f":"IF(AND(AB$3<>\"\",AB69<>\"\",OR(Z68<21,Pensao_Vitalicia_Filho_2=\"SIM\")),AB69/AB$3,0)","v":0},0,0,{"$f":"IF(AF67<>\"\",IF(MOD($B68,12)=Mes_Nascimento_Filho_3,AF67+1,AF67),\"\")","v":""},"",{"$f":"IF(AND(Plano=Nao_Repactuado,AF68>=18,AF68<=116),VLOOKUP(AF68,Tabua_Mortalidade,4),IF(AND(Plano=Repactuado,AF68>=18,AF68<=116),VLOOKUP(AF68,Tabua_Mortalidade,2),IF(AF68<18,IF(Plano=Nao_Repactuado,1000000,IF(Plano=Repactuado,10000000,\"\")),\"\")))","v":""},{"$f":"IF(AND(AH$3<>\"\",AH69<>\"\",OR(AF68<21,Pensao_Vitalicia_Filho_3=\"SIM\")),AH69/AH$3,0)","v":0},0,0,{"$f":"IF(AL67<>\"\",IF(MOD($B68,12)=Mes_Nascimento_Filho_4,AL67+1,AL67),\"\")","v":""},"","",{"$f":"IF(AND(AN$3<>\"\",AN69<>\"\",OR(AL68<21,Pensao_Vitalicia_Filho_4=\"SIM\")),AN69/AN$3,0)","v":0},0,0]
[null,66,{"$f":"IF(MOD(B69,12)=1,\"JAN\",IF(MOD(B69,12)=2,\"FEV\",IF(MOD(B69,12)=3,\"MAR\",IF(MOD(B69,12)=4,\"ABR\",IF(MOD(B69,12)=5,\"MAI\",IF(MOD(B69,12)=6,\"JUN\",IF(MOD(B69,12)=7,\"JUL\",IF(MOD(B69,12)=8,\"AGO\",IF(MOD(B69,12)=9,\"SET\",IF(MOD(B69,12)=10,\"OUT\",IF(MOD(B69,12)=11,\"NOV\",IF(MOD(B69,12)=0,\"DEZ\",\"\"))))))))))))","v":"JUN"},66,0.75391880118201826,0,"",{"$f":"IF(H68<>\"\",IF((H68+1)=12,0,H68+1),\"\")","v":""},"",{"$f":"IF(AND(I$3<>\"\",I70<>\"\"),I70/I$3,\"\")","v":""},"",{"$f":"IF(AND(E69<>\"\",J69<>\"\"),E69 * J69,\"\")","v":""},{"$f":"IF(AND(F69<>\"\",J69<>\"\"),F69 * J69,\"\")","v":""},"",{"$f":"IF(O68<>\"\",IF((O68+1)=12,0,O68+1),\"\")","v":""},"",0,{"$f":"IF(AND($E69<>\"\",Q69<>\"\"),$E69 * Q69,\"\")","v":0},{"$f":"IF(AND($F69<>\"\",Q69<>\"\"),$F69 * Q69,\"\")","v":0},"",{"$f":"IF(U68<>\"\",IF((U68+1)=12,0,U68+1),\"\")","v":""},"",0,{"$f":"IF(AND($E69<>\"\",W69<>\"\"),$E69 * W69,\"\")","v":0},{"$f":"IF(AND($F69<>\"\",W69<>\"\"),$F69 * W69,\"\")","v":0},"",{"$f":"IF(AA68<>\"\",IF((AA68+1)=12,0,AA68+1),\"\")","v":""},"",0,{"$f":"IF(AND($E69<>\"\",AC69<>\"\"),$E69 * AC69,\"\")","v":0},{"$f":"IF(AND($F69<>\"\",AC69<>\"\"),$F69 * AC69,\"\")","v":0},"",{"$f":"IF(AG68<>\"\",IF((AG68+1)=12,0,AG68+1),\"\")","v":""},"",0,{"$f":"IF(AND($E69<>\"\",AI69<>\"\"),$E69 * AI69,\"\")","v":0},{"$f":"IF(AND($F69<>\"\",AI69<>\"\"),$F69 * AI69,\"\")","v":0},"",{"$f":"IF(AM68<>\"\",IF((AM68+1)=12,0,AM68+1),\"\")","v":""},"",0,{"$f":"IF(AND($E69<>\"\",AO69<>\"\"),$E69 * AO69,\"\")","v":0},{"$f":"IF(AND($F69<>\"\",AO69<>\"\"),$F69 * AO69,\"\")","v":0},null,null,null,null,null,null,null,null,null,"Quant. Incr. Benef.","Coluna Benefício","Coluna Abono"]
[null,67,"JUL",67,0.75069903099729918,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,null,null,null,null,null,null,null,null,"Participante",{"$f":"Quantidade_Incrementada_Beneficios_Participante","v":0},{"$f":"SUBSTITUTE(ADDRESS(ROW(Fator_Beneficio_Participante),COLUMN(Fator_Beneficio_Participante),4),ROW(Fator_Beneficio_Participante),\"\")","v":"L"},{"$f":"SUBSTITUTE(ADDRESS(ROW(Fator_Abono_Participante),COLUMN(Fator_Abono_Participante),4),ROW(Fator_Abono_Participante),\"\")","v":"M"}]
[null,68,"AGO",68,0.74749301152422998,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,null,null,null,null,null,null,null,null,"Cônjuge",{"$f":"Quantidade_Incrementada_Beneficios_Conjuge","v":0},{"$f":"SUBSTITUTE(ADDRESS(ROW(Fator_Beneficio_Conjuge),COLUMN(Fator_Beneficio_Conjuge),4),ROW(Fator_Beneficio_Conjuge),\"\")","v":"R"},{"$f":"SUBSTITUTE(ADDRESS(ROW(Fator_Abono_Conjuge),COLUMN(Fator_Abono_Conjuge),4),ROW(Fator_Abono_Conjuge),\"\")","v":"S"}]
[null,69,"SET",69,0.74430068403747907,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,null,null,null,null,null,null,null,null,"Filho 1",{"$f":"Quantidade_Incrementada_Beneficios_Filho_1","v":0},{"$f":"SUBSTITUTE(ADDRESS(ROW(Fator_Beneficio_Filho_1),COLUMN(Fator_Beneficio_Filho_1),4),ROW(Fator_Beneficio_Filho_1),\"\")","v":"X"},{"$f":"SUBSTITUTE(ADDRESS(ROW(Fator_Abono_Filho_1),COLUMN(Fator_Abono_Filho_1),4),ROW(Fator_Abono_Filho_1),\"\")","v":"Y"}]
[null,70,"OUT",70,0.74112199006251434,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,null,null,null,null,null,null,null,null,"Filho 2",{"$f":"Quantidade_Incrementada_Beneficios_Filho_2","v":0},{"$f":"SUBSTITUTE(ADDRESS(ROW(Fator_Beneficio_Filho_2),COLUMN(Fator_Beneficio_Filho_2),4),ROW(Fator_Beneficio_Filho_2),\"\")","v":"AD"},{"$f":"SUBSTITUTE(ADDRESS(ROW(Fator_Abono_Filho_2),COLUMN(Fator_Abono_Filho_2),4),ROW(Fator_Abono_Filho_2),\"\")","v":"AE"}]
[null,71,"NOV",71,0.73795687137453136,0.73795687137453136,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,null,null,null,null,null,null,null,null,"Filho 3",{"$f":"Quantidade_Incrementada_Beneficios_Filho_3","v":0},{"$f":"SUBSTITUTE(ADDRESS(ROW(Fator_Beneficio_Filho_3),COLUMN(Fator_Beneficio_Filho_3),4),ROW(Fator_Beneficio_Filho_3),\"\")","v":"AJ"},{"$f":"SUBSTITUTE(ADDRESS(ROW(Fator_Abono_Filho_3),COLUMN(Fator_Abono_Filho_3),4),ROW(Fator_Abono_Filho_3),\"\")","v":"AK"}]
[null,72,"DEZ",72,0.73480526999738693,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,null,null,null,null,null,null,null,null,"Filho 4",{"$f":"Quantidade_Incrementada_Beneficios_Filho_4","v":0},{"$f":"SUBSTITUTE(ADDRESS(ROW(Fator_Beneficio_Filho_4),COLUMN(Fator_Beneficio_Filho_4),4),ROW(Fator_Beneficio_Filho_4),\"\")","v":"AP"},{"$f":"SUBSTITUTE(ADDRESS(ROW(Fator_Abono_Filho_4),COLUMN(Fator_Abono_Filho_4),4),ROW(Fator_Abono_Filho_4),\"\")","v":"AQ"}]
[null,73,"JAN",73,0.73166712820253765,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,74,"FEV",74,0.72854238850798159,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,75,"MAR",75,0.7254309936772062,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,null,null,null,null,null,null,null,null,null,null,"Coluna  Beneficio","Coluna Abono"]
[null,76,"ABR",76,0.72233288671813989,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Quantidade_Incrementada_Beneficios_Principal<>0,VLOOKUP(Quantidade_Incrementada_Beneficios_Principal,Tabela_Letra_Coluna,2,FALSE),\"\")","v":""},{"$f":"IF(Quantidade_Incrementada_Beneficios_Principal<>0,VLOOKUP(Quantidade_Incrementada_Beneficios_Principal,Tabela_Letra_Coluna,3,FALSE),\"\")","v":""}]
[null,77,"MAI",77,0.7192480108821071,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,78,"JUN",78,0.71617630966279033,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,79,"JUL",79,0.71311772679519347,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,80,"AGO",80,0.71007220625461298,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,81,"SET",81,0.70703969225560959,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,82,"OUT",82,0.70402012925098834,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,83,"NOV",83,0.70101346193078029,0.70101346193078029,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,84,"DEZ",84,0.69801963522122923,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,85,"JAN",85,0.69503859428378312,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,86,"FEV",86,0.69207028451408992,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,87,"MAR",87,0.68911465154099683,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,88,"ABR",88,0.6861716412255543,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,89,"MAI",89,0.68324119966002494,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,90,"JUN",90,0.68032327316689589,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,91,"JUL",91,0.67741780829789555,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,92,"AGO",92,0.67452475183301397,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,93,"SET",93,0.67164405077952916,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,94,"OUT",94,0.66877565237103576,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,95,"NOV",95,0.66591950406647782,0.66591950406647782,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,96,"DEZ",96,0.66307555354918812,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,97,"JAN",97,0.66024374872592773,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,98,"FEV",98,0.65742403772593416,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,99,"MAR",99,0.65461636889996921,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,100,"ABR",100,0.6518206908193741,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,101,"MAI",101,0.64903695227512659,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,102,"JUN",102,0.64626510227690392,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,103,"JUL",103,0.64350509005214818,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,104,"AGO",104,0.64075686504513629,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,105,"SET",105,0.63802037691605429,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,106,"OUT",106,0.63529557554007476,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,107,"NOV",107,0.6325824110064393,0.6325824110064393,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,108,"DEZ",108,0.62988083361754432,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,109,"JAN",109,0.62719079388802945,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,110,"FEV",110,0.62451224254387294,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,111,"MAR",111,0.62184513052148782,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,112,"ABR",112,0.6191894089668234,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,113,"MAI",113,0.61654502923447096,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,114,"JUN",114,0.61391194288677198,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,115,"JUL",115,0.61129010169293163,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,116,"AGO",116,0.60867945762813447,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,117,"SET",117,0.60607996287266552,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,118,"OUT",118,0.60349156981103413,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,119,"NOV",119,0.60091423103110131,0.60091423103110131,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,120,"DEZ",120,0.59834789932321197,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,121,"JAN",121,0.59579252767932978,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,122,"FEV",122,0.59324806929217611,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,123,"MAR",123,0.59071447755437323,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,124,"ABR",124,0.58819170605758919,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,125,"MAI",125,0.58567970859168961,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,126,"JUN",126,0.58317843914388978,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,127,"JUL",127,0.58068785189791239,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,128,"AGO",128,0.57820790123314836,0,"","",{"$f":"IF(AND(Plano=Nao_Repactuado,G131<=116),VLOOKUP(G131,Tabua_Mortalidade,4),IF(AND(Plano=Repactuado,G131<=116),VLOOKUP(G131,Tabua_Mortalidade,2),\"\"))","v":""},"","","","","","",{"$f":"IF(AND(Plano=Nao_Repactuado,N131<=116),VLOOKUP(N131,Tabua_Mortalidade,4),IF(AND(Plano=Repactuado,N131<=116),VLOOKUP(N131,Tabua_Mortalidade,2),\"\"))","v":""},0,0,0,"","",{"$f":"IF(AND(Plano=Nao_Repactuado,T131>=18,T131<=116),VLOOKUP(T131,Tabua_Mortalidade,4),IF(AND(Plano=Repactuado,T131>=18,T131<=116),VLOOKUP(T131,Tabua_Mortalidade,2),IF(T131<18,IF(Plano=Nao_Repactuado,1000000,IF(Plano=Repactuado,10000000,\"\")),\"\")))","v":""},0,0,0,"","",{"$f":"IF(AND(Plano=Nao_Repactuado,Z131>=18,Z131<=116),VLOOKUP(Z131,Tabua_Mortalidade,4),IF(AND(Plano=Repactuado,Z131>=18,Z131<=116),VLOOKUP(Z131,Tabua_Mortalidade,2),IF(Z131<18,IF(Plano=Nao_Repactuado,1000000,IF(Plano=Repactuado,10000000,\"\")),\"\")))","v":""},0,0,0,"","","",0,0,0,"","",{"$f":"IF(AND(Plano=Nao_Repactuado,AL131>=18,AL131<=116),VLOOKUP(AL131,Tabua_Mortalidade,4),IF(AND(Plano=Repactuado,AL131>=18,AL131<=116),VLOOKUP(AL131,Tabua_Mortalidade,2),IF(AL131<18,IF(Plano=Nao_Repactuado,1000000,IF(Plano=Repactuado,10000000,\"\")),\"\")))","v":""},0,0,0]
[null,129,"SET",{"$f":"IF(B132>=Mes_Inicio_Serie_Beneficio_PP3,(B132-Mes_Inicio_Serie_Beneficio_PP3+1),\"\")","v":129},{"$f":"IF(Mes_Inicio_Serie_Beneficio_PP3<>\"\",IF(B132>=Mes_Inicio_Serie_Beneficio_PP3,1/((1+Rentabilidade_Mensal_PP3)^D132),IF(B132=Mes_Inicio_Serie_Beneficio_PP3 - 1,1,\"\")),\"\")","v":0.575738541723821},{"$f":"IF(B132>=Mes_Inicio_Serie_Beneficio_PP3,IF(AND(E132<>\"\",C132=\"NOV\"),E132,0),\"\")","v":0},{"$f":"IF(G131<>\"\",IF(MOD(B132,12)=Mes_Nascimento_Participante,G131+1,G131),\"\")","v":""},"","","",{"$f":"IF(J132<>\"\",1 - J132,\"\")","v":""},"","",{"$f":"IF(N131<>\"\",IF(MOD(B132,12)=Mes_Nascimento_Conjuge,N131+1,N131),\"\")","v":""},"","",{"$f":"IF(AND(P$3<>\"\",P133<>\"\"),P133/P$3,0)","v":0},0,0,{"$f":"IF(T131<>\"\",IF(MOD($B132,12)=Mes_Nascimento_Filho_1,T131+1,T131),\"\")","v":""},"","",{"$f":"IF(AND(V$3<>\"\",V133<>\"\",OR(T132<21,Pensao_Vitalicia_Filho_1=\"SIM\")),V133/V$3,0)","v":0},0,0,{"$f":"IF(Z131<>\"\",IF(MOD($B132,12)=Mes_Nascimento_Filho_2,Z131+1,Z131),\"\")","v":""},"","",{"$f":"IF(AND(AB$3<>\"\",AB133<>\"\",OR(Z132<21,Pensao_Vitalicia_Filho_2=\"SIM\")),AB133/AB$3,0)","v":0},0,0,{"$f":"IF(AF131<>\"\",IF(MOD($B132,12)=Mes_Nascimento_Filho_3,AF131+1,AF131),\"\")","v":""},"",{"$f":"IF(AND(Plano=Nao_Repactuado,AF132>=18,AF132<=116),VLOOKUP(AF132,Tabua_Mortalidade,4),IF(AND(Plano=Repactuado,AF132>=18,AF132<=116),VLOOKUP(AF132,Tabua_Mortalidade,2),IF(AF132<18,IF(Plano=Nao_Repactuado,1000000,IF(Plano=Repactuado,10000000,\"\")),\"\")))","v":""},{"$f":"IF(AND(AH$3<>\"\",AH133<>\"\",OR(AF132<21,Pensao_Vitalicia_Filho_3=\"SIM\")),AH133/AH$3,0)","v":0},0,0,{"$f":"IF(AL131<>\"\",IF(MOD($B132,12)=Mes_Nascimento_Filho_4,AL131+1,AL131),\"\")","v":""},"","",{"$f":"IF(AND(AN$3<>\"\",AN133<>\"\",OR(AL132<21,Pensao_Vitalicia_Filho_4=\"SIM\")),AN133/AN$3,0)","v":0},0,0]
[null,130,{"$f":"IF(MOD(B133,12)=1,\"JAN\",IF(MOD(B133,12)=2,\"FEV\",IF(MOD(B133,12)=3,\"MAR\",IF(MOD(B133,12)=4,\"ABR\",IF(MOD(B133,12)=5,\"MAI\",IF(MOD(B133,12)=6,\"JUN\",IF(MOD(B133,12)=7,\"JUL\",IF(MOD(B133,12)=8,\"AGO\",IF(MOD(B133,12)=9,\"SET\",IF(MOD(B133,12)=10,\"OUT\",IF(MOD(B133,12)=11,\"NOV\",IF(MOD(B133,12)=0,\"DEZ\",\"\"))))))))))))","v":"OUT"},130,0.5732797281381542,0,"",{"$f":"IF(H132<>\"\",IF((H132+1)=12,0,H132+1),\"\")","v":""},"",{"$f":"IF(AND(I$3<>\"\",I134<>\"\"),I134/I$3,\"\")","v":""},"",{"$f":"IF(AND(E133<>\"\",J133<>\"\"),E133 * J133,\"\")","v":""},{"$f":"IF(AND(F133<>\"\",J133<>\"\"),F133 * J133,\"\")","v":""},"",{"$f":"IF(O132<>\"\",IF((O132+1)=12,0,O132+1),\"\")","v":""},"",0,{"$f":"IF(AND($E133<>\"\",Q133<>\"\"),$E133 * Q133,\"\")","v":0},{"$f":"IF(AND($F133<>\"\",Q133<>\"\"),$F133 * Q133,\"\")","v":0},"",{"$f":"IF(U132<>\"\",IF((U132+1)=12,0,U132+1),\"\")","v":""},"",0,{"$f":"IF(AND($E133<>\"\",W133<>\"\"),$E133 * W133,\"\")","v":0},{"$f":"IF(AND($F133<>\"\",W133<>\"\"),$F133 * W133,\"\")","v":0},"",{"$f":"IF(AA132<>\"\",IF((AA132+1)=12,0,AA132+1),\"\")","v":""},"",0,{"$f":"IF(AND($E133<>\"\",AC133<>\"\"),$E133 * AC133,\"\")","v":0},{"$f":"IF(AND($F133<>\"\",AC133<>\"\"),$F133 * AC133,\"\")","v":0},"",{"$f":"IF(AG132<>\"\",IF((AG132+1)=12,0,AG132+1),\"\")","v":""},"",0,{"$f":"IF(AND($E133<>\"\",AI133<>\"\"),$E133 * AI133,\"\")","v":0},{"$f":"IF(AND($F133<>\"\",AI133<>\"\"),$F133 * AI133,\"\")","v":0},"",{"$f":"IF(AM132<>\"\",IF((AM132+1)=12,0,AM132+1),\"\")","v":""},"",0,{"$f":"IF(AND($E133<>\"\",AO133<>\"\"),$E133 * AO133,\"\")","v":0},{"$f":"IF(AND($F133<>\"\",AO133<>\"\"),$F133 * AO133,\"\")","v":0}]
[null,131,"NOV",131,0.57083141543754345,0.57083141543754345,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,132,"DEZ",132,0.56839355877573172,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,133,"JAN",133,0.56596611349798664,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,134,"FEV",134,0.56354903514028398,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,135,"MAR",135,0.56114227942849249,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,136,"ABR",136,0.55874580227756254,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,137,"MAI",137,0.5563595597907196,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,138,"JUN",138,0.55398350825865927,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,139,"JUL",139,0.55161760415874728,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,140,"AGO",140,0.54926180415422166,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,141,"SET",141,0.54691606509339952,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,142,"OUT",142,0.54458034400888655,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,143,"NOV",143,0.54225459811678944,0.54225459811678944,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,144,"DEZ",144,0.53993878481593283,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,145,"JAN",145,0.53763286168707847,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,146,"FEV",146,0.53533678649214855,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,147,"MAR",147,0.53305051717345231,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,148,"ABR",148,0.53077401185291484,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,149,"MAI",149,0.52850722883131018,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,150,"JUN",150,0.52625012658749881,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,151,"JUL",151,0.52400266377766513,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,152,"AGO",152,0.52176479923456121,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,153,"SET",153,0.51953649196675256,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,154,"OUT",154,0.51731770115786779,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,155,"NOV",155,0.51510838616584997,0.51510838616584997,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,156,"DEZ",156,0.51290850652221287,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,157,"JAN",157,0.51071802193129956,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,158,"FEV",158,0.50853689226954435,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,159,"MAR",159,0.50636507758473726,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,160,"ABR",160,0.50420253809529358,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,161,"MAI",161,0.50204923418952307,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,162,"JUN",162,0.49990512642490698,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,163,"JUL",163,0.49777017552737313,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,164,"AGO",164,0.49564434239057831,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,165,"SET",165,0.49352758807519076,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,166,"OUT",166,0.49141987380817748,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,167,"NOV",167,0.48932116098209433,0.48932116098209433,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,168,"DEZ",168,0.48723141115437796,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,169,"JAN",169,0.48515058604664235,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,170,"FEV",170,0.4830786475439775,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,171,"MAR",171,0.48101555769425103,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,172,"ABR",172,0.47896127870741351,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,173,"MAI",173,0.47691577295480553,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,174,"JUN",174,0.47487900296846935,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,175,"JUL",175,0.47285093144046159,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,176,"AGO",176,0.47083152122217065,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,177,"SET",177,0.46882073532363588,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,178,"OUT",178,0.46681853691287001,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,179,"NOV",179,0.46482488931518484,0.46482488931518484,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,180,"DEZ",180,0.46283975601251892,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,181,"JAN",181,0.46086310064276897,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,182,"FEV",182,0.45889488699912423,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,183,"MAR",183,0.45693507902940228,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,184,"ABR",184,0.45498364083538917,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,185,"MAI",185,0.4530405366721823,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,186,"JUN",186,0.45110573094753487,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,187,"JUL",187,0.44917918822120478,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,188,"AGO",188,0.44726087320430447,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,189,"SET",189,0.44535075075865527,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,190,"OUT",190,0.44344878589614378,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,191,"NOV",191,0.44155494377808052,0.44155494377808052,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,192,"DEZ",192,0.43966918971456215,0,"","",{"$f":"IF(AND(Plano=Nao_Repactuado,G195<=116),VLOOKUP(G195,Tabua_Mortalidade,4),IF(AND(Plano=Repactuado,G195<=116),VLOOKUP(G195,Tabua_Mortalidade,2),\"\"))","v":""},"","","","","","",{"$f":"IF(AND(Plano=Nao_Repactuado,N195<=116),VLOOKUP(N195,Tabua_Mortalidade,4),IF(AND(Plano=Repactuado,N195<=116),VLOOKUP(N195,Tabua_Mortalidade,2),\"\"))","v":""},0,0,0,"","",{"$f":"IF(AND(Plano=Nao_Repactuado,T195>=18,T195<=116),VLOOKUP(T195,Tabua_Mortalidade,4),IF(AND(Plano=Repactuado,T195>=18,T195<=116),VLOOKUP(T195,Tabua_Mortalidade,2),IF(T195<18,IF(Plano=Nao_Repactuado,1000000,IF(Plano=Repactuado,10000000,\"\")),\"\")))","v":""},0,0,0,"","",{"$f":"IF(AND(Plano=Nao_Repactuado,Z195>=18,Z195<=116),VLOOKUP(Z195,Tabua_Mortalidade,4),IF(AND(Plano=Repactuado,Z195>=18,Z195<=116),VLOOKUP(Z195,Tabua_Mortalidade,2),IF(Z195<18,IF(Plano=Nao_Repactuado,1000000,IF(Plano=Repactuado,10000000,\"\")),\"\")))","v":""},0,0,0,"","","",0,0,0,"","",{"$f":"IF(AND(Plano=Nao_Repactuado,AL195>=18,AL195<=116),VLOOKUP(AL195,Tabua_Mortalidade,4),IF(AND(Plano=Repactuado,AL195>=18,AL195<=116),VLOOKUP(AL195,Tabua_Mortalidade,2),IF(AL195<18,IF(Plano=Nao_Repactuado,1000000,IF(Plano=Repactuado,10000000,\"\")),\"\")))","v":""},0,0,0]
[null,193,"JAN",{"$f":"IF(B196>=Mes_Inicio_Serie_Beneficio_PP3,(B196-Mes_Inicio_Serie_Beneficio_PP3+1),\"\")","v":193},{"$f":"IF(Mes_Inicio_Serie_Beneficio_PP3<>\"\",IF(B196>=Mes_Inicio_Serie_Beneficio_PP3,1/((1+Rentabilidade_Mensal_PP3)^D196),IF(B196=Mes_Inicio_Serie_Beneficio_PP3 - 1,1,\"\")),\"\")","v":0.43779148916383553},{"$f":"IF(B196>=Mes_Inicio_Serie_Beneficio_PP3,IF(AND(E196<>\"\",C196=\"NOV\"),E196,0),\"\")","v":0},{"$f":"IF(G195<>\"\",IF(MOD(B196,12)=Mes_Nascimento_Participante,G195+1,G195),\"\")","v":""},"","","",{"$f":"IF(J196<>\"\",1 - J196,\"\")","v":""},"","",{"$f":"IF(N195<>\"\",IF(MOD(B196,12)=Mes_Nascimento_Conjuge,N195+1,N195),\"\")","v":""},"","",{"$f":"IF(AND(P$3<>\"\",P197<>\"\"),P197/P$3,0)","v":0},0,0,{"$f":"IF(T195<>\"\",IF(MOD($B196,12)=Mes_Nascimento_Filho_1,T195+1,T195),\"\")","v":""},"","",{"$f":"IF(AND(V$3<>\"\",V197<>\"\",OR(T196<21,Pensao_Vitalicia_Filho_1=\"SIM\")),V197/V$3,0)","v":0},0,0,{"$f":"IF(Z195<>\"\",IF(MOD($B196,12)=Mes_Nascimento_Filho_2,Z195+1,Z195),\"\")","v":""},"","",{"$f":"IF(AND(AB$3<>\"\",AB197<>\"\",OR(Z196<21,Pensao_Vitalicia_Filho_2=\"SIM\")),AB197/AB$3,0)","v":0},0,0,{"$f":"IF(AF195<>\"\",IF(MOD($B196,12)=Mes_Nascimento_Filho_3,AF195+1,AF195),\"\")","v":""},"",{"$f":"IF(AND(Plano=Nao_Repactuado,AF196>=18,AF196<=116),VLOOKUP(AF196,Tabua_Mortalidade,4),IF(AND(Plano=Repactuado,AF196>=18,AF196<=116),VLOOKUP(AF196,Tabua_Mortalidade,2),IF(AF196<18,IF(Plano=Nao_Repactuado,1000000,IF(Plano=Repactuado,10000000,\"\")),\"\")))","v":""},{"$f":"IF(AND(AH$3<>\"\",AH197<>\"\",OR(AF196<21,Pensao_Vitalicia_Filho_3=\"SIM\")),AH197/AH$3,0)","v":0},0,0,{"$f":"IF(AL195<>\"\",IF(MOD($B196,12)=Mes_Nascimento_Filho_4,AL195+1,AL195),\"\")","v":""},"","",{"$f":"IF(AND(AN$3<>\"\",AN197<>\"\",OR(AL196<21,Pensao_Vitalicia_Filho_4=\"SIM\")),AN197/AN$3,0)","v":0},0,0]
[null,194,{"$f":"IF(MOD(B197,12)=1,\"JAN\",IF(MOD(B197,12)=2,\"FEV\",IF(MOD(B197,12)=3,\"MAR\",IF(MOD(B197,12)=4,\"ABR\",IF(MOD(B197,12)=5,\"MAI\",IF(MOD(B197,12)=6,\"JUN\",IF(MOD(B197,12)=7,\"JUL\",IF(MOD(B197,12)=8,\"AGO\",IF(MOD(B197,12)=9,\"SET\",IF(MOD(B197,12)=10,\"OUT\",IF(MOD(B197,12)=11,\"NOV\",IF(MOD(B197,12)=0,\"DEZ\",\"\"))))))))))))","v":"FEV"},194,0.43592180773166611,0,"",{"$f":"IF(H196<>\"\",IF((H196+1)=12,0,H196+1),\"\")","v":""},"",{"$f":"IF(AND(I$3<>\"\",I198<>\"\"),I198/I$3,\"\")","v":""},"",{"$f":"IF(AND(E197<>\"\",J197<>\"\"),E197 * J197,\"\")","v":""},{"$f":"IF(AND(F197<>\"\",J197<>\"\"),F197 * J197,\"\")","v":""},"",{"$f":"IF(O196<>\"\",IF((O196+1)=12,0,O196+1),\"\")","v":""},"",0,{"$f":"IF(AND($E197<>\"\",Q197<>\"\"),$E197 * Q197,\"\")","v":0},{"$f":"IF(AND($F197<>\"\",Q197<>\"\"),$F197 * Q197,\"\")","v":0},"",{"$f":"IF(U196<>\"\",IF((U196+1)=12,0,U196+1),\"\")","v":""},"",0,{"$f":"IF(AND($E197<>\"\",W197<>\"\"),$E197 * W197,\"\")","v":0},{"$f":"IF(AND($F197<>\"\",W197<>\"\"),$F197 * W197,\"\")","v":0},"",{"$f":"IF(AA196<>\"\",IF((AA196+1)=12,0,AA196+1),\"\")","v":""},"",0,{"$f":"IF(AND($E197<>\"\",AC197<>\"\"),$E197 * AC197,\"\")","v":0},{"$f":"IF(AND($F197<>\"\",AC197<>\"\"),$F197 * AC197,\"\")","v":0},"",{"$f":"IF(AG196<>\"\",IF((AG196+1)=12,0,AG196+1),\"\")","v":""},"",0,{"$f":"IF(AND($E197<>\"\",AI197<>\"\"),$E197 * AI197,\"\")","v":0},{"$f":"IF(AND($F197<>\"\",AI197<>\"\"),$F197 * AI197,\"\")","v":0},"",{"$f":"IF(AM196<>\"\",IF((AM196+1)=12,0,AM196+1),\"\")","v":""},"",0,{"$f":"IF(AND($E197<>\"\",AO197<>\"\"),$E197 * AO197,\"\")","v":0},{"$f":"IF(AND($F197<>\"\",AO197<>\"\"),$F197 * AO197,\"\")","v":0}]
[null,195,"MAR",195,0.43406011117070659,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,196,"ABR",196,0.43220636537987062,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,197,"MAI",197,0.43036053640370747,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,198,"JUN",198,0.4285225904317807,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,199,"JUL",199,0.42669249379804824,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,200,"AGO",200,0.42487021298024608,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,201,"SET",201,0.42305571459927421,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,202,"OUT",202,0.42124896541858503,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,203,"NOV",203,0.41944993234357475,0.41944993234357475,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,204,"DEZ",204,0.4176585824209772,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,205,"JAN",205,0.41587488283825985,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,206,"FEV",206,0.41409880092302337,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,207,"MAR",207,0.41233030414240257,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,208,"ABR",208,0.41056936010247097,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,209,"MAI",209,0.40881593654764714,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,210,"JUN",210,0.40707000136010385,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,211,"JUL",211,0.40533152255918009,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,212,"AGO",212,0.40360046830079477,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,213,"SET",213,0.401876806876864,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,214,"OUT",214,0.40016050671471987,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,215,"NOV",215,0.39845153637653219,0.39845153637653219,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,216,"DEZ",{"$f":"IF(B219>=Mes_Inicio_Serie_Beneficio_PP3,(B219-Mes_Inicio_Serie_Beneficio_PP3+1),\"\")","v":216},{"$f":"IF(Mes_Inicio_Serie_Beneficio_PP3<>\"\",IF(B219>=Mes_Inicio_Serie_Beneficio_PP3,1/((1+Rentabilidade_Mensal_PP3)^D219),IF(B219=Mes_Inicio_Serie_Beneficio_PP3 - 1,1,\"\")),\"\")","v":0.39674986455873262},{"$f":"IF(B219>=Mes_Inicio_Serie_Beneficio_PP3,IF(AND(E219<>\"\",C219=\"NOV\"),E219,0),\"\")","v":0},{"$f":"IF(G218<>\"\",IF(MOD(B219,12)=Mes_Nascimento_Participante,G218+1,G218),\"\")","v":""},"","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,217,"JAN",217,0.39505546009144155,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,218,"FEV",218,0.3933682919378968,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,219,"MAR",219,0.39168832919388546,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,220,"ABR",220,0.39001554108717723,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,221,"MAI",221,0.38834989697696171,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,222,"JUN",222,0.38669136635328627,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,223,"JUL",223,0.38503991883649719,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,224,"AGO",224,0.3833955241766841,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,225,"SET",225,0.38175815225312487,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,226,"OUT",226,0.38012777307373463,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,227,"NOV",227,0.37850435677451566,0.37850435677451566,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,228,"DEZ",228,0.37688787361901122,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,229,"JAN",229,0.37527829399776003,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,230,"FEV",230,0.37367558842775461,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,231,"MAR",231,0.37207972755190072,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,232,"ABR",232,0.37049068213847997,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,233,"MAI",233,0.36890842308061406,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,234,"JUN",234,0.3673329213957317,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,235,"JUL",235,0.36576414822503817,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,236,"AGO",236,0.36420207483298628,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,237,"SET",237,0.36264667260674965,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,238,"OUT",238,0.36109791305569977,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,239,"NOV",239,0.35955576781088266,0.35955576781088266,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,240,"DEZ",240,0.35802020862450062,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,241,"JAN",241,0.3564912073693936,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,242,"FEV",242,0.35496873603852486,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,243,"MAR",243,0.35345276674446779,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,244,"ABR",244,0.35194327171889472,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,245,"MAI",245,0.35044022331206842,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,246,"JUN",246,0.3489435939923361,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,247,"JUL",247,0.34745335634562435,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,248,"AGO",248,0.34596948307493752,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,249,"SET",249,0.3444919469998578,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,250,"OUT",250,0.34302072105604658,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,251,"NOV",251,0.34155577829474987,0.34155577829474987,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,252,"DEZ",252,0.34009709188230364,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,253,"JAN",253,0.33864463509964282,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,254,"FEV",254,0.3371983813418119,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,255,"MAR",255,0.3357583041174772,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,256,"ABR",256,0.33432437704844231,0,"","",{"$f":"IF(AND(Plano=Nao_Repactuado,G259<=116),VLOOKUP(G259,Tabua_Mortalidade,4),IF(AND(Plano=Repactuado,G259<=116),VLOOKUP(G259,Tabua_Mortalidade,2),\"\"))","v":""},"","","","","","",{"$f":"IF(AND(Plano=Nao_Repactuado,N259<=116),VLOOKUP(N259,Tabua_Mortalidade,4),IF(AND(Plano=Repactuado,N259<=116),VLOOKUP(N259,Tabua_Mortalidade,2),\"\"))","v":""},0,0,0,"","",{"$f":"IF(AND(Plano=Nao_Repactuado,T259>=18,T259<=116),VLOOKUP(T259,Tabua_Mortalidade,4),IF(AND(Plano=Repactuado,T259>=18,T259<=116),VLOOKUP(T259,Tabua_Mortalidade,2),IF(T259<18,IF(Plano=Nao_Repactuado,1000000,IF(Plano=Repactuado,10000000,\"\")),\"\")))","v":""},0,0,0,"","",{"$f":"IF(AND(Plano=Nao_Repactuado,Z259>=18,Z259<=116),VLOOKUP(Z259,Tabua_Mortalidade,4),IF(AND(Plano=Repactuado,Z259>=18,Z259<=116),VLOOKUP(Z259,Tabua_Mortalidade,2),IF(Z259<18,IF(Plano=Nao_Repactuado,1000000,IF(Plano=Repactuado,10000000,\"\")),\"\")))","v":""},0,0,0,"","","",0,0,0,"","",{"$f":"IF(AND(Plano=Nao_Repactuado,AL259>=18,AL259<=116),VLOOKUP(AL259,Tabua_Mortalidade,4),IF(AND(Plano=Repactuado,AL259>=18,AL259<=116),VLOOKUP(AL259,Tabua_Mortalidade,2),IF(AL259<18,IF(Plano=Nao_Repactuado,1000000,IF(Plano=Repactuado,10000000,\"\")),\"\")))","v":""},0,0,0]
[null,257,"MAI",257,0.33289657386916399,0,"","","","",{"$f":"IF(J260<>\"\",1 - J260,\"\")","v":""},"","",{"$f":"IF(N259<>\"\",IF(MOD(B260,12)=Mes_Nascimento_Conjuge,N259+1,N259),\"\")","v":""},"","",{"$f":"IF(AND(P$3<>\"\",P261<>\"\"),P261/P$3,0)","v":0},0,0,{"$f":"IF(T259<>\"\",IF(MOD($B260,12)=Mes_Nascimento_Filho_1,T259+1,T259),\"\")","v":""},"","",{"$f":"IF(AND(V$3<>\"\",V261<>\"\",OR(T260<21,Pensao_Vitalicia_Filho_1=\"SIM\")),V261/V$3,0)","v":0},0,0,{"$f":"IF(Z259<>\"\",IF(MOD($B260,12)=Mes_Nascimento_Filho_2,Z259+1,Z259),\"\")","v":""},"","",{"$f":"IF(AND(AB$3<>\"\",AB261<>\"\",OR(Z260<21,Pensao_Vitalicia_Filho_2=\"SIM\")),AB261/AB$3,0)","v":0},0,0,{"$f":"IF(AF259<>\"\",IF(MOD($B260,12)=Mes_Nascimento_Filho_3,AF259+1,AF259),\"\")","v":""},"",{"$f":"IF(AND(Plano=Nao_Repactuado,AF260>=18,AF260<=116),VLOOKUP(AF260,Tabua_Mortalidade,4),IF(AND(Plano=Repactuado,AF260>=18,AF260<=116),VLOOKUP(AF260,Tabua_Mortalidade,2),IF(AF260<18,IF(Plano=Nao_Repactuado,1000000,IF(Plano=Repactuado,10000000,\"\")),\"\")))","v":""},{"$f":"IF(AND(AH$3<>\"\",AH261<>\"\",OR(AF260<21,Pensao_Vitalicia_Filho_3=\"SIM\")),AH261/AH$3,0)","v":0},0,0,{"$f":"IF(AL259<>\"\",IF(MOD($B260,12)=Mes_Nascimento_Filho_4,AL259+1,AL259),\"\")","v":""},"","",{"$f":"IF(AND(AN$3<>\"\",AN261<>\"\",OR(AL260<21,Pensao_Vitalicia_Filho_4=\"SIM\")),AN261/AN$3,0)","v":0},0,0]
[null,258,{"$f":"IF(MOD(B261,12)=1,\"JAN\",IF(MOD(B261,12)=2,\"FEV\",IF(MOD(B261,12)=3,\"MAR\",IF(MOD(B261,12)=4,\"ABR\",IF(MOD(B261,12)=5,\"MAI\",IF(MOD(B261,12)=6,\"JUN\",IF(MOD(B261,12)=7,\"JUL\",IF(MOD(B261,12)=8,\"AGO\",IF(MOD(B261,12)=9,\"SET\",IF(MOD(B261,12)=10,\"OUT\",IF(MOD(B261,12)=11,\"NOV\",IF(MOD(B261,12)=0,\"DEZ\",\"\"))))))))))))","v":"JUN"},258,0.331474868426272,0,"",{"$f":"IF(H260<>\"\",IF((H260+1)=12,0,H260+1),\"\")","v":""},"",{"$f":"IF(AND(I$3<>\"\",I262<>\"\"),I262/I$3,\"\")","v":""},"",{"$f":"IF(AND(E261<>\"\",J261<>\"\"),E261 * J261,\"\")","v":""},{"$f":"IF(AND(F261<>\"\",J261<>\"\"),F261 * J261,\"\")","v":""},"",{"$f":"IF(O260<>\"\",IF((O260+1)=12,0,O260+1),\"\")","v":""},"",0,{"$f":"IF(AND($E261<>\"\",Q261<>\"\"),$E261 * Q261,\"\")","v":0},{"$f":"IF(AND($F261<>\"\",Q261<>\"\"),$F261 * Q261,\"\")","v":0},"",{"$f":"IF(U260<>\"\",IF((U260+1)=12,0,U260+1),\"\")","v":""},"",0,{"$f":"IF(AND($E261<>\"\",W261<>\"\"),$E261 * W261,\"\")","v":0},{"$f":"IF(AND($F261<>\"\",W261<>\"\"),$F261 * W261,\"\")","v":0},"",{"$f":"IF(AA260<>\"\",IF((AA260+1)=12,0,AA260+1),\"\")","v":""},"",0,{"$f":"IF(AND($E261<>\"\",AC261<>\"\"),$E261 * AC261,\"\")","v":0},{"$f":"IF(AND($F261<>\"\",AC261<>\"\"),$F261 * AC261,\"\")","v":0},"",{"$f":"IF(AG260<>\"\",IF((AG260+1)=12,0,AG260+1),\"\")","v":""},"",0,{"$f":"IF(AND($E261<>\"\",AI261<>\"\"),$E261 * AI261,\"\")","v":0},{"$f":"IF(AND($F261<>\"\",AI261<>\"\"),$F261 * AI261,\"\")","v":0},"",{"$f":"IF(AM260<>\"\",IF((AM260+1)=12,0,AM260+1),\"\")","v":""},"",0,{"$f":"IF(AND($E261<>\"\",AO261<>\"\"),$E261 * AO261,\"\")","v":0},{"$f":"IF(AND($F261<>\"\",AO261<>\"\"),$F261 * AO261,\"\")","v":0}]
[null,259,"JUL",259,0.33005923467808945,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,260,"AGO",260,0.32864964669415597,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,261,"SET",261,0.32724607865475269,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,262,"OUT",262,0.32584850485042938,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,263,"NOV",263,0.32445689968153352,0.32445689968153352,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,264,"DEZ",264,0.32307123765774115,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,265,"JAN",265,0.32169149339759034,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,266,"FEV",266,0.3203176416280159,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,267,"MAR",267,0.31894965718388685,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,268,"ABR",268,0.31758751500754512,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,269,"MAI",269,0.31623119014834655,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,270,"JUN",270,0.31488065776220431,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,271,"JUL",271,0.31353589311113317,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,272,"AGO",272,0.31219687156279707,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,273,"SET",273,0.3108635685900572,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,274,"OUT",274,0.30953595977052334,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,275,"NOV",275,0.30821402078610621,0.30821402078610621,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,276,"DEZ",276,0.3068977274225721,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,277,"JAN",277,0.30558705556909921,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,278,"FEV",278,0.30428198121783634,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,279,"MAR",279,0.30298248046346282,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,280,"ABR",{"$f":"IF(B283>=Mes_Inicio_Serie_Beneficio_PP3,(B283-Mes_Inicio_Serie_Beneficio_PP3+1),\"\")","v":280},{"$f":"IF(Mes_Inicio_Serie_Beneficio_PP3<>\"\",IF(B283>=Mes_Inicio_Serie_Beneficio_PP3,1/((1+Rentabilidade_Mensal_PP3)^D283),IF(B283=Mes_Inicio_Serie_Beneficio_PP3 - 1,1,\"\")),\"\")","v":0.3016885295027506},{"$f":"IF(B283>=Mes_Inicio_Serie_Beneficio_PP3,IF(AND(E283<>\"\",C283=\"NOV\"),E283,0),\"\")","v":0},{"$f":"IF(G282<>\"\",IF(MOD(B283,12)=Mes_Nascimento_Participante,G282+1,G282),\"\")","v":""},"","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,281,"MAI",281,0.30040010463412847,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,282,"JUN",282,0.29911718225724776,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,283,"JUL",283,0.29783973887255027,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,284,"AGO",284,0.29656775108083733,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,285,"SET",285,0.29530119558284179,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,286,"OUT",286,0.29404004917880089,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,287,"NOV",287,0.29278428876803131,0.29278428876803131,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,288,"DEZ",288,0.29153389134850621,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,289,"JAN",289,0.29028883401643363,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,290,"FEV",290,0.28904909396583717,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,291,"MAR",291,0.28781464848813831,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,292,"ABR",292,0.28658547497174031,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,293,"MAI",293,0.28536155090161386,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,294,"JUN",294,0.28414285385888494,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,295,"JUL",295,0.28292936152042431,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,296,"AGO",296,0.28172105165843814,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,297,"SET",297,0.28051790214006106,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,298,"OUT",298,0.27931989092695103,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,299,"NOV",299,0.27812699607488528,0.27812699607488528,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,300,"DEZ",300,0.27693919573335862,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,301,"JAN",301,0.27575646814518284,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,302,"FEV",302,0.27457879164608867,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,303,"MAR",303,0.27340614466432867,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,304,"ABR",304,0.27223850572028191,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,305,"MAI",305,0.27107585342606089,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,306,"JUN",306,0.26991816648511957,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,307,"JUL",307,0.26876542369186351,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,308,"AGO",308,0.26761760393126099,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,309,"SET",309,0.26647468617845671,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,310,"OUT",310,0.26533664949838648,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,311,"NOV",311,0.26420347304539349,0.26420347304539349,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,312,"DEZ",312,0.26307513606284699,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,313,"JAN",313,0.26195161788276172,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,314,"FEV",314,0.26083289792541947,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,315,"MAR",315,0.25971895569899217,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,316,"ABR",316,0.25860977079916614,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,317,"MAI",317,0.25750532290876899,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,318,"JUN",318,0.25640559179739708,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,319,"JUL",319,0.2553105573210448,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,320,"AGO",320,0.2542201994217359,0,"","",{"$f":"IF(AND(Plano=Nao_Repactuado,G323<=116),VLOOKUP(G323,Tabua_Mortalidade,4),IF(AND(Plano=Repactuado,G323<=116),VLOOKUP(G323,Tabua_Mortalidade,2),\"\"))","v":""},"","","","","","",{"$f":"IF(AND(Plano=Nao_Repactuado,N323<=116),VLOOKUP(N323,Tabua_Mortalidade,4),IF(AND(Plano=Repactuado,N323<=116),VLOOKUP(N323,Tabua_Mortalidade,2),\"\"))","v":""},0,0,0,"","",{"$f":"IF(AND(Plano=Nao_Repactuado,T323>=18,T323<=116),VLOOKUP(T323,Tabua_Mortalidade,4),IF(AND(Plano=Repactuado,T323>=18,T323<=116),VLOOKUP(T323,Tabua_Mortalidade,2),IF(T323<18,IF(Plano=Nao_Repactuado,1000000,IF(Plano=Repactuado,10000000,\"\")),\"\")))","v":""},0,0,0,"","",{"$f":"IF(AND(Plano=Nao_Repactuado,Z323>=18,Z323<=116),VLOOKUP(Z323,Tabua_Mortalidade,4),IF(AND(Plano=Repactuado,Z323>=18,Z323<=116),VLOOKUP(Z323,Tabua_Mortalidade,2),IF(Z323<18,IF(Plano=Nao_Repactuado,1000000,IF(Plano=Repactuado,10000000,\"\")),\"\")))","v":""},0,0,0,"","","",0,0,0,"","",{"$f":"IF(AND(Plano=Nao_Repactuado,AL323>=18,AL323<=116),VLOOKUP(AL323,Tabua_Mortalidade,4),IF(AND(Plano=Repactuado,AL323>=18,AL323<=116),VLOOKUP(AL323,Tabua_Mortalidade,2),IF(AL323<18,IF(Plano=Nao_Repactuado,1000000,IF(Plano=Repactuado,10000000,\"\")),\"\")))","v":""},0,0,0]
[null,321,"SET",321,0.25313449812715599,0,"","","","",{"$f":"IF(J324<>\"\",1 - J324,\"\")","v":""},"","",{"$f":"IF(N323<>\"\",IF(MOD(B324,12)=Mes_Nascimento_Conjuge,N323+1,N323),\"\")","v":""},"","",{"$f":"IF(AND(P$3<>\"\",P325<>\"\"),P325/P$3,0)","v":0},0,0,{"$f":"IF(T323<>\"\",IF(MOD($B324,12)=Mes_Nascimento_Filho_1,T323+1,T323),\"\")","v":""},"","",{"$f":"IF(AND(V$3<>\"\",V325<>\"\",OR(T324<21,Pensao_Vitalicia_Filho_1=\"SIM\")),V325/V$3,0)","v":0},0,0,{"$f":"IF(Z323<>\"\",IF(MOD($B324,12)=Mes_Nascimento_Filho_2,Z323+1,Z323),\"\")","v":""},"","",{"$f":"IF(AND(AB$3<>\"\",AB325<>\"\",OR(Z324<21,Pensao_Vitalicia_Filho_2=\"SIM\")),AB325/AB$3,0)","v":0},0,0,{"$f":"IF(AF323<>\"\",IF(MOD($B324,12)=Mes_Nascimento_Filho_3,AF323+1,AF323),\"\")","v":""},"",{"$f":"IF(AND(Plano=Nao_Repactuado,AF324>=18,AF324<=116),VLOOKUP(AF324,Tabua_Mortalidade,4),IF(AND(Plano=Repactuado,AF324>=18,AF324<=116),VLOOKUP(AF324,Tabua_Mortalidade,2),IF(AF324<18,IF(Plano=Nao_Repactuado,1000000,IF(Plano=Repactuado,10000000,\"\")),\"\")))","v":""},{"$f":"IF(AND(AH$3<>\"\",AH325<>\"\",OR(AF324<21,Pensao_Vitalicia_Filho_3=\"SIM\")),AH325/AH$3,0)","v":0},0,0,{"$f":"IF(AL323<>\"\",IF(MOD($B324,12)=Mes_Nascimento_Filho_4,AL323+1,AL323),\"\")","v":""},"","",{"$f":"IF(AND(AN$3<>\"\",AN325<>\"\",OR(AL324<21,Pensao_Vitalicia_Filho_4=\"SIM\")),AN325/AN$3,0)","v":0},0,0]
[null,322,{"$f":"IF(MOD(B325,12)=1,\"JAN\",IF(MOD(B325,12)=2,\"FEV\",IF(MOD(B325,12)=3,\"MAR\",IF(MOD(B325,12)=4,\"ABR\",IF(MOD(B325,12)=5,\"MAI\",IF(MOD(B325,12)=6,\"JUN\",IF(MOD(B325,12)=7,\"JUL\",IF(MOD(B325,12)=8,\"AGO\",IF(MOD(B325,12)=9,\"SET\",IF(MOD(B325,12)=10,\"OUT\",IF(MOD(B325,12)=11,\"NOV\",IF(MOD(B325,12)=0,\"DEZ\",\"\"))))))))))))","v":"OUT"},322,0.2520534335502867,0,"",{"$f":"IF(H324<>\"\",IF((H324+1)=12,0,H324+1),\"\")","v":""},"",{"$f":"IF(AND(I$3<>\"\",I326<>\"\"),I326/I$3,\"\")","v":""},"",{"$f":"IF(AND(E325<>\"\",J325<>\"\"),E325 * J325,\"\")","v":""},{"$f":"IF(AND(F325<>\"\",J325<>\"\"),F325 * J325,\"\")","v":""},"",{"$f":"IF(O324<>\"\",IF((O324+1)=12,0,O324+1),\"\")","v":""},"",0,{"$f":"IF(AND($E325<>\"\",Q325<>\"\"),$E325 * Q325,\"\")","v":0},{"$f":"IF(AND($F325<>\"\",Q325<>\"\"),$F325 * Q325,\"\")","v":0},"",{"$f":"IF(U324<>\"\",IF((U324+1)=12,0,U324+1),\"\")","v":""},"",0,{"$f":"IF(AND($E325<>\"\",W325<>\"\"),$E325 * W325,\"\")","v":0},{"$f":"IF(AND($F325<>\"\",W325<>\"\"),$F325 * W325,\"\")","v":0},"",{"$f":"IF(AA324<>\"\",IF((AA324+1)=12,0,AA324+1),\"\")","v":""},"",0,{"$f":"IF(AND($E325<>\"\",AC325<>\"\"),$E325 * AC325,\"\")","v":0},{"$f":"IF(AND($F325<>\"\",AC325<>\"\"),$F325 * AC325,\"\")","v":0},"",{"$f":"IF(AG324<>\"\",IF((AG324+1)=12,0,AG324+1),\"\")","v":""},"",0,{"$f":"IF(AND($E325<>\"\",AI325<>\"\"),$E325 * AI325,\"\")","v":0},{"$f":"IF(AND($F325<>\"\",AI325<>\"\"),$F325 * AI325,\"\")","v":0},"",{"$f":"IF(AM324<>\"\",IF((AM324+1)=12,0,AM324+1),\"\")","v":""},"",0,{"$f":"IF(AND($E325<>\"\",AO325<>\"\"),$E325 * AO325,\"\")","v":0},{"$f":"IF(AND($F325<>\"\",AO325<>\"\"),$F325 * AO325,\"\")","v":0}]
[null,323,"NOV",323,0.25097698588904133,0.25097698588904133,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,324,"DEZ",324,0.24990513542590231,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,325,"JAN",325,0.24883786252755968,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,326,"FEV",326,0.24777514764455194,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,327,"MAR",327,0.24671697131090767,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,328,"ABR",328,0.24566331414378886,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,329,"MAI",329,0.24461415684313614,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,330,"JUN",330,0.24356948019131516,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,331,"JUL",331,0.24252926505276445,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,332,"AGO",332,0.24149349237364515,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,333,"SET",333,0.2404621431814917,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,334,"OUT",334,0.2394351985848647,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,335,"NOV",335,0.23841263977300431,0.23841263977300431,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,336,"DEZ",336,0.23739444801548651,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,337,"JAN",337,0.23638060466187902,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,338,"FEV",338,0.23537109114140053,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,339,"MAR",339,0.23436588896258007,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,340,"ABR",340,0.23336497971291842,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,341,"MAI",341,0.23236834505855081,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,342,"JUN",342,0.23137596674391134,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,343,"JUL",343,0.23038782659139817,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,344,"AGO",{"$f":"IF(B347>=Mes_Inicio_Serie_Beneficio_PP3,(B347-Mes_Inicio_Serie_Beneficio_PP3+1),\"\")","v":344},{"$f":"IF(Mes_Inicio_Serie_Beneficio_PP3<>\"\",IF(B347>=Mes_Inicio_Serie_Beneficio_PP3,1/((1+Rentabilidade_Mensal_PP3)^D347),IF(B347=Mes_Inicio_Serie_Beneficio_PP3 - 1,1,\"\")),\"\")","v":0.2294039065010407},{"$f":"IF(B347>=Mes_Inicio_Serie_Beneficio_PP3,IF(AND(E347<>\"\",C347=\"NOV\"),E347,0),\"\")","v":0},{"$f":"IF(G346<>\"\",IF(MOD(B347,12)=Mes_Nascimento_Participante,G346+1,G346),\"\")","v":""},"","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,345,"SET",345,0.22842418845016824,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,346,"OUT",346,0.22744865449307969,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,347,"NOV",347,0.22647728676071502,0.22647728676071502,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,348,"DEZ",348,0.22551006746032751,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,349,"JAN",349,0.22454697887515845,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,350,"FEV",350,0.22358800336411211,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,351,"MAR",351,0.22263312336143284,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,352,"ABR",352,0.22168232137638336,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,353,"MAI",353,0.22073557999292406,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,354,"JUN",354,0.21979288186939455,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,355,"JUL",355,0.21885420973819553,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,356,"AGO",356,0.21791954640547254,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,357,"SET",357,0.21698887475080128,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,358,"OUT",358,0.21606217772687375,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,359,"NOV",359,0.2151394383591862,0.2151394383591862,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,360,"DEZ",360,0.214220639745728,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,361,"JAN",361,0.2133057650566722,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,362,"FEV",362,0.21239479753406709,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,363,"MAR",363,0.2114877204915295,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,364,"ABR",364,0.21058451731393907,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,365,"MAI",365,0.20968517145713339,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,366,"JUN",366,0.20878966644760605,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,367,"JUL",367,0.20789798588220368,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,368,"AGO",368,0.20701011342782644,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,369,"SET",369,0.20612603282112815,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,370,"OUT",370,0.20524572786821893,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,371,"NOV",371,0.2043691824443683,0.2043691824443683,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,372,"DEZ",372,0.2034963804937098,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,373,"JAN",373,0.20262730602894691,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,374,"FEV",374,0.20176194313106049,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,375,"MAR",375,0.20090027594901669,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,376,"ABR",376,0.20004228869947693,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,377,"MAI",377,0.19918796566650876,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,378,"JUN",378,0.19833729120129792,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,379,"JUL",379,0.19749024972186185,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,380,"AGO",380,0.19664682571276401,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,381,"SET",381,0.19580700372482984,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,382,"OUT",382,0.19497076837486388,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,383,"NOV",383,0.19413810434536768,0.19413810434536768,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,384,"DEZ",384,0.19330899638425961,0,"","",{"$f":"IF(AND(Plano=Nao_Repactuado,G387<=116),VLOOKUP(G387,Tabua_Mortalidade,4),IF(AND(Plano=Repactuado,G387<=116),VLOOKUP(G387,Tabua_Mortalidade,2),\"\"))","v":""},"","","","","","",{"$f":"IF(AND(Plano=Nao_Repactuado,N387<=116),VLOOKUP(N387,Tabua_Mortalidade,4),IF(AND(Plano=Repactuado,N387<=116),VLOOKUP(N387,Tabua_Mortalidade,2),\"\"))","v":""},0,0,0,"","",{"$f":"IF(AND(Plano=Nao_Repactuado,T387>=18,T387<=116),VLOOKUP(T387,Tabua_Mortalidade,4),IF(AND(Plano=Repactuado,T387>=18,T387<=116),VLOOKUP(T387,Tabua_Mortalidade,2),IF(T387<18,IF(Plano=Nao_Repactuado,1000000,IF(Plano=Repactuado,10000000,\"\")),\"\")))","v":""},0,0,0,"","",{"$f":"IF(AND(Plano=Nao_Repactuado,Z387>=18,Z387<=116),VLOOKUP(Z387,Tabua_Mortalidade,4),IF(AND(Plano=Repactuado,Z387>=18,Z387<=116),VLOOKUP(Z387,Tabua_Mortalidade,2),IF(Z387<18,IF(Plano=Nao_Repactuado,1000000,IF(Plano=Repactuado,10000000,\"\")),\"\")))","v":""},0,0,0,"","","",0,0,0,"","",{"$f":"IF(AND(Plano=Nao_Repactuado,AL387>=18,AL387<=116),VLOOKUP(AL387,Tabua_Mortalidade,4),IF(AND(Plano=Repactuado,AL387>=18,AL387<=116),VLOOKUP(AL387,Tabua_Mortalidade,2),IF(AL387<18,IF(Plano=Nao_Repactuado,1000000,IF(Plano=Repactuado,10000000,\"\")),\"\")))","v":""},0,0,0]
[null,385,"JAN",385,0.19248342930459506,0,"","","","",{"$f":"IF(J388<>\"\",1 - J388,\"\")","v":""},"","",{"$f":"IF(N387<>\"\",IF(MOD(B388,12)=Mes_Nascimento_Conjuge,N387+1,N387),\"\")","v":""},"","",{"$f":"IF(AND(P$3<>\"\",P389<>\"\"),P389/P$3,0)","v":0},0,0,{"$f":"IF(T387<>\"\",IF(MOD($B388,12)=Mes_Nascimento_Filho_1,T387+1,T387),\"\")","v":""},"","",{"$f":"IF(AND(V$3<>\"\",V389<>\"\",OR(T388<21,Pensao_Vitalicia_Filho_1=\"SIM\")),V389/V$3,0)","v":0},0,0,{"$f":"IF(Z387<>\"\",IF(MOD($B388,12)=Mes_Nascimento_Filho_2,Z387+1,Z387),\"\")","v":""},"","",{"$f":"IF(AND(AB$3<>\"\",AB389<>\"\",OR(Z388<21,Pensao_Vitalicia_Filho_2=\"SIM\")),AB389/AB$3,0)","v":0},0,0,{"$f":"IF(AF387<>\"\",IF(MOD($B388,12)=Mes_Nascimento_Filho_3,AF387+1,AF387),\"\")","v":""},"",{"$f":"IF(AND(Plano=Nao_Repactuado,AF388>=18,AF388<=116),VLOOKUP(AF388,Tabua_Mortalidade,4),IF(AND(Plano=Repactuado,AF388>=18,AF388<=116),VLOOKUP(AF388,Tabua_Mortalidade,2),IF(AF388<18,IF(Plano=Nao_Repactuado,1000000,IF(Plano=Repactuado,10000000,\"\")),\"\")))","v":""},{"$f":"IF(AND(AH$3<>\"\",AH389<>\"\",OR(AF388<21,Pensao_Vitalicia_Filho_3=\"SIM\")),AH389/AH$3,0)","v":0},0,0,{"$f":"IF(AL387<>\"\",IF(MOD($B388,12)=Mes_Nascimento_Filho_4,AL387+1,AL387),\"\")","v":""},"","",{"$f":"IF(AND(AN$3<>\"\",AN389<>\"\",OR(AL388<21,Pensao_Vitalicia_Filho_4=\"SIM\")),AN389/AN$3,0)","v":0},0,0]
[null,386,{"$f":"IF(MOD(B389,12)=1,\"JAN\",IF(MOD(B389,12)=2,\"FEV\",IF(MOD(B389,12)=3,\"MAR\",IF(MOD(B389,12)=4,\"ABR\",IF(MOD(B389,12)=5,\"MAI\",IF(MOD(B389,12)=6,\"JUN\",IF(MOD(B389,12)=7,\"JUL\",IF(MOD(B389,12)=8,\"AGO\",IF(MOD(B389,12)=9,\"SET\",IF(MOD(B389,12)=10,\"OUT\",IF(MOD(B389,12)=11,\"NOV\",IF(MOD(B389,12)=0,\"DEZ\",\"\"))))))))))))","v":"FEV"},386,0.19166138798428878,0,"",{"$f":"IF(H388<>\"\",IF((H388+1)=12,0,H388+1),\"\")","v":""},"",{"$f":"IF(AND(I$3<>\"\",I390<>\"\"),I390/I$3,\"\")","v":""},"",{"$f":"IF(AND(E389<>\"\",J389<>\"\"),E389 * J389,\"\")","v":""},{"$f":"IF(AND(F389<>\"\",J389<>\"\"),F389 * J389,\"\")","v":""},"",{"$f":"IF(O388<>\"\",IF((O388+1)=12,0,O388+1),\"\")","v":""},"",0,{"$f":"IF(AND($E389<>\"\",Q389<>\"\"),$E389 * Q389,\"\")","v":0},{"$f":"IF(AND($F389<>\"\",Q389<>\"\"),$F389 * Q389,\"\")","v":0},"",{"$f":"IF(U388<>\"\",IF((U388+1)=12,0,U388+1),\"\")","v":""},"",0,{"$f":"IF(AND($E389<>\"\",W389<>\"\"),$E389 * W389,\"\")","v":0},{"$f":"IF(AND($F389<>\"\",W389<>\"\"),$F389 * W389,\"\")","v":0},"",{"$f":"IF(AA388<>\"\",IF((AA388+1)=12,0,AA388+1),\"\")","v":""},"",0,{"$f":"IF(AND($E389<>\"\",AC389<>\"\"),$E389 * AC389,\"\")","v":0},{"$f":"IF(AND($F389<>\"\",AC389<>\"\"),$F389 * AC389,\"\")","v":0},"",{"$f":"IF(AG388<>\"\",IF((AG388+1)=12,0,AG388+1),\"\")","v":""},"",0,{"$f":"IF(AND($E389<>\"\",AI389<>\"\"),$E389 * AI389,\"\")","v":0},{"$f":"IF(AND($F389<>\"\",AI389<>\"\"),$F389 * AI389,\"\")","v":0},"",{"$f":"IF(AM388<>\"\",IF((AM388+1)=12,0,AM388+1),\"\")","v":""},"",0,{"$f":"IF(AND($E389<>\"\",AO389<>\"\"),$E389 * AO389,\"\")","v":0},{"$f":"IF(AND($F389<>\"\",AO389<>\"\"),$F389 * AO389,\"\")","v":0}]
[null,387,"MAR",387,0.19084285736583731,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,388,"ABR",388,0.19002782245604366,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,389,"MAI",389,0.18921626832574237,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,390,"JUN",390,0.18840818010952617,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,391,"JUL",391,0.18760354300547366,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,392,"AGO",392,0.18680234227487824,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,393,"SET",393,0.18600456324197792,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,394,"OUT",394,0.18521019129368685,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,395,"NOV",395,0.18441921187932739,0.18441921187932739,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,396,"DEZ",396,0.18363161051036367,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,397,"JAN",397,0.18284737276013613,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,398,"FEV",398,0.18206648426359742,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,399,"MAR",399,0.18128893071704907,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,400,"ABR",400,0.18051469787787969,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,401,"MAI",401,0.17974377156430385,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,402,"JUN",402,0.17897613765510254,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,403,"JUL",403,0.17821178208936445,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,404,"AGO",404,0.17745069086622828,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,405,"SET",405,0.17669285004462632,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,406,"OUT",406,0.17593824574302946,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,407,"NOV",407,0.17518686413919227,0.17518686413919227,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,408,"DEZ",{"$f":"IF(B411>=Mes_Inicio_Serie_Beneficio_PP3,(B411-Mes_Inicio_Serie_Beneficio_PP3+1),\"\")","v":408},{"$f":"IF(Mes_Inicio_Serie_Beneficio_PP3<>\"\",IF(B411>=Mes_Inicio_Serie_Beneficio_PP3,1/((1+Rentabilidade_Mensal_PP3)^D411),IF(B411=Mes_Inicio_Serie_Beneficio_PP3 - 1,1,\"\")),\"\")","v":0.17443869146990021},{"$f":"IF(B411>=Mes_Inicio_Serie_Beneficio_PP3,IF(AND(E411<>\"\",C411=\"NOV\"),E411,0),\"\")","v":0},{"$f":"IF(G410<>\"\",IF(MOD(B411,12)=Mes_Nascimento_Participante,G410+1,G410),\"\")","v":""},"","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,409,"JAN",409,0.17369371403071759,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,410,"FEV",410,0.17295191817573635,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,411,"MAR",411,0.17221329031732627,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,412,"ABR",412,0.17147781692588571,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,413,"MAI",413,0.1707454845295944,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,414,"JUN",414,0.17001627971416622,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,415,"JUL",415,0.16929018912260346,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,416,"AGO",416,0.16856719945495249,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,417,"SET",417,0.16784729746805985,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,418,"OUT",418,0.16713046997532979,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,419,"NOV",419,0.1664167038464828,0.1664167038464828,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,420,"DEZ",420,0.16570598600731493,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,421,"JAN",421,0.1649983034394584,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,422,"FEV",422,0.16429364318014306,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,423,"MAR",423,0.16359199232195923,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,424,"ABR",424,0.16289333801262085,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,425,"MAI",425,0.16219766745473041,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,426,"JUN",426,0.16150496790554431,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,427,"JUL",427,0.16081522667673953,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,428,"AGO",428,0.16012843113418138,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,429,"SET",429,0.15944456869769172,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,430,"OUT",430,0.15876362684081891,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,431,"NOV",431,0.15808559309060802,0.15808559309060802,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,432,"DEZ",432,0.15741045502737264,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,433,"JAN",433,0.15673820028446722,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,434,"FEV",434,0.15606881654806051,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,435,"MAR",435,0.15540229155691032,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,436,"ABR",436,0.15473861310213841,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,437,"MAI",437,0.15407776902700732,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,438,"JUN",438,0.15341974722669754,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,439,"JUL",439,0.15276453564808565,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,440,"AGO",440,0.1521121222895237,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,441,"SET",441,0.15146249520061933,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,442,"OUT",442,0.15081564248201682,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,443,"NOV",443,0.15017155228517931,0.15017155228517931,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,444,"DEZ",444,0.14953021281217141,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,445,"JAN",445,0.14889161231544351,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,446,"FEV",446,0.14825573909761633,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,447,"MAR",447,0.14762258151126673,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,448,"ABR",448,0.14699212795871436,0,"","",{"$f":"IF(AND(Plano=Nao_Repactuado,G451<=116),VLOOKUP(G451,Tabua_Mortalidade,4),IF(AND(Plano=Repactuado,G451<=116),VLOOKUP(G451,Tabua_Mortalidade,2),\"\"))","v":""},"","","","","","",{"$f":"IF(AND(Plano=Nao_Repactuado,N451<=116),VLOOKUP(N451,Tabua_Mortalidade,4),IF(AND(Plano=Repactuado,N451<=116),VLOOKUP(N451,Tabua_Mortalidade,2),\"\"))","v":""},0,0,0,"","",{"$f":"IF(AND(Plano=Nao_Repactuado,T451>=18,T451<=116),VLOOKUP(T451,Tabua_Mortalidade,4),IF(AND(Plano=Repactuado,T451>=18,T451<=116),VLOOKUP(T451,Tabua_Mortalidade,2),IF(T451<18,IF(Plano=Nao_Repactuado,1000000,IF(Plano=Repactuado,10000000,\"\")),\"\")))","v":""},0,0,0,"","",{"$f":"IF(AND(Plano=Nao_Repactuado,Z451>=18,Z451<=116),VLOOKUP(Z451,Tabua_Mortalidade,4),IF(AND(Plano=Repactuado,Z451>=18,Z451<=116),VLOOKUP(Z451,Tabua_Mortalidade,2),IF(Z451<18,IF(Plano=Nao_Repactuado,1000000,IF(Plano=Repactuado,10000000,\"\")),\"\")))","v":""},0,0,0,"","","",0,0,0,"","",{"$f":"IF(AND(Plano=Nao_Repactuado,AL451>=18,AL451<=116),VLOOKUP(AL451,Tabua_Mortalidade,4),IF(AND(Plano=Repactuado,AL451>=18,AL451<=116),VLOOKUP(AL451,Tabua_Mortalidade,2),IF(AL451<18,IF(Plano=Nao_Repactuado,1000000,IF(Plano=Repactuado,10000000,\"\")),\"\")))","v":""},0,0,0]
[null,449,"MAI",449,0.14636436689180921,0,"","","","",{"$f":"IF(J452<>\"\",1 - J452,\"\")","v":""},"","",{"$f":"IF(N451<>\"\",IF(MOD(B452,12)=Mes_Nascimento_Conjuge,N451+1,N451),\"\")","v":""},"","",{"$f":"IF(AND(P$3<>\"\",P453<>\"\"),P453/P$3,0)","v":0},0,0,{"$f":"IF(T451<>\"\",IF(MOD($B452,12)=Mes_Nascimento_Filho_1,T451+1,T451),\"\")","v":""},"","",{"$f":"IF(AND(V$3<>\"\",V453<>\"\",OR(T452<21,Pensao_Vitalicia_Filho_1=\"SIM\")),V453/V$3,0)","v":0},0,0,{"$f":"IF(Z451<>\"\",IF(MOD($B452,12)=Mes_Nascimento_Filho_2,Z451+1,Z451),\"\")","v":""},"","",{"$f":"IF(AND(AB$3<>\"\",AB453<>\"\",OR(Z452<21,Pensao_Vitalicia_Filho_2=\"SIM\")),AB453/AB$3,0)","v":0},0,0,{"$f":"IF(AF451<>\"\",IF(MOD($B452,12)=Mes_Nascimento_Filho_3,AF451+1,AF451),\"\")","v":""},"",{"$f":"IF(AND(Plano=Nao_Repactuado,AF452>=18,AF452<=116),VLOOKUP(AF452,Tabua_Mortalidade,4),IF(AND(Plano=Repactuado,AF452>=18,AF452<=116),VLOOKUP(AF452,Tabua_Mortalidade,2),IF(AF452<18,IF(Plano=Nao_Repactuado,1000000,IF(Plano=Repactuado,10000000,\"\")),\"\")))","v":""},{"$f":"IF(AND(AH$3<>\"\",AH453<>\"\",OR(AF452<21,Pensao_Vitalicia_Filho_3=\"SIM\")),AH453/AH$3,0)","v":0},0,0,{"$f":"IF(AL451<>\"\",IF(MOD($B452,12)=Mes_Nascimento_Filho_4,AL451+1,AL451),\"\")","v":""},"","",{"$f":"IF(AND(AN$3<>\"\",AN453<>\"\",OR(AL452<21,Pensao_Vitalicia_Filho_4=\"SIM\")),AN453/AN$3,0)","v":0},0,0]
[null,450,{"$f":"IF(MOD(B453,12)=1,\"JAN\",IF(MOD(B453,12)=2,\"FEV\",IF(MOD(B453,12)=3,\"MAR\",IF(MOD(B453,12)=4,\"ABR\",IF(MOD(B453,12)=5,\"MAI\",IF(MOD(B453,12)=6,\"JUN\",IF(MOD(B453,12)=7,\"JUL\",IF(MOD(B453,12)=8,\"AGO\",IF(MOD(B453,12)=9,\"SET\",IF(MOD(B453,12)=10,\"OUT\",IF(MOD(B453,12)=11,\"NOV\",IF(MOD(B453,12)=0,\"DEZ\",\"\"))))))))))))","v":"JUN"},450,0.1457392868117201,0,"",{"$f":"IF(H452<>\"\",IF((H452+1)=12,0,H452+1),\"\")","v":""},"",{"$f":"IF(AND(I$3<>\"\",I454<>\"\"),I454/I$3,\"\")","v":""},"",{"$f":"IF(AND(E453<>\"\",J453<>\"\"),E453 * J453,\"\")","v":""},{"$f":"IF(AND(F453<>\"\",J453<>\"\"),F453 * J453,\"\")","v":""},"",{"$f":"IF(O452<>\"\",IF((O452+1)=12,0,O452+1),\"\")","v":""},"",0,{"$f":"IF(AND($E453<>\"\",Q453<>\"\"),$E453 * Q453,\"\")","v":0},{"$f":"IF(AND($F453<>\"\",Q453<>\"\"),$F453 * Q453,\"\")","v":0},"",{"$f":"IF(U452<>\"\",IF((U452+1)=12,0,U452+1),\"\")","v":""},"",0,{"$f":"IF(AND($E453<>\"\",W453<>\"\"),$E453 * W453,\"\")","v":0},{"$f":"IF(AND($F453<>\"\",W453<>\"\"),$F453 * W453,\"\")","v":0},"",{"$f":"IF(AA452<>\"\",IF((AA452+1)=12,0,AA452+1),\"\")","v":""},"",0,{"$f":"IF(AND($E453<>\"\",AC453<>\"\"),$E453 * AC453,\"\")","v":0},{"$f":"IF(AND($F453<>\"\",AC453<>\"\"),$F453 * AC453,\"\")","v":0},"",{"$f":"IF(AG452<>\"\",IF((AG452+1)=12,0,AG452+1),\"\")","v":""},"",0,{"$f":"IF(AND($E453<>\"\",AI453<>\"\"),$E453 * AI453,\"\")","v":0},{"$f":"IF(AND($F453<>\"\",AI453<>\"\"),$F453 * AI453,\"\")","v":0},"",{"$f":"IF(AM452<>\"\",IF((AM452+1)=12,0,AM452+1),\"\")","v":""},"",0,{"$f":"IF(AND($E453<>\"\",AO453<>\"\"),$E453 * AO453,\"\")","v":0},{"$f":"IF(AND($F453<>\"\",AO453<>\"\"),$F453 * AO453,\"\")","v":0}]
[null,451,"JUL",451,0.1451168762687241,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,452,"AGO",452,0.1444971238619967,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,453,"SET",453,0.14388001823940297,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,454,"OUT",454,0.14326554809728986,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,455,"NOV",455,0.14265370218027881,0.14265370218027881,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,456,"DEZ",456,0.14204446928105977,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,457,"JAN",457,0.14143783824018596,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,458,"FEV",458,0.14083379794586925,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,459,"MAR",459,0.14023233733377691,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,460,"ABR",460,0.1396334453868287,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,461,"MAI",461,0.13903711113499514,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,462,"JUN",462,0.13844332365509671,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,463,"JUL",463,0.13785207207060349,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,464,"AGO",464,0.13726334555143618,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,465,"SET",465,0.13667713331376763,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,466,"OUT",466,0.13609342461982529,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,467,"NOV",467,0.13551220877769452,0.13551220877769452,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,468,"DEZ",468,0.13493347514112281,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,469,"JAN",469,0.13435721310932472,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,470,"FEV",470,0.13378341212678774,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,471,"MAR",471,0.13321206168307886,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,472,"ABR",{"$f":"IF(B475>=Mes_Inicio_Serie_Beneficio_PP3,(B475-Mes_Inicio_Serie_Beneficio_PP3+1),\"\")","v":472},{"$f":"IF(Mes_Inicio_Serie_Beneficio_PP3<>\"\",IF(B475>=Mes_Inicio_Serie_Beneficio_PP3,1/((1+Rentabilidade_Mensal_PP3)^D475),IF(B475=Mes_Inicio_Serie_Beneficio_PP3 - 1,1,\"\")),\"\")","v":0.13264315131265214},{"$f":"IF(B475>=Mes_Inicio_Serie_Beneficio_PP3,IF(AND(E475<>\"\",C475=\"NOV\"),E475,0),\"\")","v":0},{"$f":"IF(G474<>\"\",IF(MOD(B475,12)=Mes_Nascimento_Participante,G474+1,G474),\"\")","v":""},"","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,473,"MAI",473,0.13207667059465694,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,474,"JUN",474,0.13151260915274712,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,475,"JUL",475,0.13095095665489095,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,476,"AGO",476,0.13039170281318169,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,477,"SET",477,0.12983483738364948,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,478,"OUT",478,0.12928035016607342,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,479,"NOV",479,0.12872823100379471,0.12872823100379471,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,480,"DEZ",480,0.12817846978353092,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,481,"JAN",481,0.12763105643519035,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,482,"FEV",482,0.12708598093168796,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,483,"MAR",483,0.1265432332887613,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,484,"ABR",484,0.12600280356478799,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,485,"MAI",485,0.12546468186060331,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,486,"JUN",486,0.12492885831931917,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,487,"JUL",487,0.12439532312614335,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,488,"AGO",488,0.12386406650819977,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,489,"SET",489,0.12333507873434948,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,490,"OUT",490,0.12280835011501243,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,491,"NOV",491,0.12228387100198999,0.12228387100198999,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,492,"DEZ",492,0.12176163178828829,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,493,"JAN",493,0.12124162290794196,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,494,"FEV",494,0.1207238348358394,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,495,"MAR",495,0.1202082580875477,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,496,"ABR",496,0.11969488321913951,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,497,"MAI",497,0.1191837008270196,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,498,"JUN",498,0.11867470154775278,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,499,"JUL",499,0.11816787605789258,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,500,"AGO",500,0.11766321507381014,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,501,"SET",501,0.11716070935152428,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,502,"OUT",502,0.11666034968653234,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,503,"NOV",503,0.11616212691364131,0.11616212691364131,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,504,"DEZ",504,0.1156660319068001,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,505,"JAN",505,0.11517205557893247,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,506,"FEV",506,0.11468018888177027,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,507,"MAR",507,0.11419042280568814,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,508,"ABR",508,0.113702748379538,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,509,"MAI",509,0.11321715667048514,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,510,"JUN",510,0.11273363878384435,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,511,"JUL",511,0.11225218586291701,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,512,"AGO",512,0.11177278908882901,0,"","",{"$f":"IF(AND(Plano=Nao_Repactuado,G515<=116),VLOOKUP(G515,Tabua_Mortalidade,4),IF(AND(Plano=Repactuado,G515<=116),VLOOKUP(G515,Tabua_Mortalidade,2),\"\"))","v":""},"","","","","","",{"$f":"IF(AND(Plano=Nao_Repactuado,N515<=116),VLOOKUP(N515,Tabua_Mortalidade,4),IF(AND(Plano=Repactuado,N515<=116),VLOOKUP(N515,Tabua_Mortalidade,2),\"\"))","v":""},0,0,0,"","",{"$f":"IF(AND(Plano=Nao_Repactuado,T515>=18,T515<=116),VLOOKUP(T515,Tabua_Mortalidade,4),IF(AND(Plano=Repactuado,T515>=18,T515<=116),VLOOKUP(T515,Tabua_Mortalidade,2),IF(T515<18,IF(Plano=Nao_Repactuado,1000000,IF(Plano=Repactuado,10000000,\"\")),\"\")))","v":""},0,0,0,"","",{"$f":"IF(AND(Plano=Nao_Repactuado,Z515>=18,Z515<=116),VLOOKUP(Z515,Tabua_Mortalidade,4),IF(AND(Plano=Repactuado,Z515>=18,Z515<=116),VLOOKUP(Z515,Tabua_Mortalidade,2),IF(Z515<18,IF(Plano=Nao_Repactuado,1000000,IF(Plano=Repactuado,10000000,\"\")),\"\")))","v":""},0,0,0,"","","",0,0,0,"","",{"$f":"IF(AND(Plano=Nao_Repactuado,AL515>=18,AL515<=116),VLOOKUP(AL515,Tabua_Mortalidade,4),IF(AND(Plano=Repactuado,AL515>=18,AL515<=116),VLOOKUP(AL515,Tabua_Mortalidade,2),IF(AL515<18,IF(Plano=Nao_Repactuado,1000000,IF(Plano=Repactuado,10000000,\"\")),\"\")))","v":""},0,0,0]
[null,513,"SET",513,0.11129543968036902,0,"","","","",{"$f":"IF(J516<>\"\",1 - J516,\"\")","v":""},"","",{"$f":"IF(N515<>\"\",IF(MOD(B516,12)=Mes_Nascimento_Conjuge,N515+1,N515),\"\")","v":""},"","",{"$f":"IF(AND(P$3<>\"\",P517<>\"\"),P517/P$3,0)","v":0},0,0,{"$f":"IF(T515<>\"\",IF(MOD($B516,12)=Mes_Nascimento_Filho_1,T515+1,T515),\"\")","v":""},"","",{"$f":"IF(AND(V$3<>\"\",V517<>\"\",OR(T516<21,Pensao_Vitalicia_Filho_1=\"SIM\")),V517/V$3,0)","v":0},0,0,{"$f":"IF(Z515<>\"\",IF(MOD($B516,12)=Mes_Nascimento_Filho_2,Z515+1,Z515),\"\")","v":""},"","",{"$f":"IF(AND(AB$3<>\"\",AB517<>\"\",OR(Z516<21,Pensao_Vitalicia_Filho_2=\"SIM\")),AB517/AB$3,0)","v":0},0,0,{"$f":"IF(AF515<>\"\",IF(MOD($B516,12)=Mes_Nascimento_Filho_3,AF515+1,AF515),\"\")","v":""},"",{"$f":"IF(AND(Plano=Nao_Repactuado,AF516>=18,AF516<=116),VLOOKUP(AF516,Tabua_Mortalidade,4),IF(AND(Plano=Repactuado,AF516>=18,AF516<=116),VLOOKUP(AF516,Tabua_Mortalidade,2),IF(AF516<18,IF(Plano=Nao_Repactuado,1000000,IF(Plano=Repactuado,10000000,\"\")),\"\")))","v":""},{"$f":"IF(AND(AH$3<>\"\",AH517<>\"\",OR(AF516<21,Pensao_Vitalicia_Filho_3=\"SIM\")),AH517/AH$3,0)","v":0},0,0,{"$f":"IF(AL515<>\"\",IF(MOD($B516,12)=Mes_Nascimento_Filho_4,AL515+1,AL515),\"\")","v":""},"","",{"$f":"IF(AND(AN$3<>\"\",AN517<>\"\",OR(AL516<21,Pensao_Vitalicia_Filho_4=\"SIM\")),AN517/AN$3,0)","v":0},0,0]
[null,514,{"$f":"IF(MOD(B517,12)=1,\"JAN\",IF(MOD(B517,12)=2,\"FEV\",IF(MOD(B517,12)=3,\"MAR\",IF(MOD(B517,12)=4,\"ABR\",IF(MOD(B517,12)=5,\"MAI\",IF(MOD(B517,12)=6,\"JUN\",IF(MOD(B517,12)=7,\"JUL\",IF(MOD(B517,12)=8,\"AGO\",IF(MOD(B517,12)=9,\"SET\",IF(MOD(B517,12)=10,\"OUT\",IF(MOD(B517,12)=11,\"NOV\",IF(MOD(B517,12)=0,\"DEZ\",\"\"))))))))))))","v":"OUT"},514,0.11082012889382778,0,"",{"$f":"IF(H516<>\"\",IF((H516+1)=12,0,H516+1),\"\")","v":""},"",{"$f":"IF(AND(I$3<>\"\",I518<>\"\"),I518/I$3,\"\")","v":""},"",{"$f":"IF(AND(E517<>\"\",J517<>\"\"),E517 * J517,\"\")","v":""},{"$f":"IF(AND(F517<>\"\",J517<>\"\"),F517 * J517,\"\")","v":""},"",{"$f":"IF(O516<>\"\",IF((O516+1)=12,0,O516+1),\"\")","v":""},"",0,{"$f":"IF(AND($E517<>\"\",Q517<>\"\"),$E517 * Q517,\"\")","v":0},{"$f":"IF(AND($F517<>\"\",Q517<>\"\"),$F517 * Q517,\"\")","v":0},"",{"$f":"IF(U516<>\"\",IF((U516+1)=12,0,U516+1),\"\")","v":""},"",0,{"$f":"IF(AND($E517<>\"\",W517<>\"\"),$E517 * W517,\"\")","v":0},{"$f":"IF(AND($F517<>\"\",W517<>\"\"),$F517 * W517,\"\")","v":0},"",{"$f":"IF(AA516<>\"\",IF((AA516+1)=12,0,AA516+1),\"\")","v":""},"",0,{"$f":"IF(AND($E517<>\"\",AC517<>\"\"),$E517 * AC517,\"\")","v":0},{"$f":"IF(AND($F517<>\"\",AC517<>\"\"),$F517 * AC517,\"\")","v":0},"",{"$f":"IF(AG516<>\"\",IF((AG516+1)=12,0,AG516+1),\"\")","v":""},"",0,{"$f":"IF(AND($E517<>\"\",AI517<>\"\"),$E517 * AI517,\"\")","v":0},{"$f":"IF(AND($F517<>\"\",AI517<>\"\"),$F517 * AI517,\"\")","v":0},"",{"$f":"IF(AM516<>\"\",IF((AM516+1)=12,0,AM516+1),\"\")","v":""},"",0,{"$f":"IF(AND($E517<>\"\",AO517<>\"\"),$E517 * AO517,\"\")","v":0},{"$f":"IF(AND($F517<>\"\",AO517<>\"\"),$F517 * AO517,\"\")","v":0}]
[null,515,"NOV",515,0.11034684802283788,0.11034684802283788,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,516,"DEZ",516,0.10987558839821437,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,517,"JAN",517,0.10940634138779573,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,518,"FEV",518,0.10893909839628614,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,519,"MAR",519,0.10847385086509763,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,520,"ABR",520,0.10801059027219358,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,521,"MAI",521,0.10754930813193249,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,522,"JUN",522,0.10708999599491262,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,523,"JUL",523,0.10663264544781721,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,524,"AGO",524,0.10617724811326033,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,525,"SET",525,0.10572379564963347,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,526,"OUT",526,0.1052722797509527,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,527,"NOV",527,0.1048226921467066,0.1048226921467066,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,528,"DEZ",528,0.1043750246017047,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,529,"JAN",529,0.10392926891592658,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,530,"FEV",530,0.10348541692437191,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,531,"MAR",531,0.10304346049691061,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,532,"ABR",532,0.10260339153813407,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,533,"MAI",533,0.10216520198720681,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,534,"JUN",534,0.10172888381771897,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,535,"JUL",535,0.10129442903753906,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,536,"AGO",{"$f":"IF(B539>=Mes_Inicio_Serie_Beneficio_PP3,(B539-Mes_Inicio_Serie_Beneficio_PP3+1),\"\")","v":536},{"$f":"IF(Mes_Inicio_Serie_Beneficio_PP3<>\"\",IF(B539>=Mes_Inicio_Serie_Beneficio_PP3,1/((1+Rentabilidade_Mensal_PP3)^D539),IF(B539=Mes_Inicio_Serie_Beneficio_PP3 - 1,1,\"\")),\"\")","v":0.10086182968866772},{"$f":"IF(B539>=Mes_Inicio_Serie_Beneficio_PP3,IF(AND(E539<>\"\",C539=\"NOV\"),E539,0),\"\")","v":0},{"$f":"IF(G538<>\"\",IF(MOD(B539,12)=Mes_Nascimento_Participante,G538+1,G538),\"\")","v":""},"","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,537,"SET",537,0.10043107784709189,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,538,"OUT",538,0.10000216562263974,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,539,"NOV",539,9.9575085158836091E-2,9.9575085158836091E-2,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,540,"DEZ",540,9.9149828632758438E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,541,"JAN",541,9.8726388254893799E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,542,"FEV",542,9.8304756268995971E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,543,"MAR",543,9.7884924951943314E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,544,"ABR",544,9.7466886613597606E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,545,"MAI",545,9.7050633596662828E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,546,"JUN",546,9.6636158276545175E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,547,"JUL",547,9.6223453061213257E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,548,"AGO",548,9.5812510391059036E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,549,"SET",549,9.54033227387594E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,550,"OUT",550,9.4995882609138285E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,551,"NOV",551,9.4590182539029372E-2,9.4590182539029372E-2,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,552,"DEZ",552,9.4186215097139356E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,553,"JAN",553,9.3783972883911826E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,554,"FEV",554,9.3383448531391744E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,555,"MAR",555,9.2984634703090582E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,556,"ABR",556,9.2587524093851764E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,557,"MAI",557,9.2192109429716868E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,558,"JUN",558,9.1798383467792635E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,559,"JUL",559,9.140633899611797E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,560,"AGO",560,9.1015968833532038E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,561,"SET",561,9.0627265829542669E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,562,"OUT",562,9.0240222864195335E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,563,"NOV",563,8.9854832847942934E-2,8.9854832847942934E-2,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,564,"DEZ",564,8.9471088721515615E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,565,"JAN",565,8.9088983455791693E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,566,"FEV",566,8.8708510051668923E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,567,"MAR",567,8.83296615399361E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,568,"ABR",568,8.7952430981145524E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,569,"MAI",569,8.7576811465485918E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,570,"JUN",570,8.72027961126558E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,571,"JUL",571,8.6830378071737532E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,572,"AGO",572,8.6459550521071668E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,573,"SET",573,8.609030666813218E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,574,"OUT",574,8.5722639749401988E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,575,"NOV",575,8.5356543030248921E-2,8.5356543030248921E-2,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,576,"DEZ",576,8.4992009804802635E-2,0,"","",{"$f":"IF(AND(Plano=Nao_Repactuado,G579<=116),VLOOKUP(G579,Tabua_Mortalidade,4),IF(AND(Plano=Repactuado,G579<=116),VLOOKUP(G579,Tabua_Mortalidade,2),\"\"))","v":""},"","","","","","",{"$f":"IF(AND(Plano=Nao_Repactuado,N579<=116),VLOOKUP(N579,Tabua_Mortalidade,4),IF(AND(Plano=Repactuado,N579<=116),VLOOKUP(N579,Tabua_Mortalidade,2),\"\"))","v":""},0,0,0,"","",{"$f":"IF(AND(Plano=Nao_Repactuado,T579>=18,T579<=116),VLOOKUP(T579,Tabua_Mortalidade,4),IF(AND(Plano=Repactuado,T579>=18,T579<=116),VLOOKUP(T579,Tabua_Mortalidade,2),IF(T579<18,IF(Plano=Nao_Repactuado,1000000,IF(Plano=Repactuado,10000000,\"\")),\"\")))","v":""},0,0,0,"","",{"$f":"IF(AND(Plano=Nao_Repactuado,Z579>=18,Z579<=116),VLOOKUP(Z579,Tabua_Mortalidade,4),IF(AND(Plano=Repactuado,Z579>=18,Z579<=116),VLOOKUP(Z579,Tabua_Mortalidade,2),IF(Z579<18,IF(Plano=Nao_Repactuado,1000000,IF(Plano=Repactuado,10000000,\"\")),\"\")))","v":""},0,0,0,"","","",0,0,0,"","",{"$f":"IF(AND(Plano=Nao_Repactuado,AL579>=18,AL579<=116),VLOOKUP(AL579,Tabua_Mortalidade,4),IF(AND(Plano=Repactuado,AL579>=18,AL579<=116),VLOOKUP(AL579,Tabua_Mortalidade,2),IF(AL579<18,IF(Plano=Nao_Repactuado,1000000,IF(Plano=Repactuado,10000000,\"\")),\"\")))","v":""},0,0,0]
[null,577,"JAN",577,8.4629033395831527E-2,0,"","","","",{"$f":"IF(J580<>\"\",1 - J580,\"\")","v":""},"","",{"$f":"IF(N579<>\"\",IF(MOD(B580,12)=Mes_Nascimento_Conjuge,N579+1,N579),\"\")","v":""},"","",{"$f":"IF(AND(P$3<>\"\",P581<>\"\"),P581/P$3,0)","v":0},0,0,{"$f":"IF(T579<>\"\",IF(MOD($B580,12)=Mes_Nascimento_Filho_1,T579+1,T579),\"\")","v":""},"","",{"$f":"IF(AND(V$3<>\"\",V581<>\"\",OR(T580<21,Pensao_Vitalicia_Filho_1=\"SIM\")),V581/V$3,0)","v":0},0,0,{"$f":"IF(Z579<>\"\",IF(MOD($B580,12)=Mes_Nascimento_Filho_2,Z579+1,Z579),\"\")","v":""},"","",{"$f":"IF(AND(AB$3<>\"\",AB581<>\"\",OR(Z580<21,Pensao_Vitalicia_Filho_2=\"SIM\")),AB581/AB$3,0)","v":0},0,0,{"$f":"IF(AF579<>\"\",IF(MOD($B580,12)=Mes_Nascimento_Filho_3,AF579+1,AF579),\"\")","v":""},"",{"$f":"IF(AND(Plano=Nao_Repactuado,AF580>=18,AF580<=116),VLOOKUP(AF580,Tabua_Mortalidade,4),IF(AND(Plano=Repactuado,AF580>=18,AF580<=116),VLOOKUP(AF580,Tabua_Mortalidade,2),IF(AF580<18,IF(Plano=Nao_Repactuado,1000000,IF(Plano=Repactuado,10000000,\"\")),\"\")))","v":""},{"$f":"IF(AND(AH$3<>\"\",AH581<>\"\",OR(AF580<21,Pensao_Vitalicia_Filho_3=\"SIM\")),AH581/AH$3,0)","v":0},0,0,{"$f":"IF(AL579<>\"\",IF(MOD($B580,12)=Mes_Nascimento_Filho_4,AL579+1,AL579),\"\")","v":""},"","",{"$f":"IF(AND(AN$3<>\"\",AN581<>\"\",OR(AL580<21,Pensao_Vitalicia_Filho_4=\"SIM\")),AN581/AN$3,0)","v":0},0,0]
[null,578,{"$f":"IF(MOD(B581,12)=1,\"JAN\",IF(MOD(B581,12)=2,\"FEV\",IF(MOD(B581,12)=3,\"MAR\",IF(MOD(B581,12)=4,\"ABR\",IF(MOD(B581,12)=5,\"MAI\",IF(MOD(B581,12)=6,\"JUN\",IF(MOD(B581,12)=7,\"JUL\",IF(MOD(B581,12)=8,\"AGO\",IF(MOD(B581,12)=9,\"SET\",IF(MOD(B581,12)=10,\"OUT\",IF(MOD(B581,12)=11,\"NOV\",IF(MOD(B581,12)=0,\"DEZ\",\"\"))))))))))))","v":"FEV"},578,8.4267607154620547E-2,0,"",{"$f":"IF(H580<>\"\",IF((H580+1)=12,0,H580+1),\"\")","v":""},"",{"$f":"IF(AND(I$3<>\"\",I582<>\"\"),I582/I$3,\"\")","v":""},"",{"$f":"IF(AND(E581<>\"\",J581<>\"\"),E581 * J581,\"\")","v":""},{"$f":"IF(AND(F581<>\"\",J581<>\"\"),F581 * J581,\"\")","v":""},"",{"$f":"IF(O580<>\"\",IF((O580+1)=12,0,O580+1),\"\")","v":""},"",0,{"$f":"IF(AND($E581<>\"\",Q581<>\"\"),$E581 * Q581,\"\")","v":0},{"$f":"IF(AND($F581<>\"\",Q581<>\"\"),$F581 * Q581,\"\")","v":0},"",{"$f":"IF(U580<>\"\",IF((U580+1)=12,0,U580+1),\"\")","v":""},"",0,{"$f":"IF(AND($E581<>\"\",W581<>\"\"),$E581 * W581,\"\")","v":0},{"$f":"IF(AND($F581<>\"\",W581<>\"\"),$F581 * W581,\"\")","v":0},"",{"$f":"IF(AA580<>\"\",IF((AA580+1)=12,0,AA580+1),\"\")","v":""},"",0,{"$f":"IF(AND($E581<>\"\",AC581<>\"\"),$E581 * AC581,\"\")","v":0},{"$f":"IF(AND($F581<>\"\",AC581<>\"\"),$F581 * AC581,\"\")","v":0},"",{"$f":"IF(AG580<>\"\",IF((AG580+1)=12,0,AG580+1),\"\")","v":""},"",0,{"$f":"IF(AND($E581<>\"\",AI581<>\"\"),$E581 * AI581,\"\")","v":0},{"$f":"IF(AND($F581<>\"\",AI581<>\"\"),$F581 * AI581,\"\")","v":0},"",{"$f":"IF(AM580<>\"\",IF((AM580+1)=12,0,AM580+1),\"\")","v":""},"",0,{"$f":"IF(AND($E581<>\"\",AO581<>\"\"),$E581 * AO581,\"\")","v":0},{"$f":"IF(AND($F581<>\"\",AO581<>\"\"),$F581 * AO581,\"\")","v":0}]
[null,579,"MAR",579,8.3907724460849445E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,580,"ABR",580,8.3549378722471396E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,581,"MAI",581,8.3192563375592304E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,582,"JUN",582,8.2837271884350652E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,583,"JUL",583,8.2483497740797621E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,584,"AGO",584,8.2131234464777991E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,585,"SET",585,8.1780475603811464E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,586,"OUT",586,8.143121473297435E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,587,"NOV",587,8.1083445454782022E-2,8.1083445454782022E-2,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,588,"DEZ",588,8.0737161399071666E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,589,"JAN",589,8.0392356222885542E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,590,"FEV",590,8.0049023610354958E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,591,"MAR",591,7.9707157272584359E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,592,"ABR",592,7.9366750947536341E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,593,"MAI",593,7.9027798399916818E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,594,"JUN",594,7.8690293421060875E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,595,"JUL",595,7.8354229828818983E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,596,"AGO",596,7.8019601467443828E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,597,"SET",597,7.7686402207477495E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,598,"OUT",598,7.7354625945639258E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,599,"NOV",599,7.7024266604713745E-2,7.7024266604713745E-2,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,600,"DEZ",{"$f":"IF(B603>=Mes_Inicio_Serie_Beneficio_PP3,(B603-Mes_Inicio_Serie_Beneficio_PP3+1),\"\")","v":600},{"$f":"IF(Mes_Inicio_Serie_Beneficio_PP3<>\"\",IF(B603>=Mes_Inicio_Serie_Beneficio_PP3,1/((1+Rentabilidade_Mensal_PP3)^D603),IF(B603=Mes_Inicio_Serie_Beneficio_PP3 - 1,1,\"\")),\"\")","v":7.6695318133439536E-2},{"$f":"IF(B603>=Mes_Inicio_Serie_Beneficio_PP3,IF(AND(E603<>\"\",C603=\"NOV\"),E603,0),\"\")","v":0},{"$f":"IF(G602<>\"\",IF(MOD(B603,12)=Mes_Nascimento_Participante,G602+1,G602),\"\")","v":""},"","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,601,"JAN",601,7.6367774506398478E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,602,"FEV",602,7.6041629723905255E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,603,"MAR",603,7.5716877811897482E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,604,"ABR",604,7.53935128218262E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,605,"MAI",605,7.5071528830547074E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,606,"JUN",606,7.475091994021181E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,607,"JUL",607,7.4431680278160037E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,608,"AGO",608,7.4113803996811958E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,609,"SET",609,7.3797285273560942E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,610,"OUT",610,7.3482118310667213E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,611,"NOV",611,7.3168297335151358E-2,7.3168297335151358E-2,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,612,"DEZ",612,7.2855816598688727E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,613,"JAN",613,7.2544670377504103E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,614,"FEV",614,7.2234852972266894E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,615,"MAR",615,7.1926358707986679E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,616,"ABR",616,7.1619181933909301E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,617,"MAI",617,7.1313317023413328E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,618,"JUN",618,7.1008758373907022E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,619,"JUL",619,7.0705500406725699E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,620,"AGO",620,7.0403537567029592E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,621,"SET",621,7.0102864323701941E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,622,"OUT",622,6.9803475169247953E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,623,"NOV",623,6.9505364619693602E-2,6.9505364619693602E-2,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,624,"DEZ",624,6.9208527214485449E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,625,"JAN",625,6.8912957516390441E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,626,"FEV",626,6.8618650111396409E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,627,"MAR",627,6.8325599608612883E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,628,"ABR",628,6.8033800640172323E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,629,"MAI",629,6.7743247861131756E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,630,"JUN",630,6.7453935949375043E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,631,"JUL",631,6.716585960551516E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,632,"AGO",632,6.6879013552797267E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,633,"SET",633,6.6593392537002055E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,634,"OUT",634,6.6308991326349417E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,635,"NOV",635,6.6025804711402777E-2,6.6025804711402777E-2,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,636,"DEZ",636,6.5743827504973429E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,637,"JAN",637,6.5463054542025764E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,638,"FEV",638,6.5183480679582503E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,639,"MAR",639,6.4905100796630547E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,640,"ABR",640,6.4627909794027175E-2,0,"","",{"$f":"IF(AND(Plano=Nao_Repactuado,G643<=116),VLOOKUP(G643,Tabua_Mortalidade,4),IF(AND(Plano=Repactuado,G643<=116),VLOOKUP(G643,Tabua_Mortalidade,2),\"\"))","v":""},"","","","","","",{"$f":"IF(AND(Plano=Nao_Repactuado,N643<=116),VLOOKUP(N643,Tabua_Mortalidade,4),IF(AND(Plano=Repactuado,N643<=116),VLOOKUP(N643,Tabua_Mortalidade,2),\"\"))","v":""},0,0,0,"","",{"$f":"IF(AND(Plano=Nao_Repactuado,T643>=18,T643<=116),VLOOKUP(T643,Tabua_Mortalidade,4),IF(AND(Plano=Repactuado,T643>=18,T643<=116),VLOOKUP(T643,Tabua_Mortalidade,2),IF(T643<18,IF(Plano=Nao_Repactuado,1000000,IF(Plano=Repactuado,10000000,\"\")),\"\")))","v":""},0,0,0,"","",{"$f":"IF(AND(Plano=Nao_Repactuado,Z643>=18,Z643<=116),VLOOKUP(Z643,Tabua_Mortalidade,4),IF(AND(Plano=Repactuado,Z643>=18,Z643<=116),VLOOKUP(Z643,Tabua_Mortalidade,2),IF(Z643<18,IF(Plano=Nao_Repactuado,1000000,IF(Plano=Repactuado,10000000,\"\")),\"\")))","v":""},0,0,0,"","","",0,0,0,"","",{"$f":"IF(AND(Plano=Nao_Repactuado,AL643>=18,AL643<=116),VLOOKUP(AL643,Tabua_Mortalidade,4),IF(AND(Plano=Repactuado,AL643>=18,AL643<=116),VLOOKUP(AL643,Tabua_Mortalidade,2),IF(AL643<18,IF(Plano=Nao_Repactuado,1000000,IF(Plano=Repactuado,10000000,\"\")),\"\")))","v":""},0,0,0]
[null,641,"MAI",641,6.4351902594406624E-2,0,"","","","",{"$f":"IF(J644<>\"\",1 - J644,\"\")","v":""},"","",{"$f":"IF(N643<>\"\",IF(MOD(B644,12)=Mes_Nascimento_Conjuge,N643+1,N643),\"\")","v":""},"","",{"$f":"IF(AND(P$3<>\"\",P645<>\"\"),P645/P$3,0)","v":0},0,0,{"$f":"IF(T643<>\"\",IF(MOD($B644,12)=Mes_Nascimento_Filho_1,T643+1,T643),\"\")","v":""},"","",{"$f":"IF(AND(V$3<>\"\",V645<>\"\",OR(T644<21,Pensao_Vitalicia_Filho_1=\"SIM\")),V645/V$3,0)","v":0},0,0,{"$f":"IF(Z643<>\"\",IF(MOD($B644,12)=Mes_Nascimento_Filho_2,Z643+1,Z643),\"\")","v":""},"","",{"$f":"IF(AND(AB$3<>\"\",AB645<>\"\",OR(Z644<21,Pensao_Vitalicia_Filho_2=\"SIM\")),AB645/AB$3,0)","v":0},0,0,{"$f":"IF(AF643<>\"\",IF(MOD($B644,12)=Mes_Nascimento_Filho_3,AF643+1,AF643),\"\")","v":""},"",{"$f":"IF(AND(Plano=Nao_Repactuado,AF644>=18,AF644<=116),VLOOKUP(AF644,Tabua_Mortalidade,4),IF(AND(Plano=Repactuado,AF644>=18,AF644<=116),VLOOKUP(AF644,Tabua_Mortalidade,2),IF(AF644<18,IF(Plano=Nao_Repactuado,1000000,IF(Plano=Repactuado,10000000,\"\")),\"\")))","v":""},{"$f":"IF(AND(AH$3<>\"\",AH645<>\"\",OR(AF644<21,Pensao_Vitalicia_Filho_3=\"SIM\")),AH645/AH$3,0)","v":0},0,0,{"$f":"IF(AL643<>\"\",IF(MOD($B644,12)=Mes_Nascimento_Filho_4,AL643+1,AL643),\"\")","v":""},"","",{"$f":"IF(AND(AN$3<>\"\",AN645<>\"\",OR(AL644<21,Pensao_Vitalicia_Filho_4=\"SIM\")),AN645/AN$3,0)","v":0},0,0]
[null,642,{"$f":"IF(MOD(B645,12)=1,\"JAN\",IF(MOD(B645,12)=2,\"FEV\",IF(MOD(B645,12)=3,\"MAR\",IF(MOD(B645,12)=4,\"ABR\",IF(MOD(B645,12)=5,\"MAI\",IF(MOD(B645,12)=6,\"JUN\",IF(MOD(B645,12)=7,\"JUL\",IF(MOD(B645,12)=8,\"AGO\",IF(MOD(B645,12)=9,\"SET\",IF(MOD(B645,12)=10,\"OUT\",IF(MOD(B645,12)=11,\"NOV\",IF(MOD(B645,12)=0,\"DEZ\",\"\"))))))))))))","v":"JUN"},642,6.4077074142087145E-2,0,"",{"$f":"IF(H644<>\"\",IF((H644+1)=12,0,H644+1),\"\")","v":""},"",{"$f":"IF(AND(I$3<>\"\",I646<>\"\"),I646/I$3,\"\")","v":""},"",{"$f":"IF(AND(E645<>\"\",J645<>\"\"),E645 * J645,\"\")","v":""},{"$f":"IF(AND(F645<>\"\",J645<>\"\"),F645 * J645,\"\")","v":""},"",{"$f":"IF(O644<>\"\",IF((O644+1)=12,0,O644+1),\"\")","v":""},"",0,{"$f":"IF(AND($E645<>\"\",Q645<>\"\"),$E645 * Q645,\"\")","v":0},{"$f":"IF(AND($F645<>\"\",Q645<>\"\"),$F645 * Q645,\"\")","v":0},"",{"$f":"IF(U644<>\"\",IF((U644+1)=12,0,U644+1),\"\")","v":""},"",0,{"$f":"IF(AND($E645<>\"\",W645<>\"\"),$E645 * W645,\"\")","v":0},{"$f":"IF(AND($F645<>\"\",W645<>\"\"),$F645 * W645,\"\")","v":0},"",{"$f":"IF(AA644<>\"\",IF((AA644+1)=12,0,AA644+1),\"\")","v":""},"",0,{"$f":"IF(AND($E645<>\"\",AC645<>\"\"),$E645 * AC645,\"\")","v":0},{"$f":"IF(AND($F645<>\"\",AC645<>\"\"),$F645 * AC645,\"\")","v":0},"",{"$f":"IF(AG644<>\"\",IF((AG644+1)=12,0,AG644+1),\"\")","v":""},"",0,{"$f":"IF(AND($E645<>\"\",AI645<>\"\"),$E645 * AI645,\"\")","v":0},{"$f":"IF(AND($F645<>\"\",AI645<>\"\"),$F645 * AI645,\"\")","v":0},"",{"$f":"IF(AM644<>\"\",IF((AM644+1)=12,0,AM644+1),\"\")","v":""},"",0,{"$f":"IF(AND($E645<>\"\",AO645<>\"\"),$E645 * AO645,\"\")","v":0},{"$f":"IF(AND($F645<>\"\",AO645<>\"\"),$F645 * AO645,\"\")","v":0}]
[null,643,"JUL",643,6.380341940297829E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,644,"AGO",644,6.3530933364488798E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,645,"SET",645,6.3259611035434718E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,646,"OUT",646,6.298944744594806E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,647,"NOV",647,6.2720437647385649E-2,6.2720437647385649E-2,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,648,"DEZ",648,6.2452576712238562E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,649,"JAN",649,6.2185859734041858E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,650,"FEV",650,6.1920281827284686E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,651,"MAR",651,6.1655838127320825E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,652,"ABR",652,6.139252379027952E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,653,"MAI",653,6.1130333992976821E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,654,"JUN",654,6.0869263932827232E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,655,"JUL",655,6.0609308827755642E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,656,"AGO",656,6.0350463916109889E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,657,"SET",657,6.0092724456573404E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,658,"OUT",658,5.9836085728078414E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,659,"NOV",659,5.9580543029719518E-2,5.9580543029719518E-2,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,660,"DEZ",660,5.9326091680667478E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,661,"JAN",661,5.9072727020083524E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,662,"FEV",662,5.882044440703408E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,663,"MAR",663,5.856923922040555E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,664,"ABR",{"$f":"IF(B667>=Mes_Inicio_Serie_Beneficio_PP3,(B667-Mes_Inicio_Serie_Beneficio_PP3+1),\"\")","v":664},{"$f":"IF(Mes_Inicio_Serie_Beneficio_PP3<>\"\",IF(B667>=Mes_Inicio_Serie_Beneficio_PP3,1/((1+Rentabilidade_Mensal_PP3)^D667),IF(B667=Mes_Inicio_Serie_Beneficio_PP3 - 1,1,\"\")),\"\")","v":5.8319106858819823E-2},{"$f":"IF(B667>=Mes_Inicio_Serie_Beneficio_PP3,IF(AND(E667<>\"\",C667=\"NOV\"),E667,0),\"\")","v":0},{"$f":"IF(G666<>\"\",IF(MOD(B667,12)=Mes_Nascimento_Participante,G666+1,G666),\"\")","v":""},"","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,665,"MAI",665,5.8070042740549943E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,666,"JUN",666,5.7822042303436225E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,667,"JUL",667,5.7575101004802648E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,668,"AGO",668,5.7329214321373577E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,669,"SET",669,5.708437774919109E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,670,"OUT",670,5.6840586803532336E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,671,"NOV",671,5.6597837018827389E-2,5.6597837018827389E-2,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,672,"DEZ",672,5.6356123948577523E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,673,"JAN",673,5.6115443165273692E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,674,"FEV",674,5.5875790260315528E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,675,"MAR",675,5.5637160843930479E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,676,"ABR",676,5.5399550545093462E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,677,"MAI",677,5.5162955011446781E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,678,"JUN",678,5.4927369909220397E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,679,"JUL",679,5.4692790923152587E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,680,"AGO",680,5.4459213756410822E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,681,"SET",681,5.4226634130513152E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,682,"OUT",682,5.3995047785249765E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,683,"NOV",683,5.3764450478604987E-2,5.3764450478604987E-2,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,684,"DEZ",684,5.353483798667958E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,685,"JAN",685,5.3306206103613342E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,686,"FEV",686,5.3078550641508133E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,687,"MAR",687,5.2851867430351064E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,688,"ABR",688,5.2626152317938199E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,689,"MAI",689,5.2401401169798488E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,690,"JUN",690,5.2177609869117958E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,691,"JUL",691,5.1954774316664447E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,692,"AGO",692,5.1732890430712358E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,693,"SET",693,5.1511954146967999E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,694,"OUT",694,5.1291961418495138E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,695,"NOV",695,5.1072908215640797E-2,5.1072908215640797E-2,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,696,"DEZ",696,5.0854790525961487E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,697,"JAN",697,5.063760435414974E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,698,"FEV",698,5.0421345721960865E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,699,"MAR",699,5.020601066814015E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,700,"ABR",700,4.9991595248350215E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,701,"MAI",701,4.9778095535098835E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,702,"JUN",702,4.9565507617666975E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,703,"JUL",703,4.9353827602037152E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,704,"AGO",704,4.9143051610822101E-2,0,"","",{"$f":"IF(AND(Plano=Nao_Repactuado,G707<=116),VLOOKUP(G707,Tabua_Mortalidade,4),IF(AND(Plano=Repactuado,G707<=116),VLOOKUP(G707,Tabua_Mortalidade,2),\"\"))","v":""},"","","","","","",{"$f":"IF(AND(Plano=Nao_Repactuado,N707<=116),VLOOKUP(N707,Tabua_Mortalidade,4),IF(AND(Plano=Repactuado,N707<=116),VLOOKUP(N707,Tabua_Mortalidade,2),\"\"))","v":""},0,0,0,"","",{"$f":"IF(AND(Plano=Nao_Repactuado,T707>=18,T707<=116),VLOOKUP(T707,Tabua_Mortalidade,4),IF(AND(Plano=Repactuado,T707>=18,T707<=116),VLOOKUP(T707,Tabua_Mortalidade,2),IF(T707<18,IF(Plano=Nao_Repactuado,1000000,IF(Plano=Repactuado,10000000,\"\")),\"\")))","v":""},0,0,0,"","",{"$f":"IF(AND(Plano=Nao_Repactuado,Z707>=18,Z707<=116),VLOOKUP(Z707,Tabua_Mortalidade,4),IF(AND(Plano=Repactuado,Z707>=18,Z707<=116),VLOOKUP(Z707,Tabua_Mortalidade,2),IF(Z707<18,IF(Plano=Nao_Repactuado,1000000,IF(Plano=Repactuado,10000000,\"\")),\"\")))","v":""},0,0,0,"","","",0,0,0,"","",{"$f":"IF(AND(Plano=Nao_Repactuado,AL707>=18,AL707<=116),VLOOKUP(AL707,Tabua_Mortalidade,4),IF(AND(Plano=Repactuado,AL707>=18,AL707<=116),VLOOKUP(AL707,Tabua_Mortalidade,2),IF(AL707<18,IF(Plano=Nao_Repactuado,1000000,IF(Plano=Repactuado,10000000,\"\")),\"\")))","v":""},0,0,0]
[null,705,"SET",705,4.8933175783193762E-2,0,"","","","",{"$f":"IF(J708<>\"\",1 - J708,\"\")","v":""},"","",{"$f":"IF(N707<>\"\",IF(MOD(B708,12)=Mes_Nascimento_Conjuge,N707+1,N707),\"\")","v":""},"","",{"$f":"IF(AND(P$3<>\"\",P709<>\"\"),P709/P$3,0)","v":0},0,0,{"$f":"IF(T707<>\"\",IF(MOD($B708,12)=Mes_Nascimento_Filho_1,T707+1,T707),\"\")","v":""},"","",{"$f":"IF(AND(V$3<>\"\",V709<>\"\",OR(T708<21,Pensao_Vitalicia_Filho_1=\"SIM\")),V709/V$3,0)","v":0},0,0,{"$f":"IF(Z707<>\"\",IF(MOD($B708,12)=Mes_Nascimento_Filho_2,Z707+1,Z707),\"\")","v":""},"","",{"$f":"IF(AND(AB$3<>\"\",AB709<>\"\",OR(Z708<21,Pensao_Vitalicia_Filho_2=\"SIM\")),AB709/AB$3,0)","v":0},0,0,{"$f":"IF(AF707<>\"\",IF(MOD($B708,12)=Mes_Nascimento_Filho_3,AF707+1,AF707),\"\")","v":""},"",{"$f":"IF(AND(Plano=Nao_Repactuado,AF708>=18,AF708<=116),VLOOKUP(AF708,Tabua_Mortalidade,4),IF(AND(Plano=Repactuado,AF708>=18,AF708<=116),VLOOKUP(AF708,Tabua_Mortalidade,2),IF(AF708<18,IF(Plano=Nao_Repactuado,1000000,IF(Plano=Repactuado,10000000,\"\")),\"\")))","v":""},{"$f":"IF(AND(AH$3<>\"\",AH709<>\"\",OR(AF708<21,Pensao_Vitalicia_Filho_3=\"SIM\")),AH709/AH$3,0)","v":0},0,0,{"$f":"IF(AL707<>\"\",IF(MOD($B708,12)=Mes_Nascimento_Filho_4,AL707+1,AL707),\"\")","v":""},"","",{"$f":"IF(AND(AN$3<>\"\",AN709<>\"\",OR(AL708<21,Pensao_Vitalicia_Filho_4=\"SIM\")),AN709/AN$3,0)","v":0},0,0]
[null,706,{"$f":"IF(MOD(B709,12)=1,\"JAN\",IF(MOD(B709,12)=2,\"FEV\",IF(MOD(B709,12)=3,\"MAR\",IF(MOD(B709,12)=4,\"ABR\",IF(MOD(B709,12)=5,\"MAI\",IF(MOD(B709,12)=6,\"JUN\",IF(MOD(B709,12)=7,\"JUL\",IF(MOD(B709,12)=8,\"AGO\",IF(MOD(B709,12)=9,\"SET\",IF(MOD(B709,12)=10,\"OUT\",IF(MOD(B709,12)=11,\"NOV\",IF(MOD(B709,12)=0,\"DEZ\",\"\"))))))))))))","v":"OUT"},706,4.8724196274812594E-2,0,"",{"$f":"IF(H708<>\"\",IF((H708+1)=12,0,H708+1),\"\")","v":""},"",{"$f":"IF(AND(I$3<>\"\",I710<>\"\"),I710/I$3,\"\")","v":""},"",{"$f":"IF(AND(E709<>\"\",J709<>\"\"),E709 * J709,\"\")","v":""},{"$f":"IF(AND(F709<>\"\",J709<>\"\"),F709 * J709,\"\")","v":""},"",{"$f":"IF(O708<>\"\",IF((O708+1)=12,0,O708+1),\"\")","v":""},"",0,{"$f":"IF(AND($E709<>\"\",Q709<>\"\"),$E709 * Q709,\"\")","v":0},{"$f":"IF(AND($F709<>\"\",Q709<>\"\"),$F709 * Q709,\"\")","v":0},"",{"$f":"IF(U708<>\"\",IF((U708+1)=12,0,U708+1),\"\")","v":""},"",0,{"$f":"IF(AND($E709<>\"\",W709<>\"\"),$E709 * W709,\"\")","v":0},{"$f":"IF(AND($F709<>\"\",W709<>\"\"),$F709 * W709,\"\")","v":0},"",{"$f":"IF(AA708<>\"\",IF((AA708+1)=12,0,AA708+1),\"\")","v":""},"",0,{"$f":"IF(AND($E709<>\"\",AC709<>\"\"),$E709 * AC709,\"\")","v":0},{"$f":"IF(AND($F709<>\"\",AC709<>\"\"),$F709 * AC709,\"\")","v":0},"",{"$f":"IF(AG708<>\"\",IF((AG708+1)=12,0,AG708+1),\"\")","v":""},"",0,{"$f":"IF(AND($E709<>\"\",AI709<>\"\"),$E709 * AI709,\"\")","v":0},{"$f":"IF(AND($F709<>\"\",AI709<>\"\"),$F709 * AI709,\"\")","v":0},"",{"$f":"IF(AM708<>\"\",IF((AM708+1)=12,0,AM708+1),\"\")","v":""},"",0,{"$f":"IF(AND($E709<>\"\",AO709<>\"\"),$E709 * AO709,\"\")","v":0},{"$f":"IF(AND($F709<>\"\",AO709<>\"\"),$F709 * AO709,\"\")","v":0}]
[null,707,"NOV",707,4.8516109257757067E-2,4.8516109257757067E-2,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,708,"DEZ",708,4.8308910920453654E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,709,"JAN",709,4.8102597467606908E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,710,"FEV",710,4.7897165120130078E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,711,"MAR",711,4.769261011507573E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,712,"ABR",712,4.748892870556691E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,713,"MAI",713,4.7286117160728523E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,714,"JUN",714,4.7084171765618937E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,715,"JUL",715,4.6883088821161975E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,716,"AGO",716,4.6682864644079197E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,717,"SET",717,4.6483495566822297E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,718,"OUT",718,4.6284977937506085E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,719,"NOV",719,4.6087308119841477E-2,4.6087308119841477E-2,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,720,"DEZ",720,4.5890482493068978E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,721,"JAN",721,4.5694497451892274E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,722,"FEV",722,4.5499349406412232E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,723,"MAR",723,4.5305034782061181E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,724,"ABR",724,4.5111550019537358E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,725,"MAI",725,4.4918891574739793E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,726,"JUN",726,4.4727055918703337E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,727,"JUL",727,4.453603953753401E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,728,"AGO",{"$f":"IF(B731>=Mes_Inicio_Serie_Beneficio_PP3,(B731-Mes_Inicio_Serie_Beneficio_PP3+1),\"\")","v":728},{"$f":"IF(Mes_Inicio_Serie_Beneficio_PP3<>\"\",IF(B731>=Mes_Inicio_Serie_Beneficio_PP3,1/((1+Rentabilidade_Mensal_PP3)^D731),IF(B731=Mes_Inicio_Serie_Beneficio_PP3 - 1,1,\"\")),\"\")","v":4.43458389323447E-2},{"$f":"IF(B731>=Mes_Inicio_Serie_Beneficio_PP3,IF(AND(E731<>\"\",C731=\"NOV\"),E731,0),\"\")","v":0},{"$f":"IF(G730<>\"\",IF(MOD(B731,12)=Mes_Nascimento_Participante,G730+1,G730),\"\")","v":""},"","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,729,"SET",729,4.4156450619191004E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,730,"OUT",730,4.3967871129007456E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,731,"NOV",731,4.378009700754399E-2,4.378009700754399E-2,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,732,"DEZ",732,4.3593124815302593E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,733,"JAN",733,4.3406951127474426E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,734,"FEV",734,4.3221572533876977E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,735,"MAR",735,4.3036985638891641E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,736,"ABR",736,4.2853187061401558E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,737,"MAI",737,4.2670173434729598E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,738,"JUN",738,4.2487941406576801E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,739,"JUL",739,4.2306487638960825E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,740,"AGO",740,4.2125808808154988E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,741,"SET",741,4.1945901604627196E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,742,"OUT",742,4.1766762732979495E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,743,"NOV",743,4.1588388911887562E-2,4.1588388911887562E-2,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,744,"DEZ",744,4.1410776874040711E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,745,"JAN",745,4.1233923366081976E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,746,"FEV",746,4.1057825148548534E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,747,"MAR",747,4.0882478995812384E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,748,"ABR",748,4.0707881696021297E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,749,"MAI",749,4.0534030051039852E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,750,"JUN",750,4.0360920876391045E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,751,"JUL",751,4.0188551001197767E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,752,"AGO",752,4.0016917268124869E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,753,"SET",753,3.9846016533321239E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,754,"OUT",754,3.9675845666362265E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,755,"NOV",755,3.9506401550192485E-2,3.9506401550192485E-2,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,756,"DEZ",756,3.9337681081068464E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,757,"JAN",757,3.9169681168501967E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,758,"FEV",758,3.9002398735203371E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,759,"MAR",759,3.8835830717025226E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,760,"ABR",760,3.8669974062906197E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,761,"MAI",761,3.8504825734815167E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,762,"JUN",762,3.834038270769554E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,763,"JUL",763,3.8176641969409925E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,764,"AGO",764,3.8013600520684823E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,765,"SET",765,3.7851255375055841E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,766,"OUT",766,3.768960355881288E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,767,"NOV",767,3.7528642110945691E-2,3.7528642110945691E-2,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,768,"DEZ",768,3.7368368083089687E-2,0,"","",{"$f":"IF(AND(Plano=Nao_Repactuado,G771<=116),VLOOKUP(G771,Tabua_Mortalidade,4),IF(AND(Plano=Repactuado,G771<=116),VLOOKUP(G771,Tabua_Mortalidade,2),\"\"))","v":""},"","","","","","",{"$f":"IF(AND(Plano=Nao_Repactuado,N771<=116),VLOOKUP(N771,Tabua_Mortalidade,4),IF(AND(Plano=Repactuado,N771<=116),VLOOKUP(N771,Tabua_Mortalidade,2),\"\"))","v":""},0,0,0,"","",{"$f":"IF(AND(Plano=Nao_Repactuado,T771>=18,T771<=116),VLOOKUP(T771,Tabua_Mortalidade,4),IF(AND(Plano=Repactuado,T771>=18,T771<=116),VLOOKUP(T771,Tabua_Mortalidade,2),IF(T771<18,IF(Plano=Nao_Repactuado,1000000,IF(Plano=Repactuado,10000000,\"\")),\"\")))","v":""},0,0,0,"","",{"$f":"IF(AND(Plano=Nao_Repactuado,Z771>=18,Z771<=116),VLOOKUP(Z771,Tabua_Mortalidade,4),IF(AND(Plano=Repactuado,Z771>=18,Z771<=116),VLOOKUP(Z771,Tabua_Mortalidade,2),IF(Z771<18,IF(Plano=Nao_Repactuado,1000000,IF(Plano=Repactuado,10000000,\"\")),\"\")))","v":""},0,0,0,"","","",0,0,0,"","",{"$f":"IF(AND(Plano=Nao_Repactuado,AL771>=18,AL771<=116),VLOOKUP(AL771,Tabua_Mortalidade,4),IF(AND(Plano=Repactuado,AL771>=18,AL771<=116),VLOOKUP(AL771,Tabua_Mortalidade,2),IF(AL771<18,IF(Plano=Nao_Repactuado,1000000,IF(Plano=Repactuado,10000000,\"\")),\"\")))","v":""},0,0,0]
[null,769,"JAN",769,3.7208778539471854E-2,0,"","","","",{"$f":"IF(J772<>\"\",1 - J772,\"\")","v":""},"","",{"$f":"IF(N771<>\"\",IF(MOD(B772,12)=Mes_Nascimento_Conjuge,N771+1,N771),\"\")","v":""},"","",{"$f":"IF(AND(P$3<>\"\",P773<>\"\"),P773/P$3,0)","v":0},0,0,{"$f":"IF(T771<>\"\",IF(MOD($B772,12)=Mes_Nascimento_Filho_1,T771+1,T771),\"\")","v":""},"","",{"$f":"IF(AND(V$3<>\"\",V773<>\"\",OR(T772<21,Pensao_Vitalicia_Filho_1=\"SIM\")),V773/V$3,0)","v":0},0,0,{"$f":"IF(Z771<>\"\",IF(MOD($B772,12)=Mes_Nascimento_Filho_2,Z771+1,Z771),\"\")","v":""},"","",{"$f":"IF(AND(AB$3<>\"\",AB773<>\"\",OR(Z772<21,Pensao_Vitalicia_Filho_2=\"SIM\")),AB773/AB$3,0)","v":0},0,0,{"$f":"IF(AF771<>\"\",IF(MOD($B772,12)=Mes_Nascimento_Filho_3,AF771+1,AF771),\"\")","v":""},"",{"$f":"IF(AND(Plano=Nao_Repactuado,AF772>=18,AF772<=116),VLOOKUP(AF772,Tabua_Mortalidade,4),IF(AND(Plano=Repactuado,AF772>=18,AF772<=116),VLOOKUP(AF772,Tabua_Mortalidade,2),IF(AF772<18,IF(Plano=Nao_Repactuado,1000000,IF(Plano=Repactuado,10000000,\"\")),\"\")))","v":""},{"$f":"IF(AND(AH$3<>\"\",AH773<>\"\",OR(AF772<21,Pensao_Vitalicia_Filho_3=\"SIM\")),AH773/AH$3,0)","v":0},0,0,{"$f":"IF(AL771<>\"\",IF(MOD($B772,12)=Mes_Nascimento_Filho_4,AL771+1,AL771),\"\")","v":""},"","",{"$f":"IF(AND(AN$3<>\"\",AN773<>\"\",OR(AL772<21,Pensao_Vitalicia_Filho_4=\"SIM\")),AN773/AN$3,0)","v":0},0,0]
[null,770,{"$f":"IF(MOD(B773,12)=1,\"JAN\",IF(MOD(B773,12)=2,\"FEV\",IF(MOD(B773,12)=3,\"MAR\",IF(MOD(B773,12)=4,\"ABR\",IF(MOD(B773,12)=5,\"MAI\",IF(MOD(B773,12)=6,\"JUN\",IF(MOD(B773,12)=7,\"JUL\",IF(MOD(B773,12)=8,\"AGO\",IF(MOD(B773,12)=9,\"SET\",IF(MOD(B773,12)=10,\"OUT\",IF(MOD(B773,12)=11,\"NOV\",IF(MOD(B773,12)=0,\"DEZ\",\"\"))))))))))))","v":"FEV"},770,3.7049870556857045E-2,0,"",{"$f":"IF(H772<>\"\",IF((H772+1)=12,0,H772+1),\"\")","v":""},"",{"$f":"IF(AND(I$3<>\"\",I774<>\"\"),I774/I$3,\"\")","v":""},"",{"$f":"IF(AND(E773<>\"\",J773<>\"\"),E773 * J773,\"\")","v":""},{"$f":"IF(AND(F773<>\"\",J773<>\"\"),F773 * J773,\"\")","v":""},"",{"$f":"IF(O772<>\"\",IF((O772+1)=12,0,O772+1),\"\")","v":""},"",0,{"$f":"IF(AND($E773<>\"\",Q773<>\"\"),$E773 * Q773,\"\")","v":0},{"$f":"IF(AND($F773<>\"\",Q773<>\"\"),$F773 * Q773,\"\")","v":0},"",{"$f":"IF(U772<>\"\",IF((U772+1)=12,0,U772+1),\"\")","v":""},"",0,{"$f":"IF(AND($E773<>\"\",W773<>\"\"),$E773 * W773,\"\")","v":0},{"$f":"IF(AND($F773<>\"\",W773<>\"\"),$F773 * W773,\"\")","v":0},"",{"$f":"IF(AA772<>\"\",IF((AA772+1)=12,0,AA772+1),\"\")","v":""},"",0,{"$f":"IF(AND($E773<>\"\",AC773<>\"\"),$E773 * AC773,\"\")","v":0},{"$f":"IF(AND($F773<>\"\",AC773<>\"\"),$F773 * AC773,\"\")","v":0},"",{"$f":"IF(AG772<>\"\",IF((AG772+1)=12,0,AG772+1),\"\")","v":""},"",0,{"$f":"IF(AND($E773<>\"\",AI773<>\"\"),$E773 * AI773,\"\")","v":0},{"$f":"IF(AND($F773<>\"\",AI773<>\"\"),$F773 * AI773,\"\")","v":0},"",{"$f":"IF(AM772<>\"\",IF((AM772+1)=12,0,AM772+1),\"\")","v":""},"",0,{"$f":"IF(AND($E773<>\"\",AO773<>\"\"),$E773 * AO773,\"\")","v":0},{"$f":"IF(AND($F773<>\"\",AO773<>\"\"),$F773 * AO773,\"\")","v":0}]
[null,771,"MAR",771,3.6891641224494412E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,772,"ABR",772,3.6734087644064072E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,773,"MAI",773,3.6577206929624025E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,774,"JUN",774,3.6420996207557323E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,775,"JUL",775,3.6265452616519402E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,776,"AGO",776,3.6110573307385659E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,777,"SET",777,3.5956355443199299E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,778,"OUT",778,3.5802796199119344E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,779,"NOV",779,3.5649892762368907E-2,3.5649892762368907E-2,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,780,"DEZ",780,3.5497642332183658E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,781,"JAN",781,3.5346042119760522E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,782,"FEV",782,3.5195089348206608E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,783,"MAR",783,3.5044781252488326E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,784,"ABR",784,3.4895115079380756E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,785,"MAI",785,3.47460880874172E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,786,"JUN",786,3.4597697546838967E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,787,"JUL",787,3.4449940739545409E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,788,"AGO",788,3.4302814959044088E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,789,"SET",789,3.4156317510401199E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,790,"OUT",790,3.4010445710192259E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,791,"NOV",791,3.386519688645289E-2,3.386519688645289E-2,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,792,"DEZ",{"$f":"IF(B795>=Mes_Inicio_Serie_Beneficio_PP3,(B795-Mes_Inicio_Serie_Beneficio_PP3+1),\"\")","v":792},{"$f":"IF(Mes_Inicio_Serie_Beneficio_PP3<>\"\",IF(B795>=Mes_Inicio_Serie_Beneficio_PP3,1/((1+Rentabilidade_Mensal_PP3)^D795),IF(B795=Mes_Inicio_Serie_Beneficio_PP3 - 1,1,\"\")),\"\")","v":3.3720568378629918E-2},{"$f":"IF(B795>=Mes_Inicio_Serie_Beneficio_PP3,IF(AND(E795<>\"\",C795=\"NOV\"),E795,0),\"\")","v":0},{"$f":"IF(G794<>\"\",IF(MOD(B795,12)=Mes_Nascimento_Participante,G794+1,G794),\"\")","v":""},"","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,793,"JAN",793,3.3576557537532609E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,794,"FEV",794,3.3433161725284183E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,795,"MAR",795,3.3290378315273469E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,796,"ABR",796,3.3148204692106775E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,797,"MAI",797,3.3006638251560021E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,798,"JUN",798,3.2865676400531028E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,799,"JUL",799,3.2725316556991971E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,800,"AGO",800,3.2585556149942185E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,801,"SET",801,3.2446392619360928E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,802,"OUT",802,3.230782341616064E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,803,"NOV",803,3.2169846002140144E-2,3.2169846002140144E-2,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,804,"DEZ",804,3.2032457849938217E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,805,"JAN",805,3.1895656442987232E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,806,"FEV",806,3.1759439275467115E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,807,"MAR",807,3.1623803852259443E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,808,"ABR",808,3.1488747688901711E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,809,"MAI",809,3.1354268311541825E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,810,"JUN",810,3.1220363256892824E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,811,"JUL",811,3.108703007218773E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,812,"AGO",812,3.0954266315134631E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,813,"SET",813,3.0822069553871921E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,814,"OUT",814,3.0690437366923798E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,815,"NOV",815,3.0559367343155883E-2,3.0559367343155883E-2,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,816,"DEZ",816,3.0428857081731035E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,817,"JAN",817,3.0298904192065428E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,818,"FEV",818,3.0169506293784704E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,819,"MAR",819,3.0040661016680428E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,820,"ABR",820,2.9912366000666619E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,821,"MAI",821,2.9784618895736539E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,822,"JUN",822,2.9657417361919697E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,823,"JUL",823,2.9530759069238889E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,824,"AGO",824,2.9404641697667589E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,825,"SET",825,2.9279062937087461E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,826,"OUT",826,2.9154020487245975E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,827,"NOV",827,2.9029512057714379E-2,2.9029512057714379E-2,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,828,"DEZ",828,2.8905535367845615E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,829,"JAN",829,2.8782088146732648E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,830,"FEV",830,2.8659168133166855E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,831,"MAR",831,2.8536773075596527E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,832,"ABR",832,2.8414900732085739E-2,0,"","",{"$f":"IF(AND(Plano=Nao_Repactuado,G835<=116),VLOOKUP(G835,Tabua_Mortalidade,4),IF(AND(Plano=Repactuado,G835<=116),VLOOKUP(G835,Tabua_Mortalidade,2),\"\"))","v":""},"","","","","","",{"$f":"IF(AND(Plano=Nao_Repactuado,N835<=116),VLOOKUP(N835,Tabua_Mortalidade,4),IF(AND(Plano=Repactuado,N835<=116),VLOOKUP(N835,Tabua_Mortalidade,2),\"\"))","v":""},0,0,0,"","",{"$f":"IF(AND(Plano=Nao_Repactuado,T835>=18,T835<=116),VLOOKUP(T835,Tabua_Mortalidade,4),IF(AND(Plano=Repactuado,T835>=18,T835<=116),VLOOKUP(T835,Tabua_Mortalidade,2),IF(T835<18,IF(Plano=Nao_Repactuado,1000000,IF(Plano=Repactuado,10000000,\"\")),\"\")))","v":""},0,0,0,"","",{"$f":"IF(AND(Plano=Nao_Repactuado,Z835>=18,Z835<=116),VLOOKUP(Z835,Tabua_Mortalidade,4),IF(AND(Plano=Repactuado,Z835>=18,Z835<=116),VLOOKUP(Z835,Tabua_Mortalidade,2),IF(Z835<18,IF(Plano=Nao_Repactuado,1000000,IF(Plano=Repactuado,10000000,\"\")),\"\")))","v":""},0,0,0,"","","",0,0,0,"","",{"$f":"IF(AND(Plano=Nao_Repactuado,AL835>=18,AL835<=116),VLOOKUP(AL835,Tabua_Mortalidade,4),IF(AND(Plano=Repactuado,AL835>=18,AL835<=116),VLOOKUP(AL835,Tabua_Mortalidade,2),IF(AL835<18,IF(Plano=Nao_Repactuado,1000000,IF(Plano=Repactuado,10000000,\"\")),\"\")))","v":""},0,0,0]
[null,833,"MAI",833,2.8293548870273192E-2,0,"","","","",{"$f":"IF(J836<>\"\",1 - J836,\"\")","v":""},"","",{"$f":"IF(N835<>\"\",IF(MOD(B836,12)=Mes_Nascimento_Conjuge,N835+1,N835),\"\")","v":""},"","",{"$f":"IF(AND(P$3<>\"\",P837<>\"\"),P837/P$3,0)","v":0},0,0,{"$f":"IF(T835<>\"\",IF(MOD($B836,12)=Mes_Nascimento_Filho_1,T835+1,T835),\"\")","v":""},"","",{"$f":"IF(AND(V$3<>\"\",V837<>\"\",OR(T836<21,Pensao_Vitalicia_Filho_1=\"SIM\")),V837/V$3,0)","v":0},0,0,{"$f":"IF(Z835<>\"\",IF(MOD($B836,12)=Mes_Nascimento_Filho_2,Z835+1,Z835),\"\")","v":""},"","",{"$f":"IF(AND(AB$3<>\"\",AB837<>\"\",OR(Z836<21,Pensao_Vitalicia_Filho_2=\"SIM\")),AB837/AB$3,0)","v":0},0,0,{"$f":"IF(AF835<>\"\",IF(MOD($B836,12)=Mes_Nascimento_Filho_3,AF835+1,AF835),\"\")","v":""},"",{"$f":"IF(AND(Plano=Nao_Repactuado,AF836>=18,AF836<=116),VLOOKUP(AF836,Tabua_Mortalidade,4),IF(AND(Plano=Repactuado,AF836>=18,AF836<=116),VLOOKUP(AF836,Tabua_Mortalidade,2),IF(AF836<18,IF(Plano=Nao_Repactuado,1000000,IF(Plano=Repactuado,10000000,\"\")),\"\")))","v":""},{"$f":"IF(AND(AH$3<>\"\",AH837<>\"\",OR(AF836<21,Pensao_Vitalicia_Filho_3=\"SIM\")),AH837/AH$3,0)","v":0},0,0,{"$f":"IF(AL835<>\"\",IF(MOD($B836,12)=Mes_Nascimento_Filho_4,AL835+1,AL835),\"\")","v":""},"","",{"$f":"IF(AND(AN$3<>\"\",AN837<>\"\",OR(AL836<21,Pensao_Vitalicia_Filho_4=\"SIM\")),AN837/AN$3,0)","v":0},0,0]
[null,834,{"$f":"IF(MOD(B837,12)=1,\"JAN\",IF(MOD(B837,12)=2,\"FEV\",IF(MOD(B837,12)=3,\"MAR\",IF(MOD(B837,12)=4,\"ABR\",IF(MOD(B837,12)=5,\"MAI\",IF(MOD(B837,12)=6,\"JUN\",IF(MOD(B837,12)=7,\"JUL\",IF(MOD(B837,12)=8,\"AGO\",IF(MOD(B837,12)=9,\"SET\",IF(MOD(B837,12)=10,\"OUT\",IF(MOD(B837,12)=11,\"NOV\",IF(MOD(B837,12)=0,\"DEZ\",\"\"))))))))))))","v":"JUN"},834,2.8172715267331373E-2,0,"",{"$f":"IF(H836<>\"\",IF((H836+1)=12,0,H836+1),\"\")","v":""},"",{"$f":"IF(AND(I$3<>\"\",I838<>\"\"),I838/I$3,\"\")","v":""},"",{"$f":"IF(AND(E837<>\"\",J837<>\"\"),E837 * J837,\"\")","v":""},{"$f":"IF(AND(F837<>\"\",J837<>\"\"),F837 * J837,\"\")","v":""},"",{"$f":"IF(O836<>\"\",IF((O836+1)=12,0,O836+1),\"\")","v":""},"",0,{"$f":"IF(AND($E837<>\"\",Q837<>\"\"),$E837 * Q837,\"\")","v":0},{"$f":"IF(AND($F837<>\"\",Q837<>\"\"),$F837 * Q837,\"\")","v":0},"",{"$f":"IF(U836<>\"\",IF((U836+1)=12,0,U836+1),\"\")","v":""},"",0,{"$f":"IF(AND($E837<>\"\",W837<>\"\"),$E837 * W837,\"\")","v":0},{"$f":"IF(AND($F837<>\"\",W837<>\"\"),$F837 * W837,\"\")","v":0},"",{"$f":"IF(AA836<>\"\",IF((AA836+1)=12,0,AA836+1),\"\")","v":""},"",0,{"$f":"IF(AND($E837<>\"\",AC837<>\"\"),$E837 * AC837,\"\")","v":0},{"$f":"IF(AND($F837<>\"\",AC837<>\"\"),$F837 * AC837,\"\")","v":0},"",{"$f":"IF(AG836<>\"\",IF((AG836+1)=12,0,AG836+1),\"\")","v":""},"",0,{"$f":"IF(AND($E837<>\"\",AI837<>\"\"),$E837 * AI837,\"\")","v":0},{"$f":"IF(AND($F837<>\"\",AI837<>\"\"),$F837 * AI837,\"\")","v":0},"",{"$f":"IF(AM836<>\"\",IF((AM836+1)=12,0,AM836+1),\"\")","v":""},"",0,{"$f":"IF(AND($E837<>\"\",AO837<>\"\"),$E837 * AO837,\"\")","v":0},{"$f":"IF(AND($F837<>\"\",AO837<>\"\"),$F837 * AO837,\"\")","v":0}]
[null,835,"JUL",835,2.805239770992583E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,836,"AGO",836,2.7932593994174634E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,837,"SET",837,2.7813301925607957E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,838,"OUT",838,2.7694519319127971E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,839,"NOV",839,2.7576243998968762E-2,2.7576243998968762E-2,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,840,"DEZ",840,2.7458473798656458E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,841,"JAN",841,2.7341206560969597E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,842,"FEV",842,2.7224440137899587E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,843,"MAR",843,2.7108172390611349E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,844,"ABR",844,2.6992401189404176E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,845,"MAI",845,2.6877124413672678E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,846,"JUN",846,2.6762339951867976E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,847,"JUL",847,2.6648045701458976E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,848,"AGO",848,2.6534239568893957E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,849,"SET",849,2.6420919469562074E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,850,"OUT",850,2.6308083327755312E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,851,"NOV",851,2.6195729076630384E-2,2.6195729076630384E-2,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,852,"DEZ",852,2.6083854658170893E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,853,"JAN",853,2.5972458023149642E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,854,"FEV",854,2.5861537131091114E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,855,"MAR",855,2.5751089950234059E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,856,"ABR",{"$f":"IF(B859>=Mes_Inicio_Serie_Beneficio_PP3,(B859-Mes_Inicio_Serie_Beneficio_PP3+1),\"\")","v":856},{"$f":"IF(Mes_Inicio_Serie_Beneficio_PP3<>\"\",IF(B859>=Mes_Inicio_Serie_Beneficio_PP3,1/((1+Rentabilidade_Mensal_PP3)^D859),IF(B859=Mes_Inicio_Serie_Beneficio_PP3 - 1,1,\"\")),\"\")","v":2.5641114457494275E-2},{"$f":"IF(B859>=Mes_Inicio_Serie_Beneficio_PP3,IF(AND(E859<>\"\",C859=\"NOV\"),E859,0),\"\")","v":0},{"$f":"IF(G858<>\"\",IF(MOD(B859,12)=Mes_Nascimento_Participante,G858+1,G858),\"\")","v":""},"","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,857,"MAI",857,2.5531608638427586E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,858,"JUN",858,2.5422570487192937E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,859,"JUL",859,2.531399800651565E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,860,"AGO",860,2.5205889207650788E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,861,"SET",861,2.5098242110346832E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,862,"OUT",862,2.4991054742809295E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,863,"NOV",863,2.4884325141664686E-2,2.4884325141664686E-2,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,864,"DEZ",864,2.4778051351924509E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,865,"JAN",865,2.4672231426949447E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,866,"FEV",866,2.456686342841375E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,867,"MAR",867,2.4461945426269678E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,868,"ABR",868,2.4357475498712169E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,869,"MAI",869,2.4253451732143647E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,870,"JUN",870,2.4149872221138954E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,871,"JUL",871,2.4046735068410451E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,872,"AGO",872,2.3944038384773277E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,873,"SET",873,2.3841780289110735E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,874,"OUT",874,2.3739958908339822E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,875,"NOV",875,2.3638572377376949E-2,2.3638572377376949E-2,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,876,"DEZ",876,2.3537618839103772E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,877,"JAN",877,2.3437096444333123E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,878,"FEV",878,2.3337003351775232E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,879,"MAR",879,2.3237337728003907E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,880,"ABR",880,2.3138097747423016E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,881,"MAI",881,2.3039281592233004E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,882,"JUN",882,2.294088745239763E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,883,"JUL",883,2.2842913525610794E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,884,"AGO",884,2.2745358017263524E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,885,"SET",885,2.2648219140411097E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,886,"OUT",886,2.2551495115740339E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,887,"NOV",887,2.2455184171536989E-2,2.2455184171536989E-2,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,888,"DEZ",888,2.2359284543653279E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,889,"JAN",889,2.22637944754756E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,890,"FEV",890,2.2168712217892333E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,891,"MAR",891,2.2074036029261838E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,892,"ABR",892,2.197976417538049E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,893,"MAI",893,2.1885894929450967E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,894,"JUN",894,2.1792426572050595E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,895,"JUL",895,2.1699357391099863E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,896,"AGO",896,2.1606685681831057E-2,0,"","",{"$f":"IF(AND(Plano=Nao_Repactuado,G899<=116),VLOOKUP(G899,Tabua_Mortalidade,4),IF(AND(Plano=Repactuado,G899<=116),VLOOKUP(G899,Tabua_Mortalidade,2),\"\"))","v":""},"","","","","","",{"$f":"IF(AND(Plano=Nao_Repactuado,N899<=116),VLOOKUP(N899,Tabua_Mortalidade,4),IF(AND(Plano=Repactuado,N899<=116),VLOOKUP(N899,Tabua_Mortalidade,2),\"\"))","v":""},0,0,0,"","",{"$f":"IF(AND(Plano=Nao_Repactuado,T899>=18,T899<=116),VLOOKUP(T899,Tabua_Mortalidade,4),IF(AND(Plano=Repactuado,T899>=18,T899<=116),VLOOKUP(T899,Tabua_Mortalidade,2),IF(T899<18,IF(Plano=Nao_Repactuado,1000000,IF(Plano=Repactuado,10000000,\"\")),\"\")))","v":""},0,0,0,"","",{"$f":"IF(AND(Plano=Nao_Repactuado,Z899>=18,Z899<=116),VLOOKUP(Z899,Tabua_Mortalidade,4),IF(AND(Plano=Repactuado,Z899>=18,Z899<=116),VLOOKUP(Z899,Tabua_Mortalidade,2),IF(Z899<18,IF(Plano=Nao_Repactuado,1000000,IF(Plano=Repactuado,10000000,\"\")),\"\")))","v":""},0,0,0,"","","",0,0,0,"","",{"$f":"IF(AND(Plano=Nao_Repactuado,AL899>=18,AL899<=116),VLOOKUP(AL899,Tabua_Mortalidade,4),IF(AND(Plano=Repactuado,AL899>=18,AL899<=116),VLOOKUP(AL899,Tabua_Mortalidade,2),IF(AL899<18,IF(Plano=Nao_Repactuado,1000000,IF(Plano=Repactuado,10000000,\"\")),\"\")))","v":""},0,0,0]
[null,897,"SET",897,2.1514409746757033E-2,0,"","","","",{"$f":"IF(J900<>\"\",1 - J900,\"\")","v":""},"","",{"$f":"IF(N899<>\"\",IF(MOD(B900,12)=Mes_Nascimento_Conjuge,N899+1,N899),\"\")","v":""},"","",{"$f":"IF(AND(P$3<>\"\",P901<>\"\"),P901/P$3,0)","v":0},0,0,{"$f":"IF(T899<>\"\",IF(MOD($B900,12)=Mes_Nascimento_Filho_1,T899+1,T899),\"\")","v":""},"","",{"$f":"IF(AND(V$3<>\"\",V901<>\"\",OR(T900<21,Pensao_Vitalicia_Filho_1=\"SIM\")),V901/V$3,0)","v":0},0,0,{"$f":"IF(Z899<>\"\",IF(MOD($B900,12)=Mes_Nascimento_Filho_2,Z899+1,Z899),\"\")","v":""},"","",{"$f":"IF(AND(AB$3<>\"\",AB901<>\"\",OR(Z900<21,Pensao_Vitalicia_Filho_2=\"SIM\")),AB901/AB$3,0)","v":0},0,0,{"$f":"IF(AF899<>\"\",IF(MOD($B900,12)=Mes_Nascimento_Filho_3,AF899+1,AF899),\"\")","v":""},"",{"$f":"IF(AND(Plano=Nao_Repactuado,AF900>=18,AF900<=116),VLOOKUP(AF900,Tabua_Mortalidade,4),IF(AND(Plano=Repactuado,AF900>=18,AF900<=116),VLOOKUP(AF900,Tabua_Mortalidade,2),IF(AF900<18,IF(Plano=Nao_Repactuado,1000000,IF(Plano=Repactuado,10000000,\"\")),\"\")))","v":""},{"$f":"IF(AND(AH$3<>\"\",AH901<>\"\",OR(AF900<21,Pensao_Vitalicia_Filho_3=\"SIM\")),AH901/AH$3,0)","v":0},0,0,{"$f":"IF(AL899<>\"\",IF(MOD($B900,12)=Mes_Nascimento_Filho_4,AL899+1,AL899),\"\")","v":""},"","",{"$f":"IF(AND(AN$3<>\"\",AN901<>\"\",OR(AL900<21,Pensao_Vitalicia_Filho_4=\"SIM\")),AN901/AN$3,0)","v":0},0,0]
[null,898,{"$f":"IF(MOD(B901,12)=1,\"JAN\",IF(MOD(B901,12)=2,\"FEV\",IF(MOD(B901,12)=3,\"MAR\",IF(MOD(B901,12)=4,\"ABR\",IF(MOD(B901,12)=5,\"MAI\",IF(MOD(B901,12)=6,\"JUN\",IF(MOD(B901,12)=7,\"JUL\",IF(MOD(B901,12)=8,\"AGO\",IF(MOD(B901,12)=9,\"SET\",IF(MOD(B901,12)=10,\"OUT\",IF(MOD(B901,12)=11,\"NOV\",IF(MOD(B901,12)=0,\"DEZ\",\"\"))))))))))))","v":"OUT"},898,2.1422527895640139E-2,0,"",{"$f":"IF(H900<>\"\",IF((H900+1)=12,0,H900+1),\"\")","v":""},"",{"$f":"IF(AND(I$3<>\"\",I902<>\"\"),I902/I$3,\"\")","v":""},"",{"$f":"IF(AND(E901<>\"\",J901<>\"\"),E901 * J901,\"\")","v":""},{"$f":"IF(AND(F901<>\"\",J901<>\"\"),F901 * J901,\"\")","v":""},"",{"$f":"IF(O900<>\"\",IF((O900+1)=12,0,O900+1),\"\")","v":""},"",0,{"$f":"IF(AND($E901<>\"\",Q901<>\"\"),$E901 * Q901,\"\")","v":0},{"$f":"IF(AND($F901<>\"\",Q901<>\"\"),$F901 * Q901,\"\")","v":0},"",{"$f":"IF(U900<>\"\",IF((U900+1)=12,0,U900+1),\"\")","v":""},"",0,{"$f":"IF(AND($E901<>\"\",W901<>\"\"),$E901 * W901,\"\")","v":0},{"$f":"IF(AND($F901<>\"\",W901<>\"\"),$F901 * W901,\"\")","v":0},"",{"$f":"IF(AA900<>\"\",IF((AA900+1)=12,0,AA900+1),\"\")","v":""},"",0,{"$f":"IF(AND($E901<>\"\",AC901<>\"\"),$E901 * AC901,\"\")","v":0},{"$f":"IF(AND($F901<>\"\",AC901<>\"\"),$F901 * AC901,\"\")","v":0},"",{"$f":"IF(AG900<>\"\",IF((AG900+1)=12,0,AG900+1),\"\")","v":""},"",0,{"$f":"IF(AND($E901<>\"\",AI901<>\"\"),$E901 * AI901,\"\")","v":0},{"$f":"IF(AND($F901<>\"\",AI901<>\"\"),$F901 * AI901,\"\")","v":0},"",{"$f":"IF(AM900<>\"\",IF((AM900+1)=12,0,AM900+1),\"\")","v":""},"",0,{"$f":"IF(AND($E901<>\"\",AO901<>\"\"),$E901 * AO901,\"\")","v":0},{"$f":"IF(AND($F901<>\"\",AO901<>\"\"),$F901 * AO901,\"\")","v":0}]
[null,899,"NOV",899,2.133103844546121E-2,2.133103844546121E-2,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,900,"DEZ",900,2.1239939720388814E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,901,"JAN",901,2.1149230051748482E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,902,"FEV",902,2.1058907777992179E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,903,"MAR",903,2.0968971244667872E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,904,"ABR",904,2.0879418804389215E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,905,"MAI",905,2.0790248816805357E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,906,"JUN",906,2.0701459648570935E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,907,"JUL",907,2.0613049673316133E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,908,"AGO",908,2.0525017271616878E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,909,"SET",909,2.0437360830965194E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,910,"OUT",910,2.0350078745739682E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,911,"NOV",911,2.0263169417176062E-2,2.0263169417176062E-2,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,912,"DEZ",912,2.0176631253337938E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,913,"JAN",913,2.0090462669087598E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,914,"FEV",914,2.0004662086057005E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,915,"MAR",915,1.9919227932618886E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,916,"ABR",916,1.983415864385793E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,917,"MAI",917,1.974945266154211E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,918,"JUN",918,1.9665108434094199E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,919,"JUL",919,1.9581124416563279E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,920,"AGO",{"$f":"IF(B923>=Mes_Inicio_Serie_Beneficio_PP3,(B923-Mes_Inicio_Serie_Beneficio_PP3+1),\"\")","v":920},{"$f":"IF(Mes_Inicio_Serie_Beneficio_PP3<>\"\",IF(B923>=Mes_Inicio_Serie_Beneficio_PP3,1/((1+Rentabilidade_Mensal_PP3)^D923),IF(B923=Mes_Inicio_Serie_Beneficio_PP3 - 1,1,\"\")),\"\")","v":1.9497499070596475E-2},{"$f":"IF(B923>=Mes_Inicio_Serie_Beneficio_PP3,IF(AND(E923<>\"\",C923=\"NOV\"),E923,0),\"\")","v":0},{"$f":"IF(G922<>\"\",IF(MOD(B923,12)=Mes_Nascimento_Participante,G922+1,G922),\"\")","v":""},"","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,921,"SET",921,1.941423086441078E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,922,"OUT",922,1.9331318272764995E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,923,"NOV",923,1.924875977693179E-2,1.924875977693179E-2,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,924,"DEZ",924,1.9166553864669859E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,925,"JAN",925,1.9084699030196273E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,926,"FEV",926,1.9003193774158864E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,927,"MAR",927,1.8922036603608732E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,928,"ABR",928,1.8841226031972979E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,929,"MAI",929,1.8760760579027397E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,930,"JUN",930,1.8680638770869409E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,931,"JUL",931,1.8600859139891041E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,932,"AGO",932,1.8521420224752064E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,933,"SET",933,1.8442320570353193E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,934,"OUT",934,1.8363558727809461E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,935,"NOV",935,1.8285133254423686E-2,1.8285133254423686E-2,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,936,"DEZ",936,1.8207042713660006E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,937,"JAN",937,1.8129285675117606E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,938,"FEV",938,1.8051860714504504E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,939,"MAR",939,1.7974766413611436E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,940,"ABR",940,1.7898001360285937E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,941,"MAI",941,1.7821564148406403E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,942,"JUN",942,1.7745453377856404E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,943,"JUL",943,1.7669667654498976E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,944,"AGO",944,1.7594205590151128E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,945,"SET",945,1.7519065802558395E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,946,"OUT",946,1.7444246915369516E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,947,"NOV",947,1.736974755811125E-2,1.736974755811125E-2,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,948,"DEZ",948,1.729556636616323E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,949,"JAN",949,1.7221701980733001E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,950,"FEV",950,1.7148153048831126E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,951,"MAR",951,1.7074918223246381E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,952,"ABR",952,1.7001996162521099E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,953,"MAI",953,1.6929385530926603E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,954,"JUN",954,1.6857084998438708E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,955,"JUL",955,1.6785093240713405E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,956,"AGO",956,1.6713408939062552E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,957,"SET",957,1.6642030780429765E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,958,"OUT",958,1.6570957457366333E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,959,"NOV",959,1.6500187668007284E-2,1.6500187668007284E-2,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,960,"DEZ",960,1.6429720116047548E-2,0,"","",{"$f":"IF(AND(Plano=Nao_Repactuado,G963<=116),VLOOKUP(G963,Tabua_Mortalidade,4),IF(AND(Plano=Repactuado,G963<=116),VLOOKUP(G963,Tabua_Mortalidade,2),\"\"))","v":""},"","","","","","",{"$f":"IF(AND(Plano=Nao_Repactuado,N963<=116),VLOOKUP(N963,Tabua_Mortalidade,4),IF(AND(Plano=Repactuado,N963<=116),VLOOKUP(N963,Tabua_Mortalidade,2),\"\"))","v":""},0,0,0,"","",{"$f":"IF(AND(Plano=Nao_Repactuado,T963>=18,T963<=116),VLOOKUP(T963,Tabua_Mortalidade,4),IF(AND(Plano=Repactuado,T963>=18,T963<=116),VLOOKUP(T963,Tabua_Mortalidade,2),IF(T963<18,IF(Plano=Nao_Repactuado,1000000,IF(Plano=Repactuado,10000000,\"\")),\"\")))","v":""},0,0,0,"","",{"$f":"IF(AND(Plano=Nao_Repactuado,Z963>=18,Z963<=116),VLOOKUP(Z963,Tabua_Mortalidade,4),IF(AND(Plano=Repactuado,Z963>=18,Z963<=116),VLOOKUP(Z963,Tabua_Mortalidade,2),IF(Z963<18,IF(Plano=Nao_Repactuado,1000000,IF(Plano=Repactuado,10000000,\"\")),\"\")))","v":""},0,0,0,"","","",0,0,0,"","",{"$f":"IF(AND(Plano=Nao_Repactuado,AL963>=18,AL963<=116),VLOOKUP(AL963,Tabua_Mortalidade,4),IF(AND(Plano=Repactuado,AL963>=18,AL963<=116),VLOOKUP(AL963,Tabua_Mortalidade,2),IF(AL963<18,IF(Plano=Nao_Repactuado,1000000,IF(Plano=Repactuado,10000000,\"\")),\"\")))","v":""},0,0,0]
[null,961,"JAN",961,1.6359553510718178E-2,0,"","","","",{"$f":"IF(J964<>\"\",1 - J964,\"\")","v":""},"","",{"$f":"IF(N963<>\"\",IF(MOD(B964,12)=Mes_Nascimento_Conjuge,N963+1,N963),\"\")","v":""},"","",{"$f":"IF(AND(P$3<>\"\",P965<>\"\"),P965/P$3,0)","v":0},0,0,{"$f":"IF(T963<>\"\",IF(MOD($B964,12)=Mes_Nascimento_Filho_1,T963+1,T963),\"\")","v":""},"","",{"$f":"IF(AND(V$3<>\"\",V965<>\"\",OR(T964<21,Pensao_Vitalicia_Filho_1=\"SIM\")),V965/V$3,0)","v":0},0,0,{"$f":"IF(Z963<>\"\",IF(MOD($B964,12)=Mes_Nascimento_Filho_2,Z963+1,Z963),\"\")","v":""},"","",{"$f":"IF(AND(AB$3<>\"\",AB965<>\"\",OR(Z964<21,Pensao_Vitalicia_Filho_2=\"SIM\")),AB965/AB$3,0)","v":0},0,0,{"$f":"IF(AF963<>\"\",IF(MOD($B964,12)=Mes_Nascimento_Filho_3,AF963+1,AF963),\"\")","v":""},"",{"$f":"IF(AND(Plano=Nao_Repactuado,AF964>=18,AF964<=116),VLOOKUP(AF964,Tabua_Mortalidade,4),IF(AND(Plano=Repactuado,AF964>=18,AF964<=116),VLOOKUP(AF964,Tabua_Mortalidade,2),IF(AF964<18,IF(Plano=Nao_Repactuado,1000000,IF(Plano=Repactuado,10000000,\"\")),\"\")))","v":""},{"$f":"IF(AND(AH$3<>\"\",AH965<>\"\",OR(AF964<21,Pensao_Vitalicia_Filho_3=\"SIM\")),AH965/AH$3,0)","v":0},0,0,{"$f":"IF(AL963<>\"\",IF(MOD($B964,12)=Mes_Nascimento_Filho_4,AL963+1,AL963),\"\")","v":""},"","",{"$f":"IF(AND(AN$3<>\"\",AN965<>\"\",OR(AL964<21,Pensao_Vitalicia_Filho_4=\"SIM\")),AN965/AN$3,0)","v":0},0,0]
[null,962,{"$f":"IF(MOD(B965,12)=1,\"JAN\",IF(MOD(B965,12)=2,\"FEV\",IF(MOD(B965,12)=3,\"MAR\",IF(MOD(B965,12)=4,\"ABR\",IF(MOD(B965,12)=5,\"MAI\",IF(MOD(B965,12)=6,\"JUN\",IF(MOD(B965,12)=7,\"JUL\",IF(MOD(B965,12)=8,\"AGO\",IF(MOD(B965,12)=9,\"SET\",IF(MOD(B965,12)=10,\"OUT\",IF(MOD(B965,12)=11,\"NOV\",IF(MOD(B965,12)=0,\"DEZ\",\"\"))))))))))))","v":"FEV"},962,1.6289686566762752E-2,0,"",{"$f":"IF(H964<>\"\",IF((H964+1)=12,0,H964+1),\"\")","v":""},"",{"$f":"IF(AND(I$3<>\"\",I966<>\"\"),I966/I$3,\"\")","v":""},"",{"$f":"IF(AND(E965<>\"\",J965<>\"\"),E965 * J965,\"\")","v":""},{"$f":"IF(AND(F965<>\"\",J965<>\"\"),F965 * J965,\"\")","v":""},"",{"$f":"IF(O964<>\"\",IF((O964+1)=12,0,O964+1),\"\")","v":""},"",0,{"$f":"IF(AND($E965<>\"\",Q965<>\"\"),$E965 * Q965,\"\")","v":0},{"$f":"IF(AND($F965<>\"\",Q965<>\"\"),$F965 * Q965,\"\")","v":0},"",{"$f":"IF(U964<>\"\",IF((U964+1)=12,0,U964+1),\"\")","v":""},"",0,{"$f":"IF(AND($E965<>\"\",W965<>\"\"),$E965 * W965,\"\")","v":0},{"$f":"IF(AND($F965<>\"\",W965<>\"\"),$F965 * W965,\"\")","v":0},"",{"$f":"IF(AA964<>\"\",IF((AA964+1)=12,0,AA964+1),\"\")","v":""},"",0,{"$f":"IF(AND($E965<>\"\",AC965<>\"\"),$E965 * AC965,\"\")","v":0},{"$f":"IF(AND($F965<>\"\",AC965<>\"\"),$F965 * AC965,\"\")","v":0},"",{"$f":"IF(AG964<>\"\",IF((AG964+1)=12,0,AG964+1),\"\")","v":""},"",0,{"$f":"IF(AND($E965<>\"\",AI965<>\"\"),$E965 * AI965,\"\")","v":0},{"$f":"IF(AND($F965<>\"\",AI965<>\"\"),$F965 * AI965,\"\")","v":0},"",{"$f":"IF(AM964<>\"\",IF((AM964+1)=12,0,AM964+1),\"\")","v":""},"",0,{"$f":"IF(AND($E965<>\"\",AO965<>\"\"),$E965 * AO965,\"\")","v":0},{"$f":"IF(AND($F965<>\"\",AO965<>\"\"),$F965 * AO965,\"\")","v":0}]
[null,963,"MAR",963,1.6220118004413794E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,964,"ABR",964,1.6150846549369359E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,965,"MAI",965,1.6081870932769658E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,966,"JUN",966,1.6013189891173868E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,967,"JUL",967,1.5944802166536931E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,968,"AGO",968,1.5876706506186545E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,969,"SET",969,1.5808901662800221E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,970,"OUT",970,1.5741386394382405E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,971,"NOV",971,1.567415946424177E-2,1.567415946424177E-2,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,972,"DEZ",972,1.560721964096853E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,973,"JAN",973,1.5540565698411894E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,974,"FEV",974,1.5474196415657617E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,975,"MAR",975,1.540811057700562E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,976,"ABR",976,1.5342306971947734E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,977,"MAI",977,1.5276784395145517E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,978,"JUN",978,1.5211541646408182E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,979,"JUL",979,1.5146577530670616E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,980,"AGO",980,1.5081890857971472E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,981,"SET",981,1.5017480443431404E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,982,"OUT",982,1.4953345107231335E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,983,"NOV",983,1.4889483674590857E-2,1.4889483674590857E-2,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,984,"DEZ",{"$f":"IF(B987>=Mes_Inicio_Serie_Beneficio_PP3,(B987-Mes_Inicio_Serie_Beneficio_PP3+1),\"\")","v":984},{"$f":"IF(Mes_Inicio_Serie_Beneficio_PP3<>\"\",IF(B987>=Mes_Inicio_Serie_Beneficio_PP3,1/((1+Rentabilidade_Mensal_PP3)^D987),IF(B987=Mes_Inicio_Serie_Beneficio_PP3 - 1,1,\"\")),\"\")","v":1.4825894975746703E-2},{"$f":"IF(B987>=Mes_Inicio_Serie_Beneficio_PP3,IF(AND(E987<>\"\",C987=\"NOV\"),E987,0),\"\")","v":0},{"$f":"IF(G986<>\"\",IF(MOD(B987,12)=Mes_Nascimento_Participante,G986+1,G986),\"\")","v":""},"","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,985,"JAN",985,1.4762577845931336E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,986,"FEV",986,1.4699531125351608E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,987,"MAR",987,1.4636753659167518E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,988,"ABR",988,1.4574244297471031E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,989,"MAI",989,1.4512001895265067E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,990,"JUN",990,1.4450025312442485E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,991,"JUL",991,1.4388313413765206E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,992,"AGO",992,1.4326865068843446E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,993,"SET",993,1.4265679152114965E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,994,"OUT",994,1.4204754542824506E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,995,"NOV",995,1.4144090125003202E-2,1.4144090125003202E-2,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,996,"DEZ",996,1.4083684787448199E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,997,"JAN",{"$f":"IF(B1000>=Mes_Inicio_Serie_Beneficio_PP3,(B1000-Mes_Inicio_Serie_Beneficio_PP3+1),\"\")","v":997},{"$f":"IF(Mes_Inicio_Serie_Beneficio_PP3<>\"\",IF(B1000>=Mes_Inicio_Serie_Beneficio_PP3,1/((1+Rentabilidade_Mensal_PP3)^D1000),IF(B1000=Mes_Inicio_Serie_Beneficio_PP3 - 1,1,\"\")),\"\")","v":1.4023537423702246E-2},{"$f":"IF(B1000>=Mes_Inicio_Serie_Beneficio_PP3,IF(AND(E1000<>\"\",C1000=\"NOV\"),E1000,0),\"\")","v":0},{"$f":"IF(G999<>\"\",IF(MOD(B1000,12)=Mes_Nascimento_Participante,G999+1,G999),\"\")","v":""},"","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,998,"FEV",998,1.3963646932033464E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,999,"MAR",999,1.3904012215415157E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1000,"ABR",1000,1.3844632181505704E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1001,"MAI",1001,1.3785505742628568E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1002,"JUN",1002,1.3726631815752356E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1003,"JUL",1003,1.3668009322471001E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1004,"AGO",1004,1.3609637188984006E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1005,"SET",1005,1.3551514346076739E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1006,"OUT",1006,1.3493639729100906E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1007,"NOV",1007,1.3436012277954995E-2,1.3436012277954995E-2,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1008,"DEZ",1008,1.33786309370649E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1009,"JAN",1009,1.3321494655364557E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1010,"FEV",1010,1.3264602386276702E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1011,"MAR",1011,1.3207953087693717E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1012,"ABR",1012,1.3151545721958509E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1013,"MAI",1013,1.3095379255845521E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1014,"JUN",1014,1.3039452660541821E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1015,"JUL",1015,1.2983764911628219E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1016,"AGO",1016,1.2928314989060535E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1017,"SET",1017,1.2873101877150912E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1018,"OUT",1018,1.2818124564549182E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1019,"NOV",1019,1.2763382044224392E-2,1.2763382044224392E-2,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1020,"DEZ",1020,1.2708873313446297E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1021,"JAN",1021,1.2654597373767047E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1022,"FEV",1022,1.2600553231002868E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1023,"MAR",1023,1.2546739895215858E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1024,"ABR",1024,1.2493156380695855E-2,0,"","",{"$f":"IF(AND(Plano=Nao_Repactuado,G1027<=116),VLOOKUP(G1027,Tabua_Mortalidade,4),IF(AND(Plano=Repactuado,G1027<=116),VLOOKUP(G1027,Tabua_Mortalidade,2),\"\"))","v":""},"","","","","","",{"$f":"IF(AND(Plano=Nao_Repactuado,N1027<=116),VLOOKUP(N1027,Tabua_Mortalidade,4),IF(AND(Plano=Repactuado,N1027<=116),VLOOKUP(N1027,Tabua_Mortalidade,2),\"\"))","v":""},0,0,0,"","",{"$f":"IF(AND(Plano=Nao_Repactuado,T1027>=18,T1027<=116),VLOOKUP(T1027,Tabua_Mortalidade,4),IF(AND(Plano=Repactuado,T1027>=18,T1027<=116),VLOOKUP(T1027,Tabua_Mortalidade,2),IF(T1027<18,IF(Plano=Nao_Repactuado,1000000,IF(Plano=Repactuado,10000000,\"\")),\"\")))","v":""},0,0,0,"","",{"$f":"IF(AND(Plano=Nao_Repactuado,Z1027>=18,Z1027<=116),VLOOKUP(Z1027,Tabua_Mortalidade,4),IF(AND(Plano=Repactuado,Z1027>=18,Z1027<=116),VLOOKUP(Z1027,Tabua_Mortalidade,2),IF(Z1027<18,IF(Plano=Nao_Repactuado,1000000,IF(Plano=Repactuado,10000000,\"\")),\"\")))","v":""},0,0,0,"","","",0,0,0,"","",{"$f":"IF(AND(Plano=Nao_Repactuado,AL1027>=18,AL1027<=116),VLOOKUP(AL1027,Tabua_Mortalidade,4),IF(AND(Plano=Repactuado,AL1027>=18,AL1027<=116),VLOOKUP(AL1027,Tabua_Mortalidade,2),IF(AL1027<18,IF(Plano=Nao_Repactuado,1000000,IF(Plano=Repactuado,10000000,\"\")),\"\")))","v":""},0,0,0]
[null,1025,"MAI",1025,1.2439801705942378E-2,0,"","","","",{"$f":"IF(J1028<>\"\",1 - J1028,\"\")","v":""},"","",{"$f":"IF(N1027<>\"\",IF(MOD(B1028,12)=Mes_Nascimento_Conjuge,N1027+1,N1027),\"\")","v":""},"","",{"$f":"IF(AND(P$3<>\"\",P1029<>\"\"),P1029/P$3,0)","v":0},0,0,{"$f":"IF(T1027<>\"\",IF(MOD($B1028,12)=Mes_Nascimento_Filho_1,T1027+1,T1027),\"\")","v":""},"","",{"$f":"IF(AND(V$3<>\"\",V1029<>\"\",OR(T1028<21,Pensao_Vitalicia_Filho_1=\"SIM\")),V1029/V$3,0)","v":0},0,0,{"$f":"IF(Z1027<>\"\",IF(MOD($B1028,12)=Mes_Nascimento_Filho_2,Z1027+1,Z1027),\"\")","v":""},"","",{"$f":"IF(AND(AB$3<>\"\",AB1029<>\"\",OR(Z1028<21,Pensao_Vitalicia_Filho_2=\"SIM\")),AB1029/AB$3,0)","v":0},0,0,{"$f":"IF(AF1027<>\"\",IF(MOD($B1028,12)=Mes_Nascimento_Filho_3,AF1027+1,AF1027),\"\")","v":""},"",{"$f":"IF(AND(Plano=Nao_Repactuado,AF1028>=18,AF1028<=116),VLOOKUP(AF1028,Tabua_Mortalidade,4),IF(AND(Plano=Repactuado,AF1028>=18,AF1028<=116),VLOOKUP(AF1028,Tabua_Mortalidade,2),IF(AF1028<18,IF(Plano=Nao_Repactuado,1000000,IF(Plano=Repactuado,10000000,\"\")),\"\")))","v":""},{"$f":"IF(AND(AH$3<>\"\",AH1029<>\"\",OR(AF1028<21,Pensao_Vitalicia_Filho_3=\"SIM\")),AH1029/AH$3,0)","v":0},0,0,{"$f":"IF(AL1027<>\"\",IF(MOD($B1028,12)=Mes_Nascimento_Filho_4,AL1027+1,AL1027),\"\")","v":""},"","",{"$f":"IF(AND(AN$3<>\"\",AN1029<>\"\",OR(AL1028<21,Pensao_Vitalicia_Filho_4=\"SIM\")),AN1029/AN$3,0)","v":0},0,0]
[null,1026,{"$f":"IF(MOD(B1029,12)=1,\"JAN\",IF(MOD(B1029,12)=2,\"FEV\",IF(MOD(B1029,12)=3,\"MAR\",IF(MOD(B1029,12)=4,\"ABR\",IF(MOD(B1029,12)=5,\"MAI\",IF(MOD(B1029,12)=6,\"JUN\",IF(MOD(B1029,12)=7,\"JUL\",IF(MOD(B1029,12)=8,\"AGO\",IF(MOD(B1029,12)=9,\"SET\",IF(MOD(B1029,12)=10,\"OUT\",IF(MOD(B1029,12)=11,\"NOV\",IF(MOD(B1029,12)=0,\"DEZ\",\"\"))))))))))))","v":"JUN"},1026,1.2386674893646659E-2,0,"",{"$f":"IF(H1028<>\"\",IF((H1028+1)=12,0,H1028+1),\"\")","v":""},"",{"$f":"IF(AND(I$3<>\"\",I1030<>\"\"),I1030/I$3,\"\")","v":""},"",{"$f":"IF(AND(E1029<>\"\",J1029<>\"\"),E1029 * J1029,\"\")","v":""},{"$f":"IF(AND(F1029<>\"\",J1029<>\"\"),F1029 * J1029,\"\")","v":""},"",{"$f":"IF(O1028<>\"\",IF((O1028+1)=12,0,O1028+1),\"\")","v":""},"",0,{"$f":"IF(AND($E1029<>\"\",Q1029<>\"\"),$E1029 * Q1029,\"\")","v":0},{"$f":"IF(AND($F1029<>\"\",Q1029<>\"\"),$F1029 * Q1029,\"\")","v":0},"",{"$f":"IF(U1028<>\"\",IF((U1028+1)=12,0,U1028+1),\"\")","v":""},"",0,{"$f":"IF(AND($E1029<>\"\",W1029<>\"\"),$E1029 * W1029,\"\")","v":0},{"$f":"IF(AND($F1029<>\"\",W1029<>\"\"),$F1029 * W1029,\"\")","v":0},"",{"$f":"IF(AA1028<>\"\",IF((AA1028+1)=12,0,AA1028+1),\"\")","v":""},"",0,{"$f":"IF(AND($E1029<>\"\",AC1029<>\"\"),$E1029 * AC1029,\"\")","v":0},{"$f":"IF(AND($F1029<>\"\",AC1029<>\"\"),$F1029 * AC1029,\"\")","v":0},"",{"$f":"IF(AG1028<>\"\",IF((AG1028+1)=12,0,AG1028+1),\"\")","v":""},"",0,{"$f":"IF(AND($E1029<>\"\",AI1029<>\"\"),$E1029 * AI1029,\"\")","v":0},{"$f":"IF(AND($F1029<>\"\",AI1029<>\"\"),$F1029 * AI1029,\"\")","v":0},"",{"$f":"IF(AM1028<>\"\",IF((AM1028+1)=12,0,AM1028+1),\"\")","v":""},"",0,{"$f":"IF(AND($E1029<>\"\",AO1029<>\"\"),$E1029 * AO1029,\"\")","v":0},{"$f":"IF(AND($F1029<>\"\",AO1029<>\"\"),$F1029 * AO1029,\"\")","v":0}]
[null,1027,"JUL",1027,1.2333774970673728E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1028,"AGO",1028,1.2281100968044602E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1029,"SET",1029,1.2228651920918519E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1030,"OUT",1030,1.2176426868575282E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1031,"NOV",1031,1.212442485439765E-2,1.212442485439765E-2,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1032,"DEZ",1032,1.2072644925853819E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1033,"JAN",1033,1.2021086134479973E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1034,"FEV",1034,1.1969747535862911E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1035,"MAR",1035,1.1918628189622756E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1036,"ABR",1036,1.1867727159395717E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1037,"MAI",1037,1.1817043512816939E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1038,"JUN",1038,1.1766576321503443E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1039,"JUL",1039,1.171632466103709E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1040,"AGO",1040,1.1666287610947677E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1041,"SET",1041,1.1616464254696056E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1042,"OUT",1042,1.1566853679657358E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1043,"NOV",1043,1.1517454977104274E-2,1.1517454977104274E-2,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1044,"DEZ",1044,1.1468267242190402E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1045,"JAN",1045,1.1419289573933681E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1046,"FEV",1046,1.1370521075199895E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1047,"MAR",1047,1.1321960852686211E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1048,"ABR",1048,1.1273608016904848E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1049,"MAI",1049,1.1225461682166768E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1050,"JUN",1050,1.1177520966565459E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1051,"JUL",1051,1.1129784991960776E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1052,"AGO",1052,1.108225288396285E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1053,"SET",1053,1.103492377191609E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1054,"OUT",1054,1.0987796788883227E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1055,"NOV",1055,1.0940871071629417E-2,1.0940871071629417E-2,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1056,"DEZ",1056,1.0894145760606459E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1057,"JAN",1057,1.0847619999937018E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1058,"FEV",1058,1.0801292937398982E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1059,"MAR",1059,1.0755163724409827E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1060,"ABR",1060,1.0709231516011081E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1061,"MAI",{"$f":"IF(B1064>=Mes_Inicio_Serie_Beneficio_PP3,(B1064-Mes_Inicio_Serie_Beneficio_PP3+1),\"\")","v":1061},{"$f":"IF(Mes_Inicio_Serie_Beneficio_PP3<>\"\",IF(B1064>=Mes_Inicio_Serie_Beneficio_PP3,1/((1+Rentabilidade_Mensal_PP3)^D1064),IF(B1064=Mes_Inicio_Serie_Beneficio_PP3 - 1,1,\"\")),\"\")","v":1.066349547085284E-2},{"$f":"IF(B1064>=Mes_Inicio_Serie_Beneficio_PP3,IF(AND(E1064<>\"\",C1064=\"NOV\"),E1064,0),\"\")","v":0},{"$f":"IF(G1063<>\"\",IF(MOD(B1064,12)=Mes_Nascimento_Participante,G1063+1,G1063),\"\")","v":""},"","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1062,"JUN",1062,1.0617954751178375E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1063,"JUL",1063,1.0572608522808767E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1064,"AGO",1064,1.052745595512764E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1065,"SET",1065,1.0482496221065936E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1066,"OUT",1066,1.0437728497086771E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1067,"NOV",1067,1.0393151963170354E-2,1.0393151963170354E-2,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1068,"DEZ",1068,1.0348765802798967E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1069,"JAN",1069,1.0304569202941987E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1070,"FEV",1070,1.0260561354041034E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1071,"MAR",1071,1.0216741449995102E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1072,"ABR",1072,1.0173108688145813E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1073,"MAI",1073,1.0129662269262712E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1074,"JUN",1074,1.0086401397528632E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1075,"JUL",1075,1.0043325280525109E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1076,"AGO",1076,1.0000433129217872E-2,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1077,"SET",1077,9.9577241579423825E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1078,"OUT",1078,9.9151975843894593E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1079,"NOV",1079,9.8728526295909294E-3,9.8728526295909294E-3,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1080,"DEZ",1080,9.8306885179053685E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1081,"JAN",1081,9.7887044770039004E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1082,"FEV",1082,9.7468997378560365E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1083,"MAR",1083,9.7052735347156038E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1084,"ABR",1084,9.6638251051067003E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1085,"MAI",1085,9.6225536898097482E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1086,"JUN",1086,9.5814585328475779E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1087,"JUL",1087,9.5405388814715705E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1088,"AGO",1088,9.4997939861478937E-3,0,"","",{"$f":"IF(AND(Plano=Nao_Repactuado,G1091<=116),VLOOKUP(G1091,Tabua_Mortalidade,4),IF(AND(Plano=Repactuado,G1091<=116),VLOOKUP(G1091,Tabua_Mortalidade,2),\"\"))","v":""},"","","","","","",{"$f":"IF(AND(Plano=Nao_Repactuado,N1091<=116),VLOOKUP(N1091,Tabua_Mortalidade,4),IF(AND(Plano=Repactuado,N1091<=116),VLOOKUP(N1091,Tabua_Mortalidade,2),\"\"))","v":""},0,0,0,"","",{"$f":"IF(AND(Plano=Nao_Repactuado,T1091>=18,T1091<=116),VLOOKUP(T1091,Tabua_Mortalidade,4),IF(AND(Plano=Repactuado,T1091>=18,T1091<=116),VLOOKUP(T1091,Tabua_Mortalidade,2),IF(T1091<18,IF(Plano=Nao_Repactuado,1000000,IF(Plano=Repactuado,10000000,\"\")),\"\")))","v":""},0,0,0,"","",{"$f":"IF(AND(Plano=Nao_Repactuado,Z1091>=18,Z1091<=116),VLOOKUP(Z1091,Tabua_Mortalidade,4),IF(AND(Plano=Repactuado,Z1091>=18,Z1091<=116),VLOOKUP(Z1091,Tabua_Mortalidade,2),IF(Z1091<18,IF(Plano=Nao_Repactuado,1000000,IF(Plano=Repactuado,10000000,\"\")),\"\")))","v":""},0,0,0,"","","",0,0,0,"","",{"$f":"IF(AND(Plano=Nao_Repactuado,AL1091>=18,AL1091<=116),VLOOKUP(AL1091,Tabua_Mortalidade,4),IF(AND(Plano=Repactuado,AL1091>=18,AL1091<=116),VLOOKUP(AL1091,Tabua_Mortalidade,2),IF(AL1091<18,IF(Plano=Nao_Repactuado,1000000,IF(Plano=Repactuado,10000000,\"\")),\"\")))","v":""},0,0,0]
[null,1089,"SET",1089,9.4592231005437427E-3,0,"","","","",{"$f":"IF(J1092<>\"\",1 - J1092,\"\")","v":""},"","",{"$f":"IF(N1091<>\"\",IF(MOD(B1092,12)=Mes_Nascimento_Conjuge,N1091+1,N1091),\"\")","v":""},"","",{"$f":"IF(AND(P$3<>\"\",P1093<>\"\"),P1093/P$3,0)","v":0},0,0,{"$f":"IF(T1091<>\"\",IF(MOD($B1092,12)=Mes_Nascimento_Filho_1,T1091+1,T1091),\"\")","v":""},"","",{"$f":"IF(AND(V$3<>\"\",V1093<>\"\",OR(T1092<21,Pensao_Vitalicia_Filho_1=\"SIM\")),V1093/V$3,0)","v":0},0,0,{"$f":"IF(Z1091<>\"\",IF(MOD($B1092,12)=Mes_Nascimento_Filho_2,Z1091+1,Z1091),\"\")","v":""},"","",{"$f":"IF(AND(AB$3<>\"\",AB1093<>\"\",OR(Z1092<21,Pensao_Vitalicia_Filho_2=\"SIM\")),AB1093/AB$3,0)","v":0},0,0,{"$f":"IF(AF1091<>\"\",IF(MOD($B1092,12)=Mes_Nascimento_Filho_3,AF1091+1,AF1091),\"\")","v":""},"",{"$f":"IF(AND(Plano=Nao_Repactuado,AF1092>=18,AF1092<=116),VLOOKUP(AF1092,Tabua_Mortalidade,4),IF(AND(Plano=Repactuado,AF1092>=18,AF1092<=116),VLOOKUP(AF1092,Tabua_Mortalidade,2),IF(AF1092<18,IF(Plano=Nao_Repactuado,1000000,IF(Plano=Repactuado,10000000,\"\")),\"\")))","v":""},{"$f":"IF(AND(AH$3<>\"\",AH1093<>\"\",OR(AF1092<21,Pensao_Vitalicia_Filho_3=\"SIM\")),AH1093/AH$3,0)","v":0},0,0,{"$f":"IF(AL1091<>\"\",IF(MOD($B1092,12)=Mes_Nascimento_Filho_4,AL1091+1,AL1091),\"\")","v":""},"","",{"$f":"IF(AND(AN$3<>\"\",AN1093<>\"\",OR(AL1092<21,Pensao_Vitalicia_Filho_4=\"SIM\")),AN1093/AN$3,0)","v":0},0,0]
[null,1090,{"$f":"IF(MOD(B1093,12)=1,\"JAN\",IF(MOD(B1093,12)=2,\"FEV\",IF(MOD(B1093,12)=3,\"MAR\",IF(MOD(B1093,12)=4,\"ABR\",IF(MOD(B1093,12)=5,\"MAI\",IF(MOD(B1093,12)=6,\"JUN\",IF(MOD(B1093,12)=7,\"JUL\",IF(MOD(B1093,12)=8,\"AGO\",IF(MOD(B1093,12)=9,\"SET\",IF(MOD(B1093,12)=10,\"OUT\",IF(MOD(B1093,12)=11,\"NOV\",IF(MOD(B1093,12)=0,\"DEZ\",\"\"))))))))))))","v":"OUT"},1090,9.4188254815137026E-3,0,"",{"$f":"IF(H1092<>\"\",IF((H1092+1)=12,0,H1092+1),\"\")","v":""},"",{"$f":"IF(AND(I$3<>\"\",I1094<>\"\"),I1094/I$3,\"\")","v":""},"",{"$f":"IF(AND(E1093<>\"\",J1093<>\"\"),E1093 * J1093,\"\")","v":""},{"$f":"IF(AND(F1093<>\"\",J1093<>\"\"),F1093 * J1093,\"\")","v":""},"",{"$f":"IF(O1092<>\"\",IF((O1092+1)=12,0,O1092+1),\"\")","v":""},"",0,{"$f":"IF(AND($E1093<>\"\",Q1093<>\"\"),$E1093 * Q1093,\"\")","v":0},{"$f":"IF(AND($F1093<>\"\",Q1093<>\"\"),$F1093 * Q1093,\"\")","v":0},"",{"$f":"IF(U1092<>\"\",IF((U1092+1)=12,0,U1092+1),\"\")","v":""},"",0,{"$f":"IF(AND($E1093<>\"\",W1093<>\"\"),$E1093 * W1093,\"\")","v":0},{"$f":"IF(AND($F1093<>\"\",W1093<>\"\"),$F1093 * W1093,\"\")","v":0},"",{"$f":"IF(AA1092<>\"\",IF((AA1092+1)=12,0,AA1092+1),\"\")","v":""},"",0,{"$f":"IF(AND($E1093<>\"\",AC1093<>\"\"),$E1093 * AC1093,\"\")","v":0},{"$f":"IF(AND($F1093<>\"\",AC1093<>\"\"),$F1093 * AC1093,\"\")","v":0},"",{"$f":"IF(AG1092<>\"\",IF((AG1092+1)=12,0,AG1092+1),\"\")","v":""},"",0,{"$f":"IF(AND($E1093<>\"\",AI1093<>\"\"),$E1093 * AI1093,\"\")","v":0},{"$f":"IF(AND($F1093<>\"\",AI1093<>\"\"),$F1093 * AI1093,\"\")","v":0},"",{"$f":"IF(AM1092<>\"\",IF((AM1092+1)=12,0,AM1092+1),\"\")","v":""},"",0,{"$f":"IF(AND($E1093<>\"\",AO1093<>\"\"),$E1093 * AO1093,\"\")","v":0},{"$f":"IF(AND($F1093<>\"\",AO1093<>\"\"),$F1093 * AO1093,\"\")","v":0}]
[null,1091,"NOV",1091,9.3786003890861027E-3,9.3786003890861027E-3,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1092,"DEZ",1092,9.3385470864494943E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1093,"JAN",1093,9.2986648399391199E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1094,"FEV",1094,9.2589529190235109E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1095,"MAR",1095,9.2194105962910781E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1096,"ABR",1096,9.1800371474367957E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1097,"MAI",1097,9.1408318512489449E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1098,"JUN",1098,9.1017939895958883E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1099,"JUL",1099,9.0629228474129239E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1100,"AGO",1100,9.0242177126891848E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1101,"SET",1101,8.9856778764545973E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1102,"OUT",1102,8.9473026327668986E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1103,"NOV",1103,8.9090912786986953E-3,8.9090912786986953E-3,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1104,"DEZ",1104,8.8710431143246005E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1105,"JAN",1105,8.8331574427084024E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1106,"FEV",1106,8.7954335698903052E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1107,"MAR",1107,8.7578708048742186E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1108,"ABR",1108,8.7204684596150946E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1109,"MAI",1109,8.6832258490063229E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1110,"JUN",1110,8.6461422908671991E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1111,"JUL",1111,8.6092171059304057E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1112,"AGO",1112,8.5724496178295802E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1113,"SET",1113,8.5358391530869302E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1114,"OUT",1114,8.4993850411008952E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1115,"NOV",1115,8.4630866141338548E-3,8.4630866141338548E-3,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1116,"DEZ",1116,8.4269432072999056E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1117,"JAN",1117,8.3909541585526857E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1118,"FEV",1118,8.3551188086732377E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1119,"MAR",1119,8.3194365012579374E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1120,"ABR",1120,8.283906582706474E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1121,"MAI",1121,8.2485284022098745E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1122,"JUN",1122,8.2133013117385873E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1123,"JUL",1123,8.1782246660306018E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1124,"AGO",1124,8.143297822579644E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1125,"SET",{"$f":"IF(B1128>=Mes_Inicio_Serie_Beneficio_PP3,(B1128-Mes_Inicio_Serie_Beneficio_PP3+1),\"\")","v":1125},{"$f":"IF(Mes_Inicio_Serie_Beneficio_PP3<>\"\",IF(B1128>=Mes_Inicio_Serie_Beneficio_PP3,1/((1+Rentabilidade_Mensal_PP3)^D1128),IF(B1128=Mes_Inicio_Serie_Beneficio_PP3 - 1,1,\"\")),\"\")","v":8.1085201416233876E-3},{"$f":"IF(B1128>=Mes_Inicio_Serie_Beneficio_PP3,IF(AND(E1128<>\"\",C1128=\"NOV\"),E1128,0),\"\")","v":0},{"$f":"IF(G1127<>\"\",IF(MOD(B1128,12)=Mes_Nascimento_Participante,G1127+1,G1127),\"\")","v":""},"","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1126,"OUT",1126,8.0738909861317616E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1127,"NOV",1127,8.0394097217952563E-3,8.0394097217952563E-3,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1128,"DEZ",1128,8.0050757170133172E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1129,"JAN",1129,7.9708883428827766E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1130,"FEV",1130,7.9368469731863293E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1131,"MAR",1131,7.9029509843810651E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1132,"ABR",1132,7.8691997555870481E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1133,"MAI",1133,7.8355926685759348E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1134,"JUN",1134,7.8021291077596646E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1135,"JUL",1135,7.768808460179172E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1136,"AGO",1136,7.7356301154931657E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1137,"SET",1137,7.7025934659669445E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1138,"OUT",1138,7.6696979064612642E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1139,"NOV",1139,7.6369428344212672E-3,7.6369428344212672E-3,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1140,"DEZ",1140,7.6043276498654212E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1141,"JAN",1141,7.5718517553745477E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1142,"FEV",1142,7.5395145560808782E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1143,"MAR",1143,7.5073154596571479E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1144,"ABR",1144,7.4752538763057461E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1145,"MAI",1145,7.4433292187479315E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1146,"JUN",1146,7.4115409022130468E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1147,"JUL",1147,7.3798883444278355E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1148,"AGO",1148,7.3483709656057524E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1149,"SET",1149,7.3169881884363559E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1150,"OUT",1150,7.2857394380747365E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1151,"NOV",1151,7.254624142130974E-3,7.254624142130974E-3,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1152,"DEZ",1152,7.2236417306596658E-3,0,"","",{"$f":"IF(AND(Plano=Nao_Repactuado,G1155<=116),VLOOKUP(G1155,Tabua_Mortalidade,4),IF(AND(Plano=Repactuado,G1155<=116),VLOOKUP(G1155,Tabua_Mortalidade,2),\"\"))","v":""},"","","","","","",{"$f":"IF(AND(Plano=Nao_Repactuado,N1155<=116),VLOOKUP(N1155,Tabua_Mortalidade,4),IF(AND(Plano=Repactuado,N1155<=116),VLOOKUP(N1155,Tabua_Mortalidade,2),\"\"))","v":""},0,0,0,"","",{"$f":"IF(AND(Plano=Nao_Repactuado,T1155>=18,T1155<=116),VLOOKUP(T1155,Tabua_Mortalidade,4),IF(AND(Plano=Repactuado,T1155>=18,T1155<=116),VLOOKUP(T1155,Tabua_Mortalidade,2),IF(T1155<18,IF(Plano=Nao_Repactuado,1000000,IF(Plano=Repactuado,10000000,\"\")),\"\")))","v":""},0,0,0,"","",{"$f":"IF(AND(Plano=Nao_Repactuado,Z1155>=18,Z1155<=116),VLOOKUP(Z1155,Tabua_Mortalidade,4),IF(AND(Plano=Repactuado,Z1155>=18,Z1155<=116),VLOOKUP(Z1155,Tabua_Mortalidade,2),IF(Z1155<18,IF(Plano=Nao_Repactuado,1000000,IF(Plano=Repactuado,10000000,\"\")),\"\")))","v":""},0,0,0,"","","",0,0,0,"","",{"$f":"IF(AND(Plano=Nao_Repactuado,AL1155>=18,AL1155<=116),VLOOKUP(AL1155,Tabua_Mortalidade,4),IF(AND(Plano=Repactuado,AL1155>=18,AL1155<=116),VLOOKUP(AL1155,Tabua_Mortalidade,2),IF(AL1155<18,IF(Plano=Nao_Repactuado,1000000,IF(Plano=Repactuado,10000000,\"\")),\"\")))","v":""},0,0,0]
[null,1153,"JAN",1153,7.1927916361494816E-3,0,"","","","",{"$f":"IF(J1156<>\"\",1 - J1156,\"\")","v":""},"","",{"$f":"IF(N1155<>\"\",IF(MOD(B1156,12)=Mes_Nascimento_Conjuge,N1155+1,N1155),\"\")","v":""},"","",{"$f":"IF(AND(P$3<>\"\",P1157<>\"\"),P1157/P$3,0)","v":0},0,0,{"$f":"IF(T1155<>\"\",IF(MOD($B1156,12)=Mes_Nascimento_Filho_1,T1155+1,T1155),\"\")","v":""},"","",{"$f":"IF(AND(V$3<>\"\",V1157<>\"\",OR(T1156<21,Pensao_Vitalicia_Filho_1=\"SIM\")),V1157/V$3,0)","v":0},0,0,{"$f":"IF(Z1155<>\"\",IF(MOD($B1156,12)=Mes_Nascimento_Filho_2,Z1155+1,Z1155),\"\")","v":""},"","",{"$f":"IF(AND(AB$3<>\"\",AB1157<>\"\",OR(Z1156<21,Pensao_Vitalicia_Filho_2=\"SIM\")),AB1157/AB$3,0)","v":0},0,0,{"$f":"IF(AF1155<>\"\",IF(MOD($B1156,12)=Mes_Nascimento_Filho_3,AF1155+1,AF1155),\"\")","v":""},"",{"$f":"IF(AND(Plano=Nao_Repactuado,AF1156>=18,AF1156<=116),VLOOKUP(AF1156,Tabua_Mortalidade,4),IF(AND(Plano=Repactuado,AF1156>=18,AF1156<=116),VLOOKUP(AF1156,Tabua_Mortalidade,2),IF(AF1156<18,IF(Plano=Nao_Repactuado,1000000,IF(Plano=Repactuado,10000000,\"\")),\"\")))","v":""},{"$f":"IF(AND(AH$3<>\"\",AH1157<>\"\",OR(AF1156<21,Pensao_Vitalicia_Filho_3=\"SIM\")),AH1157/AH$3,0)","v":0},0,0,{"$f":"IF(AL1155<>\"\",IF(MOD($B1156,12)=Mes_Nascimento_Filho_4,AL1155+1,AL1155),\"\")","v":""},"","",{"$f":"IF(AND(AN$3<>\"\",AN1157<>\"\",OR(AL1156<21,Pensao_Vitalicia_Filho_4=\"SIM\")),AN1157/AN$3,0)","v":0},0,0]
[null,1154,{"$f":"IF(MOD(B1157,12)=1,\"JAN\",IF(MOD(B1157,12)=2,\"FEV\",IF(MOD(B1157,12)=3,\"MAR\",IF(MOD(B1157,12)=4,\"ABR\",IF(MOD(B1157,12)=5,\"MAI\",IF(MOD(B1157,12)=6,\"JUN\",IF(MOD(B1157,12)=7,\"JUL\",IF(MOD(B1157,12)=8,\"AGO\",IF(MOD(B1157,12)=9,\"SET\",IF(MOD(B1157,12)=10,\"OUT\",IF(MOD(B1157,12)=11,\"NOV\",IF(MOD(B1157,12)=0,\"DEZ\",\"\"))))))))))))","v":"FEV"},1154,7.1620732935127667E-3,0,"",{"$f":"IF(H1156<>\"\",IF((H1156+1)=12,0,H1156+1),\"\")","v":""},"",{"$f":"IF(AND(I$3<>\"\",I1158<>\"\"),I1158/I$3,\"\")","v":""},"",{"$f":"IF(AND(E1157<>\"\",J1157<>\"\"),E1157 * J1157,\"\")","v":""},{"$f":"IF(AND(F1157<>\"\",J1157<>\"\"),F1157 * J1157,\"\")","v":""},"",{"$f":"IF(O1156<>\"\",IF((O1156+1)=12,0,O1156+1),\"\")","v":""},"",0,{"$f":"IF(AND($E1157<>\"\",Q1157<>\"\"),$E1157 * Q1157,\"\")","v":0},{"$f":"IF(AND($F1157<>\"\",Q1157<>\"\"),$F1157 * Q1157,\"\")","v":0},"",{"$f":"IF(U1156<>\"\",IF((U1156+1)=12,0,U1156+1),\"\")","v":""},"",0,{"$f":"IF(AND($E1157<>\"\",W1157<>\"\"),$E1157 * W1157,\"\")","v":0},{"$f":"IF(AND($F1157<>\"\",W1157<>\"\"),$F1157 * W1157,\"\")","v":0},"",{"$f":"IF(AA1156<>\"\",IF((AA1156+1)=12,0,AA1156+1),\"\")","v":""},"",0,{"$f":"IF(AND($E1157<>\"\",AC1157<>\"\"),$E1157 * AC1157,\"\")","v":0},{"$f":"IF(AND($F1157<>\"\",AC1157<>\"\"),$F1157 * AC1157,\"\")","v":0},"",{"$f":"IF(AG1156<>\"\",IF((AG1156+1)=12,0,AG1156+1),\"\")","v":""},"",0,{"$f":"IF(AND($E1157<>\"\",AI1157<>\"\"),$E1157 * AI1157,\"\")","v":0},{"$f":"IF(AND($F1157<>\"\",AI1157<>\"\"),$F1157 * AI1157,\"\")","v":0},"",{"$f":"IF(AM1156<>\"\",IF((AM1156+1)=12,0,AM1156+1),\"\")","v":""},"",0,{"$f":"IF(AND($E1157<>\"\",AO1157<>\"\"),$E1157 * AO1157,\"\")","v":0},{"$f":"IF(AND($F1157<>\"\",AO1157<>\"\"),$F1157 * AO1157,\"\")","v":0}]
[null,1155,"MAR",1155,7.131486140075193E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1156,"ABR",1156,7.1010296155654571E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1157,"MAI",1157,7.070703162105005E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1158,"JUN",1158,7.0405062241978315E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1159,"JUL",1159,7.0104382487202873E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1160,"AGO",1160,6.980498684910956E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1161,"SET",1161,6.9506869843605655E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1162,"OUT",1162,6.9210026010019443E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1163,"NOV",1163,6.8914449911000137E-3,6.8914449911000137E-3,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1164,"DEZ",1164,6.8620136132418316E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1165,"JAN",1165,6.8327079283266737E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1166,"FEV",1166,6.8035273995561661E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1167,"MAR",1167,6.7744714924244344E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1168,"ABR",1168,6.745539674708337E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1169,"MAI",1169,6.7167314164576965E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1170,"JUN",1170,6.6880461899856006E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1171,"JUL",1171,6.6594834698587404E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1172,"AGO",1172,6.6310427328877802E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1173,"SET",1173,6.6027234581177673E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1174,"OUT",1174,6.5745251268186124E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1175,"NOV",1175,6.5464472224755627E-3,6.5464472224755627E-3,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1176,"DEZ",1176,6.5184892307797492E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1177,"JAN",1177,6.4906506396187752E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1178,"FEV",1178,6.4629309390673269E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1179,"MAR",1179,6.4353296213778329E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1180,"ABR",1180,6.407846180971166E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1181,"MAI",1181,6.3804801144273808E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1182,"JUN",1182,6.3532309204764976E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1183,"JUL",1183,6.3260980999893125E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1184,"AGO",1184,6.2990811559682615E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1185,"SET",1185,6.272179593538308E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1186,"OUT",1186,6.2453929199378947E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1187,"NOV",1187,6.2187206445098973E-3,6.2187206445098973E-3,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1188,"DEZ",1188,6.1921622786926542E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1189,"JAN",{"$f":"IF(B1192>=Mes_Inicio_Serie_Beneficio_PP3,(B1192-Mes_Inicio_Serie_Beneficio_PP3+1),\"\")","v":1189},{"$f":"IF(Mes_Inicio_Serie_Beneficio_PP3<>\"\",IF(B1192>=Mes_Inicio_Serie_Beneficio_PP3,1/((1+Rentabilidade_Mensal_PP3)^D1192),IF(B1192=Mes_Inicio_Serie_Beneficio_PP3 - 1,1,\"\")),\"\")","v":6.1657173360110057E-3},{"$f":"IF(B1192>=Mes_Inicio_Serie_Beneficio_PP3,IF(AND(E1192<>\"\",C1192=\"NOV\"),E1192,0),\"\")","v":0},{"$f":"IF(G1191<>\"\",IF(MOD(B1192,12)=Mes_Nascimento_Participante,G1191+1,G1191),\"\")","v":""},"","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1190,"FEV",1190,6.1393853320673838E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1191,"MAR",1191,6.1131657845329562E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1192,"ABR",1192,6.0870582131387621E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1193,"MAI",1193,6.0610621396669437E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1194,"JUN",1194,6.0351770879419672E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1195,"JUL",1195,6.0094025838219071E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1196,"AGO",1196,5.9837381551897688E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1197,"SET",1197,5.9581833319448246E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1198,"OUT",1198,5.9327376459940183E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1199,"NOV",1199,5.9074006312433815E-3,5.9074006312433815E-3,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1200,"DEZ",1200,5.8821718235894964E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1201,"JAN",1201,5.8570507609110043E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1202,"FEV",1202,5.8320369830601251E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1203,"MAR",1203,5.8071300318542456E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1204,"ABR",1204,5.7823294510675133E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1205,"MAI",1205,5.7576347864224846E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1206,"JUN",1206,5.7330455855818122E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1207,"JUL",1207,5.708561398139942E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1208,"AGO",1208,5.6841817756148735E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1209,"SET",1209,5.6599062714399479E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1210,"OUT",1210,5.6357344409556625E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1211,"NOV",1211,5.6116658414015292E-3,5.6116658414015292E-3,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1212,"DEZ",1212,5.5877000319079556E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1213,"JAN",1213,5.5638365734881831E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1214,"FEV",1214,5.5400750290302394E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1215,"MAR",1215,5.5164149632889259E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1216,"ABR",1216,5.4928559428778579E-3,0,"","",{"$f":"IF(AND(Plano=Nao_Repactuado,G1219<=116),VLOOKUP(G1219,Tabua_Mortalidade,4),IF(AND(Plano=Repactuado,G1219<=116),VLOOKUP(G1219,Tabua_Mortalidade,2),\"\"))","v":""},"","","","","","",{"$f":"IF(AND(Plano=Nao_Repactuado,N1219<=116),VLOOKUP(N1219,Tabua_Mortalidade,4),IF(AND(Plano=Repactuado,N1219<=116),VLOOKUP(N1219,Tabua_Mortalidade,2),\"\"))","v":""},0,0,0,"","",{"$f":"IF(AND(Plano=Nao_Repactuado,T1219>=18,T1219<=116),VLOOKUP(T1219,Tabua_Mortalidade,4),IF(AND(Plano=Repactuado,T1219>=18,T1219<=116),VLOOKUP(T1219,Tabua_Mortalidade,2),IF(T1219<18,IF(Plano=Nao_Repactuado,1000000,IF(Plano=Repactuado,10000000,\"\")),\"\")))","v":""},0,0,0,"","",{"$f":"IF(AND(Plano=Nao_Repactuado,Z1219>=18,Z1219<=116),VLOOKUP(Z1219,Tabua_Mortalidade,4),IF(AND(Plano=Repactuado,Z1219>=18,Z1219<=116),VLOOKUP(Z1219,Tabua_Mortalidade,2),IF(Z1219<18,IF(Plano=Nao_Repactuado,1000000,IF(Plano=Repactuado,10000000,\"\")),\"\")))","v":""},0,0,0,"","","",0,0,0,"","",{"$f":"IF(AND(Plano=Nao_Repactuado,AL1219>=18,AL1219<=116),VLOOKUP(AL1219,Tabua_Mortalidade,4),IF(AND(Plano=Repactuado,AL1219>=18,AL1219<=116),VLOOKUP(AL1219,Tabua_Mortalidade,2),IF(AL1219<18,IF(Plano=Nao_Repactuado,1000000,IF(Plano=Repactuado,10000000,\"\")),\"\")))","v":""},0,0,0]
[null,1217,"MAI",1217,5.4693975362615126E-3,0,"","","","",{"$f":"IF(J1220<>\"\",1 - J1220,\"\")","v":""},"","",{"$f":"IF(N1219<>\"\",IF(MOD(B1220,12)=Mes_Nascimento_Conjuge,N1219+1,N1219),\"\")","v":""},"","",{"$f":"IF(AND(P$3<>\"\",P1221<>\"\"),P1221/P$3,0)","v":0},0,0,{"$f":"IF(T1219<>\"\",IF(MOD($B1220,12)=Mes_Nascimento_Filho_1,T1219+1,T1219),\"\")","v":""},"","",{"$f":"IF(AND(V$3<>\"\",V1221<>\"\",OR(T1220<21,Pensao_Vitalicia_Filho_1=\"SIM\")),V1221/V$3,0)","v":0},0,0,{"$f":"IF(Z1219<>\"\",IF(MOD($B1220,12)=Mes_Nascimento_Filho_2,Z1219+1,Z1219),\"\")","v":""},"","",{"$f":"IF(AND(AB$3<>\"\",AB1221<>\"\",OR(Z1220<21,Pensao_Vitalicia_Filho_2=\"SIM\")),AB1221/AB$3,0)","v":0},0,0,{"$f":"IF(AF1219<>\"\",IF(MOD($B1220,12)=Mes_Nascimento_Filho_3,AF1219+1,AF1219),\"\")","v":""},"",{"$f":"IF(AND(Plano=Nao_Repactuado,AF1220>=18,AF1220<=116),VLOOKUP(AF1220,Tabua_Mortalidade,4),IF(AND(Plano=Repactuado,AF1220>=18,AF1220<=116),VLOOKUP(AF1220,Tabua_Mortalidade,2),IF(AF1220<18,IF(Plano=Nao_Repactuado,1000000,IF(Plano=Repactuado,10000000,\"\")),\"\")))","v":""},{"$f":"IF(AND(AH$3<>\"\",AH1221<>\"\",OR(AF1220<21,Pensao_Vitalicia_Filho_3=\"SIM\")),AH1221/AH$3,0)","v":0},0,0,{"$f":"IF(AL1219<>\"\",IF(MOD($B1220,12)=Mes_Nascimento_Filho_4,AL1219+1,AL1219),\"\")","v":""},"","",{"$f":"IF(AND(AN$3<>\"\",AN1221<>\"\",OR(AL1220<21,Pensao_Vitalicia_Filho_4=\"SIM\")),AN1221/AN$3,0)","v":0},0,0]
[null,1218,{"$f":"IF(MOD(B1221,12)=1,\"JAN\",IF(MOD(B1221,12)=2,\"FEV\",IF(MOD(B1221,12)=3,\"MAR\",IF(MOD(B1221,12)=4,\"ABR\",IF(MOD(B1221,12)=5,\"MAI\",IF(MOD(B1221,12)=6,\"JUN\",IF(MOD(B1221,12)=7,\"JUL\",IF(MOD(B1221,12)=8,\"AGO\",IF(MOD(B1221,12)=9,\"SET\",IF(MOD(B1221,12)=10,\"OUT\",IF(MOD(B1221,12)=11,\"NOV\",IF(MOD(B1221,12)=0,\"DEZ\",\"\"))))))))))))","v":"JUN"},1218,5.446039313747336E-3,0,"",{"$f":"IF(H1220<>\"\",IF((H1220+1)=12,0,H1220+1),\"\")","v":""},"",{"$f":"IF(AND(I$3<>\"\",I1222<>\"\"),I1222/I$3,\"\")","v":""},"",{"$f":"IF(AND(E1221<>\"\",J1221<>\"\"),E1221 * J1221,\"\")","v":""},{"$f":"IF(AND(F1221<>\"\",J1221<>\"\"),F1221 * J1221,\"\")","v":""},"",{"$f":"IF(O1220<>\"\",IF((O1220+1)=12,0,O1220+1),\"\")","v":""},"",0,{"$f":"IF(AND($E1221<>\"\",Q1221<>\"\"),$E1221 * Q1221,\"\")","v":0},{"$f":"IF(AND($F1221<>\"\",Q1221<>\"\"),$F1221 * Q1221,\"\")","v":0},"",{"$f":"IF(U1220<>\"\",IF((U1220+1)=12,0,U1220+1),\"\")","v":""},"",0,{"$f":"IF(AND($E1221<>\"\",W1221<>\"\"),$E1221 * W1221,\"\")","v":0},{"$f":"IF(AND($F1221<>\"\",W1221<>\"\"),$F1221 * W1221,\"\")","v":0},"",{"$f":"IF(AA1220<>\"\",IF((AA1220+1)=12,0,AA1220+1),\"\")","v":""},"",0,{"$f":"IF(AND($E1221<>\"\",AC1221<>\"\"),$E1221 * AC1221,\"\")","v":0},{"$f":"IF(AND($F1221<>\"\",AC1221<>\"\"),$F1221 * AC1221,\"\")","v":0},"",{"$f":"IF(AG1220<>\"\",IF((AG1220+1)=12,0,AG1220+1),\"\")","v":""},"",0,{"$f":"IF(AND($E1221<>\"\",AI1221<>\"\"),$E1221 * AI1221,\"\")","v":0},{"$f":"IF(AND($F1221<>\"\",AI1221<>\"\"),$F1221 * AI1221,\"\")","v":0},"",{"$f":"IF(AM1220<>\"\",IF((AM1220+1)=12,0,AM1220+1),\"\")","v":""},"",0,{"$f":"IF(AND($E1221<>\"\",AO1221<>\"\"),$E1221 * AO1221,\"\")","v":0},{"$f":"IF(AND($F1221<>\"\",AO1221<>\"\"),$F1221 * AO1221,\"\")","v":0}]
[null,1219,"JUL",1219,5.4227808474778651E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1220,"AGO",1220,5.399621711422894E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1221,"SET",1221,5.3765614813716684E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1222,"OUT",1222,5.353599734925117E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1223,"NOV",1223,5.3307360514881132E-3,5.3307360514881132E-3,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1224,"DEZ",1224,5.3079700122617684E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1225,"JAN",1225,5.2853012002357681E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1226,"FEV",1226,5.2627292001807234E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1227,"MAR",1227,5.2402535986405749E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1228,"ABR",1228,5.2178739839250166E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1229,"MAI",1229,5.1955899461019472E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1230,"JUN",1230,5.1734010769899719E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1231,"JUL",1231,5.1513069701509193E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1232,"AGO",1232,5.1293072208823997E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1233,"SET",1233,5.1074014262103892E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1234,"OUT",1234,5.0855891848818518E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1235,"NOV",1235,5.0638700973573867E-3,5.0638700973573867E-3,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1236,"DEZ",1236,5.0422437658039091E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1237,"JAN",1237,5.0207097940873687E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1238,"FEV",1238,4.9992677877654891E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1239,"MAR",1239,4.9779173540805393E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1240,"ABR",1240,4.9566581019521473E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1241,"MAI",1241,4.9354896419701293E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1242,"JUN",1242,4.9144115863873645E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1243,"JUL",1243,4.8934235491126885E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1244,"AGO",1244,4.8725251457038153E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1245,"SET",1245,4.8517159933603067E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1246,"OUT",1246,4.8309957109165568E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1247,"NOV",1247,4.8103639188347988E-3,4.8103639188347988E-3,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1248,"DEZ",1248,4.7898202391981727E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1249,"JAN",1249,4.769364295703786E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1250,"FEV",1250,4.7489957136558339E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1251,"MAR",1251,4.7287141199587211E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1252,"ABR",1252,4.7085191431102437E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1253,"MAI",{"$f":"IF(B1256>=Mes_Inicio_Serie_Beneficio_PP3,(B1256-Mes_Inicio_Serie_Beneficio_PP3+1),\"\")","v":1253},{"$f":"IF(Mes_Inicio_Serie_Beneficio_PP3<>\"\",IF(B1256>=Mes_Inicio_Serie_Beneficio_PP3,1/((1+Rentabilidade_Mensal_PP3)^D1256),IF(B1256=Mes_Inicio_Serie_Beneficio_PP3 - 1,1,\"\")),\"\")","v":4.6884104131947706E-3},{"$f":"IF(B1256>=Mes_Inicio_Serie_Beneficio_PP3,IF(AND(E1256<>\"\",C1256=\"NOV\"),E1256,0),\"\")","v":0},{"$f":"IF(G1255<>\"\",IF(MOD(B1256,12)=Mes_Nascimento_Participante,G1255+1,G1255),\"\")","v":""},"","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1254,"JUN",1254,4.6683875618764815E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1255,"JUL",1255,4.6484502223926036E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1256,"AGO",1256,4.6285980295467108E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1257,"SET",1257,4.6088306197020193E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1258,"OUT",1258,4.5891476307747345E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1259,"NOV",1259,4.56954870222742E-3,4.56954870222742E-3,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1260,"DEZ",1260,4.5500334750623915E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1261,"JAN",1261,4.5306015918151355E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1262,"FEV",1262,4.511252696547772E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1263,"MAR",1263,4.4919864348425256E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1264,"ABR",1264,4.4728024537952406E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1265,"MAI",1265,4.4537004020089093E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1266,"JUN",1266,4.4346799295872392E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1267,"JUL",1267,4.4157406881282519E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1268,"AGO",1268,4.3968823307178849E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1269,"SET",1269,4.3781045119236483E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1270,"OUT",1270,4.3594068877882974E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1271,"NOV",1271,4.3407891158235281E-3,4.3407891158235281E-3,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1272,"DEZ",1272,4.322250855003703E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1273,"JAN",1273,4.3037917657596115E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1274,"FEV",1274,4.2854115099722409E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1275,"MAR",1275,4.2671097509665934E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1276,"ABR",1276,4.2488861535055064E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1277,"MAI",1277,4.2307403837835225E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1278,"JUN",1278,4.2126721094207717E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1279,"JUL",1279,4.1946809994568802E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1280,"AGO",1280,4.1767667243449141E-3,0,"","",{"$f":"IF(AND(Plano=Nao_Repactuado,G1283<=116),VLOOKUP(G1283,Tabua_Mortalidade,4),IF(AND(Plano=Repactuado,G1283<=116),VLOOKUP(G1283,Tabua_Mortalidade,2),\"\"))","v":""},"","","","","","",{"$f":"IF(AND(Plano=Nao_Repactuado,N1283<=116),VLOOKUP(N1283,Tabua_Mortalidade,4),IF(AND(Plano=Repactuado,N1283<=116),VLOOKUP(N1283,Tabua_Mortalidade,2),\"\"))","v":""},0,0,0,"","",{"$f":"IF(AND(Plano=Nao_Repactuado,T1283>=18,T1283<=116),VLOOKUP(T1283,Tabua_Mortalidade,4),IF(AND(Plano=Repactuado,T1283>=18,T1283<=116),VLOOKUP(T1283,Tabua_Mortalidade,2),IF(T1283<18,IF(Plano=Nao_Repactuado,1000000,IF(Plano=Repactuado,10000000,\"\")),\"\")))","v":""},0,0,0,"","",{"$f":"IF(AND(Plano=Nao_Repactuado,Z1283>=18,Z1283<=116),VLOOKUP(Z1283,Tabua_Mortalidade,4),IF(AND(Plano=Repactuado,Z1283>=18,Z1283<=116),VLOOKUP(Z1283,Tabua_Mortalidade,2),IF(Z1283<18,IF(Plano=Nao_Repactuado,1000000,IF(Plano=Repactuado,10000000,\"\")),\"\")))","v":""},0,0,0,"","","",0,0,0,"","",{"$f":"IF(AND(Plano=Nao_Repactuado,AL1283>=18,AL1283<=116),VLOOKUP(AL1283,Tabua_Mortalidade,4),IF(AND(Plano=Repactuado,AL1283>=18,AL1283<=116),VLOOKUP(AL1283,Tabua_Mortalidade,2),IF(AL1283<18,IF(Plano=Nao_Repactuado,1000000,IF(Plano=Repactuado,10000000,\"\")),\"\")))","v":""},0,0,0]
[null,1281,"SET",1281,4.1589289559453351E-3,0,"","","","",{"$f":"IF(J1284<>\"\",1 - J1284,\"\")","v":""},"","",{"$f":"IF(N1283<>\"\",IF(MOD(B1284,12)=Mes_Nascimento_Conjuge,N1283+1,N1283),\"\")","v":""},"","",{"$f":"IF(AND(P$3<>\"\",P1285<>\"\"),P1285/P$3,0)","v":0},0,0,{"$f":"IF(T1283<>\"\",IF(MOD($B1284,12)=Mes_Nascimento_Filho_1,T1283+1,T1283),\"\")","v":""},"","",{"$f":"IF(AND(V$3<>\"\",V1285<>\"\",OR(T1284<21,Pensao_Vitalicia_Filho_1=\"SIM\")),V1285/V$3,0)","v":0},0,0,{"$f":"IF(Z1283<>\"\",IF(MOD($B1284,12)=Mes_Nascimento_Filho_2,Z1283+1,Z1283),\"\")","v":""},"","",{"$f":"IF(AND(AB$3<>\"\",AB1285<>\"\",OR(Z1284<21,Pensao_Vitalicia_Filho_2=\"SIM\")),AB1285/AB$3,0)","v":0},0,0,{"$f":"IF(AF1283<>\"\",IF(MOD($B1284,12)=Mes_Nascimento_Filho_3,AF1283+1,AF1283),\"\")","v":""},"",{"$f":"IF(AND(Plano=Nao_Repactuado,AF1284>=18,AF1284<=116),VLOOKUP(AF1284,Tabua_Mortalidade,4),IF(AND(Plano=Repactuado,AF1284>=18,AF1284<=116),VLOOKUP(AF1284,Tabua_Mortalidade,2),IF(AF1284<18,IF(Plano=Nao_Repactuado,1000000,IF(Plano=Repactuado,10000000,\"\")),\"\")))","v":""},{"$f":"IF(AND(AH$3<>\"\",AH1285<>\"\",OR(AF1284<21,Pensao_Vitalicia_Filho_3=\"SIM\")),AH1285/AH$3,0)","v":0},0,0,{"$f":"IF(AL1283<>\"\",IF(MOD($B1284,12)=Mes_Nascimento_Filho_4,AL1283+1,AL1283),\"\")","v":""},"","",{"$f":"IF(AND(AN$3<>\"\",AN1285<>\"\",OR(AL1284<21,Pensao_Vitalicia_Filho_4=\"SIM\")),AN1285/AN$3,0)","v":0},0,0]
[null,1282,{"$f":"IF(MOD(B1285,12)=1,\"JAN\",IF(MOD(B1285,12)=2,\"FEV\",IF(MOD(B1285,12)=3,\"MAR\",IF(MOD(B1285,12)=4,\"ABR\",IF(MOD(B1285,12)=5,\"MAI\",IF(MOD(B1285,12)=6,\"JUN\",IF(MOD(B1285,12)=7,\"JUL\",IF(MOD(B1285,12)=8,\"AGO\",IF(MOD(B1285,12)=9,\"SET\",IF(MOD(B1285,12)=10,\"OUT\",IF(MOD(B1285,12)=11,\"NOV\",IF(MOD(B1285,12)=0,\"DEZ\",\"\"))))))))))))","v":"OUT"},1282,4.1411673675199991E-3,0,"",{"$f":"IF(H1284<>\"\",IF((H1284+1)=12,0,H1284+1),\"\")","v":""},"",{"$f":"IF(AND(I$3<>\"\",I1286<>\"\"),I1286/I$3,\"\")","v":""},"",{"$f":"IF(AND(E1285<>\"\",J1285<>\"\"),E1285 * J1285,\"\")","v":""},{"$f":"IF(AND(F1285<>\"\",J1285<>\"\"),F1285 * J1285,\"\")","v":""},"",{"$f":"IF(O1284<>\"\",IF((O1284+1)=12,0,O1284+1),\"\")","v":""},"",0,{"$f":"IF(AND($E1285<>\"\",Q1285<>\"\"),$E1285 * Q1285,\"\")","v":0},{"$f":"IF(AND($F1285<>\"\",Q1285<>\"\"),$F1285 * Q1285,\"\")","v":0},"",{"$f":"IF(U1284<>\"\",IF((U1284+1)=12,0,U1284+1),\"\")","v":""},"",0,{"$f":"IF(AND($E1285<>\"\",W1285<>\"\"),$E1285 * W1285,\"\")","v":0},{"$f":"IF(AND($F1285<>\"\",W1285<>\"\"),$F1285 * W1285,\"\")","v":0},"",{"$f":"IF(AA1284<>\"\",IF((AA1284+1)=12,0,AA1284+1),\"\")","v":""},"",0,{"$f":"IF(AND($E1285<>\"\",AC1285<>\"\"),$E1285 * AC1285,\"\")","v":0},{"$f":"IF(AND($F1285<>\"\",AC1285<>\"\"),$F1285 * AC1285,\"\")","v":0},"",{"$f":"IF(AG1284<>\"\",IF((AG1284+1)=12,0,AG1284+1),\"\")","v":""},"",0,{"$f":"IF(AND($E1285<>\"\",AI1285<>\"\"),$E1285 * AI1285,\"\")","v":0},{"$f":"IF(AND($F1285<>\"\",AI1285<>\"\"),$F1285 * AI1285,\"\")","v":0},"",{"$f":"IF(AM1284<>\"\",IF((AM1284+1)=12,0,AM1284+1),\"\")","v":""},"",0,{"$f":"IF(AND($E1285<>\"\",AO1285<>\"\"),$E1285 * AO1285,\"\")","v":0},{"$f":"IF(AND($F1285<>\"\",AO1285<>\"\"),$F1285 * AO1285,\"\")","v":0}]
[null,1283,"NOV",1283,4.1234816337261636E-3,4.1234816337261636E-3,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1284,"DEZ",1284,4.1058714306105339E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1285,"JAN",1285,4.0883364356033213E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1286,"FEV",1286,4.0708763275123464E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1287,"MAR",1287,4.0534907865171456E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1288,"ABR",1288,4.0361794941631158E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1289,"MAI",1289,4.0189421333556843E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1290,"JUN",1290,4.0017783883544954E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1291,"JUL",1291,3.984687944767632E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1292,"AGO",1292,3.967670489545853E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1293,"SET",1293,3.9507257109768594E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1294,"OUT",1294,3.9338532986795899E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1295,"NOV",1295,3.9170529435985273E-3,3.9170529435985273E-3,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1296,"DEZ",1296,3.9003243379980425E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1297,"JAN",1297,3.8836671754567563E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1298,"FEV",1298,3.8670811508619285E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1299,"MAR",1299,3.8505659604038669E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1300,"ABR",1300,3.834121301570364E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1301,"MAI",1301,3.8177468731411509E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1302,"JUN",1302,3.8014423751823886E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1303,"JUL",1303,3.7852075090411678E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1304,"AGO",1304,3.7690419773400382E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1305,"SET",1305,3.7529454839715644E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1306,"OUT",1306,3.7369177340929004E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1307,"NOV",1307,3.7209584341203884E-3,3.7209584341203884E-3,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1308,"DEZ",1308,3.7050672917241828E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1309,"JAN",1309,3.689244015822895E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1310,"FEV",1310,3.6734883165782592E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1311,"MAR",1311,3.657799905389828E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1312,"ABR",1312,3.6421784948896824E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1313,"MAI",1313,3.6266237989371676E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1314,"JUN",1314,3.6111355326136547E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1315,"JUL",1315,3.5957134122173201E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1316,"AGO",1316,3.5803571552579499E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1317,"SET",{"$f":"IF(B1320>=Mes_Inicio_Serie_Beneficio_PP3,(B1320-Mes_Inicio_Serie_Beneficio_PP3+1),\"\")","v":1317},{"$f":"IF(Mes_Inicio_Serie_Beneficio_PP3<>\"\",IF(B1320>=Mes_Inicio_Serie_Beneficio_PP3,1/((1+Rentabilidade_Mensal_PP3)^D1320),IF(B1320=Mes_Inicio_Serie_Beneficio_PP3 - 1,1,\"\")),\"\")","v":3.5650664804517621E-3},{"$f":"IF(B1320>=Mes_Inicio_Serie_Beneficio_PP3,IF(AND(E1320<>\"\",C1320=\"NOV\"),E1320,0),\"\")","v":0},{"$f":"IF(G1319<>\"\",IF(MOD(B1320,12)=Mes_Nascimento_Participante,G1319+1,G1319),\"\")","v":""},"","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1318,"OUT",1318,3.5498411077162584E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1319,"NOV",1319,3.5346807581650929E-3,3.5346807581650929E-3,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1320,"DEZ",1320,3.5195851541029626E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1321,"JAN",1321,3.5045540190205191E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1322,"FEV",1322,3.4895870775893084E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1323,"MAR",1323,3.4746840556567245E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1324,"ABR",1324,3.4598446802409878E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1325,"MAI",1325,3.445068679526144E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1326,"JUN",1326,3.4303557828570903E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1327,"JUL",1327,3.4157057207346111E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1328,"AGO",1328,3.4011182248104444E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1329,"SET",1329,3.3865930278823664E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1330,"OUT",1330,3.3721298638892975E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1331,"NOV",1331,3.3577284679064292E-3,3.3577284679064292E-3,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1332,"DEZ",1332,3.3433885761403699E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1333,"JAN",1333,3.3291099259243114E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1334,"FEV",1334,3.3148922557132265E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1335,"MAR",1335,3.3007353050790627E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1336,"ABR",1336,3.2866388147059868E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1337,"MAI",1337,3.2726025263856273E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1338,"JUN",1338,3.2586261830123446E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1339,"JUL",1339,3.2447095285785274E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1340,"AGO",1340,3.2308523081698952E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1341,"SET",1341,3.2170542679608341E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1342,"OUT",1342,3.2033151552097482E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1343,"NOV",1343,3.1896347182544258E-3,3.1896347182544258E-3,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1344,"DEZ",1344,3.1760127065074326E-3,0,"","",{"$f":"IF(AND(Plano=Nao_Repactuado,G1347<=116),VLOOKUP(G1347,Tabua_Mortalidade,4),IF(AND(Plano=Repactuado,G1347<=116),VLOOKUP(G1347,Tabua_Mortalidade,2),\"\"))","v":""},"","","","","","",{"$f":"IF(AND(Plano=Nao_Repactuado,N1347<=116),VLOOKUP(N1347,Tabua_Mortalidade,4),IF(AND(Plano=Repactuado,N1347<=116),VLOOKUP(N1347,Tabua_Mortalidade,2),\"\"))","v":""},0,0,0,"","",{"$f":"IF(AND(Plano=Nao_Repactuado,T1347>=18,T1347<=116),VLOOKUP(T1347,Tabua_Mortalidade,4),IF(AND(Plano=Repactuado,T1347>=18,T1347<=116),VLOOKUP(T1347,Tabua_Mortalidade,2),IF(T1347<18,IF(Plano=Nao_Repactuado,1000000,IF(Plano=Repactuado,10000000,\"\")),\"\")))","v":""},0,0,0,"","",{"$f":"IF(AND(Plano=Nao_Repactuado,Z1347>=18,Z1347<=116),VLOOKUP(Z1347,Tabua_Mortalidade,4),IF(AND(Plano=Repactuado,Z1347>=18,Z1347<=116),VLOOKUP(Z1347,Tabua_Mortalidade,2),IF(Z1347<18,IF(Plano=Nao_Repactuado,1000000,IF(Plano=Repactuado,10000000,\"\")),\"\")))","v":""},0,0,0,"","","",0,0,0,"","",{"$f":"IF(AND(Plano=Nao_Repactuado,AL1347>=18,AL1347<=116),VLOOKUP(AL1347,Tabua_Mortalidade,4),IF(AND(Plano=Repactuado,AL1347>=18,AL1347<=116),VLOOKUP(AL1347,Tabua_Mortalidade,2),IF(AL1347<18,IF(Plano=Nao_Repactuado,1000000,IF(Plano=Repactuado,10000000,\"\")),\"\")))","v":""},0,0,0]
[null,1345,"JAN",1345,3.1624488704515221E-3,0,"","","","",{"$f":"IF(J1348<>\"\",1 - J1348,\"\")","v":""},"","",{"$f":"IF(N1347<>\"\",IF(MOD(B1348,12)=Mes_Nascimento_Conjuge,N1347+1,N1347),\"\")","v":""},"","",{"$f":"IF(AND(P$3<>\"\",P1349<>\"\"),P1349/P$3,0)","v":0},0,0,{"$f":"IF(T1347<>\"\",IF(MOD($B1348,12)=Mes_Nascimento_Filho_1,T1347+1,T1347),\"\")","v":""},"","",{"$f":"IF(AND(V$3<>\"\",V1349<>\"\",OR(T1348<21,Pensao_Vitalicia_Filho_1=\"SIM\")),V1349/V$3,0)","v":0},0,0,{"$f":"IF(Z1347<>\"\",IF(MOD($B1348,12)=Mes_Nascimento_Filho_2,Z1347+1,Z1347),\"\")","v":""},"","",{"$f":"IF(AND(AB$3<>\"\",AB1349<>\"\",OR(Z1348<21,Pensao_Vitalicia_Filho_2=\"SIM\")),AB1349/AB$3,0)","v":0},0,0,{"$f":"IF(AF1347<>\"\",IF(MOD($B1348,12)=Mes_Nascimento_Filho_3,AF1347+1,AF1347),\"\")","v":""},"",{"$f":"IF(AND(Plano=Nao_Repactuado,AF1348>=18,AF1348<=116),VLOOKUP(AF1348,Tabua_Mortalidade,4),IF(AND(Plano=Repactuado,AF1348>=18,AF1348<=116),VLOOKUP(AF1348,Tabua_Mortalidade,2),IF(AF1348<18,IF(Plano=Nao_Repactuado,1000000,IF(Plano=Repactuado,10000000,\"\")),\"\")))","v":""},{"$f":"IF(AND(AH$3<>\"\",AH1349<>\"\",OR(AF1348<21,Pensao_Vitalicia_Filho_3=\"SIM\")),AH1349/AH$3,0)","v":0},0,0,{"$f":"IF(AL1347<>\"\",IF(MOD($B1348,12)=Mes_Nascimento_Filho_4,AL1347+1,AL1347),\"\")","v":""},"","",{"$f":"IF(AND(AN$3<>\"\",AN1349<>\"\",OR(AL1348<21,Pensao_Vitalicia_Filho_4=\"SIM\")),AN1349/AN$3,0)","v":0},0,0]
[null,1346,{"$f":"IF(MOD(B1349,12)=1,\"JAN\",IF(MOD(B1349,12)=2,\"FEV\",IF(MOD(B1349,12)=3,\"MAR\",IF(MOD(B1349,12)=4,\"ABR\",IF(MOD(B1349,12)=5,\"MAI\",IF(MOD(B1349,12)=6,\"JUN\",IF(MOD(B1349,12)=7,\"JUL\",IF(MOD(B1349,12)=8,\"AGO\",IF(MOD(B1349,12)=9,\"SET\",IF(MOD(B1349,12)=10,\"OUT\",IF(MOD(B1349,12)=11,\"NOV\",IF(MOD(B1349,12)=0,\"DEZ\",\"\"))))))))))))","v":"FEV"},1346,3.1489429616350629E-3,0,"",{"$f":"IF(H1348<>\"\",IF((H1348+1)=12,0,H1348+1),\"\")","v":""},"",{"$f":"IF(AND(I$3<>\"\",I1350<>\"\"),I1350/I$3,\"\")","v":""},"",{"$f":"IF(AND(E1349<>\"\",J1349<>\"\"),E1349 * J1349,\"\")","v":""},{"$f":"IF(AND(F1349<>\"\",J1349<>\"\"),F1349 * J1349,\"\")","v":""},"",{"$f":"IF(O1348<>\"\",IF((O1348+1)=12,0,O1348+1),\"\")","v":""},"",0,{"$f":"IF(AND($E1349<>\"\",Q1349<>\"\"),$E1349 * Q1349,\"\")","v":0},{"$f":"IF(AND($F1349<>\"\",Q1349<>\"\"),$F1349 * Q1349,\"\")","v":0},"",{"$f":"IF(U1348<>\"\",IF((U1348+1)=12,0,U1348+1),\"\")","v":""},"",0,{"$f":"IF(AND($E1349<>\"\",W1349<>\"\"),$E1349 * W1349,\"\")","v":0},{"$f":"IF(AND($F1349<>\"\",W1349<>\"\"),$F1349 * W1349,\"\")","v":0},"",{"$f":"IF(AA1348<>\"\",IF((AA1348+1)=12,0,AA1348+1),\"\")","v":""},"",0,{"$f":"IF(AND($E1349<>\"\",AC1349<>\"\"),$E1349 * AC1349,\"\")","v":0},{"$f":"IF(AND($F1349<>\"\",AC1349<>\"\"),$F1349 * AC1349,\"\")","v":0},"",{"$f":"IF(AG1348<>\"\",IF((AG1348+1)=12,0,AG1348+1),\"\")","v":""},"",0,{"$f":"IF(AND($E1349<>\"\",AI1349<>\"\"),$E1349 * AI1349,\"\")","v":0},{"$f":"IF(AND($F1349<>\"\",AI1349<>\"\"),$F1349 * AI1349,\"\")","v":0},"",{"$f":"IF(AM1348<>\"\",IF((AM1348+1)=12,0,AM1348+1),\"\")","v":""},"",0,{"$f":"IF(AND($E1349<>\"\",AO1349<>\"\"),$E1349 * AO1349,\"\")","v":0},{"$f":"IF(AND($F1349<>\"\",AO1349<>\"\"),$F1349 * AO1349,\"\")","v":0}]
[null,1347,"MAR",1347,3.1354947326674904E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1348,"ABR",1348,3.1221039372147734E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1349,"MAI",1349,3.1087703299949002E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1350,"JUN",1350,3.0954936667733917E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1351,"JUL",1351,3.0822737043588221E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1352,"AGO",1352,3.0691102005983659E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1353,"SET",1353,3.056002914373363E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1354,"OUT",1354,3.0429516055949014E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1355,"NOV",1355,3.0299560351994201E-3,3.0299560351994201E-3,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1356,"DEZ",1356,3.0170159651443304E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1357,"JAN",1357,3.0041311584036536E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1358,"FEV",1358,2.9913013789636816E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1359,"MAR",1359,2.9785263918186513E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1360,"ABR",1360,2.9658059629664455E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1361,"MAI",1361,2.9531398594042978E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1362,"JUN",1362,2.9405278491245338E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1363,"JUL",1363,2.9279697011103134E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1364,"AGO",1364,2.9154651853314059E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1365,"SET",1365,2.9030140727399701E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1366,"OUT",1366,2.8906161352663679E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1367,"NOV",1367,2.8782711458149759E-3,2.8782711458149759E-3,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1368,"DEZ",1368,2.8659788782600315E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1369,"JAN",1369,2.8537391074414916E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1370,"FEV",1370,2.8415516091609056E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1371,"MAR",1371,2.8294161601773119E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1372,"ABR",1372,2.8173325382031436E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1373,"MAI",1373,2.8053005219001634E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1374,"JUN",1374,2.7933198908754032E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1375,"JUL",1375,2.7813904256771319E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1376,"AGO",1376,2.7695119077908331E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1377,"SET",1377,2.7576841196351996E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1378,"OUT",1378,2.7459068445581571E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1379,"NOV",1379,2.7341798668328865E-3,2.7341798668328865E-3,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1380,"DEZ",1380,2.7225029716538758E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1381,"JAN",{"$f":"IF(B1384>=Mes_Inicio_Serie_Beneficio_PP3,(B1384-Mes_Inicio_Serie_Beneficio_PP3+1),\"\")","v":1381},{"$f":"IF(Mes_Inicio_Serie_Beneficio_PP3<>\"\",IF(B1384>=Mes_Inicio_Serie_Beneficio_PP3,1/((1+Rentabilidade_Mensal_PP3)^D1384),IF(B1384=Mes_Inicio_Serie_Beneficio_PP3 - 1,1,\"\")),\"\")","v":2.7108759451329868E-3},{"$f":"IF(B1384>=Mes_Inicio_Serie_Beneficio_PP3,IF(AND(E1384<>\"\",C1384=\"NOV\"),E1384,0),\"\")","v":0},{"$f":"IF(G1383<>\"\",IF(MOD(B1384,12)=Mes_Nascimento_Participante,G1383+1,G1383),\"\")","v":""},"","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1382,"FEV",1382,2.6992985742955349E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1383,"MAR",1383,2.6877706470763898E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1384,"ABR",1384,2.6762919523160896E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1385,"MAI",1385,2.6648622797569754E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1386,"JUN",1386,2.6534814200393345E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1387,"JUL",1387,2.6421491646975732E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1388,"AGO",1388,2.6308653061563945E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1389,"SET",1389,2.6196296377269906E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1390,"OUT",1390,2.6084419536032688E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1391,"NOV",1391,2.5973020488580696E-3,2.5973020488580696E-3,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1392,"DEZ",1392,2.5862097194394224E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1393,"JAN",1393,2.5751647621668006E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1394,"FEV",1394,2.5641669747274044E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1395,"MAR",1395,2.553216155672455E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1396,"ABR",1396,2.5423121044135023E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]
[null,1397,"MAI",1397,2.5314546212187499E-3,0,"","","","","","","","","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0,"","","",0,0,0]

{"sheet":"Fluxo de Caixa PP3","index":7,"n_rows":317,"n_cols":19,"rows_kept":317,"cut":false,"hidden":true,"merged":[[317,1,317,14],[318,1,318,14],[314,1,314,14],[315,1,315,14],[312,1,312,14],[316,1,316,14],[310,1,310,14],[299,1,299,14],[300,1,300,14],[301,1,301,14],[302,1,302,14],[303,1,303,14],[304,1,304,14],[305,1,305,14],[306,1,306,14],[307,1,307,14],[308,1,308,14],[309,1,309,14],[286,1,286,14],[1,8,1,9],[2,8,2,9],[3,8,3,9],[298,1,298,14],[287,1,287,14],[288,1,288,14],[289,1,289,14],[290,1,290,14],[291,1,291,14],[292,1,292,14],[293,1,293,14],[294,1,294,14],[295,1,295,14],[296,1,296,14],[297,1,297,14]]}
[]
[null,"Reserva Migração Ind.:",null,null,{"$f":"IF(Reserva_Individual_Migracao_Petros<>\"\",Reserva_Individual_Migracao_Petros,\"\")","v":""},null,null,"Mod. Receb.:",{"$f":"IF(Aux_1!B3=1,\"Prazo Indeterminado\",IF(Aux_1!B3=2,\"Prazo Determinado\",IF(Aux_1!B3=3,\"Percentual do Saldo\",\"\")))","v":"Prazo Indeterminado"},null,null,null,"Rendimento Anual PP3:",null,{"$f":"(1+Taxa_Juros_Anual_PP3)*(1+'Valor Projetado do Benefício'!D5) - 1","v":9.2176250000000071E-2},null,null,"UMP","Linha inicial a Ocultar"]
[null,null,null,null,null,null,null,{"$f":"IF(Aux_1!B3=2,\"Prazo:\",IF(Aux_1!B3=3,\"Percentual:\",\"\"))","v":""},{"$f":"IF(Aux_1!B3=2,'Simulador de Alternativas PED'!F58,IF(Aux_1!B3=3,'Simulador de Alternativas PED'!F66,\"\"))","v":""},null,null,null,"Rendimento Mensal PP3:",null,{"$f":"IF(O2<>\"\",(1+O2)^(1/12) -1,0)","v":7.374749285162352E-3}]
[null,"Recálculo Atuarial Anual.:",null,null,"SIM",null,null,"Benefício PP3:",{"$f":"IF(Modalidade = 1,Valor_Beneficio_Prazo_Indeterminado,IF(Modalidade = 2,Valor_Beneficio_Prazo_Determinado,IF(Modalidade = 3,Valor_Beneficio_Percentual_Reserva,\"\")))","v":""}]
[]
[null,null,null,1,2,3,4,5,6,7,8,9,10,11,12]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(E2<>\"\",E2,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I4<>\"\",I4,\"\")","v":""}]
[null,2019,null,"JAN","FEV","MAR","ABR","MAI","JUN","JUL","AGO","SET","OUT","NOV","DEZ","Valor da UMP"]
[null,"Saldo",0,{"$f":"IF(ROW(D10) - 1 = ROW(Inicio_FC),IF(Mes_Inicio_Serie>D$6,\"\",IF(Mes_Inicio_Serie=D$6,$E$2*(1+Taxa_PP3_Mensal),(C10-C11)*(1+Taxa_PP3_Mensal))),IF(MOD(D$6,12)=1,($O7-$O8)*(1+Taxa_PP3_Mensal),(C10-C11)*(1+Taxa_PP3_Mensal)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Benefício",0,{"$f":"IF(ROW(D11) - 2 = ROW(Inicio_FC),IF(D$6<Mes_Inicio_Serie,\"\",IF(MOD(D$6,12)=1,$O8,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),$I10/$Q11,Percentual_Reserva*$I10),IF(OR(Modalidade=1,Modalidade=2),IF(Mes_Inicio_Serie<>6,$H11,$I$4),Percentual_Reserva*$I10)),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>11,2*$M11,2*$I$4),IF(Mes_Inicio_Serie<>11,$M11,$I$4)),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>12,$N11/2,$I$4),IF(Mes_Inicio_Serie<>12,$N11,$I$4)),IF(D$6=Mes_Inicio_Serie,$I$4,C11)))))),IF(D10=0,0,IF(C10<2*C11,D10,IF(MOD(D$6,12)=1,$O8,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),IF($I10/$Q11>=$R11,$I10/$Q11,D10),IF(Percentual_Reserva*$I10>=$R11,Percentual_Reserva*$I10,D10)),IF(OR(Modalidade=1,Modalidade=2),$H11,IF(Percentual_Reserva*$I10>=$R11,Percentual_Reserva*$I10,D10))),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",2*$M11,$M11),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",$N11/2,$N11),C11)))))))","v":""},"","","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AND(O10<>0,O11<>0),R11,\"\")","v":{"$error":"#VALUE!"}},227.07446018442567,{"$f":"Valor_Inicial_UMP","v":100},{"$f":"IF(AND(D10<>0,D13=0),ROW(D12),0)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"B9+1","v":2020}]
[null,"Saldo",0,{"$f":"IF(ROW(D13) - 1 = ROW(Inicio_FC),IF(Mes_Inicio_Serie>D$6,\"\",IF(Mes_Inicio_Serie=D$6,$E$2*(1+Taxa_PP3_Mensal),(C13-C14)*(1+Taxa_PP3_Mensal))),IF(MOD(D$6,12)=1,($O10-$O11)*(1+Taxa_PP3_Mensal),(C13-C14)*(1+Taxa_PP3_Mensal)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Benefício",0,{"$f":"IF(ROW(D14) - 2 = ROW(Inicio_FC),IF(D$6<Mes_Inicio_Serie,\"\",IF(MOD(D$6,12)=1,$O11,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),$I13/$Q14,Percentual_Reserva*$I13),IF(OR(Modalidade=1,Modalidade=2),IF(Mes_Inicio_Serie<>6,$H14,$I$4),Percentual_Reserva*$I13)),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>11,2*$M14,2*$I$4),IF(Mes_Inicio_Serie<>11,$M14,$I$4)),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>12,$N14/2,$I$4),IF(Mes_Inicio_Serie<>12,$N14,$I$4)),IF(D$6=Mes_Inicio_Serie,$I$4,C14)))))),IF(D13=0,0,IF(C13<2*C14,D13,IF(MOD(D$6,12)=1,$O11,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),IF($I13/$Q14>=$R14,$I13/$Q14,D13),IF(Percentual_Reserva*$I13>=$R14,Percentual_Reserva*$I13,D13)),IF(OR(Modalidade=1,Modalidade=2),$H14,IF(Percentual_Reserva*$I13>=$R14,Percentual_Reserva*$I13,D13))),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",2*$M14,$M14),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",$N14/2,$N14),C14)))))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AND(D13<>0,D14<>0),R14,\"\")","v":{"$error":"#VALUE!"}},225.72811020762791,{"$f":"R11*(1 + Taxa_Composta_Anual_PP3)","v":109.21762500000001},{"$f":"IF(AND(D13<>0,D16=0),ROW(D15),0)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"B12+1","v":2021}]
[null,"Saldo",0,{"$f":"IF(ROW(D16) - 1 = ROW(Inicio_FC),IF(Mes_Inicio_Serie>D$6,\"\",IF(Mes_Inicio_Serie=D$6,$E$2*(1+Taxa_PP3_Mensal),(C16-C17)*(1+Taxa_PP3_Mensal))),IF(MOD(D$6,12)=1,($O13-$O14)*(1+Taxa_PP3_Mensal),(C16-C17)*(1+Taxa_PP3_Mensal)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Benefício",0,{"$f":"IF(ROW(D17) - 2 = ROW(Inicio_FC),IF(D$6<Mes_Inicio_Serie,\"\",IF(MOD(D$6,12)=1,$O14,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),$I16/$Q17,Percentual_Reserva*$I16),IF(OR(Modalidade=1,Modalidade=2),IF(Mes_Inicio_Serie<>6,$H17,$I$4),Percentual_Reserva*$I16)),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>11,2*$M17,2*$I$4),IF(Mes_Inicio_Serie<>11,$M17,$I$4)),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>12,$N17/2,$I$4),IF(Mes_Inicio_Serie<>12,$N17,$I$4)),IF(D$6=Mes_Inicio_Serie,$I$4,C17)))))),IF(D16=0,0,IF(C16<2*C17,D16,IF(MOD(D$6,12)=1,$O14,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),IF($I16/$Q17>=$R17,$I16/$Q17,D16),IF(Percentual_Reserva*$I16>=$R17,Percentual_Reserva*$I16,D16)),IF(OR(Modalidade=1,Modalidade=2),$H17,IF(Percentual_Reserva*$I16>=$R17,Percentual_Reserva*$I16,D16))),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",2*$M17,$M17),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",$N17/2,$N17),C17)))))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AND(D16<>0,D17<>0),R17,\"\")","v":{"$error":"#VALUE!"}},224.31080758705292,{"$f":"R14*(1 + Taxa_Composta_Anual_PP3)","v":119.28489610640626},{"$f":"IF(AND(D16<>0,D19=0),ROW(D18),0)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"B15+1","v":2022}]
[null,"Saldo",0,{"$f":"IF(ROW(D19) - 1 = ROW(Inicio_FC),IF(Mes_Inicio_Serie>D$6,\"\",IF(Mes_Inicio_Serie=D$6,$E$2*(1+Taxa_PP3_Mensal),(C19-C20)*(1+Taxa_PP3_Mensal))),IF(MOD(D$6,12)=1,($O16-$O17)*(1+Taxa_PP3_Mensal),(C19-C20)*(1+Taxa_PP3_Mensal)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Benefício",0,{"$f":"IF(ROW(D20) - 2 = ROW(Inicio_FC),IF(D$6<Mes_Inicio_Serie,\"\",IF(MOD(D$6,12)=1,$O17,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),$I19/$Q20,Percentual_Reserva*$I19),IF(OR(Modalidade=1,Modalidade=2),IF(Mes_Inicio_Serie<>6,$H20,$I$4),Percentual_Reserva*$I19)),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>11,2*$M20,2*$I$4),IF(Mes_Inicio_Serie<>11,$M20,$I$4)),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>12,$N20/2,$I$4),IF(Mes_Inicio_Serie<>12,$N20,$I$4)),IF(D$6=Mes_Inicio_Serie,$I$4,C20)))))),IF(D19=0,0,IF(C19<2*C20,D19,IF(MOD(D$6,12)=1,$O17,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),IF($I19/$Q20>=$R20,$I19/$Q20,D19),IF(Percentual_Reserva*$I19>=$R20,Percentual_Reserva*$I19,D19)),IF(OR(Modalidade=1,Modalidade=2),$H20,IF(Percentual_Reserva*$I19>=$R20,Percentual_Reserva*$I19,D19))),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",2*$M20,$M20),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",$N20/2,$N20),C20)))))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AND(D19<>0,D20<>0),R20,\"\")","v":{"$error":"#VALUE!"}},222.81881311837353,{"$f":"R17*(1 + Taxa_Composta_Anual_PP3)","v":130.28013051113442},{"$f":"IF(AND(D19<>0,D22=0),ROW(D21),0)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"B18+1","v":2023}]
[null,"Saldo",0,{"$f":"IF(ROW(D22) - 1 = ROW(Inicio_FC),IF(Mes_Inicio_Serie>D$6,\"\",IF(Mes_Inicio_Serie=D$6,$E$2*(1+Taxa_PP3_Mensal),(C22-C23)*(1+Taxa_PP3_Mensal))),IF(MOD(D$6,12)=1,($O19-$O20)*(1+Taxa_PP3_Mensal),(C22-C23)*(1+Taxa_PP3_Mensal)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Benefício",0,{"$f":"IF(ROW(D23) - 2 = ROW(Inicio_FC),IF(D$6<Mes_Inicio_Serie,\"\",IF(MOD(D$6,12)=1,$O20,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),$I22/$Q23,Percentual_Reserva*$I22),IF(OR(Modalidade=1,Modalidade=2),IF(Mes_Inicio_Serie<>6,$H23,$I$4),Percentual_Reserva*$I22)),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>11,2*$M23,2*$I$4),IF(Mes_Inicio_Serie<>11,$M23,$I$4)),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>12,$N23/2,$I$4),IF(Mes_Inicio_Serie<>12,$N23,$I$4)),IF(D$6=Mes_Inicio_Serie,$I$4,C23)))))),IF(D22=0,0,IF(C22<2*C23,D22,IF(MOD(D$6,12)=1,$O20,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),IF($I22/$Q23>=$R23,$I22/$Q23,D22),IF(Percentual_Reserva*$I22>=$R23,Percentual_Reserva*$I22,D22)),IF(OR(Modalidade=1,Modalidade=2),$H23,IF(Percentual_Reserva*$I22>=$R23,Percentual_Reserva*$I22,D22))),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",2*$M23,$M23),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",$N23/2,$N23),C23)))))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AND(D22<>0,D23<>0),R23,\"\")","v":{"$error":"#VALUE!"}},221.24819054119482,{"$f":"R20*(1 + Taxa_Composta_Anual_PP3)","v":142.28886439116138},{"$f":"IF(AND(D22<>0,D25=0),ROW(D24),0)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"B21+1","v":2024}]
[null,"Saldo",0,{"$f":"IF(ROW(D25) - 1 = ROW(Inicio_FC),IF(Mes_Inicio_Serie>D$6,\"\",IF(Mes_Inicio_Serie=D$6,$E$2*(1+Taxa_PP3_Mensal),(C25-C26)*(1+Taxa_PP3_Mensal))),IF(MOD(D$6,12)=1,($O22-$O23)*(1+Taxa_PP3_Mensal),(C25-C26)*(1+Taxa_PP3_Mensal)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Benefício",0,{"$f":"IF(ROW(D26) - 2 = ROW(Inicio_FC),IF(D$6<Mes_Inicio_Serie,\"\",IF(MOD(D$6,12)=1,$O23,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),$I25/$Q26,Percentual_Reserva*$I25),IF(OR(Modalidade=1,Modalidade=2),IF(Mes_Inicio_Serie<>6,$H26,$I$4),Percentual_Reserva*$I25)),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>11,2*$M26,2*$I$4),IF(Mes_Inicio_Serie<>11,$M26,$I$4)),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>12,$N26/2,$I$4),IF(Mes_Inicio_Serie<>12,$N26,$I$4)),IF(D$6=Mes_Inicio_Serie,$I$4,C26)))))),IF(D25=0,0,IF(C25<2*C26,D25,IF(MOD(D$6,12)=1,$O23,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),IF($I25/$Q26>=$R26,$I25/$Q26,D25),IF(Percentual_Reserva*$I25>=$R26,Percentual_Reserva*$I25,D25)),IF(OR(Modalidade=1,Modalidade=2),$H26,IF(Percentual_Reserva*$I25>=$R26,Percentual_Reserva*$I25,D25))),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",2*$M26,$M26),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",$N26/2,$N26),C26)))))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AND(D25<>0,D26<>0),R26,\"\")","v":{"$error":"#VALUE!"}},219.59479615419875,{"$f":"R23*(1 + Taxa_Composta_Anual_PP3)","v":155.40451832749719},{"$f":"IF(AND(D25<>0,D28=0),ROW(D27),0)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"B24+1","v":2025}]
[null,"Saldo",0,{"$f":"IF(ROW(D28) - 1 = ROW(Inicio_FC),IF(Mes_Inicio_Serie>D$6,\"\",IF(Mes_Inicio_Serie=D$6,$E$2*(1+Taxa_PP3_Mensal),(C28-C29)*(1+Taxa_PP3_Mensal))),IF(MOD(D$6,12)=1,($O25-$O26)*(1+Taxa_PP3_Mensal),(C28-C29)*(1+Taxa_PP3_Mensal)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Benefício",0,{"$f":"IF(ROW(D29) - 2 = ROW(Inicio_FC),IF(D$6<Mes_Inicio_Serie,\"\",IF(MOD(D$6,12)=1,$O26,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),$I28/$Q29,Percentual_Reserva*$I28),IF(OR(Modalidade=1,Modalidade=2),IF(Mes_Inicio_Serie<>6,$H29,$I$4),Percentual_Reserva*$I28)),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>11,2*$M29,2*$I$4),IF(Mes_Inicio_Serie<>11,$M29,$I$4)),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>12,$N29/2,$I$4),IF(Mes_Inicio_Serie<>12,$N29,$I$4)),IF(D$6=Mes_Inicio_Serie,$I$4,C29)))))),IF(D28=0,0,IF(C28<2*C29,D28,IF(MOD(D$6,12)=1,$O26,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),IF($I28/$Q29>=$R29,$I28/$Q29,D28),IF(Percentual_Reserva*$I28>=$R29,Percentual_Reserva*$I28,D28)),IF(OR(Modalidade=1,Modalidade=2),$H29,IF(Percentual_Reserva*$I28>=$R29,Percentual_Reserva*$I28,D28))),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",2*$M29,$M29),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",$N29/2,$N29),C29)))))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AND(D28<>0,D29<>0),R29,\"\")","v":{"$error":"#VALUE!"}},217.85426788300805,{"$f":"R26*(1 + Taxa_Composta_Anual_PP3)","v":169.72912405998215},{"$f":"IF(AND(D28<>0,D31=0),ROW(D30),0)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"B27+1","v":2026}]
[null,"Saldo",0,{"$f":"IF(ROW(D31) - 1 = ROW(Inicio_FC),IF(Mes_Inicio_Serie>D$6,\"\",IF(Mes_Inicio_Serie=D$6,$E$2*(1+Taxa_PP3_Mensal),(C31-C32)*(1+Taxa_PP3_Mensal))),IF(MOD(D$6,12)=1,($O28-$O29)*(1+Taxa_PP3_Mensal),(C31-C32)*(1+Taxa_PP3_Mensal)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Benefício",0,{"$f":"IF(ROW(D32) - 2 = ROW(Inicio_FC),IF(D$6<Mes_Inicio_Serie,\"\",IF(MOD(D$6,12)=1,$O29,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),$I31/$Q32,Percentual_Reserva*$I31),IF(OR(Modalidade=1,Modalidade=2),IF(Mes_Inicio_Serie<>6,$H32,$I$4),Percentual_Reserva*$I31)),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>11,2*$M32,2*$I$4),IF(Mes_Inicio_Serie<>11,$M32,$I$4)),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>12,$N32/2,$I$4),IF(Mes_Inicio_Serie<>12,$N32,$I$4)),IF(D$6=Mes_Inicio_Serie,$I$4,C32)))))),IF(D31=0,0,IF(C31<2*C32,D31,IF(MOD(D$6,12)=1,$O29,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),IF($I31/$Q32>=$R32,$I31/$Q32,D31),IF(Percentual_Reserva*$I31>=$R32,Percentual_Reserva*$I31,D31)),IF(OR(Modalidade=1,Modalidade=2),$H32,IF(Percentual_Reserva*$I31>=$R32,Percentual_Reserva*$I31,D31))),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",2*$M32,$M32),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",$N32/2,$N32),C32)))))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AND(D31<>0,D32<>0),R32,\"\")","v":{"$error":"#VALUE!"}},216.02201377192551,{"$f":"R29*(1 + Taxa_Composta_Anual_PP3)","v":185.37411823161611},{"$f":"IF(AND(D31<>0,D34=0),ROW(D33),0)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"B30+1","v":2027}]
[null,"Saldo",0,{"$f":"IF(ROW(D34) - 1 = ROW(Inicio_FC),IF(Mes_Inicio_Serie>D$6,\"\",IF(Mes_Inicio_Serie=D$6,$E$2*(1+Taxa_PP3_Mensal),(C34-C35)*(1+Taxa_PP3_Mensal))),IF(MOD(D$6,12)=1,($O31-$O32)*(1+Taxa_PP3_Mensal),(C34-C35)*(1+Taxa_PP3_Mensal)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Benefício",0,{"$f":"IF(ROW(D35) - 2 = ROW(Inicio_FC),IF(D$6<Mes_Inicio_Serie,\"\",IF(MOD(D$6,12)=1,$O32,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),$I34/$Q35,Percentual_Reserva*$I34),IF(OR(Modalidade=1,Modalidade=2),IF(Mes_Inicio_Serie<>6,$H35,$I$4),Percentual_Reserva*$I34)),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>11,2*$M35,2*$I$4),IF(Mes_Inicio_Serie<>11,$M35,$I$4)),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>12,$N35/2,$I$4),IF(Mes_Inicio_Serie<>12,$N35,$I$4)),IF(D$6=Mes_Inicio_Serie,$I$4,C35)))))),IF(D34=0,0,IF(C34<2*C35,D34,IF(MOD(D$6,12)=1,$O32,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),IF($I34/$Q35>=$R35,$I34/$Q35,D34),IF(Percentual_Reserva*$I34>=$R35,Percentual_Reserva*$I34,D34)),IF(OR(Modalidade=1,Modalidade=2),$H35,IF(Percentual_Reserva*$I34>=$R35,Percentual_Reserva*$I34,D34))),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",2*$M35,$M35),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",$N35/2,$N35),C35)))))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AND(D34<>0,D35<>0),R35,\"\")","v":{"$error":"#VALUE!"}},214.09319986918891,{"$f":"R32*(1 + Taxa_Composta_Anual_PP3)","v":202.46120929726314},{"$f":"IF(AND(D34<>0,D37=0),ROW(D36),0)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"B33+1","v":2028}]
[null,"Saldo",0,{"$f":"IF(ROW(D37) - 1 = ROW(Inicio_FC),IF(Mes_Inicio_Serie>D$6,\"\",IF(Mes_Inicio_Serie=D$6,$E$2*(1+Taxa_PP3_Mensal),(C37-C38)*(1+Taxa_PP3_Mensal))),IF(MOD(D$6,12)=1,($O34-$O35)*(1+Taxa_PP3_Mensal),(C37-C38)*(1+Taxa_PP3_Mensal)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Benefício",0,{"$f":"IF(ROW(D38) - 2 = ROW(Inicio_FC),IF(D$6<Mes_Inicio_Serie,\"\",IF(MOD(D$6,12)=1,$O35,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),$I37/$Q38,Percentual_Reserva*$I37),IF(OR(Modalidade=1,Modalidade=2),IF(Mes_Inicio_Serie<>6,$H38,$I$4),Percentual_Reserva*$I37)),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>11,2*$M38,2*$I$4),IF(Mes_Inicio_Serie<>11,$M38,$I$4)),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>12,$N38/2,$I$4),IF(Mes_Inicio_Serie<>12,$N38,$I$4)),IF(D$6=Mes_Inicio_Serie,$I$4,C38)))))),IF(D37=0,0,IF(C37<2*C38,D37,IF(MOD(D$6,12)=1,$O35,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),IF($I37/$Q38>=$R38,$I37/$Q38,D37),IF(Percentual_Reserva*$I37>=$R38,Percentual_Reserva*$I37,D37)),IF(OR(Modalidade=1,Modalidade=2),$H38,IF(Percentual_Reserva*$I37>=$R38,Percentual_Reserva*$I37,D37))),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",2*$M38,$M38),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",$N38/2,$N38),C38)))))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AND(D37<>0,D38<>0),R38,\"\")","v":{"$error":"#VALUE!"}},212.06273747377818,{"$f":"R35*(1 + Taxa_Composta_Anual_PP3)","v":221.12332434075},{"$f":"IF(AND(D37<>0,D40=0),ROW(D39),0)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"B36+1","v":2029}]
[null,"Saldo",0,{"$f":"IF(ROW(D40) - 1 = ROW(Inicio_FC),IF(Mes_Inicio_Serie>D$6,\"\",IF(Mes_Inicio_Serie=D$6,$E$2*(1+Taxa_PP3_Mensal),(C40-C41)*(1+Taxa_PP3_Mensal))),IF(MOD(D$6,12)=1,($O37-$O38)*(1+Taxa_PP3_Mensal),(C40-C41)*(1+Taxa_PP3_Mensal)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Benefício",0,{"$f":"IF(ROW(D41) - 2 = ROW(Inicio_FC),IF(D$6<Mes_Inicio_Serie,\"\",IF(MOD(D$6,12)=1,$O38,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),$I40/$Q41,Percentual_Reserva*$I40),IF(OR(Modalidade=1,Modalidade=2),IF(Mes_Inicio_Serie<>6,$H41,$I$4),Percentual_Reserva*$I40)),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>11,2*$M41,2*$I$4),IF(Mes_Inicio_Serie<>11,$M41,$I$4)),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>12,$N41/2,$I$4),IF(Mes_Inicio_Serie<>12,$N41,$I$4)),IF(D$6=Mes_Inicio_Serie,$I$4,C41)))))),IF(D40=0,0,IF(C40<2*C41,D40,IF(MOD(D$6,12)=1,$O38,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),IF($I40/$Q41>=$R41,$I40/$Q41,D40),IF(Percentual_Reserva*$I40>=$R41,Percentual_Reserva*$I40,D40)),IF(OR(Modalidade=1,Modalidade=2),$H41,IF(Percentual_Reserva*$I40>=$R41,Percentual_Reserva*$I40,D40))),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",2*$M41,$M41),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",$N41/2,$N41),C41)))))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AND(D40<>0,D41<>0),R41,\"\")","v":{"$error":"#VALUE!"}},209.9252697101293,{"$f":"R38*(1 + Taxa_Composta_Anual_PP3)","v":241.50564316601407},{"$f":"IF(AND(D40<>0,D43=0),ROW(D42),0)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"B39+1","v":2030}]
[null,"Saldo",0,{"$f":"IF(ROW(D43) - 1 = ROW(Inicio_FC),IF(Mes_Inicio_Serie>D$6,\"\",IF(Mes_Inicio_Serie=D$6,$E$2*(1+Taxa_PP3_Mensal),(C43-C44)*(1+Taxa_PP3_Mensal))),IF(MOD(D$6,12)=1,($O40-$O41)*(1+Taxa_PP3_Mensal),(C43-C44)*(1+Taxa_PP3_Mensal)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Benefício",0,{"$f":"IF(ROW(D44) - 2 = ROW(Inicio_FC),IF(D$6<Mes_Inicio_Serie,\"\",IF(MOD(D$6,12)=1,$O41,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),$I43/$Q44,Percentual_Reserva*$I43),IF(OR(Modalidade=1,Modalidade=2),IF(Mes_Inicio_Serie<>6,$H44,$I$4),Percentual_Reserva*$I43)),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>11,2*$M44,2*$I$4),IF(Mes_Inicio_Serie<>11,$M44,$I$4)),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>12,$N44/2,$I$4),IF(Mes_Inicio_Serie<>12,$N44,$I$4)),IF(D$6=Mes_Inicio_Serie,$I$4,C44)))))),IF(D43=0,0,IF(C43<2*C44,D43,IF(MOD(D$6,12)=1,$O41,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),IF($I43/$Q44>=$R44,$I43/$Q44,D43),IF(Percentual_Reserva*$I43>=$R44,Percentual_Reserva*$I43,D43)),IF(OR(Modalidade=1,Modalidade=2),$H44,IF(Percentual_Reserva*$I43>=$R44,Percentual_Reserva*$I43,D43))),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",2*$M44,$M44),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",$N44/2,$N44),C44)))))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AND(D43<>0,D44<>0),R44,\"\")","v":{"$error":"#VALUE!"}},207.67515739533616,{"$f":"R41*(1 + Taxa_Composta_Anual_PP3)","v":263.76672770689538},{"$f":"IF(AND(D43<>0,D46=0),ROW(D45),0)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"B42+1","v":2031}]
[null,"Saldo",0,{"$f":"IF(ROW(D46) - 1 = ROW(Inicio_FC),IF(Mes_Inicio_Serie>D$6,\"\",IF(Mes_Inicio_Serie=D$6,$E$2*(1+Taxa_PP3_Mensal),(C46-C47)*(1+Taxa_PP3_Mensal))),IF(MOD(D$6,12)=1,($O43-$O44)*(1+Taxa_PP3_Mensal),(C46-C47)*(1+Taxa_PP3_Mensal)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Benefício",0,{"$f":"IF(ROW(D47) - 2 = ROW(Inicio_FC),IF(D$6<Mes_Inicio_Serie,\"\",IF(MOD(D$6,12)=1,$O44,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),$I46/$Q47,Percentual_Reserva*$I46),IF(OR(Modalidade=1,Modalidade=2),IF(Mes_Inicio_Serie<>6,$H47,$I$4),Percentual_Reserva*$I46)),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>11,2*$M47,2*$I$4),IF(Mes_Inicio_Serie<>11,$M47,$I$4)),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>12,$N47/2,$I$4),IF(Mes_Inicio_Serie<>12,$N47,$I$4)),IF(D$6=Mes_Inicio_Serie,$I$4,C47)))))),IF(D46=0,0,IF(C46<2*C47,D46,IF(MOD(D$6,12)=1,$O44,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),IF($I46/$Q47>=$R47,$I46/$Q47,D46),IF(Percentual_Reserva*$I46>=$R47,Percentual_Reserva*$I46,D46)),IF(OR(Modalidade=1,Modalidade=2),$H47,IF(Percentual_Reserva*$I46>=$R47,Percentual_Reserva*$I46,D46))),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",2*$M47,$M47),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",$N47/2,$N47),C47)))))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AND(D46<>0,D47<>0),R47,\"\")","v":{"$error":"#VALUE!"}},205.30646416155344,{"$f":"R44*(1 + Taxa_Composta_Anual_PP3)","v":288.07975554168809},{"$f":"IF(AND(D46<>0,D49=0),ROW(D48),0)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"B45+1","v":2032}]
[null,"Saldo",0,{"$f":"IF(ROW(D49) - 1 = ROW(Inicio_FC),IF(Mes_Inicio_Serie>D$6,\"\",IF(Mes_Inicio_Serie=D$6,$E$2*(1+Taxa_PP3_Mensal),(C49-C50)*(1+Taxa_PP3_Mensal))),IF(MOD(D$6,12)=1,($O46-$O47)*(1+Taxa_PP3_Mensal),(C49-C50)*(1+Taxa_PP3_Mensal)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Benefício",0,{"$f":"IF(ROW(D50) - 2 = ROW(Inicio_FC),IF(D$6<Mes_Inicio_Serie,\"\",IF(MOD(D$6,12)=1,$O47,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),$I49/$Q50,Percentual_Reserva*$I49),IF(OR(Modalidade=1,Modalidade=2),IF(Mes_Inicio_Serie<>6,$H50,$I$4),Percentual_Reserva*$I49)),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>11,2*$M50,2*$I$4),IF(Mes_Inicio_Serie<>11,$M50,$I$4)),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>12,$N50/2,$I$4),IF(Mes_Inicio_Serie<>12,$N50,$I$4)),IF(D$6=Mes_Inicio_Serie,$I$4,C50)))))),IF(D49=0,0,IF(C49<2*C50,D49,IF(MOD(D$6,12)=1,$O47,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),IF($I49/$Q50>=$R50,$I49/$Q50,D49),IF(Percentual_Reserva*$I49>=$R50,Percentual_Reserva*$I49,D49)),IF(OR(Modalidade=1,Modalidade=2),$H50,IF(Percentual_Reserva*$I49>=$R50,Percentual_Reserva*$I49,D49))),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",2*$M50,$M50),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",$N50/2,$N50),C50)))))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AND(D49<>0,D50<>0),R50,\"\")","v":{"$error":"#VALUE!"}},202.81294079435031,{"$f":"R47*(1 + Taxa_Composta_Anual_PP3)","v":314.63386710843764},{"$f":"IF(AND(D49<>0,D52=0),ROW(D51),0)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"B48+1","v":2033}]
[null,"Saldo",0,{"$f":"IF(ROW(D52) - 1 = ROW(Inicio_FC),IF(Mes_Inicio_Serie>D$6,\"\",IF(Mes_Inicio_Serie=D$6,$E$2*(1+Taxa_PP3_Mensal),(C52-C53)*(1+Taxa_PP3_Mensal))),IF(MOD(D$6,12)=1,($O49-$O50)*(1+Taxa_PP3_Mensal),(C52-C53)*(1+Taxa_PP3_Mensal)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Benefício",0,{"$f":"IF(ROW(D53) - 2 = ROW(Inicio_FC),IF(D$6<Mes_Inicio_Serie,\"\",IF(MOD(D$6,12)=1,$O50,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),$I52/$Q53,Percentual_Reserva*$I52),IF(OR(Modalidade=1,Modalidade=2),IF(Mes_Inicio_Serie<>6,$H53,$I$4),Percentual_Reserva*$I52)),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>11,2*$M53,2*$I$4),IF(Mes_Inicio_Serie<>11,$M53,$I$4)),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>12,$N53/2,$I$4),IF(Mes_Inicio_Serie<>12,$N53,$I$4)),IF(D$6=Mes_Inicio_Serie,$I$4,C53)))))),IF(D52=0,0,IF(C52<2*C53,D52,IF(MOD(D$6,12)=1,$O50,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),IF($I52/$Q53>=$R53,$I52/$Q53,D52),IF(Percentual_Reserva*$I52>=$R53,Percentual_Reserva*$I52,D52)),IF(OR(Modalidade=1,Modalidade=2),$H53,IF(Percentual_Reserva*$I52>=$R53,Percentual_Reserva*$I52,D52))),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",2*$M53,$M53),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",$N53/2,$N53),C53)))))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AND(D52<>0,D53<>0),R53,\"\")","v":{"$error":"#VALUE!"}},200.18800874569561,{"$f":"R50*(1 + Taxa_Composta_Anual_PP3)","v":343.6356371014918},{"$f":"IF(AND(D52<>0,D55=0),ROW(D54),0)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"B51+1","v":2034}]
[null,"Saldo",0,{"$f":"IF(ROW(D55) - 1 = ROW(Inicio_FC),IF(Mes_Inicio_Serie>D$6,\"\",IF(Mes_Inicio_Serie=D$6,$E$2*(1+Taxa_PP3_Mensal),(C55-C56)*(1+Taxa_PP3_Mensal))),IF(MOD(D$6,12)=1,($O52-$O53)*(1+Taxa_PP3_Mensal),(C55-C56)*(1+Taxa_PP3_Mensal)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Benefício",0,{"$f":"IF(ROW(D56) - 2 = ROW(Inicio_FC),IF(D$6<Mes_Inicio_Serie,\"\",IF(MOD(D$6,12)=1,$O53,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),$I55/$Q56,Percentual_Reserva*$I55),IF(OR(Modalidade=1,Modalidade=2),IF(Mes_Inicio_Serie<>6,$H56,$I$4),Percentual_Reserva*$I55)),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>11,2*$M56,2*$I$4),IF(Mes_Inicio_Serie<>11,$M56,$I$4)),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>12,$N56/2,$I$4),IF(Mes_Inicio_Serie<>12,$N56,$I$4)),IF(D$6=Mes_Inicio_Serie,$I$4,C56)))))),IF(D55=0,0,IF(C55<2*C56,D55,IF(MOD(D$6,12)=1,$O53,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),IF($I55/$Q56>=$R56,$I55/$Q56,D55),IF(Percentual_Reserva*$I55>=$R56,Percentual_Reserva*$I55,D55)),IF(OR(Modalidade=1,Modalidade=2),$H56,IF(Percentual_Reserva*$I55>=$R56,Percentual_Reserva*$I55,D55))),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",2*$M56,$M56),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",$N56/2,$N56),C56)))))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AND(D55<>0,D56<>0),R56,\"\")","v":{"$error":"#VALUE!"}},197.42474277807679,{"$f":"R53*(1 + Taxa_Composta_Anual_PP3)","v":375.31068149586821},{"$f":"IF(AND(D55<>0,D58=0),ROW(D57),0)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"B54+1","v":2035}]
[null,"Saldo",0,{"$f":"IF(ROW(D58) - 1 = ROW(Inicio_FC),IF(Mes_Inicio_Serie>D$6,\"\",IF(Mes_Inicio_Serie=D$6,$E$2*(1+Taxa_PP3_Mensal),(C58-C59)*(1+Taxa_PP3_Mensal))),IF(MOD(D$6,12)=1,($O55-$O56)*(1+Taxa_PP3_Mensal),(C58-C59)*(1+Taxa_PP3_Mensal)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Benefício",0,{"$f":"IF(ROW(D59) - 2 = ROW(Inicio_FC),IF(D$6<Mes_Inicio_Serie,\"\",IF(MOD(D$6,12)=1,$O56,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),$I58/$Q59,Percentual_Reserva*$I58),IF(OR(Modalidade=1,Modalidade=2),IF(Mes_Inicio_Serie<>6,$H59,$I$4),Percentual_Reserva*$I58)),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>11,2*$M59,2*$I$4),IF(Mes_Inicio_Serie<>11,$M59,$I$4)),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>12,$N59/2,$I$4),IF(Mes_Inicio_Serie<>12,$N59,$I$4)),IF(D$6=Mes_Inicio_Serie,$I$4,C59)))))),IF(D58=0,0,IF(C58<2*C59,D58,IF(MOD(D$6,12)=1,$O56,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),IF($I58/$Q59>=$R59,$I58/$Q59,D58),IF(Percentual_Reserva*$I58>=$R59,Percentual_Reserva*$I58,D58)),IF(OR(Modalidade=1,Modalidade=2),$H59,IF(Percentual_Reserva*$I58>=$R59,Percentual_Reserva*$I58,D58))),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",2*$M59,$M59),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",$N59/2,$N59),C59)))))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AND(D58<>0,D59<>0),R59,\"\")","v":{"$error":"#VALUE!"}},194.51585269396446,{"$f":"R56*(1 + Taxa_Composta_Anual_PP3)","v":409.90541270110174},{"$f":"IF(AND(D58<>0,D61=0),ROW(D60),0)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"B57+1","v":2036}]
[null,"Saldo",0,{"$f":"IF(ROW(D61) - 1 = ROW(Inicio_FC),IF(Mes_Inicio_Serie>D$6,\"\",IF(Mes_Inicio_Serie=D$6,$E$2*(1+Taxa_PP3_Mensal),(C61-C62)*(1+Taxa_PP3_Mensal))),IF(MOD(D$6,12)=1,($O58-$O59)*(1+Taxa_PP3_Mensal),(C61-C62)*(1+Taxa_PP3_Mensal)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Benefício",0,{"$f":"IF(ROW(D62) - 2 = ROW(Inicio_FC),IF(D$6<Mes_Inicio_Serie,\"\",IF(MOD(D$6,12)=1,$O59,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),$I61/$Q62,Percentual_Reserva*$I61),IF(OR(Modalidade=1,Modalidade=2),IF(Mes_Inicio_Serie<>6,$H62,$I$4),Percentual_Reserva*$I61)),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>11,2*$M62,2*$I$4),IF(Mes_Inicio_Serie<>11,$M62,$I$4)),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>12,$N62/2,$I$4),IF(Mes_Inicio_Serie<>12,$N62,$I$4)),IF(D$6=Mes_Inicio_Serie,$I$4,C62)))))),IF(D61=0,0,IF(C61<2*C62,D61,IF(MOD(D$6,12)=1,$O59,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),IF($I61/$Q62>=$R62,$I61/$Q62,D61),IF(Percentual_Reserva*$I61>=$R62,Percentual_Reserva*$I61,D61)),IF(OR(Modalidade=1,Modalidade=2),$H62,IF(Percentual_Reserva*$I61>=$R62,Percentual_Reserva*$I61,D61))),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",2*$M62,$M62),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",$N62/2,$N62),C62)))))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AND(D61<>0,D62<>0),R62,\"\")","v":{"$error":"#VALUE!"}},191.45366410241942,{"$f":"R59*(1 + Taxa_Composta_Anual_PP3)","v":447.68895649859172},{"$f":"IF(AND(D61<>0,D64=0),ROW(D63),0)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"B60+1","v":2037}]
[null,"Saldo",0,{"$f":"IF(ROW(D64) - 1 = ROW(Inicio_FC),IF(Mes_Inicio_Serie>D$6,\"\",IF(Mes_Inicio_Serie=D$6,$E$2*(1+Taxa_PP3_Mensal),(C64-C65)*(1+Taxa_PP3_Mensal))),IF(MOD(D$6,12)=1,($O61-$O62)*(1+Taxa_PP3_Mensal),(C64-C65)*(1+Taxa_PP3_Mensal)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Benefício",0,{"$f":"IF(ROW(D65) - 2 = ROW(Inicio_FC),IF(D$6<Mes_Inicio_Serie,\"\",IF(MOD(D$6,12)=1,$O62,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),$I64/$Q65,Percentual_Reserva*$I64),IF(OR(Modalidade=1,Modalidade=2),IF(Mes_Inicio_Serie<>6,$H65,$I$4),Percentual_Reserva*$I64)),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>11,2*$M65,2*$I$4),IF(Mes_Inicio_Serie<>11,$M65,$I$4)),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>12,$N65/2,$I$4),IF(Mes_Inicio_Serie<>12,$N65,$I$4)),IF(D$6=Mes_Inicio_Serie,$I$4,C65)))))),IF(D64=0,0,IF(C64<2*C65,D64,IF(MOD(D$6,12)=1,$O62,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),IF($I64/$Q65>=$R65,$I64/$Q65,D64),IF(Percentual_Reserva*$I64>=$R65,Percentual_Reserva*$I64,D64)),IF(OR(Modalidade=1,Modalidade=2),$H65,IF(Percentual_Reserva*$I64>=$R65,Percentual_Reserva*$I64,D64))),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",2*$M65,$M65),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",$N65/2,$N65),C65)))))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AND(D64<>0,D65<>0),R65,\"\")","v":{"$error":"#VALUE!"}},188.23009817209993,{"$f":"R62*(1 + Taxa_Composta_Anual_PP3)","v":488.95524567504509},{"$f":"IF(AND(D64<>0,D67=0),ROW(D66),0)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"B63+1","v":2038}]
[null,"Saldo",0,{"$f":"IF(ROW(D67) - 1 = ROW(Inicio_FC),IF(Mes_Inicio_Serie>D$6,\"\",IF(Mes_Inicio_Serie=D$6,$E$2*(1+Taxa_PP3_Mensal),(C67-C68)*(1+Taxa_PP3_Mensal))),IF(MOD(D$6,12)=1,($O64-$O65)*(1+Taxa_PP3_Mensal),(C67-C68)*(1+Taxa_PP3_Mensal)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Benefício",0,{"$f":"IF(ROW(D68) - 2 = ROW(Inicio_FC),IF(D$6<Mes_Inicio_Serie,\"\",IF(MOD(D$6,12)=1,$O65,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),$I67/$Q68,Percentual_Reserva*$I67),IF(OR(Modalidade=1,Modalidade=2),IF(Mes_Inicio_Serie<>6,$H68,$I$4),Percentual_Reserva*$I67)),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>11,2*$M68,2*$I$4),IF(Mes_Inicio_Serie<>11,$M68,$I$4)),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>12,$N68/2,$I$4),IF(Mes_Inicio_Serie<>12,$N68,$I$4)),IF(D$6=Mes_Inicio_Serie,$I$4,C68)))))),IF(D67=0,0,IF(C67<2*C68,D67,IF(MOD(D$6,12)=1,$O65,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),IF($I67/$Q68>=$R68,$I67/$Q68,D67),IF(Percentual_Reserva*$I67>=$R68,Percentual_Reserva*$I67,D67)),IF(OR(Modalidade=1,Modalidade=2),$H68,IF(Percentual_Reserva*$I67>=$R68,Percentual_Reserva*$I67,D67))),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",2*$M68,$M68),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",$N68/2,$N68),C68)))))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AND(D67<>0,D68<>0),R68,\"\")","v":{"$error":"#VALUE!"}},184.83665031725266,{"$f":"R65*(1 + Taxa_Composta_Anual_PP3)","v":534.02530663919947},{"$f":"IF(AND(D67<>0,D70=0),ROW(D69),0)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"B66+1","v":2039}]
[null,"Saldo",0,{"$f":"IF(ROW(D70) - 1 = ROW(Inicio_FC),IF(Mes_Inicio_Serie>D$6,\"\",IF(Mes_Inicio_Serie=D$6,$E$2*(1+Taxa_PP3_Mensal),(C70-C71)*(1+Taxa_PP3_Mensal))),IF(MOD(D$6,12)=1,($O67-$O68)*(1+Taxa_PP3_Mensal),(C70-C71)*(1+Taxa_PP3_Mensal)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Benefício",0,{"$f":"IF(ROW(D71) - 2 = ROW(Inicio_FC),IF(D$6<Mes_Inicio_Serie,\"\",IF(MOD(D$6,12)=1,$O68,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),$I70/$Q71,Percentual_Reserva*$I70),IF(OR(Modalidade=1,Modalidade=2),IF(Mes_Inicio_Serie<>6,$H71,$I$4),Percentual_Reserva*$I70)),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>11,2*$M71,2*$I$4),IF(Mes_Inicio_Serie<>11,$M71,$I$4)),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>12,$N71/2,$I$4),IF(Mes_Inicio_Serie<>12,$N71,$I$4)),IF(D$6=Mes_Inicio_Serie,$I$4,C71)))))),IF(D70=0,0,IF(C70<2*C71,D70,IF(MOD(D$6,12)=1,$O68,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),IF($I70/$Q71>=$R71,$I70/$Q71,D70),IF(Percentual_Reserva*$I70>=$R71,Percentual_Reserva*$I70,D70)),IF(OR(Modalidade=1,Modalidade=2),$H71,IF(Percentual_Reserva*$I70>=$R71,Percentual_Reserva*$I70,D70))),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",2*$M71,$M71),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",$N71/2,$N71),C71)))))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AND(D70<>0,D71<>0),R71,\"\")","v":{"$error":"#VALUE!"}},181.26436776045492,{"$f":"R68*(1 + Taxa_Composta_Anual_PP3)","v":583.24975681030105},{"$f":"IF(AND(D70<>0,D73=0),ROW(D72),0)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"B69+1","v":2040}]
[null,"Saldo",0,{"$f":"IF(ROW(D73) - 1 = ROW(Inicio_FC),IF(Mes_Inicio_Serie>D$6,\"\",IF(Mes_Inicio_Serie=D$6,$E$2*(1+Taxa_PP3_Mensal),(C73-C74)*(1+Taxa_PP3_Mensal))),IF(MOD(D$6,12)=1,($O70-$O71)*(1+Taxa_PP3_Mensal),(C73-C74)*(1+Taxa_PP3_Mensal)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Benefício",0,{"$f":"IF(ROW(D74) - 2 = ROW(Inicio_FC),IF(D$6<Mes_Inicio_Serie,\"\",IF(MOD(D$6,12)=1,$O71,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),$I73/$Q74,Percentual_Reserva*$I73),IF(OR(Modalidade=1,Modalidade=2),IF(Mes_Inicio_Serie<>6,$H74,$I$4),Percentual_Reserva*$I73)),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>11,2*$M74,2*$I$4),IF(Mes_Inicio_Serie<>11,$M74,$I$4)),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>12,$N74/2,$I$4),IF(Mes_Inicio_Serie<>12,$N74,$I$4)),IF(D$6=Mes_Inicio_Serie,$I$4,C74)))))),IF(D73=0,0,IF(C73<2*C74,D73,IF(MOD(D$6,12)=1,$O71,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),IF($I73/$Q74>=$R74,$I73/$Q74,D73),IF(Percentual_Reserva*$I73>=$R74,Percentual_Reserva*$I73,D73)),IF(OR(Modalidade=1,Modalidade=2),$H74,IF(Percentual_Reserva*$I73>=$R74,Percentual_Reserva*$I73,D73))),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",2*$M74,$M74),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",$N74/2,$N74),C74)))))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AND(D73<>0,D74<>0),R74,\"\")","v":{"$error":"#VALUE!"}},177.50382591291395,{"$f":"R71*(1 + Taxa_Composta_Anual_PP3)","v":637.01153220648655},{"$f":"IF(AND(D73<>0,D76=0),ROW(D75),0)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"B72+1","v":2041}]
[null,"Saldo",0,{"$f":"IF(ROW(D76) - 1 = ROW(Inicio_FC),IF(Mes_Inicio_Serie>D$6,\"\",IF(Mes_Inicio_Serie=D$6,$E$2*(1+Taxa_PP3_Mensal),(C76-C77)*(1+Taxa_PP3_Mensal))),IF(MOD(D$6,12)=1,($O73-$O74)*(1+Taxa_PP3_Mensal),(C76-C77)*(1+Taxa_PP3_Mensal)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Benefício",0,{"$f":"IF(ROW(D77) - 2 = ROW(Inicio_FC),IF(D$6<Mes_Inicio_Serie,\"\",IF(MOD(D$6,12)=1,$O74,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),$I76/$Q77,Percentual_Reserva*$I76),IF(OR(Modalidade=1,Modalidade=2),IF(Mes_Inicio_Serie<>6,$H77,$I$4),Percentual_Reserva*$I76)),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>11,2*$M77,2*$I$4),IF(Mes_Inicio_Serie<>11,$M77,$I$4)),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>12,$N77/2,$I$4),IF(Mes_Inicio_Serie<>12,$N77,$I$4)),IF(D$6=Mes_Inicio_Serie,$I$4,C77)))))),IF(D76=0,0,IF(C76<2*C77,D76,IF(MOD(D$6,12)=1,$O74,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),IF($I76/$Q77>=$R77,$I76/$Q77,D76),IF(Percentual_Reserva*$I76>=$R77,Percentual_Reserva*$I76,D76)),IF(OR(Modalidade=1,Modalidade=2),$H77,IF(Percentual_Reserva*$I76>=$R77,Percentual_Reserva*$I76,D76))),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",2*$M77,$M77),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",$N77/2,$N77),C77)))))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AND(D76<>0,D77<>0),R77,\"\")","v":{"$error":"#VALUE!"}},173.54510351000758,{"$f":"R74*(1 + Taxa_Composta_Anual_PP3)","v":695.72886645203471},{"$f":"IF(AND(D76<>0,D79=0),ROW(D78),0)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"B75+1","v":2042}]
[null,"Saldo",0,{"$f":"IF(ROW(D79) - 1 = ROW(Inicio_FC),IF(Mes_Inicio_Serie>D$6,\"\",IF(Mes_Inicio_Serie=D$6,$E$2*(1+Taxa_PP3_Mensal),(C79-C80)*(1+Taxa_PP3_Mensal))),IF(MOD(D$6,12)=1,($O76-$O77)*(1+Taxa_PP3_Mensal),(C79-C80)*(1+Taxa_PP3_Mensal)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Benefício",0,{"$f":"IF(ROW(D80) - 2 = ROW(Inicio_FC),IF(D$6<Mes_Inicio_Serie,\"\",IF(MOD(D$6,12)=1,$O77,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),$I79/$Q80,Percentual_Reserva*$I79),IF(OR(Modalidade=1,Modalidade=2),IF(Mes_Inicio_Serie<>6,$H80,$I$4),Percentual_Reserva*$I79)),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>11,2*$M80,2*$I$4),IF(Mes_Inicio_Serie<>11,$M80,$I$4)),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>12,$N80/2,$I$4),IF(Mes_Inicio_Serie<>12,$N80,$I$4)),IF(D$6=Mes_Inicio_Serie,$I$4,C80)))))),IF(D79=0,0,IF(C79<2*C80,D79,IF(MOD(D$6,12)=1,$O77,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),IF($I79/$Q80>=$R80,$I79/$Q80,D79),IF(Percentual_Reserva*$I79>=$R80,Percentual_Reserva*$I79,D79)),IF(OR(Modalidade=1,Modalidade=2),$H80,IF(Percentual_Reserva*$I79>=$R80,Percentual_Reserva*$I79,D79))),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",2*$M80,$M80),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",$N80/2,$N80),C80)))))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AND(D79<>0,D80<>0),R80,\"\")","v":{"$error":"#VALUE!"}},169.37775643646808,{"$f":"R77*(1 + Taxa_Composta_Anual_PP3)","v":759.85854437833416},{"$f":"IF(AND(D79<>0,D82=0),ROW(D81),0)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"B78+1","v":2043}]
[null,"Saldo",0,{"$f":"IF(ROW(D82) - 1 = ROW(Inicio_FC),IF(Mes_Inicio_Serie>D$6,\"\",IF(Mes_Inicio_Serie=D$6,$E$2*(1+Taxa_PP3_Mensal),(C82-C83)*(1+Taxa_PP3_Mensal))),IF(MOD(D$6,12)=1,($O79-$O80)*(1+Taxa_PP3_Mensal),(C82-C83)*(1+Taxa_PP3_Mensal)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Benefício",0,{"$f":"IF(ROW(D83) - 2 = ROW(Inicio_FC),IF(D$6<Mes_Inicio_Serie,\"\",IF(MOD(D$6,12)=1,$O80,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),$I82/$Q83,Percentual_Reserva*$I82),IF(OR(Modalidade=1,Modalidade=2),IF(Mes_Inicio_Serie<>6,$H83,$I$4),Percentual_Reserva*$I82)),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>11,2*$M83,2*$I$4),IF(Mes_Inicio_Serie<>11,$M83,$I$4)),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>12,$N83/2,$I$4),IF(Mes_Inicio_Serie<>12,$N83,$I$4)),IF(D$6=Mes_Inicio_Serie,$I$4,C83)))))),IF(D82=0,0,IF(C82<2*C83,D82,IF(MOD(D$6,12)=1,$O80,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),IF($I82/$Q83>=$R83,$I82/$Q83,D82),IF(Percentual_Reserva*$I82>=$R83,Percentual_Reserva*$I82,D82)),IF(OR(Modalidade=1,Modalidade=2),$H83,IF(Percentual_Reserva*$I82>=$R83,Percentual_Reserva*$I82,D82))),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",2*$M83,$M83),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",$N83/2,$N83),C83)))))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AND(D82<>0,D83<>0),R83,\"\")","v":{"$error":"#VALUE!"}},164.990790172153,{"$f":"R80*(1 + Taxa_Composta_Anual_PP3)","v":829.89945552958761},{"$f":"IF(AND(D82<>0,D85=0),ROW(D84),0)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"B81+1","v":2044}]
[null,"Saldo",0,{"$f":"IF(ROW(D85) - 1 = ROW(Inicio_FC),IF(Mes_Inicio_Serie>D$6,\"\",IF(Mes_Inicio_Serie=D$6,$E$2*(1+Taxa_PP3_Mensal),(C85-C86)*(1+Taxa_PP3_Mensal))),IF(MOD(D$6,12)=1,($O82-$O83)*(1+Taxa_PP3_Mensal),(C85-C86)*(1+Taxa_PP3_Mensal)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Benefício",0,{"$f":"IF(ROW(D86) - 2 = ROW(Inicio_FC),IF(D$6<Mes_Inicio_Serie,\"\",IF(MOD(D$6,12)=1,$O83,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),$I85/$Q86,Percentual_Reserva*$I85),IF(OR(Modalidade=1,Modalidade=2),IF(Mes_Inicio_Serie<>6,$H86,$I$4),Percentual_Reserva*$I85)),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>11,2*$M86,2*$I$4),IF(Mes_Inicio_Serie<>11,$M86,$I$4)),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>12,$N86/2,$I$4),IF(Mes_Inicio_Serie<>12,$N86,$I$4)),IF(D$6=Mes_Inicio_Serie,$I$4,C86)))))),IF(D85=0,0,IF(C85<2*C86,D85,IF(MOD(D$6,12)=1,$O83,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),IF($I85/$Q86>=$R86,$I85/$Q86,D85),IF(Percentual_Reserva*$I85>=$R86,Percentual_Reserva*$I85,D85)),IF(OR(Modalidade=1,Modalidade=2),$H86,IF(Percentual_Reserva*$I85>=$R86,Percentual_Reserva*$I85,D85))),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",2*$M86,$M86),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",$N86/2,$N86),C86)))))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AND(D85<>0,D86<>0),R86,\"\")","v":{"$error":"#VALUE!"}},160.37263078570854,{"$f":"R83*(1 + Taxa_Composta_Anual_PP3)","v":906.39647521734685},{"$f":"IF(AND(D85<>0,D88=0),ROW(D87),0)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"B84+1","v":2045}]
[null,"Saldo",0,{"$f":"IF(ROW(D88) - 1 = ROW(Inicio_FC),IF(Mes_Inicio_Serie>D$6,\"\",IF(Mes_Inicio_Serie=D$6,$E$2*(1+Taxa_PP3_Mensal),(C88-C89)*(1+Taxa_PP3_Mensal))),IF(MOD(D$6,12)=1,($O85-$O86)*(1+Taxa_PP3_Mensal),(C88-C89)*(1+Taxa_PP3_Mensal)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Benefício",0,{"$f":"IF(ROW(D89) - 2 = ROW(Inicio_FC),IF(D$6<Mes_Inicio_Serie,\"\",IF(MOD(D$6,12)=1,$O86,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),$I88/$Q89,Percentual_Reserva*$I88),IF(OR(Modalidade=1,Modalidade=2),IF(Mes_Inicio_Serie<>6,$H89,$I$4),Percentual_Reserva*$I88)),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>11,2*$M89,2*$I$4),IF(Mes_Inicio_Serie<>11,$M89,$I$4)),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>12,$N89/2,$I$4),IF(Mes_Inicio_Serie<>12,$N89,$I$4)),IF(D$6=Mes_Inicio_Serie,$I$4,C89)))))),IF(D88=0,0,IF(C88<2*C89,D88,IF(MOD(D$6,12)=1,$O86,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),IF($I88/$Q89>=$R89,$I88/$Q89,D88),IF(Percentual_Reserva*$I88>=$R89,Percentual_Reserva*$I88,D88)),IF(OR(Modalidade=1,Modalidade=2),$H89,IF(Percentual_Reserva*$I88>=$R89,Percentual_Reserva*$I88,D88))),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",2*$M89,$M89),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",$N89/2,$N89),C89)))))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AND(D88<>0,D89<>0),R89,\"\")","v":{"$error":"#VALUE!"}},155.51109439959851,{"$f":"R86*(1 + Taxa_Composta_Anual_PP3)","v":989.94470331609989},{"$f":"IF(AND(D88<>0,D91=0),ROW(D90),0)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"B87+1","v":2046}]
[null,"Saldo",0,{"$f":"IF(ROW(D91) - 1 = ROW(Inicio_FC),IF(Mes_Inicio_Serie>D$6,\"\",IF(Mes_Inicio_Serie=D$6,$E$2*(1+Taxa_PP3_Mensal),(C91-C92)*(1+Taxa_PP3_Mensal))),IF(MOD(D$6,12)=1,($O88-$O89)*(1+Taxa_PP3_Mensal),(C91-C92)*(1+Taxa_PP3_Mensal)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Benefício",0,{"$f":"IF(ROW(D92) - 2 = ROW(Inicio_FC),IF(D$6<Mes_Inicio_Serie,\"\",IF(MOD(D$6,12)=1,$O89,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),$I91/$Q92,Percentual_Reserva*$I91),IF(OR(Modalidade=1,Modalidade=2),IF(Mes_Inicio_Serie<>6,$H92,$I$4),Percentual_Reserva*$I91)),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>11,2*$M92,2*$I$4),IF(Mes_Inicio_Serie<>11,$M92,$I$4)),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>12,$N92/2,$I$4),IF(Mes_Inicio_Serie<>12,$N92,$I$4)),IF(D$6=Mes_Inicio_Serie,$I$4,C92)))))),IF(D91=0,0,IF(C91<2*C92,D91,IF(MOD(D$6,12)=1,$O89,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),IF($I91/$Q92>=$R92,$I91/$Q92,D91),IF(Percentual_Reserva*$I91>=$R92,Percentual_Reserva*$I91,D91)),IF(OR(Modalidade=1,Modalidade=2),$H92,IF(Percentual_Reserva*$I91>=$R92,Percentual_Reserva*$I91,D91))),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",2*$M92,$M92),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",$N92/2,$N92),C92)))))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AND(D91<>0,D92<>0),R92,\"\")","v":{"$error":"#VALUE!"}},150.39335504594044,{"$f":"R89*(1 + Taxa_Composta_Anual_PP3)","v":1081.1940937751406},{"$f":"IF(AND(D91<>0,D94=0),ROW(D93),0)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"B90+1","v":2047}]
[null,"Saldo",0,{"$f":"IF(ROW(D94) - 1 = ROW(Inicio_FC),IF(Mes_Inicio_Serie>D$6,\"\",IF(Mes_Inicio_Serie=D$6,$E$2*(1+Taxa_PP3_Mensal),(C94-C95)*(1+Taxa_PP3_Mensal))),IF(MOD(D$6,12)=1,($O91-$O92)*(1+Taxa_PP3_Mensal),(C94-C95)*(1+Taxa_PP3_Mensal)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Benefício",0,{"$f":"IF(ROW(D95) - 2 = ROW(Inicio_FC),IF(D$6<Mes_Inicio_Serie,\"\",IF(MOD(D$6,12)=1,$O92,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),$I94/$Q95,Percentual_Reserva*$I94),IF(OR(Modalidade=1,Modalidade=2),IF(Mes_Inicio_Serie<>6,$H95,$I$4),Percentual_Reserva*$I94)),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>11,2*$M95,2*$I$4),IF(Mes_Inicio_Serie<>11,$M95,$I$4)),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>12,$N95/2,$I$4),IF(Mes_Inicio_Serie<>12,$N95,$I$4)),IF(D$6=Mes_Inicio_Serie,$I$4,C95)))))),IF(D94=0,0,IF(C94<2*C95,D94,IF(MOD(D$6,12)=1,$O92,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),IF($I94/$Q95>=$R95,$I94/$Q95,D94),IF(Percentual_Reserva*$I94>=$R95,Percentual_Reserva*$I94,D94)),IF(OR(Modalidade=1,Modalidade=2),$H95,IF(Percentual_Reserva*$I94>=$R95,Percentual_Reserva*$I94,D94))),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",2*$M95,$M95),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",$N95/2,$N95),C95)))))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AND(D94<>0,D95<>0),R95,\"\")","v":{"$error":"#VALUE!"}},145.00591082834455,{"$f":"R92*(1 + Taxa_Composta_Anual_PP3)","v":1180.8545108614815},{"$f":"IF(AND(D94<>0,D97=0),ROW(D96),0)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"B93+1","v":2048}]
[null,"Saldo",0,{"$f":"IF(ROW(D97) - 1 = ROW(Inicio_FC),IF(Mes_Inicio_Serie>D$6,\"\",IF(Mes_Inicio_Serie=D$6,$E$2*(1+Taxa_PP3_Mensal),(C97-C98)*(1+Taxa_PP3_Mensal))),IF(MOD(D$6,12)=1,($O94-$O95)*(1+Taxa_PP3_Mensal),(C97-C98)*(1+Taxa_PP3_Mensal)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Benefício",0,{"$f":"IF(ROW(D98) - 2 = ROW(Inicio_FC),IF(D$6<Mes_Inicio_Serie,\"\",IF(MOD(D$6,12)=1,$O95,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),$I97/$Q98,Percentual_Reserva*$I97),IF(OR(Modalidade=1,Modalidade=2),IF(Mes_Inicio_Serie<>6,$H98,$I$4),Percentual_Reserva*$I97)),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>11,2*$M98,2*$I$4),IF(Mes_Inicio_Serie<>11,$M98,$I$4)),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>12,$N98/2,$I$4),IF(Mes_Inicio_Serie<>12,$N98,$I$4)),IF(D$6=Mes_Inicio_Serie,$I$4,C98)))))),IF(D97=0,0,IF(C97<2*C98,D97,IF(MOD(D$6,12)=1,$O95,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),IF($I97/$Q98>=$R98,$I97/$Q98,D97),IF(Percentual_Reserva*$I97>=$R98,Percentual_Reserva*$I97,D97)),IF(OR(Modalidade=1,Modalidade=2),$H98,IF(Percentual_Reserva*$I97>=$R98,Percentual_Reserva*$I97,D97))),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",2*$M98,$M98),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",$N98/2,$N98),C98)))))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AND(D97<>0,D98<>0),R98,\"\")","v":{"$error":"#VALUE!"}},139.33454830048146,{"$f":"R95*(1 + Taxa_Composta_Anual_PP3)","v":1289.7012514682772},{"$f":"IF(AND(D97<>0,D100=0),ROW(D99),0)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"B96+1","v":2049}]
[null,"Saldo",0,{"$f":"IF(ROW(D100) - 1 = ROW(Inicio_FC),IF(Mes_Inicio_Serie>D$6,\"\",IF(Mes_Inicio_Serie=D$6,$E$2*(1+Taxa_PP3_Mensal),(C100-C101)*(1+Taxa_PP3_Mensal))),IF(MOD(D$6,12)=1,($O97-$O98)*(1+Taxa_PP3_Mensal),(C100-C101)*(1+Taxa_PP3_Mensal)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Benefício",0,{"$f":"IF(ROW(D101) - 2 = ROW(Inicio_FC),IF(D$6<Mes_Inicio_Serie,\"\",IF(MOD(D$6,12)=1,$O98,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),$I100/$Q101,Percentual_Reserva*$I100),IF(OR(Modalidade=1,Modalidade=2),IF(Mes_Inicio_Serie<>6,$H101,$I$4),Percentual_Reserva*$I100)),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>11,2*$M101,2*$I$4),IF(Mes_Inicio_Serie<>11,$M101,$I$4)),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>12,$N101/2,$I$4),IF(Mes_Inicio_Serie<>12,$N101,$I$4)),IF(D$6=Mes_Inicio_Serie,$I$4,C101)))))),IF(D100=0,0,IF(C100<2*C101,D100,IF(MOD(D$6,12)=1,$O98,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),IF($I100/$Q101>=$R101,$I100/$Q101,D100),IF(Percentual_Reserva*$I100>=$R101,Percentual_Reserva*$I100,D100)),IF(OR(Modalidade=1,Modalidade=2),$H101,IF(Percentual_Reserva*$I100>=$R101,Percentual_Reserva*$I100,D100))),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",2*$M101,$M101),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",$N101/2,$N101),C101)))))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AND(D100<>0,D101<>0),R101,\"\")","v":{"$error":"#VALUE!"}},133.36430496739999,{"$f":"R98*(1 + Taxa_Composta_Anual_PP3)","v":1408.5810764489302},{"$f":"IF(AND(D100<>0,D103=0),ROW(D102),0)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"B99+1","v":2050}]
[null,"Saldo",0,{"$f":"IF(ROW(D103) - 1 = ROW(Inicio_FC),IF(Mes_Inicio_Serie>D$6,\"\",IF(Mes_Inicio_Serie=D$6,$E$2*(1+Taxa_PP3_Mensal),(C103-C104)*(1+Taxa_PP3_Mensal))),IF(MOD(D$6,12)=1,($O100-$O101)*(1+Taxa_PP3_Mensal),(C103-C104)*(1+Taxa_PP3_Mensal)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Benefício",0,{"$f":"IF(ROW(D104) - 2 = ROW(Inicio_FC),IF(D$6<Mes_Inicio_Serie,\"\",IF(MOD(D$6,12)=1,$O101,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),$I103/$Q104,Percentual_Reserva*$I103),IF(OR(Modalidade=1,Modalidade=2),IF(Mes_Inicio_Serie<>6,$H104,$I$4),Percentual_Reserva*$I103)),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>11,2*$M104,2*$I$4),IF(Mes_Inicio_Serie<>11,$M104,$I$4)),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>12,$N104/2,$I$4),IF(Mes_Inicio_Serie<>12,$N104,$I$4)),IF(D$6=Mes_Inicio_Serie,$I$4,C104)))))),IF(D103=0,0,IF(C103<2*C104,D103,IF(MOD(D$6,12)=1,$O101,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),IF($I103/$Q104>=$R104,$I103/$Q104,D103),IF(Percentual_Reserva*$I103>=$R104,Percentual_Reserva*$I103,D103)),IF(OR(Modalidade=1,Modalidade=2),$H104,IF(Percentual_Reserva*$I103>=$R104,Percentual_Reserva*$I103,D103))),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",2*$M104,$M104),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",$N104/2,$N104),C104)))))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AND(D103<>0,D104<>0),R104,\"\")","v":{"$error":"#VALUE!"}},127.07942981066505,{"$f":"R101*(1 + Taxa_Composta_Anual_PP3)","v":1538.418797896956},{"$f":"IF(AND(D103<>0,D106=0),ROW(D105),0)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"B102+1","v":2051}]
[null,"Saldo",0,{"$f":"IF(ROW(D106) - 1 = ROW(Inicio_FC),IF(Mes_Inicio_Serie>D$6,\"\",IF(Mes_Inicio_Serie=D$6,$E$2*(1+Taxa_PP3_Mensal),(C106-C107)*(1+Taxa_PP3_Mensal))),IF(MOD(D$6,12)=1,($O103-$O104)*(1+Taxa_PP3_Mensal),(C106-C107)*(1+Taxa_PP3_Mensal)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Benefício",0,{"$f":"IF(ROW(D107) - 2 = ROW(Inicio_FC),IF(D$6<Mes_Inicio_Serie,\"\",IF(MOD(D$6,12)=1,$O104,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),$I106/$Q107,Percentual_Reserva*$I106),IF(OR(Modalidade=1,Modalidade=2),IF(Mes_Inicio_Serie<>6,$H107,$I$4),Percentual_Reserva*$I106)),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>11,2*$M107,2*$I$4),IF(Mes_Inicio_Serie<>11,$M107,$I$4)),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>12,$N107/2,$I$4),IF(Mes_Inicio_Serie<>12,$N107,$I$4)),IF(D$6=Mes_Inicio_Serie,$I$4,C107)))))),IF(D106=0,0,IF(C106<2*C107,D106,IF(MOD(D$6,12)=1,$O104,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),IF($I106/$Q107>=$R107,$I106/$Q107,D106),IF(Percentual_Reserva*$I106>=$R107,Percentual_Reserva*$I106,D106)),IF(OR(Modalidade=1,Modalidade=2),$H107,IF(Percentual_Reserva*$I106>=$R107,Percentual_Reserva*$I106,D106))),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",2*$M107,$M107),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",$N107/2,$N107),C107)))))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AND(D106<>0,D107<>0),R107,\"\")","v":{"$error":"#VALUE!"}},120.46334173317022,{"$f":"R104*(1 + Taxa_Composta_Anual_PP3)","v":1680.2244736166053},{"$f":"IF(AND(D106<>0,D109=0),ROW(D108),0)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"B105+1","v":2052}]
[null,"Saldo",0,{"$f":"IF(ROW(D109) - 1 = ROW(Inicio_FC),IF(Mes_Inicio_Serie>D$6,\"\",IF(Mes_Inicio_Serie=D$6,$E$2*(1+Taxa_PP3_Mensal),(C109-C110)*(1+Taxa_PP3_Mensal))),IF(MOD(D$6,12)=1,($O106-$O107)*(1+Taxa_PP3_Mensal),(C109-C110)*(1+Taxa_PP3_Mensal)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Benefício",0,{"$f":"IF(ROW(D110) - 2 = ROW(Inicio_FC),IF(D$6<Mes_Inicio_Serie,\"\",IF(MOD(D$6,12)=1,$O107,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),$I109/$Q110,Percentual_Reserva*$I109),IF(OR(Modalidade=1,Modalidade=2),IF(Mes_Inicio_Serie<>6,$H110,$I$4),Percentual_Reserva*$I109)),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>11,2*$M110,2*$I$4),IF(Mes_Inicio_Serie<>11,$M110,$I$4)),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>12,$N110/2,$I$4),IF(Mes_Inicio_Serie<>12,$N110,$I$4)),IF(D$6=Mes_Inicio_Serie,$I$4,C110)))))),IF(D109=0,0,IF(C109<2*C110,D109,IF(MOD(D$6,12)=1,$O107,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),IF($I109/$Q110>=$R110,$I109/$Q110,D109),IF(Percentual_Reserva*$I109>=$R110,Percentual_Reserva*$I109,D109)),IF(OR(Modalidade=1,Modalidade=2),$H110,IF(Percentual_Reserva*$I109>=$R110,Percentual_Reserva*$I109,D109))),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",2*$M110,$M110),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",$N110/2,$N110),C110)))))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AND(D109<>0,D110<>0),R110,\"\")","v":{"$error":"#VALUE!"}},113.49858581399143,{"$f":"R107*(1 + Taxa_Composta_Anual_PP3)","v":1835.101264752808},{"$f":"IF(AND(D109<>0,D112=0),ROW(D111),0)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"B108+1","v":2053}]
[null,"Saldo",0,{"$f":"IF(ROW(D112) - 1 = ROW(Inicio_FC),IF(Mes_Inicio_Serie>D$6,\"\",IF(Mes_Inicio_Serie=D$6,$E$2*(1+Taxa_PP3_Mensal),(C112-C113)*(1+Taxa_PP3_Mensal))),IF(MOD(D$6,12)=1,($O109-$O110)*(1+Taxa_PP3_Mensal),(C112-C113)*(1+Taxa_PP3_Mensal)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Benefício",0,{"$f":"IF(ROW(D113) - 2 = ROW(Inicio_FC),IF(D$6<Mes_Inicio_Serie,\"\",IF(MOD(D$6,12)=1,$O110,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),$I112/$Q113,Percentual_Reserva*$I112),IF(OR(Modalidade=1,Modalidade=2),IF(Mes_Inicio_Serie<>6,$H113,$I$4),Percentual_Reserva*$I112)),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>11,2*$M113,2*$I$4),IF(Mes_Inicio_Serie<>11,$M113,$I$4)),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>12,$N113/2,$I$4),IF(Mes_Inicio_Serie<>12,$N113,$I$4)),IF(D$6=Mes_Inicio_Serie,$I$4,C113)))))),IF(D112=0,0,IF(C112<2*C113,D112,IF(MOD(D$6,12)=1,$O110,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),IF($I112/$Q113>=$R113,$I112/$Q113,D112),IF(Percentual_Reserva*$I112>=$R113,Percentual_Reserva*$I112,D112)),IF(OR(Modalidade=1,Modalidade=2),$H113,IF(Percentual_Reserva*$I112>=$R113,Percentual_Reserva*$I112,D112))),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",2*$M113,$M113),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",$N113/2,$N113),C113)))))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AND(D112<>0,D113<>0),R113,\"\")","v":{"$error":"#VALUE!"}},106.16678725787193,{"$f":"R110*(1 + Taxa_Composta_Anual_PP3)","v":2004.2540177079791},{"$f":"IF(AND(D112<>0,D115=0),ROW(D114),0)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"B111+1","v":2054}]
[null,"Saldo",0,{"$f":"IF(ROW(D115) - 1 = ROW(Inicio_FC),IF(Mes_Inicio_Serie>D$6,\"\",IF(Mes_Inicio_Serie=D$6,$E$2*(1+Taxa_PP3_Mensal),(C115-C116)*(1+Taxa_PP3_Mensal))),IF(MOD(D$6,12)=1,($O112-$O113)*(1+Taxa_PP3_Mensal),(C115-C116)*(1+Taxa_PP3_Mensal)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Benefício",0,{"$f":"IF(ROW(D116) - 2 = ROW(Inicio_FC),IF(D$6<Mes_Inicio_Serie,\"\",IF(MOD(D$6,12)=1,$O113,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),$I115/$Q116,Percentual_Reserva*$I115),IF(OR(Modalidade=1,Modalidade=2),IF(Mes_Inicio_Serie<>6,$H116,$I$4),Percentual_Reserva*$I115)),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>11,2*$M116,2*$I$4),IF(Mes_Inicio_Serie<>11,$M116,$I$4)),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>12,$N116/2,$I$4),IF(Mes_Inicio_Serie<>12,$N116,$I$4)),IF(D$6=Mes_Inicio_Serie,$I$4,C116)))))),IF(D115=0,0,IF(C115<2*C116,D115,IF(MOD(D$6,12)=1,$O113,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),IF($I115/$Q116>=$R116,$I115/$Q116,D115),IF(Percentual_Reserva*$I115>=$R116,Percentual_Reserva*$I115,D115)),IF(OR(Modalidade=1,Modalidade=2),$H116,IF(Percentual_Reserva*$I115>=$R116,Percentual_Reserva*$I115,D115))),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",2*$M116,$M116),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",$N116/2,$N116),C116)))))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AND(D115<>0,D116<>0),R116,\"\")","v":{"$error":"#VALUE!"}},98.448602917844937,{"$f":"R113*(1 + Taxa_Composta_Anual_PP3)","v":2188.9986371077343},{"$f":"IF(AND(D115<>0,D118=0),ROW(D117),0)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"B114+1","v":2055}]
[null,"Saldo",0,{"$f":"IF(ROW(D118) - 1 = ROW(Inicio_FC),IF(Mes_Inicio_Serie>D$6,\"\",IF(Mes_Inicio_Serie=D$6,$E$2*(1+Taxa_PP3_Mensal),(C118-C119)*(1+Taxa_PP3_Mensal))),IF(MOD(D$6,12)=1,($O115-$O116)*(1+Taxa_PP3_Mensal),(C118-C119)*(1+Taxa_PP3_Mensal)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Benefício",0,{"$f":"IF(ROW(D119) - 2 = ROW(Inicio_FC),IF(D$6<Mes_Inicio_Serie,\"\",IF(MOD(D$6,12)=1,$O116,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),$I118/$Q119,Percentual_Reserva*$I118),IF(OR(Modalidade=1,Modalidade=2),IF(Mes_Inicio_Serie<>6,$H119,$I$4),Percentual_Reserva*$I118)),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>11,2*$M119,2*$I$4),IF(Mes_Inicio_Serie<>11,$M119,$I$4)),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>12,$N119/2,$I$4),IF(Mes_Inicio_Serie<>12,$N119,$I$4)),IF(D$6=Mes_Inicio_Serie,$I$4,C119)))))),IF(D118=0,0,IF(C118<2*C119,D118,IF(MOD(D$6,12)=1,$O116,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),IF($I118/$Q119>=$R119,$I118/$Q119,D118),IF(Percentual_Reserva*$I118>=$R119,Percentual_Reserva*$I118,D118)),IF(OR(Modalidade=1,Modalidade=2),$H119,IF(Percentual_Reserva*$I118>=$R119,Percentual_Reserva*$I118,D118))),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",2*$M119,$M119),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",$N119/2,$N119),C119)))))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AND(D118<>0,D119<>0),R119,\"\")","v":{"$error":"#VALUE!"}},90.323670263098521,{"$f":"R116*(1 + Taxa_Composta_Anual_PP3)","v":2390.7723227314364},{"$f":"IF(AND(D118<>0,D121=0),ROW(D120),0)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"B117+1","v":2056}]
[null,"Saldo",0,{"$f":"IF(ROW(D121) - 1 = ROW(Inicio_FC),IF(Mes_Inicio_Serie>D$6,\"\",IF(Mes_Inicio_Serie=D$6,$E$2*(1+Taxa_PP3_Mensal),(C121-C122)*(1+Taxa_PP3_Mensal))),IF(MOD(D$6,12)=1,($O118-$O119)*(1+Taxa_PP3_Mensal),(C121-C122)*(1+Taxa_PP3_Mensal)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Benefício",0,{"$f":"IF(ROW(D122) - 2 = ROW(Inicio_FC),IF(D$6<Mes_Inicio_Serie,\"\",IF(MOD(D$6,12)=1,$O119,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),$I121/$Q122,Percentual_Reserva*$I121),IF(OR(Modalidade=1,Modalidade=2),IF(Mes_Inicio_Serie<>6,$H122,$I$4),Percentual_Reserva*$I121)),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>11,2*$M122,2*$I$4),IF(Mes_Inicio_Serie<>11,$M122,$I$4)),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>12,$N122/2,$I$4),IF(Mes_Inicio_Serie<>12,$N122,$I$4)),IF(D$6=Mes_Inicio_Serie,$I$4,C122)))))),IF(D121=0,0,IF(C121<2*C122,D121,IF(MOD(D$6,12)=1,$O119,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),IF($I121/$Q122>=$R122,$I121/$Q122,D121),IF(Percentual_Reserva*$I121>=$R122,Percentual_Reserva*$I121,D121)),IF(OR(Modalidade=1,Modalidade=2),$H122,IF(Percentual_Reserva*$I121>=$R122,Percentual_Reserva*$I121,D121))),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",2*$M122,$M122),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",$N122/2,$N122),C122)))))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AND(D121<>0,D122<>0),R122,\"\")","v":{"$error":"#VALUE!"}},81.770553657446968,{"$f":"R119*(1 + Taxa_Composta_Anual_PP3)","v":2611.1447500446102},{"$f":"IF(AND(D121<>0,D124=0),ROW(D123),0)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"B120+1","v":2057}]
[null,"Saldo",0,{"$f":"IF(ROW(D124) - 1 = ROW(Inicio_FC),IF(Mes_Inicio_Serie>D$6,\"\",IF(Mes_Inicio_Serie=D$6,$E$2*(1+Taxa_PP3_Mensal),(C124-C125)*(1+Taxa_PP3_Mensal))),IF(MOD(D$6,12)=1,($O121-$O122)*(1+Taxa_PP3_Mensal),(C124-C125)*(1+Taxa_PP3_Mensal)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Benefício",0,{"$f":"IF(ROW(D125) - 2 = ROW(Inicio_FC),IF(D$6<Mes_Inicio_Serie,\"\",IF(MOD(D$6,12)=1,$O122,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),$I124/$Q125,Percentual_Reserva*$I124),IF(OR(Modalidade=1,Modalidade=2),IF(Mes_Inicio_Serie<>6,$H125,$I$4),Percentual_Reserva*$I124)),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>11,2*$M125,2*$I$4),IF(Mes_Inicio_Serie<>11,$M125,$I$4)),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>12,$N125/2,$I$4),IF(Mes_Inicio_Serie<>12,$N125,$I$4)),IF(D$6=Mes_Inicio_Serie,$I$4,C125)))))),IF(D124=0,0,IF(C124<2*C125,D124,IF(MOD(D$6,12)=1,$O122,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),IF($I124/$Q125>=$R125,$I124/$Q125,D124),IF(Percentual_Reserva*$I124>=$R125,Percentual_Reserva*$I124,D124)),IF(OR(Modalidade=1,Modalidade=2),$H125,IF(Percentual_Reserva*$I124>=$R125,Percentual_Reserva*$I124,D124))),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",2*$M125,$M125),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",$N125/2,$N125),C125)))))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AND(D124<>0,D125<>0),R125,\"\")","v":{"$error":"#VALUE!"}},72.766687806677623,{"$f":"R122*(1 + Taxa_Composta_Anual_PP3)","v":2851.8302813109099},{"$f":"IF(AND(D124<>0,D127=0),ROW(D126),0)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"B123+1","v":2058}]
[null,"Saldo",0,{"$f":"IF(ROW(D127) - 1 = ROW(Inicio_FC),IF(Mes_Inicio_Serie>D$6,\"\",IF(Mes_Inicio_Serie=D$6,$E$2*(1+Taxa_PP3_Mensal),(C127-C128)*(1+Taxa_PP3_Mensal))),IF(MOD(D$6,12)=1,($O124-$O125)*(1+Taxa_PP3_Mensal),(C127-C128)*(1+Taxa_PP3_Mensal)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Benefício",0,{"$f":"IF(ROW(D128) - 2 = ROW(Inicio_FC),IF(D$6<Mes_Inicio_Serie,\"\",IF(MOD(D$6,12)=1,$O125,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),$I127/$Q128,Percentual_Reserva*$I127),IF(OR(Modalidade=1,Modalidade=2),IF(Mes_Inicio_Serie<>6,$H128,$I$4),Percentual_Reserva*$I127)),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>11,2*$M128,2*$I$4),IF(Mes_Inicio_Serie<>11,$M128,$I$4)),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>12,$N128/2,$I$4),IF(Mes_Inicio_Serie<>12,$N128,$I$4)),IF(D$6=Mes_Inicio_Serie,$I$4,C128)))))),IF(D127=0,0,IF(C127<2*C128,D127,IF(MOD(D$6,12)=1,$O125,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),IF($I127/$Q128>=$R128,$I127/$Q128,D127),IF(Percentual_Reserva*$I127>=$R128,Percentual_Reserva*$I127,D127)),IF(OR(Modalidade=1,Modalidade=2),$H128,IF(Percentual_Reserva*$I127>=$R128,Percentual_Reserva*$I127,D127))),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",2*$M128,$M128),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",$N128/2,$N128),C128)))))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AND(D127<>0,D128<>0),R128,\"\")","v":{"$error":"#VALUE!"}},63.288318225572752,{"$f":"R125*(1 + Taxa_Composta_Anual_PP3)","v":3114.701302278595},{"$f":"IF(AND(D127<>0,D130=0),ROW(D129),0)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"B126+1","v":2059}]
[null,"Saldo",0,{"$f":"IF(ROW(D130) - 1 = ROW(Inicio_FC),IF(Mes_Inicio_Serie>D$6,\"\",IF(Mes_Inicio_Serie=D$6,$E$2*(1+Taxa_PP3_Mensal),(C130-C131)*(1+Taxa_PP3_Mensal))),IF(MOD(D$6,12)=1,($O127-$O128)*(1+Taxa_PP3_Mensal),(C130-C131)*(1+Taxa_PP3_Mensal)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Benefício",0,{"$f":"IF(ROW(D131) - 2 = ROW(Inicio_FC),IF(D$6<Mes_Inicio_Serie,\"\",IF(MOD(D$6,12)=1,$O128,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),$I130/$Q131,Percentual_Reserva*$I130),IF(OR(Modalidade=1,Modalidade=2),IF(Mes_Inicio_Serie<>6,$H131,$I$4),Percentual_Reserva*$I130)),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>11,2*$M131,2*$I$4),IF(Mes_Inicio_Serie<>11,$M131,$I$4)),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>12,$N131/2,$I$4),IF(Mes_Inicio_Serie<>12,$N131,$I$4)),IF(D$6=Mes_Inicio_Serie,$I$4,C131)))))),IF(D130=0,0,IF(C130<2*C131,D130,IF(MOD(D$6,12)=1,$O128,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),IF($I130/$Q131>=$R131,$I130/$Q131,D130),IF(Percentual_Reserva*$I130>=$R131,Percentual_Reserva*$I130,D130)),IF(OR(Modalidade=1,Modalidade=2),$H131,IF(Percentual_Reserva*$I130>=$R131,Percentual_Reserva*$I130,D130))),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",2*$M131,$M131),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",$N131/2,$N131),C131)))))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AND(D130<>0,D131<>0),R131,\"\")","v":{"$error":"#VALUE!"}},53.310438567543663,{"$f":"R128*(1 + Taxa_Composta_Anual_PP3)","v":3401.8027881927524},{"$f":"IF(AND(D130<>0,D133=0),ROW(D132),0)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"B129+1","v":2060}]
[null,"Saldo",0,{"$f":"IF(ROW(D133) - 1 = ROW(Inicio_FC),IF(Mes_Inicio_Serie>D$6,\"\",IF(Mes_Inicio_Serie=D$6,$E$2*(1+Taxa_PP3_Mensal),(C133-C134)*(1+Taxa_PP3_Mensal))),IF(MOD(D$6,12)=1,($O130-$O131)*(1+Taxa_PP3_Mensal),(C133-C134)*(1+Taxa_PP3_Mensal)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Benefício",0,{"$f":"IF(ROW(D134) - 2 = ROW(Inicio_FC),IF(D$6<Mes_Inicio_Serie,\"\",IF(MOD(D$6,12)=1,$O131,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),$I133/$Q134,Percentual_Reserva*$I133),IF(OR(Modalidade=1,Modalidade=2),IF(Mes_Inicio_Serie<>6,$H134,$I$4),Percentual_Reserva*$I133)),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>11,2*$M134,2*$I$4),IF(Mes_Inicio_Serie<>11,$M134,$I$4)),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>12,$N134/2,$I$4),IF(Mes_Inicio_Serie<>12,$N134,$I$4)),IF(D$6=Mes_Inicio_Serie,$I$4,C134)))))),IF(D133=0,0,IF(C133<2*C134,D133,IF(MOD(D$6,12)=1,$O131,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),IF($I133/$Q134>=$R134,$I133/$Q134,D133),IF(Percentual_Reserva*$I133>=$R134,Percentual_Reserva*$I133,D133)),IF(OR(Modalidade=1,Modalidade=2),$H134,IF(Percentual_Reserva*$I133>=$R134,Percentual_Reserva*$I133,D133))),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",2*$M134,$M134),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",$N134/2,$N134),C134)))))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AND(D133<>0,D134<>0),R134,\"\")","v":{"$error":"#VALUE!"}},42.806724651536442,{"$f":"R131*(1 + Taxa_Composta_Anual_PP3)","v":3715.3682124479046},{"$f":"IF(AND(D133<>0,D136=0),ROW(D135),0)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"B132+1","v":2061}]
[null,"Saldo",0,{"$f":"IF(ROW(D136) - 1 = ROW(Inicio_FC),IF(Mes_Inicio_Serie>D$6,\"\",IF(Mes_Inicio_Serie=D$6,$E$2*(1+Taxa_PP3_Mensal),(C136-C137)*(1+Taxa_PP3_Mensal))),IF(MOD(D$6,12)=1,($O133-$O134)*(1+Taxa_PP3_Mensal),(C136-C137)*(1+Taxa_PP3_Mensal)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Benefício",0,{"$f":"IF(ROW(D137) - 2 = ROW(Inicio_FC),IF(D$6<Mes_Inicio_Serie,\"\",IF(MOD(D$6,12)=1,$O134,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),$I136/$Q137,Percentual_Reserva*$I136),IF(OR(Modalidade=1,Modalidade=2),IF(Mes_Inicio_Serie<>6,$H137,$I$4),Percentual_Reserva*$I136)),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>11,2*$M137,2*$I$4),IF(Mes_Inicio_Serie<>11,$M137,$I$4)),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>12,$N137/2,$I$4),IF(Mes_Inicio_Serie<>12,$N137,$I$4)),IF(D$6=Mes_Inicio_Serie,$I$4,C137)))))),IF(D136=0,0,IF(C136<2*C137,D136,IF(MOD(D$6,12)=1,$O134,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),IF($I136/$Q137>=$R137,$I136/$Q137,D136),IF(Percentual_Reserva*$I136>=$R137,Percentual_Reserva*$I136,D136)),IF(OR(Modalidade=1,Modalidade=2),$H137,IF(Percentual_Reserva*$I136>=$R137,Percentual_Reserva*$I136,D136))),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",2*$M137,$M137),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",$N137/2,$N137),C137)))))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AND(D136<>0,D137<>0),R137,\"\")","v":{"$error":"#VALUE!"}},31.74946501215566,{"$f":"R134*(1 + Taxa_Composta_Anual_PP3)","v":4057.8369216405558},{"$f":"IF(AND(D136<>0,D139=0),ROW(D138),0)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"B135+1","v":2062}]
[null,"Saldo",0,{"$f":"IF(ROW(D139) - 1 = ROW(Inicio_FC),IF(Mes_Inicio_Serie>D$6,\"\",IF(Mes_Inicio_Serie=D$6,$E$2*(1+Taxa_PP3_Mensal),(C139-C140)*(1+Taxa_PP3_Mensal))),IF(MOD(D$6,12)=1,($O136-$O137)*(1+Taxa_PP3_Mensal),(C139-C140)*(1+Taxa_PP3_Mensal)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Benefício",0,{"$f":"IF(ROW(D140) - 2 = ROW(Inicio_FC),IF(D$6<Mes_Inicio_Serie,\"\",IF(MOD(D$6,12)=1,$O137,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),$I139/$Q140,Percentual_Reserva*$I139),IF(OR(Modalidade=1,Modalidade=2),IF(Mes_Inicio_Serie<>6,$H140,$I$4),Percentual_Reserva*$I139)),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>11,2*$M140,2*$I$4),IF(Mes_Inicio_Serie<>11,$M140,$I$4)),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>12,$N140/2,$I$4),IF(Mes_Inicio_Serie<>12,$N140,$I$4)),IF(D$6=Mes_Inicio_Serie,$I$4,C140)))))),IF(D139=0,0,IF(C139<2*C140,D139,IF(MOD(D$6,12)=1,$O137,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),IF($I139/$Q140>=$R140,$I139/$Q140,D139),IF(Percentual_Reserva*$I139>=$R140,Percentual_Reserva*$I139,D139)),IF(OR(Modalidade=1,Modalidade=2),$H140,IF(Percentual_Reserva*$I139>=$R140,Percentual_Reserva*$I139,D139))),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",2*$M140,$M140),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",$N140/2,$N140),C140)))))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AND(D139<>0,D140<>0),R140,\"\")","v":{"$error":"#VALUE!"}},20.109487789779529,{"$f":"R137*(1 + Taxa_Composta_Anual_PP3)","v":4431.8731121889268},{"$f":"IF(AND(D139<>0,D142=0),ROW(D141),0)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"B138+1","v":2063}]
[null,"Saldo",0,{"$f":"IF(ROW(D142) - 1 = ROW(Inicio_FC),IF(Mes_Inicio_Serie>D$6,\"\",IF(Mes_Inicio_Serie=D$6,$E$2*(1+Taxa_PP3_Mensal),(C142-C143)*(1+Taxa_PP3_Mensal))),IF(MOD(D$6,12)=1,($O139-$O140)*(1+Taxa_PP3_Mensal),(C142-C143)*(1+Taxa_PP3_Mensal)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Benefício",0,{"$f":"IF(ROW(D143) - 2 = ROW(Inicio_FC),IF(D$6<Mes_Inicio_Serie,\"\",IF(MOD(D$6,12)=1,$O140,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),$I142/$Q143,Percentual_Reserva*$I142),IF(OR(Modalidade=1,Modalidade=2),IF(Mes_Inicio_Serie<>6,$H143,$I$4),Percentual_Reserva*$I142)),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>11,2*$M143,2*$I$4),IF(Mes_Inicio_Serie<>11,$M143,$I$4)),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>12,$N143/2,$I$4),IF(Mes_Inicio_Serie<>12,$N143,$I$4)),IF(D$6=Mes_Inicio_Serie,$I$4,C143)))))),IF(D142=0,0,IF(C142<2*C143,D142,IF(MOD(D$6,12)=1,$O140,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),IF($I142/$Q143>=$R143,$I142/$Q143,D142),IF(Percentual_Reserva*$I142>=$R143,Percentual_Reserva*$I142,D142)),IF(OR(Modalidade=1,Modalidade=2),$H143,IF(Percentual_Reserva*$I142>=$R143,Percentual_Reserva*$I142,D142))),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",2*$M143,$M143),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",$N143/2,$N143),C143)))))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AND(D142<>0,D143<>0),R143,\"\")","v":{"$error":"#VALUE!"}},7.8560837677841837,{"$f":"R140*(1 + Taxa_Composta_Anual_PP3)","v":4840.3865561463317},{"$f":"IF(AND(D142<>0,D145=0),ROW(D144),0)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"B141+1","v":2064}]
[null,"Saldo",0,{"$f":"IF(ROW(D145) - 1 = ROW(Inicio_FC),IF(Mes_Inicio_Serie>D$6,\"\",IF(Mes_Inicio_Serie=D$6,$E$2*(1+Taxa_PP3_Mensal),(C145-C146)*(1+Taxa_PP3_Mensal))),IF(MOD(D$6,12)=1,($O142-$O143)*(1+Taxa_PP3_Mensal),(C145-C146)*(1+Taxa_PP3_Mensal)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Benefício",0,{"$f":"IF(ROW(D146) - 2 = ROW(Inicio_FC),IF(D$6<Mes_Inicio_Serie,\"\",IF(MOD(D$6,12)=1,$O143,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),$I145/$Q146,Percentual_Reserva*$I145),IF(OR(Modalidade=1,Modalidade=2),IF(Mes_Inicio_Serie<>6,$H146,$I$4),Percentual_Reserva*$I145)),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>11,2*$M146,2*$I$4),IF(Mes_Inicio_Serie<>11,$M146,$I$4)),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>12,$N146/2,$I$4),IF(Mes_Inicio_Serie<>12,$N146,$I$4)),IF(D$6=Mes_Inicio_Serie,$I$4,C146)))))),IF(D145=0,0,IF(C145<2*C146,D145,IF(MOD(D$6,12)=1,$O143,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),IF($I145/$Q146>=$R146,$I145/$Q146,D145),IF(Percentual_Reserva*$I145>=$R146,Percentual_Reserva*$I145,D145)),IF(OR(Modalidade=1,Modalidade=2),$H146,IF(Percentual_Reserva*$I145>=$R146,Percentual_Reserva*$I145,D145))),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",2*$M146,$M146),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",$N146/2,$N146),C146)))))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AND(D145<>0,D146<>0),R146,\"\")","v":{"$error":"#VALUE!"}},1.9957292878494726,{"$f":"R143*(1 + Taxa_Composta_Anual_PP3)","v":5286.555237442315},{"$f":"IF(AND(D145<>0,D148=0),ROW(D147),0)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"B144+1","v":2065}]
[null,"Saldo",0,{"$f":"IF(ROW(D148) - 1 = ROW(Inicio_FC),IF(Mes_Inicio_Serie>D$6,\"\",IF(Mes_Inicio_Serie=D$6,$E$2*(1+Taxa_PP3_Mensal),(C148-C149)*(1+Taxa_PP3_Mensal))),IF(MOD(D$6,12)=1,($O145-$O146)*(1+Taxa_PP3_Mensal),(C148-C149)*(1+Taxa_PP3_Mensal)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Benefício",0,{"$f":"IF(ROW(D149) - 2 = ROW(Inicio_FC),IF(D$6<Mes_Inicio_Serie,\"\",IF(MOD(D$6,12)=1,$O146,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),$I148/$Q149,Percentual_Reserva*$I148),IF(OR(Modalidade=1,Modalidade=2),IF(Mes_Inicio_Serie<>6,$H149,$I$4),Percentual_Reserva*$I148)),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>11,2*$M149,2*$I$4),IF(Mes_Inicio_Serie<>11,$M149,$I$4)),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>12,$N149/2,$I$4),IF(Mes_Inicio_Serie<>12,$N149,$I$4)),IF(D$6=Mes_Inicio_Serie,$I$4,C149)))))),IF(D148=0,0,IF(C148<2*C149,D148,IF(MOD(D$6,12)=1,$O146,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),IF($I148/$Q149>=$R149,$I148/$Q149,D148),IF(Percentual_Reserva*$I148>=$R149,Percentual_Reserva*$I148,D148)),IF(OR(Modalidade=1,Modalidade=2),$H149,IF(Percentual_Reserva*$I148>=$R149,Percentual_Reserva*$I148,D148))),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",2*$M149,$M149),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",$N149/2,$N149),C149)))))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AND(D148<>0,D149<>0),R149,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$f":"R146*(1 + Taxa_Composta_Anual_PP3)","v":5773.8500746476075},{"$f":"IF(AND(D148<>0,D151=0),ROW(D150),0)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"B147+1","v":2066}]
[null,"Saldo",0,{"$f":"IF(ROW(D151) - 1 = ROW(Inicio_FC),IF(Mes_Inicio_Serie>D$6,\"\",IF(Mes_Inicio_Serie=D$6,$E$2*(1+Taxa_PP3_Mensal),(C151-C152)*(1+Taxa_PP3_Mensal))),IF(MOD(D$6,12)=1,($O148-$O149)*(1+Taxa_PP3_Mensal),(C151-C152)*(1+Taxa_PP3_Mensal)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Benefício",0,{"$f":"IF(ROW(D152) - 2 = ROW(Inicio_FC),IF(D$6<Mes_Inicio_Serie,\"\",IF(MOD(D$6,12)=1,$O149,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),$I151/$Q152,Percentual_Reserva*$I151),IF(OR(Modalidade=1,Modalidade=2),IF(Mes_Inicio_Serie<>6,$H152,$I$4),Percentual_Reserva*$I151)),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>11,2*$M152,2*$I$4),IF(Mes_Inicio_Serie<>11,$M152,$I$4)),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>12,$N152/2,$I$4),IF(Mes_Inicio_Serie<>12,$N152,$I$4)),IF(D$6=Mes_Inicio_Serie,$I$4,C152)))))),IF(D151=0,0,IF(C151<2*C152,D151,IF(MOD(D$6,12)=1,$O149,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),IF($I151/$Q152>=$R152,$I151/$Q152,D151),IF(Percentual_Reserva*$I151>=$R152,Percentual_Reserva*$I151,D151)),IF(OR(Modalidade=1,Modalidade=2),$H152,IF(Percentual_Reserva*$I151>=$R152,Percentual_Reserva*$I151,D151))),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",2*$M152,$M152),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",$N152/2,$N152),C152)))))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AND(D151<>0,D152<>0),R152,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$f":"R149*(1 + Taxa_Composta_Anual_PP3)","v":6306.061922590844},{"$f":"IF(AND(D151<>0,D154=0),ROW(D153),0)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"B150+1","v":2067}]
[null,"Saldo",0,{"$f":"IF(ROW(D154) - 1 = ROW(Inicio_FC),IF(Mes_Inicio_Serie>D$6,\"\",IF(Mes_Inicio_Serie=D$6,$E$2*(1+Taxa_PP3_Mensal),(C154-C155)*(1+Taxa_PP3_Mensal))),IF(MOD(D$6,12)=1,($O151-$O152)*(1+Taxa_PP3_Mensal),(C154-C155)*(1+Taxa_PP3_Mensal)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Benefício",0,{"$f":"IF(ROW(D155) - 2 = ROW(Inicio_FC),IF(D$6<Mes_Inicio_Serie,\"\",IF(MOD(D$6,12)=1,$O152,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),$I154/$Q155,Percentual_Reserva*$I154),IF(OR(Modalidade=1,Modalidade=2),IF(Mes_Inicio_Serie<>6,$H155,$I$4),Percentual_Reserva*$I154)),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>11,2*$M155,2*$I$4),IF(Mes_Inicio_Serie<>11,$M155,$I$4)),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>12,$N155/2,$I$4),IF(Mes_Inicio_Serie<>12,$N155,$I$4)),IF(D$6=Mes_Inicio_Serie,$I$4,C155)))))),IF(D154=0,0,IF(C154<2*C155,D154,IF(MOD(D$6,12)=1,$O152,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),IF($I154/$Q155>=$R155,$I154/$Q155,D154),IF(Percentual_Reserva*$I154>=$R155,Percentual_Reserva*$I154,D154)),IF(OR(Modalidade=1,Modalidade=2),$H155,IF(Percentual_Reserva*$I154>=$R155,Percentual_Reserva*$I154,D154))),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",2*$M155,$M155),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",$N155/2,$N155),C155)))))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AND(D154<>0,D155<>0),R155,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$f":"R152*(1 + Taxa_Composta_Anual_PP3)","v":6887.3310628830586},{"$f":"IF(AND(D154<>0,D157=0),ROW(D156),0)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"B153+1","v":2068}]
[null,"Saldo",0,{"$f":"IF(ROW(D157) - 1 = ROW(Inicio_FC),IF(Mes_Inicio_Serie>D$6,\"\",IF(Mes_Inicio_Serie=D$6,$E$2*(1+Taxa_PP3_Mensal),(C157-C158)*(1+Taxa_PP3_Mensal))),IF(MOD(D$6,12)=1,($O154-$O155)*(1+Taxa_PP3_Mensal),(C157-C158)*(1+Taxa_PP3_Mensal)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Benefício",0,{"$f":"IF(ROW(D158) - 2 = ROW(Inicio_FC),IF(D$6<Mes_Inicio_Serie,\"\",IF(MOD(D$6,12)=1,$O155,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),$I157/$Q158,Percentual_Reserva*$I157),IF(OR(Modalidade=1,Modalidade=2),IF(Mes_Inicio_Serie<>6,$H158,$I$4),Percentual_Reserva*$I157)),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>11,2*$M158,2*$I$4),IF(Mes_Inicio_Serie<>11,$M158,$I$4)),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>12,$N158/2,$I$4),IF(Mes_Inicio_Serie<>12,$N158,$I$4)),IF(D$6=Mes_Inicio_Serie,$I$4,C158)))))),IF(D157=0,0,IF(C157<2*C158,D157,IF(MOD(D$6,12)=1,$O155,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),IF($I157/$Q158>=$R158,$I157/$Q158,D157),IF(Percentual_Reserva*$I157>=$R158,Percentual_Reserva*$I157,D157)),IF(OR(Modalidade=1,Modalidade=2),$H158,IF(Percentual_Reserva*$I157>=$R158,Percentual_Reserva*$I157,D157))),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",2*$M158,$M158),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",$N158/2,$N158),C158)))))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AND(D157<>0,D158<>0),R158,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$f":"R155*(1 + Taxa_Composta_Anual_PP3)","v":7522.1794127681333},{"$f":"IF(AND(D157<>0,D160=0),ROW(D159),0)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"B156+1","v":2069}]
[null,"Saldo",0,{"$f":"IF(ROW(D160) - 1 = ROW(Inicio_FC),IF(Mes_Inicio_Serie>D$6,\"\",IF(Mes_Inicio_Serie=D$6,$E$2*(1+Taxa_PP3_Mensal),(C160-C161)*(1+Taxa_PP3_Mensal))),IF(MOD(D$6,12)=1,($O157-$O158)*(1+Taxa_PP3_Mensal),(C160-C161)*(1+Taxa_PP3_Mensal)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Benefício",0,{"$f":"IF(ROW(D161) - 2 = ROW(Inicio_FC),IF(D$6<Mes_Inicio_Serie,\"\",IF(MOD(D$6,12)=1,$O158,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),$I160/$Q161,Percentual_Reserva*$I160),IF(OR(Modalidade=1,Modalidade=2),IF(Mes_Inicio_Serie<>6,$H161,$I$4),Percentual_Reserva*$I160)),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>11,2*$M161,2*$I$4),IF(Mes_Inicio_Serie<>11,$M161,$I$4)),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>12,$N161/2,$I$4),IF(Mes_Inicio_Serie<>12,$N161,$I$4)),IF(D$6=Mes_Inicio_Serie,$I$4,C161)))))),IF(D160=0,0,IF(C160<2*C161,D160,IF(MOD(D$6,12)=1,$O158,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),IF($I160/$Q161>=$R161,$I160/$Q161,D160),IF(Percentual_Reserva*$I160>=$R161,Percentual_Reserva*$I160,D160)),IF(OR(Modalidade=1,Modalidade=2),$H161,IF(Percentual_Reserva*$I160>=$R161,Percentual_Reserva*$I160,D160))),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",2*$M161,$M161),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",$N161/2,$N161),C161)))))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AND(D160<>0,D161<>0),R161,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$f":"R158*(1 + Taxa_Composta_Anual_PP3)","v":8215.5457028643032},{"$f":"IF(AND(D160<>0,D163=0),ROW(D162),0)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"B159+1","v":2070}]
[null,"Saldo",0,{"$f":"IF(ROW(D163) - 1 = ROW(Inicio_FC),IF(Mes_Inicio_Serie>D$6,\"\",IF(Mes_Inicio_Serie=D$6,$E$2*(1+Taxa_PP3_Mensal),(C163-C164)*(1+Taxa_PP3_Mensal))),IF(MOD(D$6,12)=1,($O160-$O161)*(1+Taxa_PP3_Mensal),(C163-C164)*(1+Taxa_PP3_Mensal)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Benefício",0,{"$f":"IF(ROW(D164) - 2 = ROW(Inicio_FC),IF(D$6<Mes_Inicio_Serie,\"\",IF(MOD(D$6,12)=1,$O161,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),$I163/$Q164,Percentual_Reserva*$I163),IF(OR(Modalidade=1,Modalidade=2),IF(Mes_Inicio_Serie<>6,$H164,$I$4),Percentual_Reserva*$I163)),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>11,2*$M164,2*$I$4),IF(Mes_Inicio_Serie<>11,$M164,$I$4)),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>12,$N164/2,$I$4),IF(Mes_Inicio_Serie<>12,$N164,$I$4)),IF(D$6=Mes_Inicio_Serie,$I$4,C164)))))),IF(D163=0,0,IF(C163<2*C164,D163,IF(MOD(D$6,12)=1,$O161,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),IF($I163/$Q164>=$R164,$I163/$Q164,D163),IF(Percentual_Reserva*$I163>=$R164,Percentual_Reserva*$I163,D163)),IF(OR(Modalidade=1,Modalidade=2),$H164,IF(Percentual_Reserva*$I163>=$R164,Percentual_Reserva*$I163,D163))),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",2*$M164,$M164),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",$N164/2,$N164),C164)))))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AND(D163<>0,D164<>0),R164,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$f":"R161*(1 + Taxa_Composta_Anual_PP3)","v":8972.823897457949},{"$f":"IF(AND(D163<>0,D166=0),ROW(D165),0)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"B162+1","v":2071}]
[null,"Saldo",0,{"$f":"IF(ROW(D166) - 1 = ROW(Inicio_FC),IF(Mes_Inicio_Serie>D$6,\"\",IF(Mes_Inicio_Serie=D$6,$E$2*(1+Taxa_PP3_Mensal),(C166-C167)*(1+Taxa_PP3_Mensal))),IF(MOD(D$6,12)=1,($O163-$O164)*(1+Taxa_PP3_Mensal),(C166-C167)*(1+Taxa_PP3_Mensal)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Benefício",0,{"$f":"IF(ROW(D167) - 2 = ROW(Inicio_FC),IF(D$6<Mes_Inicio_Serie,\"\",IF(MOD(D$6,12)=1,$O164,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),$I166/$Q167,Percentual_Reserva*$I166),IF(OR(Modalidade=1,Modalidade=2),IF(Mes_Inicio_Serie<>6,$H167,$I$4),Percentual_Reserva*$I166)),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>11,2*$M167,2*$I$4),IF(Mes_Inicio_Serie<>11,$M167,$I$4)),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>12,$N167/2,$I$4),IF(Mes_Inicio_Serie<>12,$N167,$I$4)),IF(D$6=Mes_Inicio_Serie,$I$4,C167)))))),IF(D166=0,0,IF(C166<2*C167,D166,IF(MOD(D$6,12)=1,$O164,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),IF($I166/$Q167>=$R167,$I166/$Q167,D166),IF(Percentual_Reserva*$I166>=$R167,Percentual_Reserva*$I166,D166)),IF(OR(Modalidade=1,Modalidade=2),$H167,IF(Percentual_Reserva*$I166>=$R167,Percentual_Reserva*$I166,D166))),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",2*$M167,$M167),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",$N167/2,$N167),C167)))))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AND(D166<>0,D167<>0),R167,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$f":"R164*(1 + Taxa_Composta_Anual_PP3)","v":9799.9051562360073},{"$f":"IF(AND(D166<>0,D169=0),ROW(D168),0)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"B165+1","v":2072}]
[null,"Saldo",0,{"$f":"IF(ROW(D169) - 1 = ROW(Inicio_FC),IF(Mes_Inicio_Serie>D$6,\"\",IF(Mes_Inicio_Serie=D$6,$E$2*(1+Taxa_PP3_Mensal),(C169-C170)*(1+Taxa_PP3_Mensal))),IF(MOD(D$6,12)=1,($O166-$O167)*(1+Taxa_PP3_Mensal),(C169-C170)*(1+Taxa_PP3_Mensal)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Benefício",0,{"$f":"IF(ROW(D170) - 2 = ROW(Inicio_FC),IF(D$6<Mes_Inicio_Serie,\"\",IF(MOD(D$6,12)=1,$O167,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),$I169/$Q170,Percentual_Reserva*$I169),IF(OR(Modalidade=1,Modalidade=2),IF(Mes_Inicio_Serie<>6,$H170,$I$4),Percentual_Reserva*$I169)),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>11,2*$M170,2*$I$4),IF(Mes_Inicio_Serie<>11,$M170,$I$4)),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>12,$N170/2,$I$4),IF(Mes_Inicio_Serie<>12,$N170,$I$4)),IF(D$6=Mes_Inicio_Serie,$I$4,C170)))))),IF(D169=0,0,IF(C169<2*C170,D169,IF(MOD(D$6,12)=1,$O167,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),IF($I169/$Q170>=$R170,$I169/$Q170,D169),IF(Percentual_Reserva*$I169>=$R170,Percentual_Reserva*$I169,D169)),IF(OR(Modalidade=1,Modalidade=2),$H170,IF(Percentual_Reserva*$I169>=$R170,Percentual_Reserva*$I169,D169))),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",2*$M170,$M170),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",$N170/2,$N170),C170)))))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AND(D169<>0,D170<>0),R170,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$f":"R167*(1 + Taxa_Composta_Anual_PP3)","v":10703.223663893506},{"$f":"IF(AND(D169<>0,D172=0),ROW(D171),0)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"B168+1","v":2073}]
[null,"Saldo",0,{"$f":"IF(ROW(D172) - 1 = ROW(Inicio_FC),IF(Mes_Inicio_Serie>D$6,\"\",IF(Mes_Inicio_Serie=D$6,$E$2*(1+Taxa_PP3_Mensal),(C172-C173)*(1+Taxa_PP3_Mensal))),IF(MOD(D$6,12)=1,($O169-$O170)*(1+Taxa_PP3_Mensal),(C172-C173)*(1+Taxa_PP3_Mensal)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Benefício",0,{"$f":"IF(ROW(D173) - 2 = ROW(Inicio_FC),IF(D$6<Mes_Inicio_Serie,\"\",IF(MOD(D$6,12)=1,$O170,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),$I172/$Q173,Percentual_Reserva*$I172),IF(OR(Modalidade=1,Modalidade=2),IF(Mes_Inicio_Serie<>6,$H173,$I$4),Percentual_Reserva*$I172)),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>11,2*$M173,2*$I$4),IF(Mes_Inicio_Serie<>11,$M173,$I$4)),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>12,$N173/2,$I$4),IF(Mes_Inicio_Serie<>12,$N173,$I$4)),IF(D$6=Mes_Inicio_Serie,$I$4,C173)))))),IF(D172=0,0,IF(C172<2*C173,D172,IF(MOD(D$6,12)=1,$O170,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),IF($I172/$Q173>=$R173,$I172/$Q173,D172),IF(Percentual_Reserva*$I172>=$R173,Percentual_Reserva*$I172,D172)),IF(OR(Modalidade=1,Modalidade=2),$H173,IF(Percentual_Reserva*$I172>=$R173,Percentual_Reserva*$I172,D172))),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",2*$M173,$M173),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",$N173/2,$N173),C173)))))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AND(D172<>0,D173<>0),R173,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$f":"R170*(1 + Taxa_Composta_Anual_PP3)","v":11689.806684142472},{"$f":"IF(AND(D172<>0,D175=0),ROW(D174),0)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"B171+1","v":2074}]
[null,"Saldo",0,{"$f":"IF(ROW(D175) - 1 = ROW(Inicio_FC),IF(Mes_Inicio_Serie>D$6,\"\",IF(Mes_Inicio_Serie=D$6,$E$2*(1+Taxa_PP3_Mensal),(C175-C176)*(1+Taxa_PP3_Mensal))),IF(MOD(D$6,12)=1,($O172-$O173)*(1+Taxa_PP3_Mensal),(C175-C176)*(1+Taxa_PP3_Mensal)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Benefício",0,{"$f":"IF(ROW(D176) - 2 = ROW(Inicio_FC),IF(D$6<Mes_Inicio_Serie,\"\",IF(MOD(D$6,12)=1,$O173,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),$I175/$Q176,Percentual_Reserva*$I175),IF(OR(Modalidade=1,Modalidade=2),IF(Mes_Inicio_Serie<>6,$H176,$I$4),Percentual_Reserva*$I175)),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>11,2*$M176,2*$I$4),IF(Mes_Inicio_Serie<>11,$M176,$I$4)),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>12,$N176/2,$I$4),IF(Mes_Inicio_Serie<>12,$N176,$I$4)),IF(D$6=Mes_Inicio_Serie,$I$4,C176)))))),IF(D175=0,0,IF(C175<2*C176,D175,IF(MOD(D$6,12)=1,$O173,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),IF($I175/$Q176>=$R176,$I175/$Q176,D175),IF(Percentual_Reserva*$I175>=$R176,Percentual_Reserva*$I175,D175)),IF(OR(Modalidade=1,Modalidade=2),$H176,IF(Percentual_Reserva*$I175>=$R176,Percentual_Reserva*$I175,D175))),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",2*$M176,$M176),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",$N176/2,$N176),C176)))))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AND(D175<>0,D176<>0),R176,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$f":"R173*(1 + Taxa_Composta_Anual_PP3)","v":12767.32922751166},{"$f":"IF(AND(D175<>0,D178=0),ROW(D177),0)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"B174+1","v":2075}]
[null,"Saldo",0,{"$f":"IF(ROW(D178) - 1 = ROW(Inicio_FC),IF(Mes_Inicio_Serie>D$6,\"\",IF(Mes_Inicio_Serie=D$6,$E$2*(1+Taxa_PP3_Mensal),(C178-C179)*(1+Taxa_PP3_Mensal))),IF(MOD(D$6,12)=1,($O175-$O176)*(1+Taxa_PP3_Mensal),(C178-C179)*(1+Taxa_PP3_Mensal)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Benefício",0,{"$f":"IF(ROW(D179) - 2 = ROW(Inicio_FC),IF(D$6<Mes_Inicio_Serie,\"\",IF(MOD(D$6,12)=1,$O176,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),$I178/$Q179,Percentual_Reserva*$I178),IF(OR(Modalidade=1,Modalidade=2),IF(Mes_Inicio_Serie<>6,$H179,$I$4),Percentual_Reserva*$I178)),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>11,2*$M179,2*$I$4),IF(Mes_Inicio_Serie<>11,$M179,$I$4)),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>12,$N179/2,$I$4),IF(Mes_Inicio_Serie<>12,$N179,$I$4)),IF(D$6=Mes_Inicio_Serie,$I$4,C179)))))),IF(D178=0,0,IF(C178<2*C179,D178,IF(MOD(D$6,12)=1,$O176,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),IF($I178/$Q179>=$R179,$I178/$Q179,D178),IF(Percentual_Reserva*$I178>=$R179,Percentual_Reserva*$I178,D178)),IF(OR(Modalidade=1,Modalidade=2),$H179,IF(Percentual_Reserva*$I178>=$R179,Percentual_Reserva*$I178,D178))),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",2*$M179,$M179),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",$N179/2,$N179),C179)))))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AND(D178<>0,D179<>0),R179,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$f":"R176*(1 + Taxa_Composta_Anual_PP3)","v":13944.173758219082},{"$f":"IF(AND(D178<>0,D181=0),ROW(D180),0)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"B177+1","v":2076}]
[null,"Saldo",0,{"$f":"IF(ROW(D181) - 1 = ROW(Inicio_FC),IF(Mes_Inicio_Serie>D$6,\"\",IF(Mes_Inicio_Serie=D$6,$E$2*(1+Taxa_PP3_Mensal),(C181-C182)*(1+Taxa_PP3_Mensal))),IF(MOD(D$6,12)=1,($O178-$O179)*(1+Taxa_PP3_Mensal),(C181-C182)*(1+Taxa_PP3_Mensal)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Benefício",0,{"$f":"IF(ROW(D182) - 2 = ROW(Inicio_FC),IF(D$6<Mes_Inicio_Serie,\"\",IF(MOD(D$6,12)=1,$O179,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),$I181/$Q182,Percentual_Reserva*$I181),IF(OR(Modalidade=1,Modalidade=2),IF(Mes_Inicio_Serie<>6,$H182,$I$4),Percentual_Reserva*$I181)),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>11,2*$M182,2*$I$4),IF(Mes_Inicio_Serie<>11,$M182,$I$4)),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>12,$N182/2,$I$4),IF(Mes_Inicio_Serie<>12,$N182,$I$4)),IF(D$6=Mes_Inicio_Serie,$I$4,C182)))))),IF(D181=0,0,IF(C181<2*C182,D181,IF(MOD(D$6,12)=1,$O179,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),IF($I181/$Q182>=$R182,$I181/$Q182,D181),IF(Percentual_Reserva*$I181>=$R182,Percentual_Reserva*$I181,D181)),IF(OR(Modalidade=1,Modalidade=2),$H182,IF(Percentual_Reserva*$I181>=$R182,Percentual_Reserva*$I181,D181))),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",2*$M182,$M182),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",$N182/2,$N182),C182)))))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AND(D181<>0,D182<>0),R182,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$f":"R179*(1 + Taxa_Composta_Anual_PP3)","v":15229.495404600124},{"$f":"IF(AND(D181<>0,D184=0),ROW(D183),0)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"B180+1","v":2077}]
[null,"Saldo",0,{"$f":"IF(ROW(D184) - 1 = ROW(Inicio_FC),IF(Mes_Inicio_Serie>D$6,\"\",IF(Mes_Inicio_Serie=D$6,$E$2*(1+Taxa_PP3_Mensal),(C184-C185)*(1+Taxa_PP3_Mensal))),IF(MOD(D$6,12)=1,($O181-$O182)*(1+Taxa_PP3_Mensal),(C184-C185)*(1+Taxa_PP3_Mensal)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Benefício",0,{"$f":"IF(ROW(D185) - 2 = ROW(Inicio_FC),IF(D$6<Mes_Inicio_Serie,\"\",IF(MOD(D$6,12)=1,$O182,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),$I184/$Q185,Percentual_Reserva*$I184),IF(OR(Modalidade=1,Modalidade=2),IF(Mes_Inicio_Serie<>6,$H185,$I$4),Percentual_Reserva*$I184)),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>11,2*$M185,2*$I$4),IF(Mes_Inicio_Serie<>11,$M185,$I$4)),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>12,$N185/2,$I$4),IF(Mes_Inicio_Serie<>12,$N185,$I$4)),IF(D$6=Mes_Inicio_Serie,$I$4,C185)))))),IF(D184=0,0,IF(C184<2*C185,D184,IF(MOD(D$6,12)=1,$O182,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),IF($I184/$Q185>=$R185,$I184/$Q185,D184),IF(Percentual_Reserva*$I184>=$R185,Percentual_Reserva*$I184,D184)),IF(OR(Modalidade=1,Modalidade=2),$H185,IF(Percentual_Reserva*$I184>=$R185,Percentual_Reserva*$I184,D184))),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",2*$M185,$M185),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",$N185/2,$N185),C185)))))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AND(D184<>0,D185<>0),R185,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$f":"R182*(1 + Taxa_Composta_Anual_PP3)","v":16633.293180388398},{"$f":"IF(AND(D184<>0,D187=0),ROW(D186),0)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"B183+1","v":2078}]
[null,"Saldo",0,{"$f":"IF(ROW(D187) - 1 = ROW(Inicio_FC),IF(Mes_Inicio_Serie>D$6,\"\",IF(Mes_Inicio_Serie=D$6,$E$2*(1+Taxa_PP3_Mensal),(C187-C188)*(1+Taxa_PP3_Mensal))),IF(MOD(D$6,12)=1,($O184-$O185)*(1+Taxa_PP3_Mensal),(C187-C188)*(1+Taxa_PP3_Mensal)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Benefício",0,{"$f":"IF(ROW(D188) - 2 = ROW(Inicio_FC),IF(D$6<Mes_Inicio_Serie,\"\",IF(MOD(D$6,12)=1,$O185,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),$I187/$Q188,Percentual_Reserva*$I187),IF(OR(Modalidade=1,Modalidade=2),IF(Mes_Inicio_Serie<>6,$H188,$I$4),Percentual_Reserva*$I187)),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>11,2*$M188,2*$I$4),IF(Mes_Inicio_Serie<>11,$M188,$I$4)),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>12,$N188/2,$I$4),IF(Mes_Inicio_Serie<>12,$N188,$I$4)),IF(D$6=Mes_Inicio_Serie,$I$4,C188)))))),IF(D187=0,0,IF(C187<2*C188,D187,IF(MOD(D$6,12)=1,$O185,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),IF($I187/$Q188>=$R188,$I187/$Q188,D187),IF(Percentual_Reserva*$I187>=$R188,Percentual_Reserva*$I187,D187)),IF(OR(Modalidade=1,Modalidade=2),$H188,IF(Percentual_Reserva*$I187>=$R188,Percentual_Reserva*$I187,D187))),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",2*$M188,$M188),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",$N188/2,$N188),C188)))))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AND(D187<>0,D188<>0),R188,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$f":"R185*(1 + Taxa_Composta_Anual_PP3)","v":18166.487770907177},{"$f":"IF(AND(D187<>0,D190=0),ROW(D189),0)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"B186+1","v":2079}]
[null,"Saldo",0,{"$f":"IF(ROW(D190) - 1 = ROW(Inicio_FC),IF(Mes_Inicio_Serie>D$6,\"\",IF(Mes_Inicio_Serie=D$6,$E$2*(1+Taxa_PP3_Mensal),(C190-C191)*(1+Taxa_PP3_Mensal))),IF(MOD(D$6,12)=1,($O187-$O188)*(1+Taxa_PP3_Mensal),(C190-C191)*(1+Taxa_PP3_Mensal)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Benefício",0,{"$f":"IF(ROW(D191) - 2 = ROW(Inicio_FC),IF(D$6<Mes_Inicio_Serie,\"\",IF(MOD(D$6,12)=1,$O188,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),$I190/$Q191,Percentual_Reserva*$I190),IF(OR(Modalidade=1,Modalidade=2),IF(Mes_Inicio_Serie<>6,$H191,$I$4),Percentual_Reserva*$I190)),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>11,2*$M191,2*$I$4),IF(Mes_Inicio_Serie<>11,$M191,$I$4)),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>12,$N191/2,$I$4),IF(Mes_Inicio_Serie<>12,$N191,$I$4)),IF(D$6=Mes_Inicio_Serie,$I$4,C191)))))),IF(D190=0,0,IF(C190<2*C191,D190,IF(MOD(D$6,12)=1,$O188,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),IF($I190/$Q191>=$R191,$I190/$Q191,D190),IF(Percentual_Reserva*$I190>=$R191,Percentual_Reserva*$I190,D190)),IF(OR(Modalidade=1,Modalidade=2),$H191,IF(Percentual_Reserva*$I190>=$R191,Percentual_Reserva*$I190,D190))),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",2*$M191,$M191),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",$N191/2,$N191),C191)))))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AND(D190<>0,D191<>0),R191,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$f":"R188*(1 + Taxa_Composta_Anual_PP3)","v":19841.00648930026},{"$f":"IF(AND(D190<>0,D193=0),ROW(D192),0)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"B189+1","v":2080}]
[null,"Saldo",0,{"$f":"IF(ROW(D193) - 1 = ROW(Inicio_FC),IF(Mes_Inicio_Serie>D$6,\"\",IF(Mes_Inicio_Serie=D$6,$E$2*(1+Taxa_PP3_Mensal),(C193-C194)*(1+Taxa_PP3_Mensal))),IF(MOD(D$6,12)=1,($O190-$O191)*(1+Taxa_PP3_Mensal),(C193-C194)*(1+Taxa_PP3_Mensal)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Benefício",0,{"$f":"IF(ROW(D194) - 2 = ROW(Inicio_FC),IF(D$6<Mes_Inicio_Serie,\"\",IF(MOD(D$6,12)=1,$O191,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),$I193/$Q194,Percentual_Reserva*$I193),IF(OR(Modalidade=1,Modalidade=2),IF(Mes_Inicio_Serie<>6,$H194,$I$4),Percentual_Reserva*$I193)),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>11,2*$M194,2*$I$4),IF(Mes_Inicio_Serie<>11,$M194,$I$4)),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>12,$N194/2,$I$4),IF(Mes_Inicio_Serie<>12,$N194,$I$4)),IF(D$6=Mes_Inicio_Serie,$I$4,C194)))))),IF(D193=0,0,IF(C193<2*C194,D193,IF(MOD(D$6,12)=1,$O191,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),IF($I193/$Q194>=$R194,$I193/$Q194,D193),IF(Percentual_Reserva*$I193>=$R194,Percentual_Reserva*$I193,D193)),IF(OR(Modalidade=1,Modalidade=2),$H194,IF(Percentual_Reserva*$I193>=$R194,Percentual_Reserva*$I193,D193))),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",2*$M194,$M194),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",$N194/2,$N194),C194)))))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AND(D193<>0,D194<>0),R194,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$f":"R191*(1 + Taxa_Composta_Anual_PP3)","v":21669.876063709624},{"$f":"IF(AND(D193<>0,D196=0),ROW(D195),0)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"B192+1","v":2081}]
[null,"Saldo",0,{"$f":"IF(ROW(D196) - 1 = ROW(Inicio_FC),IF(Mes_Inicio_Serie>D$6,\"\",IF(Mes_Inicio_Serie=D$6,$E$2*(1+Taxa_PP3_Mensal),(C196-C197)*(1+Taxa_PP3_Mensal))),IF(MOD(D$6,12)=1,($O193-$O194)*(1+Taxa_PP3_Mensal),(C196-C197)*(1+Taxa_PP3_Mensal)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Benefício",0,{"$f":"IF(ROW(D197) - 2 = ROW(Inicio_FC),IF(D$6<Mes_Inicio_Serie,\"\",IF(MOD(D$6,12)=1,$O194,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),$I196/$Q197,Percentual_Reserva*$I196),IF(OR(Modalidade=1,Modalidade=2),IF(Mes_Inicio_Serie<>6,$H197,$I$4),Percentual_Reserva*$I196)),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>11,2*$M197,2*$I$4),IF(Mes_Inicio_Serie<>11,$M197,$I$4)),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>12,$N197/2,$I$4),IF(Mes_Inicio_Serie<>12,$N197,$I$4)),IF(D$6=Mes_Inicio_Serie,$I$4,C197)))))),IF(D196=0,0,IF(C196<2*C197,D196,IF(MOD(D$6,12)=1,$O194,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),IF($I196/$Q197>=$R197,$I196/$Q197,D196),IF(Percentual_Reserva*$I196>=$R197,Percentual_Reserva*$I196,D196)),IF(OR(Modalidade=1,Modalidade=2),$H197,IF(Percentual_Reserva*$I196>=$R197,Percentual_Reserva*$I196,D196))),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",2*$M197,$M197),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",$N197/2,$N197),C197)))))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AND(D196<>0,D197<>0),R197,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$f":"R194*(1 + Taxa_Composta_Anual_PP3)","v":23667.323977227141},{"$f":"IF(AND(D196<>0,D199=0),ROW(D198),0)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"B195+1","v":2082}]
[null,"Saldo",0,{"$f":"IF(ROW(D199) - 1 = ROW(Inicio_FC),IF(Mes_Inicio_Serie>D$6,\"\",IF(Mes_Inicio_Serie=D$6,$E$2*(1+Taxa_PP3_Mensal),(C199-C200)*(1+Taxa_PP3_Mensal))),IF(MOD(D$6,12)=1,($O196-$O197)*(1+Taxa_PP3_Mensal),(C199-C200)*(1+Taxa_PP3_Mensal)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Benefício",0,{"$f":"IF(ROW(D200) - 2 = ROW(Inicio_FC),IF(D$6<Mes_Inicio_Serie,\"\",IF(MOD(D$6,12)=1,$O197,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),$I199/$Q200,Percentual_Reserva*$I199),IF(OR(Modalidade=1,Modalidade=2),IF(Mes_Inicio_Serie<>6,$H200,$I$4),Percentual_Reserva*$I199)),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>11,2*$M200,2*$I$4),IF(Mes_Inicio_Serie<>11,$M200,$I$4)),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>12,$N200/2,$I$4),IF(Mes_Inicio_Serie<>12,$N200,$I$4)),IF(D$6=Mes_Inicio_Serie,$I$4,C200)))))),IF(D199=0,0,IF(C199<2*C200,D199,IF(MOD(D$6,12)=1,$O197,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),IF($I199/$Q200>=$R200,$I199/$Q200,D199),IF(Percentual_Reserva*$I199>=$R200,Percentual_Reserva*$I199,D199)),IF(OR(Modalidade=1,Modalidade=2),$H200,IF(Percentual_Reserva*$I199>=$R200,Percentual_Reserva*$I199,D199))),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",2*$M200,$M200),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",$N200/2,$N200),C200)))))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AND(D199<>0,D200<>0),R200,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$f":"R197*(1 + Taxa_Composta_Anual_PP3)","v":25848.889148983028},{"$f":"IF(AND(D199<>0,D202=0),ROW(D201),0)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"B198+1","v":2083}]
[null,"Saldo",0,{"$f":"IF(ROW(D202) - 1 = ROW(Inicio_FC),IF(Mes_Inicio_Serie>D$6,\"\",IF(Mes_Inicio_Serie=D$6,$E$2*(1+Taxa_PP3_Mensal),(C202-C203)*(1+Taxa_PP3_Mensal))),IF(MOD(D$6,12)=1,($O199-$O200)*(1+Taxa_PP3_Mensal),(C202-C203)*(1+Taxa_PP3_Mensal)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Benefício",0,{"$f":"IF(ROW(D203) - 2 = ROW(Inicio_FC),IF(D$6<Mes_Inicio_Serie,\"\",IF(MOD(D$6,12)=1,$O200,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),$I202/$Q203,Percentual_Reserva*$I202),IF(OR(Modalidade=1,Modalidade=2),IF(Mes_Inicio_Serie<>6,$H203,$I$4),Percentual_Reserva*$I202)),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>11,2*$M203,2*$I$4),IF(Mes_Inicio_Serie<>11,$M203,$I$4)),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>12,$N203/2,$I$4),IF(Mes_Inicio_Serie<>12,$N203,$I$4)),IF(D$6=Mes_Inicio_Serie,$I$4,C203)))))),IF(D202=0,0,IF(C202<2*C203,D202,IF(MOD(D$6,12)=1,$O200,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),IF($I202/$Q203>=$R203,$I202/$Q203,D202),IF(Percentual_Reserva*$I202>=$R203,Percentual_Reserva*$I202,D202)),IF(OR(Modalidade=1,Modalidade=2),$H203,IF(Percentual_Reserva*$I202>=$R203,Percentual_Reserva*$I202,D202))),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",2*$M203,$M203),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",$N203/2,$N203),C203)))))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AND(D202<>0,D203<>0),R203,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$f":"R200*(1 + Taxa_Composta_Anual_PP3)","v":28231.542817401976},{"$f":"IF(AND(D202<>0,D205=0),ROW(D204),0)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"B201+1","v":2084}]
[null,"Saldo",0,{"$f":"IF(ROW(D205) - 1 = ROW(Inicio_FC),IF(Mes_Inicio_Serie>D$6,\"\",IF(Mes_Inicio_Serie=D$6,$E$2*(1+Taxa_PP3_Mensal),(C205-C206)*(1+Taxa_PP3_Mensal))),IF(MOD(D$6,12)=1,($O202-$O203)*(1+Taxa_PP3_Mensal),(C205-C206)*(1+Taxa_PP3_Mensal)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Benefício",0,{"$f":"IF(ROW(D206) - 2 = ROW(Inicio_FC),IF(D$6<Mes_Inicio_Serie,\"\",IF(MOD(D$6,12)=1,$O203,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),$I205/$Q206,Percentual_Reserva*$I205),IF(OR(Modalidade=1,Modalidade=2),IF(Mes_Inicio_Serie<>6,$H206,$I$4),Percentual_Reserva*$I205)),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>11,2*$M206,2*$I$4),IF(Mes_Inicio_Serie<>11,$M206,$I$4)),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>12,$N206/2,$I$4),IF(Mes_Inicio_Serie<>12,$N206,$I$4)),IF(D$6=Mes_Inicio_Serie,$I$4,C206)))))),IF(D205=0,0,IF(C205<2*C206,D205,IF(MOD(D$6,12)=1,$O203,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),IF($I205/$Q206>=$R206,$I205/$Q206,D205),IF(Percentual_Reserva*$I205>=$R206,Percentual_Reserva*$I205,D205)),IF(OR(Modalidade=1,Modalidade=2),$H206,IF(Percentual_Reserva*$I205>=$R206,Percentual_Reserva*$I205,D205))),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",2*$M206,$M206),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",$N206/2,$N206),C206)))))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AND(D205<>0,D206<>0),R206,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$f":"R203*(1 + Taxa_Composta_Anual_PP3)","v":30833.820566024526},{"$f":"IF(AND(D205<>0,D208=0),ROW(D207),0)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"B204+1","v":2085}]
[null,"Saldo",0,{"$f":"IF(ROW(D208) - 1 = ROW(Inicio_FC),IF(Mes_Inicio_Serie>D$6,\"\",IF(Mes_Inicio_Serie=D$6,$E$2*(1+Taxa_PP3_Mensal),(C208-C209)*(1+Taxa_PP3_Mensal))),IF(MOD(D$6,12)=1,($O205-$O206)*(1+Taxa_PP3_Mensal),(C208-C209)*(1+Taxa_PP3_Mensal)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Benefício",0,{"$f":"IF(ROW(D209) - 2 = ROW(Inicio_FC),IF(D$6<Mes_Inicio_Serie,\"\",IF(MOD(D$6,12)=1,$O206,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),$I208/$Q209,Percentual_Reserva*$I208),IF(OR(Modalidade=1,Modalidade=2),IF(Mes_Inicio_Serie<>6,$H209,$I$4),Percentual_Reserva*$I208)),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>11,2*$M209,2*$I$4),IF(Mes_Inicio_Serie<>11,$M209,$I$4)),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>12,$N209/2,$I$4),IF(Mes_Inicio_Serie<>12,$N209,$I$4)),IF(D$6=Mes_Inicio_Serie,$I$4,C209)))))),IF(D208=0,0,IF(C208<2*C209,D208,IF(MOD(D$6,12)=1,$O206,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),IF($I208/$Q209>=$R209,$I208/$Q209,D208),IF(Percentual_Reserva*$I208>=$R209,Percentual_Reserva*$I208,D208)),IF(OR(Modalidade=1,Modalidade=2),$H209,IF(Percentual_Reserva*$I208>=$R209,Percentual_Reserva*$I208,D208))),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",2*$M209,$M209),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",$N209/2,$N209),C209)))))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AND(D208<>0,D209<>0),R209,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$f":"R206*(1 + Taxa_Composta_Anual_PP3)","v":33675.966518973546},{"$f":"IF(AND(D208<>0,D211=0),ROW(D210),0)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"B207+1","v":2086}]
[null,"Saldo",0,{"$f":"IF(ROW(D211) - 1 = ROW(Inicio_FC),IF(Mes_Inicio_Serie>D$6,\"\",IF(Mes_Inicio_Serie=D$6,$E$2*(1+Taxa_PP3_Mensal),(C211-C212)*(1+Taxa_PP3_Mensal))),IF(MOD(D$6,12)=1,($O208-$O209)*(1+Taxa_PP3_Mensal),(C211-C212)*(1+Taxa_PP3_Mensal)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Benefício",0,{"$f":"IF(ROW(D212) - 2 = ROW(Inicio_FC),IF(D$6<Mes_Inicio_Serie,\"\",IF(MOD(D$6,12)=1,$O209,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),$I211/$Q212,Percentual_Reserva*$I211),IF(OR(Modalidade=1,Modalidade=2),IF(Mes_Inicio_Serie<>6,$H212,$I$4),Percentual_Reserva*$I211)),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>11,2*$M212,2*$I$4),IF(Mes_Inicio_Serie<>11,$M212,$I$4)),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>12,$N212/2,$I$4),IF(Mes_Inicio_Serie<>12,$N212,$I$4)),IF(D$6=Mes_Inicio_Serie,$I$4,C212)))))),IF(D211=0,0,IF(C211<2*C212,D211,IF(MOD(D$6,12)=1,$O209,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),IF($I211/$Q212>=$R212,$I211/$Q212,D211),IF(Percentual_Reserva*$I211>=$R212,Percentual_Reserva*$I211,D211)),IF(OR(Modalidade=1,Modalidade=2),$H212,IF(Percentual_Reserva*$I211>=$R212,Percentual_Reserva*$I211,D211))),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",2*$M212,$M212),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",$N212/2,$N212),C212)))))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AND(D211<>0,D212<>0),R212,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$f":"R209*(1 + Taxa_Composta_Anual_PP3)","v":36780.090827818087},{"$f":"IF(AND(D211<>0,D214=0),ROW(D213),0)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"B210+1","v":2087}]
[null,"Saldo",0,{"$f":"IF(ROW(D214) - 1 = ROW(Inicio_FC),IF(Mes_Inicio_Serie>D$6,\"\",IF(Mes_Inicio_Serie=D$6,$E$2*(1+Taxa_PP3_Mensal),(C214-C215)*(1+Taxa_PP3_Mensal))),IF(MOD(D$6,12)=1,($O211-$O212)*(1+Taxa_PP3_Mensal),(C214-C215)*(1+Taxa_PP3_Mensal)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Benefício",0,{"$f":"IF(ROW(D215) - 2 = ROW(Inicio_FC),IF(D$6<Mes_Inicio_Serie,\"\",IF(MOD(D$6,12)=1,$O212,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),$I214/$Q215,Percentual_Reserva*$I214),IF(OR(Modalidade=1,Modalidade=2),IF(Mes_Inicio_Serie<>6,$H215,$I$4),Percentual_Reserva*$I214)),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>11,2*$M215,2*$I$4),IF(Mes_Inicio_Serie<>11,$M215,$I$4)),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>12,$N215/2,$I$4),IF(Mes_Inicio_Serie<>12,$N215,$I$4)),IF(D$6=Mes_Inicio_Serie,$I$4,C215)))))),IF(D214=0,0,IF(C214<2*C215,D214,IF(MOD(D$6,12)=1,$O212,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),IF($I214/$Q215>=$R215,$I214/$Q215,D214),IF(Percentual_Reserva*$I214>=$R215,Percentual_Reserva*$I214,D214)),IF(OR(Modalidade=1,Modalidade=2),$H215,IF(Percentual_Reserva*$I214>=$R215,Percentual_Reserva*$I214,D214))),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",2*$M215,$M215),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",$N215/2,$N215),C215)))))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AND(D214<>0,D215<>0),R215,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$f":"R212*(1 + Taxa_Composta_Anual_PP3)","v":40170.341674985757},{"$f":"IF(AND(D214<>0,D217=0),ROW(D216),0)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"B213+1","v":2088}]
[null,"Saldo",0,{"$f":"IF(ROW(D217) - 1 = ROW(Inicio_FC),IF(Mes_Inicio_Serie>D$6,\"\",IF(Mes_Inicio_Serie=D$6,$E$2*(1+Taxa_PP3_Mensal),(C217-C218)*(1+Taxa_PP3_Mensal))),IF(MOD(D$6,12)=1,($O214-$O215)*(1+Taxa_PP3_Mensal),(C217-C218)*(1+Taxa_PP3_Mensal)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Benefício",0,{"$f":"IF(ROW(D218) - 2 = ROW(Inicio_FC),IF(D$6<Mes_Inicio_Serie,\"\",IF(MOD(D$6,12)=1,$O215,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),$I217/$Q218,Percentual_Reserva*$I217),IF(OR(Modalidade=1,Modalidade=2),IF(Mes_Inicio_Serie<>6,$H218,$I$4),Percentual_Reserva*$I217)),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>11,2*$M218,2*$I$4),IF(Mes_Inicio_Serie<>11,$M218,$I$4)),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>12,$N218/2,$I$4),IF(Mes_Inicio_Serie<>12,$N218,$I$4)),IF(D$6=Mes_Inicio_Serie,$I$4,C218)))))),IF(D217=0,0,IF(C217<2*C218,D217,IF(MOD(D$6,12)=1,$O215,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),IF($I217/$Q218>=$R218,$I217/$Q218,D217),IF(Percentual_Reserva*$I217>=$R218,Percentual_Reserva*$I217,D217)),IF(OR(Modalidade=1,Modalidade=2),$H218,IF(Percentual_Reserva*$I217>=$R218,Percentual_Reserva*$I217,D217))),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",2*$M218,$M218),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",$N218/2,$N218),C218)))))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AND(D217<>0,D218<>0),R218,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$f":"R215*(1 + Taxa_Composta_Anual_PP3)","v":43873.093131804664},{"$f":"IF(AND(D217<>0,D220=0),ROW(D219),0)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"B216+1","v":2089}]
[null,"Saldo",0,{"$f":"IF(ROW(D220) - 1 = ROW(Inicio_FC),IF(Mes_Inicio_Serie>D$6,\"\",IF(Mes_Inicio_Serie=D$6,$E$2*(1+Taxa_PP3_Mensal),(C220-C221)*(1+Taxa_PP3_Mensal))),IF(MOD(D$6,12)=1,($O217-$O218)*(1+Taxa_PP3_Mensal),(C220-C221)*(1+Taxa_PP3_Mensal)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Benefício",0,{"$f":"IF(ROW(D221) - 2 = ROW(Inicio_FC),IF(D$6<Mes_Inicio_Serie,\"\",IF(MOD(D$6,12)=1,$O218,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),$I220/$Q221,Percentual_Reserva*$I220),IF(OR(Modalidade=1,Modalidade=2),IF(Mes_Inicio_Serie<>6,$H221,$I$4),Percentual_Reserva*$I220)),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>11,2*$M221,2*$I$4),IF(Mes_Inicio_Serie<>11,$M221,$I$4)),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>12,$N221/2,$I$4),IF(Mes_Inicio_Serie<>12,$N221,$I$4)),IF(D$6=Mes_Inicio_Serie,$I$4,C221)))))),IF(D220=0,0,IF(C220<2*C221,D220,IF(MOD(D$6,12)=1,$O218,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),IF($I220/$Q221>=$R221,$I220/$Q221,D220),IF(Percentual_Reserva*$I220>=$R221,Percentual_Reserva*$I220,D220)),IF(OR(Modalidade=1,Modalidade=2),$H221,IF(Percentual_Reserva*$I220>=$R221,Percentual_Reserva*$I220,D220))),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",2*$M221,$M221),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",$N221/2,$N221),C221)))))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AND(D220<>0,D221<>0),R221,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$f":"R218*(1 + Taxa_Composta_Anual_PP3)","v":47917.150332595178},{"$f":"IF(AND(D220<>0,D223=0),ROW(D222),0)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"B219+1","v":2090}]
[null,"Saldo",0,{"$f":"IF(ROW(D223) - 1 = ROW(Inicio_FC),IF(Mes_Inicio_Serie>D$6,\"\",IF(Mes_Inicio_Serie=D$6,$E$2*(1+Taxa_PP3_Mensal),(C223-C224)*(1+Taxa_PP3_Mensal))),IF(MOD(D$6,12)=1,($O220-$O221)*(1+Taxa_PP3_Mensal),(C223-C224)*(1+Taxa_PP3_Mensal)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Benefício",0,{"$f":"IF(ROW(D224) - 2 = ROW(Inicio_FC),IF(D$6<Mes_Inicio_Serie,\"\",IF(MOD(D$6,12)=1,$O221,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),$I223/$Q224,Percentual_Reserva*$I223),IF(OR(Modalidade=1,Modalidade=2),IF(Mes_Inicio_Serie<>6,$H224,$I$4),Percentual_Reserva*$I223)),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>11,2*$M224,2*$I$4),IF(Mes_Inicio_Serie<>11,$M224,$I$4)),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>12,$N224/2,$I$4),IF(Mes_Inicio_Serie<>12,$N224,$I$4)),IF(D$6=Mes_Inicio_Serie,$I$4,C224)))))),IF(D223=0,0,IF(C223<2*C224,D223,IF(MOD(D$6,12)=1,$O221,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),IF($I223/$Q224>=$R224,$I223/$Q224,D223),IF(Percentual_Reserva*$I223>=$R224,Percentual_Reserva*$I223,D223)),IF(OR(Modalidade=1,Modalidade=2),$H224,IF(Percentual_Reserva*$I223>=$R224,Percentual_Reserva*$I223,D223))),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",2*$M224,$M224),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",$N224/2,$N224),C224)))))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AND(D223<>0,D224<>0),R224,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$f":"R221*(1 + Taxa_Composta_Anual_PP3)","v":52333.97356094006},{"$f":"IF(AND(D223<>0,D226=0),ROW(D225),0)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"B222+1","v":2091}]
[null,"Saldo",0,{"$f":"IF(ROW(D226) - 1 = ROW(Inicio_FC),IF(Mes_Inicio_Serie>D$6,\"\",IF(Mes_Inicio_Serie=D$6,$E$2*(1+Taxa_PP3_Mensal),(C226-C227)*(1+Taxa_PP3_Mensal))),IF(MOD(D$6,12)=1,($O223-$O224)*(1+Taxa_PP3_Mensal),(C226-C227)*(1+Taxa_PP3_Mensal)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Benefício",0,{"$f":"IF(ROW(D227) - 2 = ROW(Inicio_FC),IF(D$6<Mes_Inicio_Serie,\"\",IF(MOD(D$6,12)=1,$O224,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),$I226/$Q227,Percentual_Reserva*$I226),IF(OR(Modalidade=1,Modalidade=2),IF(Mes_Inicio_Serie<>6,$H227,$I$4),Percentual_Reserva*$I226)),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>11,2*$M227,2*$I$4),IF(Mes_Inicio_Serie<>11,$M227,$I$4)),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>12,$N227/2,$I$4),IF(Mes_Inicio_Serie<>12,$N227,$I$4)),IF(D$6=Mes_Inicio_Serie,$I$4,C227)))))),IF(D226=0,0,IF(C226<2*C227,D226,IF(MOD(D$6,12)=1,$O224,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),IF($I226/$Q227>=$R227,$I226/$Q227,D226),IF(Percentual_Reserva*$I226>=$R227,Percentual_Reserva*$I226,D226)),IF(OR(Modalidade=1,Modalidade=2),$H227,IF(Percentual_Reserva*$I226>=$R227,Percentual_Reserva*$I226,D226))),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",2*$M227,$M227),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",$N227/2,$N227),C227)))))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AND(D226<>0,D227<>0),R227,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$f":"R224*(1 + Taxa_Composta_Anual_PP3)","v":57157.922991386666},{"$f":"IF(AND(D226<>0,D229=0),ROW(D228),0)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"B225+1","v":2092}]
[null,"Saldo",0,{"$f":"IF(ROW(D229) - 1 = ROW(Inicio_FC),IF(Mes_Inicio_Serie>D$6,\"\",IF(Mes_Inicio_Serie=D$6,$E$2*(1+Taxa_PP3_Mensal),(C229-C230)*(1+Taxa_PP3_Mensal))),IF(MOD(D$6,12)=1,($O226-$O227)*(1+Taxa_PP3_Mensal),(C229-C230)*(1+Taxa_PP3_Mensal)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Benefício",0,{"$f":"IF(ROW(D230) - 2 = ROW(Inicio_FC),IF(D$6<Mes_Inicio_Serie,\"\",IF(MOD(D$6,12)=1,$O227,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),$I229/$Q230,Percentual_Reserva*$I229),IF(OR(Modalidade=1,Modalidade=2),IF(Mes_Inicio_Serie<>6,$H230,$I$4),Percentual_Reserva*$I229)),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>11,2*$M230,2*$I$4),IF(Mes_Inicio_Serie<>11,$M230,$I$4)),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>12,$N230/2,$I$4),IF(Mes_Inicio_Serie<>12,$N230,$I$4)),IF(D$6=Mes_Inicio_Serie,$I$4,C230)))))),IF(D229=0,0,IF(C229<2*C230,D229,IF(MOD(D$6,12)=1,$O227,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),IF($I229/$Q230>=$R230,$I229/$Q230,D229),IF(Percentual_Reserva*$I229>=$R230,Percentual_Reserva*$I229,D229)),IF(OR(Modalidade=1,Modalidade=2),$H230,IF(Percentual_Reserva*$I229>=$R230,Percentual_Reserva*$I229,D229))),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",2*$M230,$M230),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",$N230/2,$N230),C230)))))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AND(D229<>0,D230<>0),R230,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$f":"R227*(1 + Taxa_Composta_Anual_PP3)","v":62426.525990521477},{"$f":"IF(AND(D229<>0,D232=0),ROW(D231),0)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"B228+1","v":2093}]
[null,"Saldo",0,{"$f":"IF(ROW(D232) - 1 = ROW(Inicio_FC),IF(Mes_Inicio_Serie>D$6,\"\",IF(Mes_Inicio_Serie=D$6,$E$2*(1+Taxa_PP3_Mensal),(C232-C233)*(1+Taxa_PP3_Mensal))),IF(MOD(D$6,12)=1,($O229-$O230)*(1+Taxa_PP3_Mensal),(C232-C233)*(1+Taxa_PP3_Mensal)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Benefício",0,{"$f":"IF(ROW(D233) - 2 = ROW(Inicio_FC),IF(D$6<Mes_Inicio_Serie,\"\",IF(MOD(D$6,12)=1,$O230,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),$I232/$Q233,Percentual_Reserva*$I232),IF(OR(Modalidade=1,Modalidade=2),IF(Mes_Inicio_Serie<>6,$H233,$I$4),Percentual_Reserva*$I232)),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>11,2*$M233,2*$I$4),IF(Mes_Inicio_Serie<>11,$M233,$I$4)),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>12,$N233/2,$I$4),IF(Mes_Inicio_Serie<>12,$N233,$I$4)),IF(D$6=Mes_Inicio_Serie,$I$4,C233)))))),IF(D232=0,0,IF(C232<2*C233,D232,IF(MOD(D$6,12)=1,$O230,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),IF($I232/$Q233>=$R233,$I232/$Q233,D232),IF(Percentual_Reserva*$I232>=$R233,Percentual_Reserva*$I232,D232)),IF(OR(Modalidade=1,Modalidade=2),$H233,IF(Percentual_Reserva*$I232>=$R233,Percentual_Reserva*$I232,D232))),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",2*$M233,$M233),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",$N233/2,$N233),C233)))))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AND(D232<>0,D233<>0),R233,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$f":"R230*(1 + Taxa_Composta_Anual_PP3)","v":68180.769056855293},{"$f":"IF(AND(D232<>0,D235=0),ROW(D234),0)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"B231+1","v":2094}]
[null,"Saldo",0,{"$f":"IF(ROW(D235) - 1 = ROW(Inicio_FC),IF(Mes_Inicio_Serie>D$6,\"\",IF(Mes_Inicio_Serie=D$6,$E$2*(1+Taxa_PP3_Mensal),(C235-C236)*(1+Taxa_PP3_Mensal))),IF(MOD(D$6,12)=1,($O232-$O233)*(1+Taxa_PP3_Mensal),(C235-C236)*(1+Taxa_PP3_Mensal)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Benefício",0,{"$f":"IF(ROW(D236) - 2 = ROW(Inicio_FC),IF(D$6<Mes_Inicio_Serie,\"\",IF(MOD(D$6,12)=1,$O233,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),$I235/$Q236,Percentual_Reserva*$I235),IF(OR(Modalidade=1,Modalidade=2),IF(Mes_Inicio_Serie<>6,$H236,$I$4),Percentual_Reserva*$I235)),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>11,2*$M236,2*$I$4),IF(Mes_Inicio_Serie<>11,$M236,$I$4)),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>12,$N236/2,$I$4),IF(Mes_Inicio_Serie<>12,$N236,$I$4)),IF(D$6=Mes_Inicio_Serie,$I$4,C236)))))),IF(D235=0,0,IF(C235<2*C236,D235,IF(MOD(D$6,12)=1,$O233,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),IF($I235/$Q236>=$R236,$I235/$Q236,D235),IF(Percentual_Reserva*$I235>=$R236,Percentual_Reserva*$I235,D235)),IF(OR(Modalidade=1,Modalidade=2),$H236,IF(Percentual_Reserva*$I235>=$R236,Percentual_Reserva*$I235,D235))),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",2*$M236,$M236),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",$N236/2,$N236),C236)))))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AND(D235<>0,D236<>0),R236,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$f":"R233*(1 + Taxa_Composta_Anual_PP3)","v":74465.416670632258},{"$f":"IF(AND(D235<>0,D238=0),ROW(D237),0)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"B234+1","v":2095}]
[null,"Saldo",0,{"$f":"IF(ROW(D238) - 1 = ROW(Inicio_FC),IF(Mes_Inicio_Serie>D$6,\"\",IF(Mes_Inicio_Serie=D$6,$E$2*(1+Taxa_PP3_Mensal),(C238-C239)*(1+Taxa_PP3_Mensal))),IF(MOD(D$6,12)=1,($O235-$O236)*(1+Taxa_PP3_Mensal),(C238-C239)*(1+Taxa_PP3_Mensal)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Benefício",0,{"$f":"IF(ROW(D239) - 2 = ROW(Inicio_FC),IF(D$6<Mes_Inicio_Serie,\"\",IF(MOD(D$6,12)=1,$O236,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),$I238/$Q239,Percentual_Reserva*$I238),IF(OR(Modalidade=1,Modalidade=2),IF(Mes_Inicio_Serie<>6,$H239,$I$4),Percentual_Reserva*$I238)),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>11,2*$M239,2*$I$4),IF(Mes_Inicio_Serie<>11,$M239,$I$4)),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>12,$N239/2,$I$4),IF(Mes_Inicio_Serie<>12,$N239,$I$4)),IF(D$6=Mes_Inicio_Serie,$I$4,C239)))))),IF(D238=0,0,IF(C238<2*C239,D238,IF(MOD(D$6,12)=1,$O236,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),IF($I238/$Q239>=$R239,$I238/$Q239,D238),IF(Percentual_Reserva*$I238>=$R239,Percentual_Reserva*$I238,D238)),IF(OR(Modalidade=1,Modalidade=2),$H239,IF(Percentual_Reserva*$I238>=$R239,Percentual_Reserva*$I238,D238))),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",2*$M239,$M239),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",$N239/2,$N239),C239)))))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AND(D238<>0,D239<>0),R239,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$f":"R236*(1 + Taxa_Composta_Anual_PP3)","v":81329.359534018629},{"$f":"IF(AND(D238<>0,D241=0),ROW(D240),0)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"B237+1","v":2096}]
[null,"Saldo",0,{"$f":"IF(ROW(D241) - 1 = ROW(Inicio_FC),IF(Mes_Inicio_Serie>D$6,\"\",IF(Mes_Inicio_Serie=D$6,$E$2*(1+Taxa_PP3_Mensal),(C241-C242)*(1+Taxa_PP3_Mensal))),IF(MOD(D$6,12)=1,($O238-$O239)*(1+Taxa_PP3_Mensal),(C241-C242)*(1+Taxa_PP3_Mensal)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Benefício",0,{"$f":"IF(ROW(D242) - 2 = ROW(Inicio_FC),IF(D$6<Mes_Inicio_Serie,\"\",IF(MOD(D$6,12)=1,$O239,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),$I241/$Q242,Percentual_Reserva*$I241),IF(OR(Modalidade=1,Modalidade=2),IF(Mes_Inicio_Serie<>6,$H242,$I$4),Percentual_Reserva*$I241)),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>11,2*$M242,2*$I$4),IF(Mes_Inicio_Serie<>11,$M242,$I$4)),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>12,$N242/2,$I$4),IF(Mes_Inicio_Serie<>12,$N242,$I$4)),IF(D$6=Mes_Inicio_Serie,$I$4,C242)))))),IF(D241=0,0,IF(C241<2*C242,D241,IF(MOD(D$6,12)=1,$O239,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),IF($I241/$Q242>=$R242,$I241/$Q242,D241),IF(Percentual_Reserva*$I241>=$R242,Percentual_Reserva*$I241,D241)),IF(OR(Modalidade=1,Modalidade=2),$H242,IF(Percentual_Reserva*$I241>=$R242,Percentual_Reserva*$I241,D241))),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",2*$M242,$M242),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",$N242/2,$N242),C242)))))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AND(D241<>0,D242<>0),R242,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$f":"R239*(1 + Taxa_Composta_Anual_PP3)","v":88825.994910766225},{"$f":"IF(AND(D241<>0,D244=0),ROW(D243),0)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"B240+1","v":2097}]
[null,"Saldo",0,{"$f":"IF(ROW(D244) - 1 = ROW(Inicio_FC),IF(Mes_Inicio_Serie>D$6,\"\",IF(Mes_Inicio_Serie=D$6,$E$2*(1+Taxa_PP3_Mensal),(C244-C245)*(1+Taxa_PP3_Mensal))),IF(MOD(D$6,12)=1,($O241-$O242)*(1+Taxa_PP3_Mensal),(C244-C245)*(1+Taxa_PP3_Mensal)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Benefício",0,{"$f":"IF(ROW(D245) - 2 = ROW(Inicio_FC),IF(D$6<Mes_Inicio_Serie,\"\",IF(MOD(D$6,12)=1,$O242,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),$I244/$Q245,Percentual_Reserva*$I244),IF(OR(Modalidade=1,Modalidade=2),IF(Mes_Inicio_Serie<>6,$H245,$I$4),Percentual_Reserva*$I244)),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>11,2*$M245,2*$I$4),IF(Mes_Inicio_Serie<>11,$M245,$I$4)),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>12,$N245/2,$I$4),IF(Mes_Inicio_Serie<>12,$N245,$I$4)),IF(D$6=Mes_Inicio_Serie,$I$4,C245)))))),IF(D244=0,0,IF(C244<2*C245,D244,IF(MOD(D$6,12)=1,$O242,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),IF($I244/$Q245>=$R245,$I244/$Q245,D244),IF(Percentual_Reserva*$I244>=$R245,Percentual_Reserva*$I244,D244)),IF(OR(Modalidade=1,Modalidade=2),$H245,IF(Percentual_Reserva*$I244>=$R245,Percentual_Reserva*$I244,D244))),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",2*$M245,$M245),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",$N245/2,$N245),C245)))))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AND(D244<>0,D245<>0),R245,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$f":"R242*(1 + Taxa_Composta_Anual_PP3)","v":97013.642024159752},{"$f":"IF(AND(D244<>0,D247=0),ROW(D246),0)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"B243+1","v":2098}]
[null,"Saldo",0,{"$f":"IF(ROW(D247) - 1 = ROW(Inicio_FC),IF(Mes_Inicio_Serie>D$6,\"\",IF(Mes_Inicio_Serie=D$6,$E$2*(1+Taxa_PP3_Mensal),(C247-C248)*(1+Taxa_PP3_Mensal))),IF(MOD(D$6,12)=1,($O244-$O245)*(1+Taxa_PP3_Mensal),(C247-C248)*(1+Taxa_PP3_Mensal)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Benefício",0,{"$f":"IF(ROW(D248) - 2 = ROW(Inicio_FC),IF(D$6<Mes_Inicio_Serie,\"\",IF(MOD(D$6,12)=1,$O245,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),$I247/$Q248,Percentual_Reserva*$I247),IF(OR(Modalidade=1,Modalidade=2),IF(Mes_Inicio_Serie<>6,$H248,$I$4),Percentual_Reserva*$I247)),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>11,2*$M248,2*$I$4),IF(Mes_Inicio_Serie<>11,$M248,$I$4)),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>12,$N248/2,$I$4),IF(Mes_Inicio_Serie<>12,$N248,$I$4)),IF(D$6=Mes_Inicio_Serie,$I$4,C248)))))),IF(D247=0,0,IF(C247<2*C248,D247,IF(MOD(D$6,12)=1,$O245,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),IF($I247/$Q248>=$R248,$I247/$Q248,D247),IF(Percentual_Reserva*$I247>=$R248,Percentual_Reserva*$I247,D247)),IF(OR(Modalidade=1,Modalidade=2),$H248,IF(Percentual_Reserva*$I247>=$R248,Percentual_Reserva*$I247,D247))),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",2*$M248,$M248),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",$N248/2,$N248),C248)))))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AND(D247<>0,D248<>0),R248,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$f":"R245*(1 + Taxa_Composta_Anual_PP3)","v":105955.99574478921},{"$f":"IF(AND(D247<>0,D250=0),ROW(D249),0)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"B246+1","v":2099}]
[null,"Saldo",0,{"$f":"IF(ROW(D250) - 1 = ROW(Inicio_FC),IF(Mes_Inicio_Serie>D$6,\"\",IF(Mes_Inicio_Serie=D$6,$E$2*(1+Taxa_PP3_Mensal),(C250-C251)*(1+Taxa_PP3_Mensal))),IF(MOD(D$6,12)=1,($O247-$O248)*(1+Taxa_PP3_Mensal),(C250-C251)*(1+Taxa_PP3_Mensal)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Benefício",0,{"$f":"IF(ROW(D251) - 2 = ROW(Inicio_FC),IF(D$6<Mes_Inicio_Serie,\"\",IF(MOD(D$6,12)=1,$O248,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),$I250/$Q251,Percentual_Reserva*$I250),IF(OR(Modalidade=1,Modalidade=2),IF(Mes_Inicio_Serie<>6,$H251,$I$4),Percentual_Reserva*$I250)),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>11,2*$M251,2*$I$4),IF(Mes_Inicio_Serie<>11,$M251,$I$4)),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>12,$N251/2,$I$4),IF(Mes_Inicio_Serie<>12,$N251,$I$4)),IF(D$6=Mes_Inicio_Serie,$I$4,C251)))))),IF(D250=0,0,IF(C250<2*C251,D250,IF(MOD(D$6,12)=1,$O248,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),IF($I250/$Q251>=$R251,$I250/$Q251,D250),IF(Percentual_Reserva*$I250>=$R251,Percentual_Reserva*$I250,D250)),IF(OR(Modalidade=1,Modalidade=2),$H251,IF(Percentual_Reserva*$I250>=$R251,Percentual_Reserva*$I250,D250))),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",2*$M251,$M251),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",$N251/2,$N251),C251)))))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AND(D250<>0,D251<>0),R251,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$f":"R248*(1 + Taxa_Composta_Anual_PP3)","v":115722.62209755984},{"$f":"IF(AND(D250<>0,D253=0),ROW(D252),0)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"B249+1","v":2100}]
[null,"Saldo",0,{"$f":"IF(ROW(D253) - 1 = ROW(Inicio_FC),IF(Mes_Inicio_Serie>D$6,\"\",IF(Mes_Inicio_Serie=D$6,$E$2*(1+Taxa_PP3_Mensal),(C253-C254)*(1+Taxa_PP3_Mensal))),IF(MOD(D$6,12)=1,($O250-$O251)*(1+Taxa_PP3_Mensal),(C253-C254)*(1+Taxa_PP3_Mensal)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Benefício",0,{"$f":"IF(ROW(D254) - 2 = ROW(Inicio_FC),IF(D$6<Mes_Inicio_Serie,\"\",IF(MOD(D$6,12)=1,$O251,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),$I253/$Q254,Percentual_Reserva*$I253),IF(OR(Modalidade=1,Modalidade=2),IF(Mes_Inicio_Serie<>6,$H254,$I$4),Percentual_Reserva*$I253)),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>11,2*$M254,2*$I$4),IF(Mes_Inicio_Serie<>11,$M254,$I$4)),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>12,$N254/2,$I$4),IF(Mes_Inicio_Serie<>12,$N254,$I$4)),IF(D$6=Mes_Inicio_Serie,$I$4,C254)))))),IF(D253=0,0,IF(C253<2*C254,D253,IF(MOD(D$6,12)=1,$O251,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),IF($I253/$Q254>=$R254,$I253/$Q254,D253),IF(Percentual_Reserva*$I253>=$R254,Percentual_Reserva*$I253,D253)),IF(OR(Modalidade=1,Modalidade=2),$H254,IF(Percentual_Reserva*$I253>=$R254,Percentual_Reserva*$I253,D253))),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",2*$M254,$M254),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",$N254/2,$N254),C254)))))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AND(D253<>0,D254<>0),R254,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$f":"R251*(1 + Taxa_Composta_Anual_PP3)","v":126389.49944268005},{"$f":"IF(AND(D253<>0,D256=0),ROW(D255),0)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"B252+1","v":2101}]
[null,"Saldo",0,{"$f":"IF(ROW(D256) - 1 = ROW(Inicio_FC),IF(Mes_Inicio_Serie>D$6,\"\",IF(Mes_Inicio_Serie=D$6,$E$2*(1+Taxa_PP3_Mensal),(C256-C257)*(1+Taxa_PP3_Mensal))),IF(MOD(D$6,12)=1,($O253-$O254)*(1+Taxa_PP3_Mensal),(C256-C257)*(1+Taxa_PP3_Mensal)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Benefício",0,{"$f":"IF(ROW(D257) - 2 = ROW(Inicio_FC),IF(D$6<Mes_Inicio_Serie,\"\",IF(MOD(D$6,12)=1,$O254,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),$I256/$Q257,Percentual_Reserva*$I256),IF(OR(Modalidade=1,Modalidade=2),IF(Mes_Inicio_Serie<>6,$H257,$I$4),Percentual_Reserva*$I256)),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>11,2*$M257,2*$I$4),IF(Mes_Inicio_Serie<>11,$M257,$I$4)),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>12,$N257/2,$I$4),IF(Mes_Inicio_Serie<>12,$N257,$I$4)),IF(D$6=Mes_Inicio_Serie,$I$4,C257)))))),IF(D256=0,0,IF(C256<2*C257,D256,IF(MOD(D$6,12)=1,$O254,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),IF($I256/$Q257>=$R257,$I256/$Q257,D256),IF(Percentual_Reserva*$I256>=$R257,Percentual_Reserva*$I256,D256)),IF(OR(Modalidade=1,Modalidade=2),$H257,IF(Percentual_Reserva*$I256>=$R257,Percentual_Reserva*$I256,D256))),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",2*$M257,$M257),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",$N257/2,$N257),C257)))))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AND(D256<>0,D257<>0),R257,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$f":"R254*(1 + Taxa_Composta_Anual_PP3)","v":138039.60954068339},{"$f":"IF(AND(D256<>0,D259=0),ROW(D258),0)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"B255+1","v":2102}]
[null,"Saldo",0,{"$f":"IF(ROW(D259) - 1 = ROW(Inicio_FC),IF(Mes_Inicio_Serie>D$6,\"\",IF(Mes_Inicio_Serie=D$6,$E$2*(1+Taxa_PP3_Mensal),(C259-C260)*(1+Taxa_PP3_Mensal))),IF(MOD(D$6,12)=1,($O256-$O257)*(1+Taxa_PP3_Mensal),(C259-C260)*(1+Taxa_PP3_Mensal)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Benefício",0,{"$f":"IF(ROW(D260) - 2 = ROW(Inicio_FC),IF(D$6<Mes_Inicio_Serie,\"\",IF(MOD(D$6,12)=1,$O257,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),$I259/$Q260,Percentual_Reserva*$I259),IF(OR(Modalidade=1,Modalidade=2),IF(Mes_Inicio_Serie<>6,$H260,$I$4),Percentual_Reserva*$I259)),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>11,2*$M260,2*$I$4),IF(Mes_Inicio_Serie<>11,$M260,$I$4)),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>12,$N260/2,$I$4),IF(Mes_Inicio_Serie<>12,$N260,$I$4)),IF(D$6=Mes_Inicio_Serie,$I$4,C260)))))),IF(D259=0,0,IF(C259<2*C260,D259,IF(MOD(D$6,12)=1,$O257,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),IF($I259/$Q260>=$R260,$I259/$Q260,D259),IF(Percentual_Reserva*$I259>=$R260,Percentual_Reserva*$I259,D259)),IF(OR(Modalidade=1,Modalidade=2),$H260,IF(Percentual_Reserva*$I259>=$R260,Percentual_Reserva*$I259,D259))),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",2*$M260,$M260),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",$N260/2,$N260),C260)))))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AND(D259<>0,D260<>0),R260,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$f":"R257*(1 + Taxa_Composta_Anual_PP3)","v":150763.58309960781},{"$f":"IF(AND(D259<>0,D262=0),ROW(D261),0)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"B258+1","v":2103}]
[null,"Saldo",0,{"$f":"IF(ROW(D262) - 1 = ROW(Inicio_FC),IF(Mes_Inicio_Serie>D$6,\"\",IF(Mes_Inicio_Serie=D$6,$E$2*(1+Taxa_PP3_Mensal),(C262-C263)*(1+Taxa_PP3_Mensal))),IF(MOD(D$6,12)=1,($O259-$O260)*(1+Taxa_PP3_Mensal),(C262-C263)*(1+Taxa_PP3_Mensal)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Benefício",0,{"$f":"IF(ROW(D263) - 2 = ROW(Inicio_FC),IF(D$6<Mes_Inicio_Serie,\"\",IF(MOD(D$6,12)=1,$O260,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),$I262/$Q263,Percentual_Reserva*$I262),IF(OR(Modalidade=1,Modalidade=2),IF(Mes_Inicio_Serie<>6,$H263,$I$4),Percentual_Reserva*$I262)),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>11,2*$M263,2*$I$4),IF(Mes_Inicio_Serie<>11,$M263,$I$4)),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>12,$N263/2,$I$4),IF(Mes_Inicio_Serie<>12,$N263,$I$4)),IF(D$6=Mes_Inicio_Serie,$I$4,C263)))))),IF(D262=0,0,IF(C262<2*C263,D262,IF(MOD(D$6,12)=1,$O260,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),IF($I262/$Q263>=$R263,$I262/$Q263,D262),IF(Percentual_Reserva*$I262>=$R263,Percentual_Reserva*$I262,D262)),IF(OR(Modalidade=1,Modalidade=2),$H263,IF(Percentual_Reserva*$I262>=$R263,Percentual_Reserva*$I262,D262))),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",2*$M263,$M263),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",$N263/2,$N263),C263)))))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AND(D262<>0,D263<>0),R263,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$f":"R260*(1 + Taxa_Composta_Anual_PP3)","v":164660.40482629306},{"$f":"IF(AND(D262<>0,D265=0),ROW(D264),0)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"B261+1","v":2104}]
[null,"Saldo",0,{"$f":"IF(ROW(D265) - 1 = ROW(Inicio_FC),IF(Mes_Inicio_Serie>D$6,\"\",IF(Mes_Inicio_Serie=D$6,$E$2*(1+Taxa_PP3_Mensal),(C265-C266)*(1+Taxa_PP3_Mensal))),IF(MOD(D$6,12)=1,($O262-$O263)*(1+Taxa_PP3_Mensal),(C265-C266)*(1+Taxa_PP3_Mensal)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Benefício",0,{"$f":"IF(ROW(D266) - 2 = ROW(Inicio_FC),IF(D$6<Mes_Inicio_Serie,\"\",IF(MOD(D$6,12)=1,$O263,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),$I265/$Q266,Percentual_Reserva*$I265),IF(OR(Modalidade=1,Modalidade=2),IF(Mes_Inicio_Serie<>6,$H266,$I$4),Percentual_Reserva*$I265)),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>11,2*$M266,2*$I$4),IF(Mes_Inicio_Serie<>11,$M266,$I$4)),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>12,$N266/2,$I$4),IF(Mes_Inicio_Serie<>12,$N266,$I$4)),IF(D$6=Mes_Inicio_Serie,$I$4,C266)))))),IF(D265=0,0,IF(C265<2*C266,D265,IF(MOD(D$6,12)=1,$O263,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),IF($I265/$Q266>=$R266,$I265/$Q266,D265),IF(Percentual_Reserva*$I265>=$R266,Percentual_Reserva*$I265,D265)),IF(OR(Modalidade=1,Modalidade=2),$H266,IF(Percentual_Reserva*$I265>=$R266,Percentual_Reserva*$I265,D265))),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",2*$M266,$M266),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",$N266/2,$N266),C266)))))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AND(D265<>0,D266<>0),R266,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$f":"R263*(1 + Taxa_Composta_Anual_PP3)","v":179838.18346666265},{"$f":"IF(AND(D265<>0,D268=0),ROW(D267),0)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"B264+1","v":2105}]
[null,"Saldo",0,{"$f":"IF(ROW(D268) - 1 = ROW(Inicio_FC),IF(Mes_Inicio_Serie>D$6,\"\",IF(Mes_Inicio_Serie=D$6,$E$2*(1+Taxa_PP3_Mensal),(C268-C269)*(1+Taxa_PP3_Mensal))),IF(MOD(D$6,12)=1,($O265-$O266)*(1+Taxa_PP3_Mensal),(C268-C269)*(1+Taxa_PP3_Mensal)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Benefício",0,{"$f":"IF(ROW(D269) - 2 = ROW(Inicio_FC),IF(D$6<Mes_Inicio_Serie,\"\",IF(MOD(D$6,12)=1,$O266,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),$I268/$Q269,Percentual_Reserva*$I268),IF(OR(Modalidade=1,Modalidade=2),IF(Mes_Inicio_Serie<>6,$H269,$I$4),Percentual_Reserva*$I268)),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>11,2*$M269,2*$I$4),IF(Mes_Inicio_Serie<>11,$M269,$I$4)),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>12,$N269/2,$I$4),IF(Mes_Inicio_Serie<>12,$N269,$I$4)),IF(D$6=Mes_Inicio_Serie,$I$4,C269)))))),IF(D268=0,0,IF(C268<2*C269,D268,IF(MOD(D$6,12)=1,$O266,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),IF($I268/$Q269>=$R269,$I268/$Q269,D268),IF(Percentual_Reserva*$I268>=$R269,Percentual_Reserva*$I268,D268)),IF(OR(Modalidade=1,Modalidade=2),$H269,IF(Percentual_Reserva*$I268>=$R269,Percentual_Reserva*$I268,D268))),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",2*$M269,$M269),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",$N269/2,$N269),C269)))))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AND(D268<>0,D269<>0),R269,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$f":"R266*(1 + Taxa_Composta_Anual_PP3)","v":196414.99282543163},{"$f":"IF(AND(D268<>0,D271=0),ROW(D270),0)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"B267+1","v":2106}]
[null,"Saldo",0,{"$f":"IF(ROW(D271) - 1 = ROW(Inicio_FC),IF(Mes_Inicio_Serie>D$6,\"\",IF(Mes_Inicio_Serie=D$6,$E$2*(1+Taxa_PP3_Mensal),(C271-C272)*(1+Taxa_PP3_Mensal))),IF(MOD(D$6,12)=1,($O268-$O269)*(1+Taxa_PP3_Mensal),(C271-C272)*(1+Taxa_PP3_Mensal)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Benefício",0,{"$f":"IF(ROW(D272) - 2 = ROW(Inicio_FC),IF(D$6<Mes_Inicio_Serie,\"\",IF(MOD(D$6,12)=1,$O269,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),$I271/$Q272,Percentual_Reserva*$I271),IF(OR(Modalidade=1,Modalidade=2),IF(Mes_Inicio_Serie<>6,$H272,$I$4),Percentual_Reserva*$I271)),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>11,2*$M272,2*$I$4),IF(Mes_Inicio_Serie<>11,$M272,$I$4)),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>12,$N272/2,$I$4),IF(Mes_Inicio_Serie<>12,$N272,$I$4)),IF(D$6=Mes_Inicio_Serie,$I$4,C272)))))),IF(D271=0,0,IF(C271<2*C272,D271,IF(MOD(D$6,12)=1,$O269,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),IF($I271/$Q272>=$R272,$I271/$Q272,D271),IF(Percentual_Reserva*$I271>=$R272,Percentual_Reserva*$I271,D271)),IF(OR(Modalidade=1,Modalidade=2),$H272,IF(Percentual_Reserva*$I271>=$R272,Percentual_Reserva*$I271,D271))),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",2*$M272,$M272),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",$N272/2,$N272),C272)))))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AND(D271<>0,D272<>0),R272,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$f":"R269*(1 + Taxa_Composta_Anual_PP3)","v":214519.79030785683},{"$f":"IF(AND(D271<>0,D274=0),ROW(D273),0)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"B270+1","v":2107}]
[null,"Saldo",0,{"$f":"IF(ROW(D274) - 1 = ROW(Inicio_FC),IF(Mes_Inicio_Serie>D$6,\"\",IF(Mes_Inicio_Serie=D$6,$E$2*(1+Taxa_PP3_Mensal),(C274-C275)*(1+Taxa_PP3_Mensal))),IF(MOD(D$6,12)=1,($O271-$O272)*(1+Taxa_PP3_Mensal),(C274-C275)*(1+Taxa_PP3_Mensal)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Benefício",0,{"$f":"IF(ROW(D275) - 2 = ROW(Inicio_FC),IF(D$6<Mes_Inicio_Serie,\"\",IF(MOD(D$6,12)=1,$O272,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),$I274/$Q275,Percentual_Reserva*$I274),IF(OR(Modalidade=1,Modalidade=2),IF(Mes_Inicio_Serie<>6,$H275,$I$4),Percentual_Reserva*$I274)),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>11,2*$M275,2*$I$4),IF(Mes_Inicio_Serie<>11,$M275,$I$4)),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>12,$N275/2,$I$4),IF(Mes_Inicio_Serie<>12,$N275,$I$4)),IF(D$6=Mes_Inicio_Serie,$I$4,C275)))))),IF(D274=0,0,IF(C274<2*C275,D274,IF(MOD(D$6,12)=1,$O272,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),IF($I274/$Q275>=$R275,$I274/$Q275,D274),IF(Percentual_Reserva*$I274>=$R275,Percentual_Reserva*$I274,D274)),IF(OR(Modalidade=1,Modalidade=2),$H275,IF(Percentual_Reserva*$I274>=$R275,Percentual_Reserva*$I274,D274))),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",2*$M275,$M275),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",$N275/2,$N275),C275)))))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AND(D274<>0,D275<>0),R275,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$f":"R272*(1 + Taxa_Composta_Anual_PP3)","v":234293.42012922143},{"$f":"IF(AND(D274<>0,D277=0),ROW(D276),0)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"B273+1","v":2108}]
[null,"Saldo",0,{"$f":"IF(ROW(D277) - 1 = ROW(Inicio_FC),IF(Mes_Inicio_Serie>D$6,\"\",IF(Mes_Inicio_Serie=D$6,$E$2*(1+Taxa_PP3_Mensal),(C277-C278)*(1+Taxa_PP3_Mensal))),IF(MOD(D$6,12)=1,($O274-$O275)*(1+Taxa_PP3_Mensal),(C277-C278)*(1+Taxa_PP3_Mensal)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Benefício",0,{"$f":"IF(ROW(D278) - 2 = ROW(Inicio_FC),IF(D$6<Mes_Inicio_Serie,\"\",IF(MOD(D$6,12)=1,$O275,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),$I277/$Q278,Percentual_Reserva*$I277),IF(OR(Modalidade=1,Modalidade=2),IF(Mes_Inicio_Serie<>6,$H278,$I$4),Percentual_Reserva*$I277)),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>11,2*$M278,2*$I$4),IF(Mes_Inicio_Serie<>11,$M278,$I$4)),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>12,$N278/2,$I$4),IF(Mes_Inicio_Serie<>12,$N278,$I$4)),IF(D$6=Mes_Inicio_Serie,$I$4,C278)))))),IF(D277=0,0,IF(C277<2*C278,D277,IF(MOD(D$6,12)=1,$O275,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),IF($I277/$Q278>=$R278,$I277/$Q278,D277),IF(Percentual_Reserva*$I277>=$R278,Percentual_Reserva*$I277,D277)),IF(OR(Modalidade=1,Modalidade=2),$H278,IF(Percentual_Reserva*$I277>=$R278,Percentual_Reserva*$I277,D277))),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",2*$M278,$M278),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",$N278/2,$N278),C278)))))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AND(D277<>0,D278<>0),R278,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$f":"R275*(1 + Taxa_Composta_Anual_PP3)","v":255889.7089964076},{"$f":"IF(AND(D277<>0,D280=0),ROW(D279),0)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"B276+1","v":2109}]
[null,"Saldo",0,{"$f":"IF(ROW(D280) - 1 = ROW(Inicio_FC),IF(Mes_Inicio_Serie>D$6,\"\",IF(Mes_Inicio_Serie=D$6,$E$2*(1+Taxa_PP3_Mensal),(C280-C281)*(1+Taxa_PP3_Mensal))),IF(MOD(D$6,12)=1,($O277-$O278)*(1+Taxa_PP3_Mensal),(C280-C281)*(1+Taxa_PP3_Mensal)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Benefício",0,{"$f":"IF(ROW(D281) - 2 = ROW(Inicio_FC),IF(D$6<Mes_Inicio_Serie,\"\",IF(MOD(D$6,12)=1,$O278,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),$I280/$Q281,Percentual_Reserva*$I280),IF(OR(Modalidade=1,Modalidade=2),IF(Mes_Inicio_Serie<>6,$H281,$I$4),Percentual_Reserva*$I280)),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>11,2*$M281,2*$I$4),IF(Mes_Inicio_Serie<>11,$M281,$I$4)),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>12,$N281/2,$I$4),IF(Mes_Inicio_Serie<>12,$N281,$I$4)),IF(D$6=Mes_Inicio_Serie,$I$4,C281)))))),IF(D280=0,0,IF(C280<2*C281,D280,IF(MOD(D$6,12)=1,$O278,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),IF($I280/$Q281>=$R281,$I280/$Q281,D280),IF(Percentual_Reserva*$I280>=$R281,Percentual_Reserva*$I280,D280)),IF(OR(Modalidade=1,Modalidade=2),$H281,IF(Percentual_Reserva*$I280>=$R281,Percentual_Reserva*$I280,D280))),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",2*$M281,$M281),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",$N281/2,$N281),C281)))))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AND(D280<>0,D281<>0),R281,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$f":"R278*(1 + Taxa_Composta_Anual_PP3)","v":279476.66278528771},{"$f":"IF(AND(D280<>0,D283=0),ROW(D282),0)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"B279+1","v":2110}]
[null,"Saldo",0,{"$f":"IF(ROW(D283) - 1 = ROW(Inicio_FC),IF(Mes_Inicio_Serie>D$6,\"\",IF(Mes_Inicio_Serie=D$6,$E$2*(1+Taxa_PP3_Mensal),(C283-C284)*(1+Taxa_PP3_Mensal))),IF(MOD(D$6,12)=1,($O280-$O281)*(1+Taxa_PP3_Mensal),(C283-C284)*(1+Taxa_PP3_Mensal)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Benefício",0,{"$f":"IF(ROW(D284) - 2 = ROW(Inicio_FC),IF(D$6<Mes_Inicio_Serie,\"\",IF(MOD(D$6,12)=1,$O281,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),$I283/$Q284,Percentual_Reserva*$I283),IF(OR(Modalidade=1,Modalidade=2),IF(Mes_Inicio_Serie<>6,$H284,$I$4),Percentual_Reserva*$I283)),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>11,2*$M284,2*$I$4),IF(Mes_Inicio_Serie<>11,$M284,$I$4)),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",IF(Mes_Inicio_Serie<>12,$N284/2,$I$4),IF(Mes_Inicio_Serie<>12,$N284,$I$4)),IF(D$6=Mes_Inicio_Serie,$I$4,C284)))))),IF(D283=0,0,IF(C283<2*C284,D283,IF(MOD(D$6,12)=1,$O281,IF(MOD(D$6,12)=6,IF(Recalculo_Atuarial=\"SIM\",IF(OR(Modalidade=1,Modalidade=2),IF($I283/$Q284>=$R284,$I283/$Q284,D283),IF(Percentual_Reserva*$I283>=$R284,Percentual_Reserva*$I283,D283)),IF(OR(Modalidade=1,Modalidade=2),$H284,IF(Percentual_Reserva*$I283>=$R284,Percentual_Reserva*$I283,D283))),IF(MOD(D$6,12)=11,IF(Opcao_Abono=\"SIM\",2*$M284,$M284),IF(MOD(D$6,12)=0,IF(Opcao_Abono=\"SIM\",$N284/2,$N284),C284)))))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AND(D283<>0,D284<>0),R284,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$f":"R281*(1 + Taxa_Composta_Anual_PP3)","v":305237.77352335013},{"$f":"IF(AND(D283<>0,D286=0),ROW(D285),0)","v":{"$error":"#VALUE!"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S11:S284)","v":{"$error":"#VALUE!"}}]
[null,"Notas:"]
[]
[null,"1 - A proposta para o Regulamento do PP3, já disponibilizada pela Petros, contém, dentre outras, as seguintes regras específicas:"]
[]
[null,"a) A Renda Mensal no PP3, independentemente da modalidade para recebimento escolhida, será fixada em valor monetário, com vigência de 12 meses ou o prazo remanescente até o mês de junho de cada ano, quando é realizado o recálculo."]
[]
[null,"b) Os benefícios pagos sob a forma de Renda Mensal por Prazo Indeterminado serão recalculados, no mês de junho de cada ano, mediante Equivalência Atuarial."]
[]
[null,"c) Os benefícios pagos sob a forma de Renda Mensal por Prazo Determinado serão atualizados, anualmente, no mês de junho, com base no saldo remanescente da Conta Benefício Concedido, na taxa atuarial de juros estabelecida e no prazo de recebimento remanescente em relação ao escolhido pelo Participante, bem como nas premissas atuariais e financeiras aprovadas pelo Conselho Deliberativo para o Plano."]
[]
[null,"d) Na data do término do prazo de recebimento da Renda Mensal por Prazo Determinado, uma vez pago o saldo remanescente ou findo o saldo da Conta Benefício Concedido encerram-se todos os compromissos do Plano Petros-3 para com o Participante e/ou com seus Beneficiários."]
[]
[null,"e) Os benefícios pagos sob a forma de Renda Mensal por Percentual de Saldo em conta serão ajustados anualmente, no mês de junho, considerando o percentual escolhido pelo Assistido e o saldo remanescente da Conta Benefício Concedido."]
[]
[null,"f) A critério do Assistido, a modalidade, o percentual ou o prazo de recebimento do seu benefício poderão ser alterados, no mês de abril de cada ano, para vigorar a partir do mês de junho, desde que o valor resultante não seja inferior a 1 (uma) UMP - Unidade Monetária do Plano, sendo que o prazo de recebimento da Renda Mensal na modalidade de Prazo Determinado será sempre contado a partir da data da concessão do benefício."]
[]
[null,"g) Caso o valor da Renda Mensal recalculada seja inferior a 1 (uma) UMP, o valor que serviu de base ao recálculo desse benefício será pago em parcela única, extinguindo-se definitivamente todas as obrigações do Plano Petros-3 para com o Assistido."]
[]
[null,"h) O pagamento da Renda Mensal será efetuado até o último dia útil do mês."]
[]
[null,"i) O Assistido deverá optar, na data da concessão do benefício, em caráter irrevogável, por receber 12 (doze) ou 13 (treze) parcelas mensais do benefício, no exercício."]
[]
[null,"j) Se houver opção pelo recebimento em 13 (treze) parcelas, o pagamento da 13ª (décima terceira) parcela será efetuado junto com o pagamento de novembro do ano em curso."]
[]
[null,"k) O participante precisará escolher um regime de tributação de Imposto de Renda dentre os dois regimes existentes, aplicáveis aos planos de Contribuição Definida, ou seja, regime progressivo ou regressivo. A escolha será feita no momento da migração ou até o último dia útil do mês seguinte à data efetiva da migração. Caso o participante não se manifeste neste prazo, o plano seguirá o regime progressivo, que, de acordo com a legislação, é o regime de tributação padrão quando o participante não comunica a sua escolha. Conforme a Lei 11.053/2004, a opção de tributação escolhida tem carater irretratável, ou seja, não poderá ser modificada posteriormente pelo participante."]
[]
[null,"l) O valor inicial da UMP, referente ao mês de junho/2018, corresponde a R$ 100,00 (cem reais), sendo reajustado anualmente,  no mês de junho, de acordo com a variação da cota do Plano."]
[]
[null,"2 - A taxa real de juros prevista pela Petros para o PP3 é de 5,27% a.a. Este Simulador permite alterar esta taxa, de forma a simular como irá evoluir valor do Benefício frente a diferentes desempenhos da carteira de investimentos do PP3."]
[]
[null,"3 - Este Fluxo de Caixa irá se estender, no máximo, até o ano 2110, podendo terminar antes, caso o Saldo em conta seja zerado antes de atingir aquela data."]

{"sheet":"Gráfico Evolução Benefício","index":8,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"Gráfico Evolução 13°","index":9,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"Gráfico VPL","index":10,"n_rows":39,"n_cols":1,"rows_kept":39,"cut":false,"hidden":true,"merged":[[36,0,36,13],[37,0,37,13],[38,0,38,13]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Notas:"]
[]
["1 - Este gráfico apresenta o valor presente líquido das perdas acumuladas produzidas por cada uma das alternativas propostas para o equacionamento, em função da expectativa de vida do participante."]
[]
["2 - A alternativa que acarreta a menor perda ao participante é aquela cuja curva se encontra mais próxima do eixo da Expectativa de Vida (topo do gráfico). Observar que as curvas podem se cruzar; portanto, a melhor alternativa nos primeiros anos de expectativa de vida pode não ser a que produz a menor perda acumulada nos anos subsequentes."]

{"sheet":"Fluxo de Caixa Anual","index":11,"n_rows":83,"n_cols":12,"rows_kept":83,"cut":false,"hidden":true,"merged":[[72,2,72,12],[1,2,1,12],[68,2,68,12],[70,2,70,12],[74,2,74,12],[71,2,71,9],[76,2,76,12],[78,2,78,12],[84,2,84,9],[81,2,81,9],[73,2,73,9],[83,2,83,9],[82,2,82,12],[80,2,80,12]]}
[null,null,null,null,4,null,6,7,null,9,10,11]
[null,null,"Perdas Anuais Projetadas"]
[null,22,"Ano","Perdas Anuais com as Regras do PED Atual","VPL PED Atual","Perdas Anuais  com o PED-RBF","Perda Pecúlio PED-RBF por Morte no Ano","VPL PED-RBF","Perdas Anuais com o PP3","Perda Pecúlio PP3 por Morte no Ano","VPL Alternativa PP3","Saldo Remanescente em Conta"]
[null,1,"Ano 1",{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!H5-'Valor Projetado do Benefício'!G5) + ('Valor Projetado do 13°'!H5 - 'Valor Projetado do 13°'!G5)) >= 0.1, 12 * ('Valor Projetado do Benefício'!H5-'Valor Projetado do Benefício'!G5) + ('Valor Projetado do 13°'!H5 - 'Valor Projetado do 13°'!G5), 0)","v":-88496.588700000008},{"$f":"NPV(Taxa_Juros,$D$4:D4) + Perda_Residual_PED_Atual","v":-83487.347830188679},{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!I5-'Valor Projetado do Benefício'!G5) + ('Valor Projetado do 13°'!I5 - 'Valor Projetado do 13°'!G5)) >= 0.1, 12 * ('Valor Projetado do Benefício'!I5-'Valor Projetado do Benefício'!G5) + ('Valor Projetado do 13°'!I5 - 'Valor Projetado do 13°'!G5), 0)","v":-56084.453100000006},null,{"$f":"NPV(Taxa_Juros,F4 + G4) + Perda_Residual_PED_RBF","v":-52909.861415094339},{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!J5-'Valor Projetado do Benefício'!G5) + ('Valor Projetado do 13°'!J5 - 'Valor Projetado do 13°'!G5)) >= 0.1, 12 * ('Valor Projetado do Benefício'!J5-'Valor Projetado do Benefício'!G5) + ('Valor Projetado do 13°'!J5 - 'Valor Projetado do 13°'!G5), 0)","v":-58999.385900000008},-189683.52,{"$f":"NPV(Taxa_Juros,I4+J4) + Perda_Residual_PP3","v":-234606.51500000001},2888492.930823701]
[null,2,"Ano 2",{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!H6-'Valor Projetado do Benefício'!G6) + ('Valor Projetado do 13°'!H6 - 'Valor Projetado do 13°'!G6)) >= 0.1, 12 * ('Valor Projetado do Benefício'!H6-'Valor Projetado do Benefício'!G6) + ('Valor Projetado do 13°'!H6 - 'Valor Projetado do 13°'!G6), 0)","v":-88496.588700000008},{"$f":"NPV(Taxa_Juros,$D$4:D5) + Perda_Residual_PED_Atual","v":-162248.99672659309},{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!I6-'Valor Projetado do Benefício'!G6) + ('Valor Projetado do 13°'!I6 - 'Valor Projetado do 13°'!G6)) >= 0.1, 12 * ('Valor Projetado do Benefício'!I6-'Valor Projetado do Benefício'!G6) + ('Valor Projetado do 13°'!I6 - 'Valor Projetado do 13°'!G6), 0)","v":-56084.453100000006},null,{"$f":"NPV(Taxa_Juros,$F$4:F5 + G5) + Perda_Residual_PED_RBF","v":-52909.861415094339},{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!J6-'Valor Projetado do Benefício'!G6) + ('Valor Projetado do 13°'!J6 - 'Valor Projetado do 13°'!G6)) >= 0.1, 12 * ('Valor Projetado do Benefício'!J6-'Valor Projetado do Benefício'!G6) + ('Valor Projetado do 13°'!J6 - 'Valor Projetado do 13°'!G6), 0)","v":-58482.386299999998},-189683.52,{"$f":"NPV(Taxa_Juros,$I$4:I4,I5+J5) + Perda_Residual_PP3","v":-276526.5711587753},2870024.0664145248]
[null,3,"Ano 3",{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!H7-'Valor Projetado do Benefício'!G7) + ('Valor Projetado do 13°'!H7 - 'Valor Projetado do 13°'!G7)) >= 0.1, 12 * ('Valor Projetado do Benefício'!H7-'Valor Projetado do Benefício'!G7) + ('Valor Projetado do 13°'!H7 - 'Valor Projetado do 13°'!G7), 0)","v":-88496.588700000008},{"$f":"NPV(Taxa_Juros,$D$4:D6) + Perda_Residual_PED_Atual","v":-236552.43908169158},{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!I7-'Valor Projetado do Benefício'!G7) + ('Valor Projetado do 13°'!I7 - 'Valor Projetado do 13°'!G7)) >= 0.1, 12 * ('Valor Projetado do Benefício'!I7-'Valor Projetado do Benefício'!G7) + ('Valor Projetado do 13°'!I7 - 'Valor Projetado do 13°'!G7), 0)","v":-56084.453100000006},null,{"$f":"NPV(Taxa_Juros,$F$4:F6 + G6) + Perda_Residual_PED_RBF","v":-52909.861415094339},{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!J7-'Valor Projetado do Benefício'!G7) + ('Valor Projetado do 13°'!J7 - 'Valor Projetado do 13°'!G7)) >= 0.1, 12 * ('Valor Projetado do Benefício'!J7-'Valor Projetado do Benefício'!G7) + ('Valor Projetado do 13°'!J7 - 'Valor Projetado do 13°'!G7), 0)","v":-58513.00910000001},-189683.52,{"$f":"NPV(Taxa_Juros,$I$4:I5,I6+J6) + Perda_Residual_PP3","v":-316099.50544345326},2850625.2376658013]
[null,4,"Ano 4",{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!H8-'Valor Projetado do Benefício'!G8) + ('Valor Projetado do 13°'!H8 - 'Valor Projetado do 13°'!G8)) >= 0.1, 12 * ('Valor Projetado do Benefício'!H8-'Valor Projetado do Benefício'!G8) + ('Valor Projetado do 13°'!H8 - 'Valor Projetado do 13°'!G8), 0)","v":-88496.588700000008},{"$f":"NPV(Taxa_Juros,$D$4:D7) + Perda_Residual_PED_Atual","v":-306650.02620914299},{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!I8-'Valor Projetado do Benefício'!G8) + ('Valor Projetado do 13°'!I8 - 'Valor Projetado do 13°'!G8)) >= 0.1, 12 * ('Valor Projetado do Benefício'!I8-'Valor Projetado do Benefício'!G8) + ('Valor Projetado do 13°'!I8 - 'Valor Projetado do 13°'!G8), 0)","v":-56084.453100000006},null,{"$f":"NPV(Taxa_Juros,$F$4:F7 + G7) + Perda_Residual_PED_RBF","v":-52909.861415094339},{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!J8-'Valor Projetado do Benefício'!G8) + ('Valor Projetado do 13°'!J8 - 'Valor Projetado do 13°'!G8)) >= 0.1, 12 * ('Valor Projetado do Benefício'!J8-'Valor Projetado do Benefício'!G8) + ('Valor Projetado do 13°'!J8 - 'Valor Projetado do 13°'!G8), 0)","v":-58543.816500000015},-189683.52,{"$f":"NPV(Taxa_Juros,$I$4:I6,I7+J7) + Perda_Residual_PP3","v":-353456.8646621118},2830247.7082406869]
[null,5,"Ano 5",{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!H9-'Valor Projetado do Benefício'!G9) + ('Valor Projetado do 13°'!H9 - 'Valor Projetado do 13°'!G9)) >= 0.1, 12 * ('Valor Projetado do Benefício'!H9-'Valor Projetado do Benefício'!G9) + ('Valor Projetado do 13°'!H9 - 'Valor Projetado do 13°'!G9), 0)","v":-88496.588700000008},{"$f":"NPV(Taxa_Juros,$D$4:D8) + Perda_Residual_PED_Atual","v":-372779.82538598392},{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!I9-'Valor Projetado do Benefício'!G9) + ('Valor Projetado do 13°'!I9 - 'Valor Projetado do 13°'!G9)) >= 0.1, 12 * ('Valor Projetado do Benefício'!I9-'Valor Projetado do Benefício'!G9) + ('Valor Projetado do 13°'!I9 - 'Valor Projetado do 13°'!G9), 0)","v":-56084.453100000006},null,{"$f":"NPV(Taxa_Juros,$F$4:F8 + G8) + Perda_Residual_PED_RBF","v":-52909.861415094339},{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!J9-'Valor Projetado do Benefício'!G9) + ('Valor Projetado do 13°'!J9 - 'Valor Projetado do 13°'!G9)) >= 0.1, 12 * ('Valor Projetado do Benefício'!J9-'Valor Projetado do Benefício'!G9) + ('Valor Projetado do 13°'!J9 - 'Valor Projetado do 13°'!G9), 0)","v":-58574.82410000002},-189683.52,{"$f":"NPV(Taxa_Juros,$I$4:I7,I8+J8) + Perda_Residual_PP3","v":-388722.82706034835},2808840.1921811099]
[null,6,"Ano 6",{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!H10-'Valor Projetado do Benefício'!G10) + ('Valor Projetado do 13°'!H10 - 'Valor Projetado do 13°'!G10)) >= 0.1, 12 * ('Valor Projetado do Benefício'!H10-'Valor Projetado do Benefício'!G10) + ('Valor Projetado do 13°'!H10 - 'Valor Projetado do 13°'!G10), 0)","v":-88496.588700000008},{"$f":"NPV(Taxa_Juros,$D$4:D9) + Perda_Residual_PED_Atual","v":-435166.42838300363},{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!I10-'Valor Projetado do Benefício'!G10) + ('Valor Projetado do 13°'!I10 - 'Valor Projetado do 13°'!G10)) >= 0.1, 12 * ('Valor Projetado do Benefício'!I10-'Valor Projetado do Benefício'!G10) + ('Valor Projetado do 13°'!I10 - 'Valor Projetado do 13°'!G10), 0)","v":-56084.453100000006},null,{"$f":"NPV(Taxa_Juros,$F$4:F9 + G9) + Perda_Residual_PED_RBF","v":-52909.861415094339},{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!J10-'Valor Projetado do Benefício'!G10) + ('Valor Projetado do 13°'!J10 - 'Valor Projetado do 13°'!G10)) >= 0.1, 12 * ('Valor Projetado do Benefício'!J10-'Valor Projetado do Benefício'!G10) + ('Valor Projetado do 13°'!J10 - 'Valor Projetado do 13°'!G10), 0)","v":-58606.042300000001},-189683.52,{"$f":"NPV(Taxa_Juros,$I$4:I8,I9+J9) + Perda_Residual_PP3","v":-422014.61050688487},2786348.7210546415]
[null,7,"Ano 7",{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!H11-'Valor Projetado do Benefício'!G11) + ('Valor Projetado do 13°'!H11 - 'Valor Projetado do 13°'!G11)) >= 0.1, 12 * ('Valor Projetado do Benefício'!H11-'Valor Projetado do Benefício'!G11) + ('Valor Projetado do 13°'!H11 - 'Valor Projetado do 13°'!G11), 0)","v":-88496.588700000008},{"$f":"NPV(Taxa_Juros,$D$4:D10) + Perda_Residual_PED_Atual","v":-494021.7142292487},{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!I11-'Valor Projetado do Benefício'!G11) + ('Valor Projetado do 13°'!I11 - 'Valor Projetado do 13°'!G11)) >= 0.1, 12 * ('Valor Projetado do Benefício'!I11-'Valor Projetado do Benefício'!G11) + ('Valor Projetado do 13°'!I11 - 'Valor Projetado do 13°'!G11), 0)","v":-56084.453100000006},null,{"$f":"NPV(Taxa_Juros,$F$4:F10 + G10) + Perda_Residual_PED_RBF","v":-52909.861415094339},{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!J11-'Valor Projetado do Benefício'!G11) + ('Valor Projetado do 13°'!J11 - 'Valor Projetado do 13°'!G11)) >= 0.1, 12 * ('Valor Projetado do Benefício'!J11-'Valor Projetado do Benefício'!G11) + ('Valor Projetado do 13°'!J11 - 'Valor Projetado do 13°'!G11), 0)","v":-58637.489300000001},-189683.52,{"$f":"NPV(Taxa_Juros,$I$4:I9,I10+J10) + Perda_Residual_PP3","v":-453442.86743202806},2762716.5042548585]
[null,8,"Ano 8",{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!H12-'Valor Projetado do Benefício'!G12) + ('Valor Projetado do 13°'!H12 - 'Valor Projetado do 13°'!G12)) >= 0.1, 12 * ('Valor Projetado do Benefício'!H12-'Valor Projetado do Benefício'!G12) + ('Valor Projetado do 13°'!H12 - 'Valor Projetado do 13°'!G12), 0)","v":-88496.588700000008},{"$f":"NPV(Taxa_Juros,$D$4:D11) + Perda_Residual_PED_Atual","v":-549545.5688011779},{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!I12-'Valor Projetado do Benefício'!G12) + ('Valor Projetado do 13°'!I12 - 'Valor Projetado do 13°'!G12)) >= 0.1, 12 * ('Valor Projetado do Benefício'!I12-'Valor Projetado do Benefício'!G12) + ('Valor Projetado do 13°'!I12 - 'Valor Projetado do 13°'!G12), 0)","v":-56084.453100000006},null,{"$f":"NPV(Taxa_Juros,$F$4:F11 + G11) + Perda_Residual_PED_RBF","v":-52909.861415094339},{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!J12-'Valor Projetado do Benefício'!G12) + ('Valor Projetado do 13°'!J12 - 'Valor Projetado do 13°'!G12)) >= 0.1, 12 * ('Valor Projetado do Benefício'!J12-'Valor Projetado do Benefício'!G12) + ('Valor Projetado do 13°'!J12 - 'Valor Projetado do 13°'!G12), 0)","v":-58669.178100000019},-189683.52,{"$f":"NPV(Taxa_Juros,$I$4:I10,I11+J11) + Perda_Residual_PP3","v":-483112.04836316512},2737883.7821146483]
[null,9,"Ano 9",{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!H13-'Valor Projetado do Benefício'!G13) + ('Valor Projetado do 13°'!H13 - 'Valor Projetado do 13°'!G13)) >= 0.1, 12 * ('Valor Projetado do Benefício'!H13-'Valor Projetado do Benefício'!G13) + ('Valor Projetado do 13°'!H13 - 'Valor Projetado do 13°'!G13), 0)","v":-88496.588700000008},{"$f":"NPV(Taxa_Juros,$D$4:D12) + Perda_Residual_PED_Atual","v":-601926.5636803566},{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!I13-'Valor Projetado do Benefício'!G13) + ('Valor Projetado do 13°'!I13 - 'Valor Projetado do 13°'!G13)) >= 0.1, 12 * ('Valor Projetado do Benefício'!I13-'Valor Projetado do Benefício'!G13) + ('Valor Projetado do 13°'!I13 - 'Valor Projetado do 13°'!G13), 0)","v":-56084.453100000006},null,{"$f":"NPV(Taxa_Juros,$F$4:F12 + G12) + Perda_Residual_PED_RBF","v":-52909.861415094339},{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!J13-'Valor Projetado do Benefício'!G13) + ('Valor Projetado do 13°'!J13 - 'Valor Projetado do 13°'!G13)) >= 0.1, 12 * ('Valor Projetado do Benefício'!J13-'Valor Projetado do Benefício'!G13) + ('Valor Projetado do 13°'!J13 - 'Valor Projetado do 13°'!G13), 0)","v":-58701.126900000017},-189683.52,{"$f":"NPV(Taxa_Juros,$I$4:I11,I12+J12) + Perda_Residual_PP3","v":-511120.75214005809},2711787.6714772251]
[null,10,"Ano 10",{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!H14-'Valor Projetado do Benefício'!G14) + ('Valor Projetado do 13°'!H14 - 'Valor Projetado do 13°'!G14)) >= 0.1, 12 * ('Valor Projetado do Benefício'!H14-'Valor Projetado do Benefício'!G14) + ('Valor Projetado do 13°'!H14 - 'Valor Projetado do 13°'!G14), 0)","v":-88496.588700000008},{"$f":"NPV(Taxa_Juros,$D$4:D13) + Perda_Residual_PED_Atual","v":-651342.59658524196},{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!I14-'Valor Projetado do Benefício'!G14) + ('Valor Projetado do 13°'!I14 - 'Valor Projetado do 13°'!G14)) >= 0.1, 12 * ('Valor Projetado do Benefício'!I14-'Valor Projetado do Benefício'!G14) + ('Valor Projetado do 13°'!I14 - 'Valor Projetado do 13°'!G14), 0)","v":-56084.453100000006},null,{"$f":"NPV(Taxa_Juros,$F$4:F13 + G13) + Perda_Residual_PED_RBF","v":-52909.861415094339},{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!J14-'Valor Projetado do Benefício'!G14) + ('Valor Projetado do 13°'!J14 - 'Valor Projetado do 13°'!G14)) >= 0.1, 12 * ('Valor Projetado do Benefício'!J14-'Valor Projetado do Benefício'!G14) + ('Valor Projetado do 13°'!J14 - 'Valor Projetado do 13°'!G14), 0)","v":-58733.356500000009},-189683.52,{"$f":"NPV(Taxa_Juros,$I$4:I12,I13+J13) + Perda_Residual_PP3","v":-537562.05443025928},2684362.0033548446]
[null,11,"Ano 11",{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!H15-'Valor Projetado do Benefício'!G15) + ('Valor Projetado do 13°'!H15 - 'Valor Projetado do 13°'!G15)) >= 0.1, 12 * ('Valor Projetado do Benefício'!H15-'Valor Projetado do Benefício'!G15) + ('Valor Projetado do 13°'!H15 - 'Valor Projetado do 13°'!G15), 0)","v":-88496.588700000008},{"$f":"NPV(Taxa_Juros,$D$4:D14) + Perda_Residual_PED_Atual","v":-697961.49555211514},{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!I15-'Valor Projetado do Benefício'!G15) + ('Valor Projetado do 13°'!I15 - 'Valor Projetado do 13°'!G15)) >= 0.1, 12 * ('Valor Projetado do Benefício'!I15-'Valor Projetado do Benefício'!G15) + ('Valor Projetado do 13°'!I15 - 'Valor Projetado do 13°'!G15), 0)","v":-56084.453100000006},null,{"$f":"NPV(Taxa_Juros,$F$4:F14 + G14) + Perda_Residual_PED_RBF","v":-52909.861415094339},{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!J15-'Valor Projetado do Benefício'!G15) + ('Valor Projetado do 13°'!J15 - 'Valor Projetado do 13°'!G15)) >= 0.1, 12 * ('Valor Projetado do Benefício'!J15-'Valor Projetado do Benefício'!G15) + ('Valor Projetado do 13°'!J15 - 'Valor Projetado do 13°'!G15), 0)","v":-58765.8851},-189683.52,{"$f":"NPV(Taxa_Juros,$I$4:I13,I14+J14) + Perda_Residual_PP3","v":-562523.81489303417},2655537.1522903885]
[null,12,"Ano 12",{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!H16-'Valor Projetado do Benefício'!G16) + ('Valor Projetado do 13°'!H16 - 'Valor Projetado do 13°'!G16)) >= 0.1, 12 * ('Valor Projetado do Benefício'!H16-'Valor Projetado do Benefício'!G16) + ('Valor Projetado do 13°'!H16 - 'Valor Projetado do 13°'!G16), 0)","v":-88496.588700000008},{"$f":"NPV(Taxa_Juros,$D$4:D15) + Perda_Residual_PED_Atual","v":-741941.58891708974},{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!I16-'Valor Projetado do Benefício'!G16) + ('Valor Projetado do 13°'!I16 - 'Valor Projetado do 13°'!G16)) >= 0.1, 12 * ('Valor Projetado do Benefício'!I16-'Valor Projetado do Benefício'!G16) + ('Valor Projetado do 13°'!I16 - 'Valor Projetado do 13°'!G16), 0)","v":-56084.453100000006},null,{"$f":"NPV(Taxa_Juros,$F$4:F15 + G15) + Perda_Residual_PED_RBF","v":-52909.861415094339},{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!J16-'Valor Projetado do Benefício'!G16) + ('Valor Projetado do 13°'!J16 - 'Valor Projetado do 13°'!G16)) >= 0.1, 12 * ('Valor Projetado do Benefício'!J16-'Valor Projetado do Benefício'!G16) + ('Valor Projetado do 13°'!J16 - 'Valor Projetado do 13°'!G16), 0)","v":-58798.734800000006},-189683.52,{"$f":"NPV(Taxa_Juros,$I$4:I14,I15+J15) + Perda_Residual_PP3","v":-586088.97081279638},2625239.8570224186]
[null,13,"Ano 13",{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!H17-'Valor Projetado do Benefício'!G17) + ('Valor Projetado do 13°'!H17 - 'Valor Projetado do 13°'!G17)) >= 0.1, 12 * ('Valor Projetado do Benefício'!H17-'Valor Projetado do Benefício'!G17) + ('Valor Projetado do 13°'!H17 - 'Valor Projetado do 13°'!G17), 0)","v":-88496.588700000008},{"$f":"NPV(Taxa_Juros,$D$4:D16) + Perda_Residual_PED_Atual","v":-783432.24303499027},{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!I17-'Valor Projetado do Benefício'!G17) + ('Valor Projetado do 13°'!I17 - 'Valor Projetado do 13°'!G17)) >= 0.1, 12 * ('Valor Projetado do Benefício'!I17-'Valor Projetado do Benefício'!G17) + ('Valor Projetado do 13°'!I17 - 'Valor Projetado do 13°'!G17), 0)","v":-56084.453100000006},null,{"$f":"NPV(Taxa_Juros,$F$4:F16 + G16) + Perda_Residual_PED_RBF","v":-52909.861415094339},{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!J17-'Valor Projetado do Benefício'!G17) + ('Valor Projetado do 13°'!J17 - 'Valor Projetado do 13°'!G17)) >= 0.1, 12 * ('Valor Projetado do Benefício'!J17-'Valor Projetado do Benefício'!G17) + ('Valor Projetado do 13°'!J17 - 'Valor Projetado do 13°'!G17), 0)","v":-58831.932900000014},-189683.52,{"$f":"NPV(Taxa_Juros,$I$4:I15,I16+J16) + Perda_Residual_PP3","v":-608335.81454712769},2593393.032040088]
[null,14,"Ano 14",{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!H18-'Valor Projetado do Benefício'!G18) + ('Valor Projetado do 13°'!H18 - 'Valor Projetado do 13°'!G18)) >= 0.1, 12 * ('Valor Projetado do Benefício'!H18-'Valor Projetado do Benefício'!G18) + ('Valor Projetado do 13°'!H18 - 'Valor Projetado do 13°'!G18), 0)","v":-88496.588700000008},{"$f":"NPV(Taxa_Juros,$D$4:D17) + Perda_Residual_PED_Atual","v":-822574.36956131156},{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!I18-'Valor Projetado do Benefício'!G18) + ('Valor Projetado do 13°'!I18 - 'Valor Projetado do 13°'!G18)) >= 0.1, 12 * ('Valor Projetado do Benefício'!I18-'Valor Projetado do Benefício'!G18) + ('Valor Projetado do 13°'!I18 - 'Valor Projetado do 13°'!G18), 0)","v":-56084.453100000006},null,{"$f":"NPV(Taxa_Juros,$F$4:F17 + G17) + Perda_Residual_PED_RBF","v":-52909.861415094339},{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!J18-'Valor Projetado do Benefício'!G18) + ('Valor Projetado do 13°'!J18 - 'Valor Projetado do 13°'!G18)) >= 0.1, 12 * ('Valor Projetado do Benefício'!J18-'Valor Projetado do Benefício'!G18) + ('Valor Projetado do 13°'!J18 - 'Valor Projetado do 13°'!G18), 0)","v":-58865.505400000016},-189683.52,{"$f":"NPV(Taxa_Juros,$I$4:I16,I17+J17) + Perda_Residual_PP3","v":-629338.25212486857},2559915.5696009295]
[null,15,"Ano 15",{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!H19-'Valor Projetado do Benefício'!G19) + ('Valor Projetado do 13°'!H19 - 'Valor Projetado do 13°'!G19)) >= 0.1, 12 * ('Valor Projetado do Benefício'!H19-'Valor Projetado do Benefício'!G19) + ('Valor Projetado do 13°'!H19 - 'Valor Projetado do 13°'!G19), 0)","v":-88496.588700000008},{"$f":"NPV(Taxa_Juros,$D$4:D18) + Perda_Residual_PED_Atual","v":-859500.90402010514},{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!I19-'Valor Projetado do Benefício'!G19) + ('Valor Projetado do 13°'!I19 - 'Valor Projetado do 13°'!G19)) >= 0.1, 12 * ('Valor Projetado do Benefício'!I19-'Valor Projetado do Benefício'!G19) + ('Valor Projetado do 13°'!I19 - 'Valor Projetado do 13°'!G19), 0)","v":-56084.453100000006},null,{"$f":"NPV(Taxa_Juros,$F$4:F18 + G18) + Perda_Residual_PED_RBF","v":-52909.861415094339},{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!J19-'Valor Projetado do Benefício'!G19) + ('Valor Projetado do 13°'!J19 - 'Valor Projetado do 13°'!G19)) >= 0.1, 12 * ('Valor Projetado do Benefício'!J19-'Valor Projetado do Benefício'!G19) + ('Valor Projetado do 13°'!J19 - 'Valor Projetado do 13°'!G19), 0)","v":-58899.479599999999},-189683.52,{"$f":"NPV(Taxa_Juros,$I$4:I17,I18+J18) + Perda_Residual_PP3","v":-649166.04872785439},2524722.1317723063]
[null,16,"Ano 16",{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!H20-'Valor Projetado do Benefício'!G20) + ('Valor Projetado do 13°'!H20 - 'Valor Projetado do 13°'!G20)) >= 0.1, 12 * ('Valor Projetado do Benefício'!H20-'Valor Projetado do Benefício'!G20) + ('Valor Projetado do 13°'!H20 - 'Valor Projetado do 13°'!G20), 0)","v":-88496.588700000008},{"$f":"NPV(Taxa_Juros,$D$4:D19) + Perda_Residual_PED_Atual","v":-894337.25728311809},{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!I20-'Valor Projetado do Benefício'!G20) + ('Valor Projetado do 13°'!I20 - 'Valor Projetado do 13°'!G20)) >= 0.1, 12 * ('Valor Projetado do Benefício'!I20-'Valor Projetado do Benefício'!G20) + ('Valor Projetado do 13°'!I20 - 'Valor Projetado do 13°'!G20), 0)","v":-56084.453100000006},null,{"$f":"NPV(Taxa_Juros,$F$4:F19 + G19) + Perda_Residual_PED_RBF","v":-52909.861415094339},{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!J20-'Valor Projetado do Benefício'!G20) + ('Valor Projetado do 13°'!J20 - 'Valor Projetado do 13°'!G20)) >= 0.1, 12 * ('Valor Projetado do Benefício'!J20-'Valor Projetado do Benefício'!G20) + ('Valor Projetado do 13°'!J20 - 'Valor Projetado do 13°'!G20), 0)","v":-58933.890600000006},-189683.52,{"$f":"NPV(Taxa_Juros,$I$4:I18,I19+J19) + Perda_Residual_PP3","v":-667885.06298350613},2487722.9320468409]
[null,17,"Ano 17",{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!H21-'Valor Projetado do Benefício'!G21) + ('Valor Projetado do 13°'!H21 - 'Valor Projetado do 13°'!G21)) >= 0.1, 12 * ('Valor Projetado do Benefício'!H21-'Valor Projetado do Benefício'!G21) + ('Valor Projetado do 13°'!H21 - 'Valor Projetado do 13°'!G21), 0)","v":-88496.588700000008},{"$f":"NPV(Taxa_Juros,$D$4:D20) + Perda_Residual_PED_Atual","v":-927201.74149350752},{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!I21-'Valor Projetado do Benefício'!G21) + ('Valor Projetado do 13°'!I21 - 'Valor Projetado do 13°'!G21)) >= 0.1, 12 * ('Valor Projetado do Benefício'!I21-'Valor Projetado do Benefício'!G21) + ('Valor Projetado do 13°'!I21 - 'Valor Projetado do 13°'!G21), 0)","v":-56084.453100000006},null,{"$f":"NPV(Taxa_Juros,$F$4:F20 + G20) + Perda_Residual_PED_RBF","v":-52909.861415094339},{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!J21-'Valor Projetado do Benefício'!G21) + ('Valor Projetado do 13°'!J21 - 'Valor Projetado do 13°'!G21)) >= 0.1, 12 * ('Valor Projetado do Benefício'!J21-'Valor Projetado do Benefício'!G21) + ('Valor Projetado do 13°'!J21 - 'Valor Projetado do 13°'!G21), 0)","v":-58968.773500000018},-189683.52,{"$f":"NPV(Taxa_Juros,$I$4:I19,I20+J20) + Perda_Residual_PP3","v":-685557.46466237574},2448823.5060741967]
[null,18,"Ano 18",{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!H22-'Valor Projetado do Benefício'!G22) + ('Valor Projetado do 13°'!H22 - 'Valor Projetado do 13°'!G22)) >= 0.1, 12 * ('Valor Projetado do Benefício'!H22-'Valor Projetado do Benefício'!G22) + ('Valor Projetado do 13°'!H22 - 'Valor Projetado do 13°'!G22), 0)","v":-88496.588700000008},{"$f":"NPV(Taxa_Juros,$D$4:D21) + Perda_Residual_PED_Atual","v":-958205.97188066749},{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!I22-'Valor Projetado do Benefício'!G22) + ('Valor Projetado do 13°'!I22 - 'Valor Projetado do 13°'!G22)) >= 0.1, 12 * ('Valor Projetado do Benefício'!I22-'Valor Projetado do Benefício'!G22) + ('Valor Projetado do 13°'!I22 - 'Valor Projetado do 13°'!G22), 0)","v":-56084.453100000006},null,{"$f":"NPV(Taxa_Juros,$F$4:F21 + G21) + Perda_Residual_PED_RBF","v":-52909.861415094339},{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!J22-'Valor Projetado do Benefício'!G22) + ('Valor Projetado do 13°'!J22 - 'Valor Projetado do 13°'!G22)) >= 0.1, 12 * ('Valor Projetado do Benefício'!J22-'Valor Projetado do Benefício'!G22) + ('Valor Projetado do 13°'!J22 - 'Valor Projetado do 13°'!G22), 0)","v":-59004.167300000001},-189683.52,{"$f":"NPV(Taxa_Juros,$I$4:I20,I21+J21) + Perda_Residual_PP3","v":-702241.94171598775},2407924.4710471942]
[null,19,"Ano 19",{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!H23-'Valor Projetado do Benefício'!G23) + ('Valor Projetado do 13°'!H23 - 'Valor Projetado do 13°'!G23)) >= 0.1, 12 * ('Valor Projetado do Benefício'!H23-'Valor Projetado do Benefício'!G23) + ('Valor Projetado do 13°'!H23 - 'Valor Projetado do 13°'!G23), 0)","v":0},{"$f":"NPV(Taxa_Juros,$D$4:D22) + Perda_Residual_PED_Atual","v":-958205.97188066749},{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!I23-'Valor Projetado do Benefício'!G23) + ('Valor Projetado do 13°'!I23 - 'Valor Projetado do 13°'!G23)) >= 0.1, 12 * ('Valor Projetado do Benefício'!I23-'Valor Projetado do Benefício'!G23) + ('Valor Projetado do 13°'!I23 - 'Valor Projetado do 13°'!G23), 0)","v":0},null,{"$f":"NPV(Taxa_Juros,$F$4:F22 + G22) + Perda_Residual_PED_RBF","v":0},{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!J23-'Valor Projetado do Benefício'!G23) + ('Valor Projetado do 13°'!J23 - 'Valor Projetado do 13°'!G23)) >= 0.1, 12 * ('Valor Projetado do Benefício'!J23-'Valor Projetado do Benefício'!G23) + ('Valor Projetado do 13°'!J23 - 'Valor Projetado do 13°'!G23), 0)","v":-59040.116200000019},-189683.52,{"$f":"NPV(Taxa_Juros,$I$4:I21,I22+J22) + Perda_Residual_PP3","v":-717993.89598723757},2364921.2732806602]
[null,20,"Ano 20",{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!H24-'Valor Projetado do Benefício'!G24) + ('Valor Projetado do 13°'!H24 - 'Valor Projetado do 13°'!G24)) >= 0.1, 12 * ('Valor Projetado do Benefício'!H24-'Valor Projetado do Benefício'!G24) + ('Valor Projetado do 13°'!H24 - 'Valor Projetado do 13°'!G24), 0)","v":0},{"$f":"NPV(Taxa_Juros,$D$4:D23) + Perda_Residual_PED_Atual","v":-958205.97188066749},{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!I24-'Valor Projetado do Benefício'!G24) + ('Valor Projetado do 13°'!I24 - 'Valor Projetado do 13°'!G24)) >= 0.1, 12 * ('Valor Projetado do Benefício'!I24-'Valor Projetado do Benefício'!G24) + ('Valor Projetado do 13°'!I24 - 'Valor Projetado do 13°'!G24), 0)","v":0},null,{"$f":"NPV(Taxa_Juros,$F$4:F23 + G23) + Perda_Residual_PED_RBF","v":0},{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!J24-'Valor Projetado do Benefício'!G24) + ('Valor Projetado do 13°'!J24 - 'Valor Projetado do 13°'!G24)) >= 0.1, 12 * ('Valor Projetado do Benefício'!J24-'Valor Projetado do Benefício'!G24) + ('Valor Projetado do 13°'!J24 - 'Valor Projetado do 13°'!G24), 0)","v":-59076.669600000008},-189683.52,{"$f":"NPV(Taxa_Juros,$I$4:I22,I23+J23) + Perda_Residual_PP3","v":-732865.62772830157},2319703.9235286312]
[null,21,"Ano 21",{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!H25-'Valor Projetado do Benefício'!G25) + ('Valor Projetado do 13°'!H25 - 'Valor Projetado do 13°'!G25)) >= 0.1, 12 * ('Valor Projetado do Benefício'!H25-'Valor Projetado do Benefício'!G25) + ('Valor Projetado do 13°'!H25 - 'Valor Projetado do 13°'!G25), 0)","v":0},{"$f":"NPV(Taxa_Juros,$D$4:D24) + Perda_Residual_PED_Atual","v":-958205.97188066749},{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!I25-'Valor Projetado do Benefício'!G25) + ('Valor Projetado do 13°'!I25 - 'Valor Projetado do 13°'!G25)) >= 0.1, 12 * ('Valor Projetado do Benefício'!I25-'Valor Projetado do Benefício'!G25) + ('Valor Projetado do 13°'!I25 - 'Valor Projetado do 13°'!G25), 0)","v":0},null,{"$f":"NPV(Taxa_Juros,$F$4:F24 + G24) + Perda_Residual_PED_RBF","v":0},{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!J25-'Valor Projetado do Benefício'!G25) + ('Valor Projetado do 13°'!J25 - 'Valor Projetado do 13°'!G25)) >= 0.1, 12 * ('Valor Projetado do Benefício'!J25-'Valor Projetado do Benefício'!G25) + ('Valor Projetado do 13°'!J25 - 'Valor Projetado do 13°'!G25), 0)","v":-59113.88470000001},-189683.52,{"$f":"NPV(Taxa_Juros,$I$4:I23,I24+J24) + Perda_Residual_PP3","v":-746906.51035580679},2272156.7196018943]
[null,22,"Ano 22",{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!H26-'Valor Projetado do Benefício'!G26) + ('Valor Projetado do 13°'!H26 - 'Valor Projetado do 13°'!G26)) >= 0.1, 12 * ('Valor Projetado do Benefício'!H26-'Valor Projetado do Benefício'!G26) + ('Valor Projetado do 13°'!H26 - 'Valor Projetado do 13°'!G26), 0)","v":0},{"$f":"NPV(Taxa_Juros,$D$4:D25) + Perda_Residual_PED_Atual","v":-958205.97188066749},{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!I26-'Valor Projetado do Benefício'!G26) + ('Valor Projetado do 13°'!I26 - 'Valor Projetado do 13°'!G26)) >= 0.1, 12 * ('Valor Projetado do Benefício'!I26-'Valor Projetado do Benefício'!G26) + ('Valor Projetado do 13°'!I26 - 'Valor Projetado do 13°'!G26), 0)","v":0},null,{"$f":"NPV(Taxa_Juros,$F$4:F25 + G25) + Perda_Residual_PED_RBF","v":0},{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!J26-'Valor Projetado do Benefício'!G26) + ('Valor Projetado do 13°'!J26 - 'Valor Projetado do 13°'!G26)) >= 0.1, 12 * ('Valor Projetado do Benefício'!J26-'Valor Projetado do Benefício'!G26) + ('Valor Projetado do 13°'!J26 - 'Valor Projetado do 13°'!G26), 0)","v":-59151.820000000014},-189683.52,{"$f":"NPV(Taxa_Juros,$I$4:I24,I25+J25) + Perda_Residual_PP3","v":-760163.15328123514},2222157.9558768962]
[null,23,"Ano 23",{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!H27-'Valor Projetado do Benefício'!G27) + ('Valor Projetado do 13°'!H27 - 'Valor Projetado do 13°'!G27)) >= 0.1, 12 * ('Valor Projetado do Benefício'!H27-'Valor Projetado do Benefício'!G27) + ('Valor Projetado do 13°'!H27 - 'Valor Projetado do 13°'!G27), 0)","v":0},{"$f":"NPV(Taxa_Juros,$D$4:D26) + Perda_Residual_PED_Atual","v":-958205.97188066749},{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!I27-'Valor Projetado do Benefício'!G27) + ('Valor Projetado do 13°'!I27 - 'Valor Projetado do 13°'!G27)) >= 0.1, 12 * ('Valor Projetado do Benefício'!I27-'Valor Projetado do Benefício'!G27) + ('Valor Projetado do 13°'!I27 - 'Valor Projetado do 13°'!G27), 0)","v":0},null,{"$f":"NPV(Taxa_Juros,$F$4:F26 + G26) + Perda_Residual_PED_RBF","v":0},{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!J27-'Valor Projetado do Benefício'!G27) + ('Valor Projetado do 13°'!J27 - 'Valor Projetado do 13°'!G27)) >= 0.1, 12 * ('Valor Projetado do Benefício'!J27-'Valor Projetado do Benefício'!G27) + ('Valor Projetado do 13°'!J27 - 'Valor Projetado do 13°'!G27), 0)","v":-59190.547000000006},-189683.52,{"$f":"NPV(Taxa_Juros,$I$4:I25,I26+J26) + Perda_Residual_PP3","v":-772679.55881455238},2169579.6193335825]
[null,24,"Ano 24",{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!H28-'Valor Projetado do Benefício'!G28) + ('Valor Projetado do 13°'!H28 - 'Valor Projetado do 13°'!G28)) >= 0.1, 12 * ('Valor Projetado do Benefício'!H28-'Valor Projetado do Benefício'!G28) + ('Valor Projetado do 13°'!H28 - 'Valor Projetado do 13°'!G28), 0)","v":0},{"$f":"NPV(Taxa_Juros,$D$4:D27) + Perda_Residual_PED_Atual","v":-958205.97188066749},{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!I28-'Valor Projetado do Benefício'!G28) + ('Valor Projetado do 13°'!I28 - 'Valor Projetado do 13°'!G28)) >= 0.1, 12 * ('Valor Projetado do Benefício'!I28-'Valor Projetado do Benefício'!G28) + ('Valor Projetado do 13°'!I28 - 'Valor Projetado do 13°'!G28), 0)","v":0},null,{"$f":"NPV(Taxa_Juros,$F$4:F27 + G27) + Perda_Residual_PED_RBF","v":0},{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!J28-'Valor Projetado do Benefício'!G28) + ('Valor Projetado do 13°'!J28 - 'Valor Projetado do 13°'!G28)) >= 0.1, 12 * ('Valor Projetado do Benefício'!J28-'Valor Projetado do Benefício'!G28) + ('Valor Projetado do 13°'!J28 - 'Valor Projetado do 13°'!G28), 0)","v":-59230.145000000011},-189683.52,{"$f":"NPV(Taxa_Juros,$I$4:I26,I27+J27) + Perda_Residual_PP3","v":-784497.26841952198},2114287.0718302713]
[null,25,"Ano 25",{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!H29-'Valor Projetado do Benefício'!G29) + ('Valor Projetado do 13°'!H29 - 'Valor Projetado do 13°'!G29)) >= 0.1, 12 * ('Valor Projetado do Benefício'!H29-'Valor Projetado do Benefício'!G29) + ('Valor Projetado do 13°'!H29 - 'Valor Projetado do 13°'!G29), 0)","v":0},{"$f":"NPV(Taxa_Juros,$D$4:D28) + Perda_Residual_PED_Atual","v":-958205.97188066749},{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!I29-'Valor Projetado do Benefício'!G29) + ('Valor Projetado do 13°'!I29 - 'Valor Projetado do 13°'!G29)) >= 0.1, 12 * ('Valor Projetado do Benefício'!I29-'Valor Projetado do Benefício'!G29) + ('Valor Projetado do 13°'!I29 - 'Valor Projetado do 13°'!G29), 0)","v":0},null,{"$f":"NPV(Taxa_Juros,$F$4:F28 + G28) + Perda_Residual_PED_RBF","v":0},{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!J29-'Valor Projetado do Benefício'!G29) + ('Valor Projetado do 13°'!J29 - 'Valor Projetado do 13°'!G29)) >= 0.1, 12 * ('Valor Projetado do Benefício'!J29-'Valor Projetado do Benefício'!G29) + ('Valor Projetado do 13°'!J29 - 'Valor Projetado do 13°'!G29), 0)","v":-59270.703700000005},-189683.52,{"$f":"NPV(Taxa_Juros,$I$4:I27,I28+J28) + Perda_Residual_PP3","v":-795655.5011872747},2056138.7184280856]
[null,26,"Ano 26",{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!H30-'Valor Projetado do Benefício'!G30) + ('Valor Projetado do 13°'!H30 - 'Valor Projetado do 13°'!G30)) >= 0.1, 12 * ('Valor Projetado do Benefício'!H30-'Valor Projetado do Benefício'!G30) + ('Valor Projetado do 13°'!H30 - 'Valor Projetado do 13°'!G30), 0)","v":0},{"$f":"NPV(Taxa_Juros,$D$4:D29) + Perda_Residual_PED_Atual","v":-958205.97188066749},{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!I30-'Valor Projetado do Benefício'!G30) + ('Valor Projetado do 13°'!I30 - 'Valor Projetado do 13°'!G30)) >= 0.1, 12 * ('Valor Projetado do Benefício'!I30-'Valor Projetado do Benefício'!G30) + ('Valor Projetado do 13°'!I30 - 'Valor Projetado do 13°'!G30), 0)","v":0},null,{"$f":"NPV(Taxa_Juros,$F$4:F29 + G29) + Perda_Residual_PED_RBF","v":0},{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!J30-'Valor Projetado do Benefício'!G30) + ('Valor Projetado do 13°'!J30 - 'Valor Projetado do 13°'!G30)) >= 0.1, 12 * ('Valor Projetado do Benefício'!J30-'Valor Projetado do Benefício'!G30) + ('Valor Projetado do 13°'!J30 - 'Valor Projetado do 13°'!G30), 0)","v":-59312.325800000006},-189683.52,{"$f":"NPV(Taxa_Juros,$I$4:I28,I29+J29) + Perda_Residual_PP3","v":-806191.28482883261},1994985.661729312]
[null,27,"Ano 27",{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!H31-'Valor Projetado do Benefício'!G31) + ('Valor Projetado do 13°'!H31 - 'Valor Projetado do 13°'!G31)) >= 0.1, 12 * ('Valor Projetado do Benefício'!H31-'Valor Projetado do Benefício'!G31) + ('Valor Projetado do 13°'!H31 - 'Valor Projetado do 13°'!G31), 0)","v":0},{"$f":"NPV(Taxa_Juros,$D$4:D30) + Perda_Residual_PED_Atual","v":-958205.97188066749},{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!I31-'Valor Projetado do Benefício'!G31) + ('Valor Projetado do 13°'!I31 - 'Valor Projetado do 13°'!G31)) >= 0.1, 12 * ('Valor Projetado do Benefício'!I31-'Valor Projetado do Benefício'!G31) + ('Valor Projetado do 13°'!I31 - 'Valor Projetado do 13°'!G31), 0)","v":0},null,{"$f":"NPV(Taxa_Juros,$F$4:F30 + G30) + Perda_Residual_PED_RBF","v":0},{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!J31-'Valor Projetado do Benefício'!G31) + ('Valor Projetado do 13°'!J31 - 'Valor Projetado do 13°'!G31)) >= 0.1, 12 * ('Valor Projetado do Benefício'!J31-'Valor Projetado do Benefício'!G31) + ('Valor Projetado do 13°'!J31 - 'Valor Projetado do 13°'!G31), 0)","v":-59355.133500000011},-189683.52,{"$f":"NPV(Taxa_Juros,$I$4:I29,I30+J30) + Perda_Residual_PP3","v":-816139.58030366921},1930671.3424137277]
[null,28,"Ano 28",{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!H32-'Valor Projetado do Benefício'!G32) + ('Valor Projetado do 13°'!H32 - 'Valor Projetado do 13°'!G32)) >= 0.1, 12 * ('Valor Projetado do Benefício'!H32-'Valor Projetado do Benefício'!G32) + ('Valor Projetado do 13°'!H32 - 'Valor Projetado do 13°'!G32), 0)","v":0},{"$f":"NPV(Taxa_Juros,$D$4:D31) + Perda_Residual_PED_Atual","v":-958205.97188066749},{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!I32-'Valor Projetado do Benefício'!G32) + ('Valor Projetado do 13°'!I32 - 'Valor Projetado do 13°'!G32)) >= 0.1, 12 * ('Valor Projetado do Benefício'!I32-'Valor Projetado do Benefício'!G32) + ('Valor Projetado do 13°'!I32 - 'Valor Projetado do 13°'!G32), 0)","v":0},null,{"$f":"NPV(Taxa_Juros,$F$4:F31 + G31) + Perda_Residual_PED_RBF","v":0},{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!J32-'Valor Projetado do Benefício'!G32) + ('Valor Projetado do 13°'!J32 - 'Valor Projetado do 13°'!G32)) >= 0.1, 12 * ('Valor Projetado do Benefício'!J32-'Valor Projetado do Benefício'!G32) + ('Valor Projetado do 13°'!J32 - 'Valor Projetado do 13°'!G32), 0)","v":-59399.26200000001},-189683.52,{"$f":"NPV(Taxa_Juros,$I$4:I30,I31+J31) + Perda_Residual_PP3","v":-825533.39757866168},1863031.1664746823]
[null,29,"Ano 29",{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!H33-'Valor Projetado do Benefício'!G33) + ('Valor Projetado do 13°'!H33 - 'Valor Projetado do 13°'!G33)) >= 0.1, 12 * ('Valor Projetado do Benefício'!H33-'Valor Projetado do Benefício'!G33) + ('Valor Projetado do 13°'!H33 - 'Valor Projetado do 13°'!G33), 0)","v":0},{"$f":"NPV(Taxa_Juros,$D$4:D32) + Perda_Residual_PED_Atual","v":-958205.97188066749},{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!I33-'Valor Projetado do Benefício'!G33) + ('Valor Projetado do 13°'!I33 - 'Valor Projetado do 13°'!G33)) >= 0.1, 12 * ('Valor Projetado do Benefício'!I33-'Valor Projetado do Benefício'!G33) + ('Valor Projetado do 13°'!I33 - 'Valor Projetado do 13°'!G33), 0)","v":0},null,{"$f":"NPV(Taxa_Juros,$F$4:F32 + G32) + Perda_Residual_PED_RBF","v":0},{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!J33-'Valor Projetado do Benefício'!G33) + ('Valor Projetado do 13°'!J33 - 'Valor Projetado do 13°'!G33)) >= 0.1, 12 * ('Valor Projetado do Benefício'!J33-'Valor Projetado do Benefício'!G33) + ('Valor Projetado do 13°'!J33 - 'Valor Projetado do 13°'!G33), 0)","v":-59444.876400000008},-189683.52,{"$f":"NPV(Taxa_Juros,$I$4:I31,I32+J32) + Perda_Residual_PP3","v":-834403.90779242746},1791892.1201186217]
[null,30,"Ano 30",{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!H34-'Valor Projetado do Benefício'!G34) + ('Valor Projetado do 13°'!H34 - 'Valor Projetado do 13°'!G34)) >= 0.1, 12 * ('Valor Projetado do Benefício'!H34-'Valor Projetado do Benefício'!G34) + ('Valor Projetado do 13°'!H34 - 'Valor Projetado do 13°'!G34), 0)","v":0},{"$f":"NPV(Taxa_Juros,$D$4:D33) + Perda_Residual_PED_Atual","v":-958205.97188066749},{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!I34-'Valor Projetado do Benefício'!G34) + ('Valor Projetado do 13°'!I34 - 'Valor Projetado do 13°'!G34)) >= 0.1, 12 * ('Valor Projetado do Benefício'!I34-'Valor Projetado do Benefício'!G34) + ('Valor Projetado do 13°'!I34 - 'Valor Projetado do 13°'!G34), 0)","v":0},null,{"$f":"NPV(Taxa_Juros,$F$4:F33 + G33) + Perda_Residual_PED_RBF","v":0},{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!J34-'Valor Projetado do Benefício'!G34) + ('Valor Projetado do 13°'!J34 - 'Valor Projetado do 13°'!G34)) >= 0.1, 12 * ('Valor Projetado do Benefício'!J34-'Valor Projetado do Benefício'!G34) + ('Valor Projetado do 13°'!J34 - 'Valor Projetado do 13°'!G34), 0)","v":-59492.16780000001},-189683.52,{"$f":"NPV(Taxa_Juros,$I$4:I32,I33+J33) + Perda_Residual_PP3","v":-842780.54756631551},1717072.3739693398]
[null,31,"Ano 31",{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!H35-'Valor Projetado do Benefício'!G35) + ('Valor Projetado do 13°'!H35 - 'Valor Projetado do 13°'!G35)) >= 0.1, 12 * ('Valor Projetado do Benefício'!H35-'Valor Projetado do Benefício'!G35) + ('Valor Projetado do 13°'!H35 - 'Valor Projetado do 13°'!G35), 0)","v":0},{"$f":"NPV(Taxa_Juros,$D$4:D34) + Perda_Residual_PED_Atual","v":-958205.97188066749},{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!I35-'Valor Projetado do Benefício'!G35) + ('Valor Projetado do 13°'!I35 - 'Valor Projetado do 13°'!G35)) >= 0.1, 12 * ('Valor Projetado do Benefício'!I35-'Valor Projetado do Benefício'!G35) + ('Valor Projetado do 13°'!I35 - 'Valor Projetado do 13°'!G35), 0)","v":0},null,{"$f":"NPV(Taxa_Juros,$F$4:F34 + G34) + Perda_Residual_PED_RBF","v":0},{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!J35-'Valor Projetado do Benefício'!G35) + ('Valor Projetado do 13°'!J35 - 'Valor Projetado do 13°'!G35)) >= 0.1, 12 * ('Valor Projetado do Benefício'!J35-'Valor Projetado do Benefício'!G35) + ('Valor Projetado do 13°'!J35 - 'Valor Projetado do 13°'!G35), 0)","v":-59541.363700000002},-189683.52,{"$f":"NPV(Taxa_Juros,$I$4:I33,I34+J34) + Perda_Residual_PP3","v":-850691.11858374695},1638380.8792258266]
[null,32,"Ano 32",{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!H36-'Valor Projetado do Benefício'!G36) + ('Valor Projetado do 13°'!H36 - 'Valor Projetado do 13°'!G36)) >= 0.1, 12 * ('Valor Projetado do Benefício'!H36-'Valor Projetado do Benefício'!G36) + ('Valor Projetado do 13°'!H36 - 'Valor Projetado do 13°'!G36), 0)","v":0},{"$f":"NPV(Taxa_Juros,$D$4:D35) + Perda_Residual_PED_Atual","v":-958205.97188066749},{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!I36-'Valor Projetado do Benefício'!G36) + ('Valor Projetado do 13°'!I36 - 'Valor Projetado do 13°'!G36)) >= 0.1, 12 * ('Valor Projetado do Benefício'!I36-'Valor Projetado do Benefício'!G36) + ('Valor Projetado do 13°'!I36 - 'Valor Projetado do 13°'!G36), 0)","v":0},null,{"$f":"NPV(Taxa_Juros,$F$4:F35 + G35) + Perda_Residual_PED_RBF","v":0},{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!J36-'Valor Projetado do Benefício'!G36) + ('Valor Projetado do 13°'!J36 - 'Valor Projetado do 13°'!G36)) >= 0.1, 12 * ('Valor Projetado do Benefício'!J36-'Valor Projetado do Benefício'!G36) + ('Valor Projetado do 13°'!J36 - 'Valor Projetado do 13°'!G36), 0)","v":-59592.742299999998},-189683.52,{"$f":"NPV(Taxa_Juros,$I$4:I34,I35+J35) + Perda_Residual_PP3","v":-858161.88292448141},1555616.9599466459]
[null,33,"Ano 33",{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!H37-'Valor Projetado do Benefício'!G37) + ('Valor Projetado do 13°'!H37 - 'Valor Projetado do 13°'!G37)) >= 0.1, 12 * ('Valor Projetado do Benefício'!H37-'Valor Projetado do Benefício'!G37) + ('Valor Projetado do 13°'!H37 - 'Valor Projetado do 13°'!G37), 0)","v":0},{"$f":"NPV(Taxa_Juros,$D$4:D36) + Perda_Residual_PED_Atual","v":-958205.97188066749},{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!I37-'Valor Projetado do Benefício'!G37) + ('Valor Projetado do 13°'!I37 - 'Valor Projetado do 13°'!G37)) >= 0.1, 12 * ('Valor Projetado do Benefício'!I37-'Valor Projetado do Benefício'!G37) + ('Valor Projetado do 13°'!I37 - 'Valor Projetado do 13°'!G37), 0)","v":0},null,{"$f":"NPV(Taxa_Juros,$F$4:F36 + G36) + Perda_Residual_PED_RBF","v":0},{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!J37-'Valor Projetado do Benefício'!G37) + ('Valor Projetado do 13°'!J37 - 'Valor Projetado do 13°'!G37)) >= 0.1, 12 * ('Valor Projetado do Benefício'!J37-'Valor Projetado do Benefício'!G37) + ('Valor Projetado do 13°'!J37 - 'Valor Projetado do 13°'!G37), 0)","v":-59646.637700000007},-189683.52,{"$f":"NPV(Taxa_Juros,$I$4:I35,I36+J36) + Perda_Residual_PP3","v":-865217.65257694514},1468569.9079891699]
[null,34,"Ano 34",{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!H38-'Valor Projetado do Benefício'!G38) + ('Valor Projetado do 13°'!H38 - 'Valor Projetado do 13°'!G38)) >= 0.1, 12 * ('Valor Projetado do Benefício'!H38-'Valor Projetado do Benefício'!G38) + ('Valor Projetado do 13°'!H38 - 'Valor Projetado do 13°'!G38), 0)","v":0},{"$f":"NPV(Taxa_Juros,$D$4:D37) + Perda_Residual_PED_Atual","v":-958205.97188066749},{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!I38-'Valor Projetado do Benefício'!G38) + ('Valor Projetado do 13°'!I38 - 'Valor Projetado do 13°'!G38)) >= 0.1, 12 * ('Valor Projetado do Benefício'!I38-'Valor Projetado do Benefício'!G38) + ('Valor Projetado do 13°'!I38 - 'Valor Projetado do 13°'!G38), 0)","v":0},null,{"$f":"NPV(Taxa_Juros,$F$4:F37 + G37) + Perda_Residual_PED_RBF","v":0},{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!J38-'Valor Projetado do Benefício'!G38) + ('Valor Projetado do 13°'!J38 - 'Valor Projetado do 13°'!G38)) >= 0.1, 12 * ('Valor Projetado do Benefício'!J38-'Valor Projetado do Benefício'!G38) + ('Valor Projetado do 13°'!J38 - 'Valor Projetado do 13°'!G38), 0)","v":-59703.467200000014},-189683.52,{"$f":"NPV(Taxa_Juros,$I$4:I36,I37+J37) + Perda_Residual_PP3","v":-871881.87648490735},1377018.5908680113]
[null,35,"Ano 35",{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!H39-'Valor Projetado do Benefício'!G39) + ('Valor Projetado do 13°'!H39 - 'Valor Projetado do 13°'!G39)) >= 0.1, 12 * ('Valor Projetado do Benefício'!H39-'Valor Projetado do Benefício'!G39) + ('Valor Projetado do 13°'!H39 - 'Valor Projetado do 13°'!G39), 0)","v":0},{"$f":"NPV(Taxa_Juros,$D$4:D38) + Perda_Residual_PED_Atual","v":-958205.97188066749},{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!I39-'Valor Projetado do Benefício'!G39) + ('Valor Projetado do 13°'!I39 - 'Valor Projetado do 13°'!G39)) >= 0.1, 12 * ('Valor Projetado do Benefício'!I39-'Valor Projetado do Benefício'!G39) + ('Valor Projetado do 13°'!I39 - 'Valor Projetado do 13°'!G39), 0)","v":0},null,{"$f":"NPV(Taxa_Juros,$F$4:F38 + G38) + Perda_Residual_PED_RBF","v":0},{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!J39-'Valor Projetado do Benefício'!G39) + ('Valor Projetado do 13°'!J39 - 'Valor Projetado do 13°'!G39)) >= 0.1, 12 * ('Valor Projetado do Benefício'!J39-'Valor Projetado do Benefício'!G39) + ('Valor Projetado do 13°'!J39 - 'Valor Projetado do 13°'!G39), 0)","v":-59763.756000000016},-189683.52,{"$f":"NPV(Taxa_Juros,$I$4:I37,I38+J38) + Perda_Residual_PP3","v":-878176.72405914916},1280731.088910247]
[null,36,"Ano 36",{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!H40-'Valor Projetado do Benefício'!G40) + ('Valor Projetado do 13°'!H40 - 'Valor Projetado do 13°'!G40)) >= 0.1, 12 * ('Valor Projetado do Benefício'!H40-'Valor Projetado do Benefício'!G40) + ('Valor Projetado do 13°'!H40 - 'Valor Projetado do 13°'!G40), 0)","v":0},{"$f":"NPV(Taxa_Juros,$D$4:D39) + Perda_Residual_PED_Atual","v":-958205.97188066749},{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!I40-'Valor Projetado do Benefício'!G40) + ('Valor Projetado do 13°'!I40 - 'Valor Projetado do 13°'!G40)) >= 0.1, 12 * ('Valor Projetado do Benefício'!I40-'Valor Projetado do Benefício'!G40) + ('Valor Projetado do 13°'!I40 - 'Valor Projetado do 13°'!G40), 0)","v":0},null,{"$f":"NPV(Taxa_Juros,$F$4:F39 + G39) + Perda_Residual_PED_RBF","v":0},{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!J40-'Valor Projetado do Benefício'!G40) + ('Valor Projetado do 13°'!J40 - 'Valor Projetado do 13°'!G40)) >= 0.1, 12 * ('Valor Projetado do Benefício'!J40-'Valor Projetado do Benefício'!G40) + ('Valor Projetado do 13°'!J40 - 'Valor Projetado do 13°'!G40), 0)","v":-59828.176200000002},-189683.52,{"$f":"NPV(Taxa_Juros,$I$4:I38,I39+J39) + Perda_Residual_PP3","v":-884123.16649162653},1179464.3884683426]
[null,37,"Ano 37",{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!H41-'Valor Projetado do Benefício'!G41) + ('Valor Projetado do 13°'!H41 - 'Valor Projetado do 13°'!G41)) >= 0.1, 12 * ('Valor Projetado do Benefício'!H41-'Valor Projetado do Benefício'!G41) + ('Valor Projetado do 13°'!H41 - 'Valor Projetado do 13°'!G41), 0)","v":0},{"$f":"NPV(Taxa_Juros,$D$4:D40) + Perda_Residual_PED_Atual","v":-958205.97188066749},{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!I41-'Valor Projetado do Benefício'!G41) + ('Valor Projetado do 13°'!I41 - 'Valor Projetado do 13°'!G41)) >= 0.1, 12 * ('Valor Projetado do Benefício'!I41-'Valor Projetado do Benefício'!G41) + ('Valor Projetado do 13°'!I41 - 'Valor Projetado do 13°'!G41), 0)","v":0},null,{"$f":"NPV(Taxa_Juros,$F$4:F40 + G40) + Perda_Residual_PED_RBF","v":0},{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!J41-'Valor Projetado do Benefício'!G41) + ('Valor Projetado do 13°'!J41 - 'Valor Projetado do 13°'!G41)) >= 0.1, 12 * ('Valor Projetado do Benefício'!J41-'Valor Projetado do Benefício'!G41) + ('Valor Projetado do 13°'!J41 - 'Valor Projetado do 13°'!G41), 0)","v":-59897.609200000006},-189683.52,{"$f":"NPV(Taxa_Juros,$I$4:I39,I40+J40) + Perda_Residual_PP3","v":-889741.0577109647},1072964.1763951909]
[null,38,"Ano 38",{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!H42-'Valor Projetado do Benefício'!G42) + ('Valor Projetado do 13°'!H42 - 'Valor Projetado do 13°'!G42)) >= 0.1, 12 * ('Valor Projetado do Benefício'!H42-'Valor Projetado do Benefício'!G42) + ('Valor Projetado do 13°'!H42 - 'Valor Projetado do 13°'!G42), 0)","v":0},{"$f":"NPV(Taxa_Juros,$D$4:D41) + Perda_Residual_PED_Atual","v":-958205.97188066749},{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!I42-'Valor Projetado do Benefício'!G42) + ('Valor Projetado do 13°'!I42 - 'Valor Projetado do 13°'!G42)) >= 0.1, 12 * ('Valor Projetado do Benefício'!I42-'Valor Projetado do Benefício'!G42) + ('Valor Projetado do 13°'!I42 - 'Valor Projetado do 13°'!G42), 0)","v":0},null,{"$f":"NPV(Taxa_Juros,$F$4:F41 + G41) + Perda_Residual_PED_RBF","v":0},{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!J42-'Valor Projetado do Benefício'!G42) + ('Valor Projetado do 13°'!J42 - 'Valor Projetado do 13°'!G42)) >= 0.1, 12 * ('Valor Projetado do Benefício'!J42-'Valor Projetado do Benefício'!G42) + ('Valor Projetado do 13°'!J42 - 'Valor Projetado do 13°'!G42), 0)","v":-59973.244500000015},-189683.52,{"$f":"NPV(Taxa_Juros,$I$4:I40,I41+J41) + Perda_Residual_PP3","v":-895049.21740089834},960964.81557414844]
[null,39,"Ano 39",{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!H43-'Valor Projetado do Benefício'!G43) + ('Valor Projetado do 13°'!H43 - 'Valor Projetado do 13°'!G43)) >= 0.1, 12 * ('Valor Projetado do Benefício'!H43-'Valor Projetado do Benefício'!G43) + ('Valor Projetado do 13°'!H43 - 'Valor Projetado do 13°'!G43), 0)","v":0},{"$f":"NPV(Taxa_Juros,$D$4:D42) + Perda_Residual_PED_Atual","v":-958205.97188066749},{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!I43-'Valor Projetado do Benefício'!G43) + ('Valor Projetado do 13°'!I43 - 'Valor Projetado do 13°'!G43)) >= 0.1, 12 * ('Valor Projetado do Benefício'!I43-'Valor Projetado do Benefício'!G43) + ('Valor Projetado do 13°'!I43 - 'Valor Projetado do 13°'!G43), 0)","v":0},null,{"$f":"NPV(Taxa_Juros,$F$4:F42 + G42) + Perda_Residual_PED_RBF","v":0},{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!J43-'Valor Projetado do Benefício'!G43) + ('Valor Projetado do 13°'!J43 - 'Valor Projetado do 13°'!G43)) >= 0.1, 12 * ('Valor Projetado do Benefício'!J43-'Valor Projetado do Benefício'!G43) + ('Valor Projetado do 13°'!J43 - 'Valor Projetado do 13°'!G43), 0)","v":-60056.738300000012},-189683.52,{"$f":"NPV(Taxa_Juros,$I$4:I41,I42+J42) + Perda_Residual_PP3","v":-900065.51971848041},843189.65064665955]
[null,40,"Ano 40",{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!H44-'Valor Projetado do Benefício'!G44) + ('Valor Projetado do 13°'!H44 - 'Valor Projetado do 13°'!G44)) >= 0.1, 12 * ('Valor Projetado do Benefício'!H44-'Valor Projetado do Benefício'!G44) + ('Valor Projetado do 13°'!H44 - 'Valor Projetado do 13°'!G44), 0)","v":0},{"$f":"NPV(Taxa_Juros,$D$4:D43) + Perda_Residual_PED_Atual","v":-958205.97188066749},{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!I44-'Valor Projetado do Benefício'!G44) + ('Valor Projetado do 13°'!I44 - 'Valor Projetado do 13°'!G44)) >= 0.1, 12 * ('Valor Projetado do Benefício'!I44-'Valor Projetado do Benefício'!G44) + ('Valor Projetado do 13°'!I44 - 'Valor Projetado do 13°'!G44), 0)","v":0},null,{"$f":"NPV(Taxa_Juros,$F$4:F43 + G43) + Perda_Residual_PED_RBF","v":0},{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!J44-'Valor Projetado do Benefício'!G44) + ('Valor Projetado do 13°'!J44 - 'Valor Projetado do 13°'!G44)) >= 0.1, 12 * ('Valor Projetado do Benefício'!J44-'Valor Projetado do Benefício'!G44) + ('Valor Projetado do 13°'!J44 - 'Valor Projetado do 13°'!G44), 0)","v":-60150.496900000013},-189683.52,{"$f":"NPV(Taxa_Juros,$I$4:I42,I43+J43) + Perda_Residual_PP3","v":-904806.99581165309},719351.94432998402]
[null,41,"Ano 41",{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!H45-'Valor Projetado do Benefício'!G45) + ('Valor Projetado do 13°'!H45 - 'Valor Projetado do 13°'!G45)) >= 0.1, 12 * ('Valor Projetado do Benefício'!H45-'Valor Projetado do Benefício'!G45) + ('Valor Projetado do 13°'!H45 - 'Valor Projetado do 13°'!G45), 0)","v":0},{"$f":"NPV(Taxa_Juros,$D$4:D44) + Perda_Residual_PED_Atual","v":-958205.97188066749},{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!I45-'Valor Projetado do Benefício'!G45) + ('Valor Projetado do 13°'!I45 - 'Valor Projetado do 13°'!G45)) >= 0.1, 12 * ('Valor Projetado do Benefício'!I45-'Valor Projetado do Benefício'!G45) + ('Valor Projetado do 13°'!I45 - 'Valor Projetado do 13°'!G45), 0)","v":0},null,{"$f":"NPV(Taxa_Juros,$F$4:F44 + G44) + Perda_Residual_PED_RBF","v":0},{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!J45-'Valor Projetado do Benefício'!G45) + ('Valor Projetado do 13°'!J45 - 'Valor Projetado do 13°'!G45)) >= 0.1, 12 * ('Valor Projetado do Benefício'!J45-'Valor Projetado do Benefício'!G45) + ('Valor Projetado do 13°'!J45 - 'Valor Projetado do 13°'!G45), 0)","v":-60258.213599999995},-189683.52,{"$f":"NPV(Taxa_Juros,$I$4:I43,I44+J44) + Perda_Residual_PP3","v":-909289.96613844507},589157.11269063642]
[null,42,"Ano 42",{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!H46-'Valor Projetado do Benefício'!G46) + ('Valor Projetado do 13°'!H46 - 'Valor Projetado do 13°'!G46)) >= 0.1, 12 * ('Valor Projetado do Benefício'!H46-'Valor Projetado do Benefício'!G46) + ('Valor Projetado do 13°'!H46 - 'Valor Projetado do 13°'!G46), 0)","v":0},{"$f":"NPV(Taxa_Juros,$D$4:D45) + Perda_Residual_PED_Atual","v":-958205.97188066749},{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!I46-'Valor Projetado do Benefício'!G46) + ('Valor Projetado do 13°'!I46 - 'Valor Projetado do 13°'!G46)) >= 0.1, 12 * ('Valor Projetado do Benefício'!I46-'Valor Projetado do Benefício'!G46) + ('Valor Projetado do 13°'!I46 - 'Valor Projetado do 13°'!G46), 0)","v":0},null,{"$f":"NPV(Taxa_Juros,$F$4:F45 + G45) + Perda_Residual_PED_RBF","v":0},{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!J46-'Valor Projetado do Benefício'!G46) + ('Valor Projetado do 13°'!J46 - 'Valor Projetado do 13°'!G46)) >= 0.1, 12 * ('Valor Projetado do Benefício'!J46-'Valor Projetado do Benefício'!G46) + ('Valor Projetado do 13°'!J46 - 'Valor Projetado do 13°'!G46), 0)","v":-60385.975000000006},-189683.52,{"$f":"NPV(Taxa_Juros,$I$4:I44,I45+J45) + Perda_Residual_PP3","v":-913530.23828975519},452307.96653465187]
[null,43,"Ano 43",{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!H47-'Valor Projetado do Benefício'!G47) + ('Valor Projetado do 13°'!H47 - 'Valor Projetado do 13°'!G47)) >= 0.1, 12 * ('Valor Projetado do Benefício'!H47-'Valor Projetado do Benefício'!G47) + ('Valor Projetado do 13°'!H47 - 'Valor Projetado do 13°'!G47), 0)","v":0},{"$f":"NPV(Taxa_Juros,$D$4:D46) + Perda_Residual_PED_Atual","v":-958205.97188066749},{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!I47-'Valor Projetado do Benefício'!G47) + ('Valor Projetado do 13°'!I47 - 'Valor Projetado do 13°'!G47)) >= 0.1, 12 * ('Valor Projetado do Benefício'!I47-'Valor Projetado do Benefício'!G47) + ('Valor Projetado do 13°'!I47 - 'Valor Projetado do 13°'!G47), 0)","v":0},null,{"$f":"NPV(Taxa_Juros,$F$4:F46 + G46) + Perda_Residual_PED_RBF","v":0},{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!J47-'Valor Projetado do Benefício'!G47) + ('Valor Projetado do 13°'!J47 - 'Valor Projetado do 13°'!G47)) >= 0.1, 12 * ('Valor Projetado do Benefício'!J47-'Valor Projetado do Benefício'!G47) + ('Valor Projetado do 13°'!J47 - 'Valor Projetado do 13°'!G47), 0)","v":-60544.9156},-189683.52,{"$f":"NPV(Taxa_Juros,$I$4:I45,I46+J46) + Perda_Residual_PP3","v":-917543.46929761721},308518.31102162815]
[null,44,"Ano 44",{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!H48-'Valor Projetado do Benefício'!G48) + ('Valor Projetado do 13°'!H48 - 'Valor Projetado do 13°'!G48)) >= 0.1, 12 * ('Valor Projetado do Benefício'!H48-'Valor Projetado do Benefício'!G48) + ('Valor Projetado do 13°'!H48 - 'Valor Projetado do 13°'!G48), 0)","v":0},{"$f":"NPV(Taxa_Juros,$D$4:D47) + Perda_Residual_PED_Atual","v":-958205.97188066749},{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!I48-'Valor Projetado do Benefício'!G48) + ('Valor Projetado do 13°'!I48 - 'Valor Projetado do 13°'!G48)) >= 0.1, 12 * ('Valor Projetado do Benefício'!I48-'Valor Projetado do Benefício'!G48) + ('Valor Projetado do 13°'!I48 - 'Valor Projetado do 13°'!G48), 0)","v":0},null,{"$f":"NPV(Taxa_Juros,$F$4:F47 + G47) + Perda_Residual_PED_RBF","v":0},{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!J48-'Valor Projetado do Benefício'!G48) + ('Valor Projetado do 13°'!J48 - 'Valor Projetado do 13°'!G48)) >= 0.1, 12 * ('Valor Projetado do Benefício'!J48-'Valor Projetado do Benefício'!G48) + ('Valor Projetado do 13°'!J48 - 'Valor Projetado do 13°'!G48), 0)","v":-60758.924199999994},-189683.52,{"$f":"NPV(Taxa_Juros,$I$4:I46,I47+J47) + Perda_Residual_PP3","v":-921346.01689130976},157558.61511638129]
[null,45,"Ano 45",{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!H49-'Valor Projetado do Benefício'!G49) + ('Valor Projetado do 13°'!H49 - 'Valor Projetado do 13°'!G49)) >= 0.1, 12 * ('Valor Projetado do Benefício'!H49-'Valor Projetado do Benefício'!G49) + ('Valor Projetado do 13°'!H49 - 'Valor Projetado do 13°'!G49), 0)","v":0},{"$f":"NPV(Taxa_Juros,$D$4:D48) + Perda_Residual_PED_Atual","v":-958205.97188066749},{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!I49-'Valor Projetado do Benefício'!G49) + ('Valor Projetado do 13°'!I49 - 'Valor Projetado do 13°'!G49)) >= 0.1, 12 * ('Valor Projetado do Benefício'!I49-'Valor Projetado do Benefício'!G49) + ('Valor Projetado do 13°'!I49 - 'Valor Projetado do 13°'!G49), 0)","v":0},null,{"$f":"NPV(Taxa_Juros,$F$4:F48 + G48) + Perda_Residual_PED_RBF","v":0},{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!J49-'Valor Projetado do Benefício'!G49) + ('Valor Projetado do 13°'!J49 - 'Valor Projetado do 13°'!G49)) >= 0.1, 12 * ('Valor Projetado do Benefício'!J49-'Valor Projetado do Benefício'!G49) + ('Valor Projetado do 13°'!J49 - 'Valor Projetado do 13°'!G49), 0)","v":-61096.200100000009},-189683.52,{"$f":"NPV(Taxa_Juros,$I$4:I47,I48+J48) + Perda_Residual_PP3","v":-924957.82906117418},0]
[null,46,"Ano 46",{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!H50-'Valor Projetado do Benefício'!G50) + ('Valor Projetado do 13°'!H50 - 'Valor Projetado do 13°'!G50)) >= 0.1, 12 * ('Valor Projetado do Benefício'!H50-'Valor Projetado do Benefício'!G50) + ('Valor Projetado do 13°'!H50 - 'Valor Projetado do 13°'!G50), 0)","v":0},{"$f":"NPV(Taxa_Juros,$D$4:D49) + Perda_Residual_PED_Atual","v":-958205.97188066749},{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!I50-'Valor Projetado do Benefício'!G50) + ('Valor Projetado do 13°'!I50 - 'Valor Projetado do 13°'!G50)) >= 0.1, 12 * ('Valor Projetado do Benefício'!I50-'Valor Projetado do Benefício'!G50) + ('Valor Projetado do 13°'!I50 - 'Valor Projetado do 13°'!G50), 0)","v":0},null,{"$f":"NPV(Taxa_Juros,$F$4:F49 + G49) + Perda_Residual_PED_RBF","v":0},{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!J50-'Valor Projetado do Benefício'!G50) + ('Valor Projetado do 13°'!J50 - 'Valor Projetado do 13°'!G50)) >= 0.1, 12 * ('Valor Projetado do Benefício'!J50-'Valor Projetado do Benefício'!G50) + ('Valor Projetado do 13°'!J50 - 'Valor Projetado do 13°'!G50), 0)","v":-197935.6483},-189683.52,{"$f":"NPV(Taxa_Juros,$I$4:I48,I49+J49) + Perda_Residual_PP3","v":-937743.87458521582},0]
[null,47,"Ano 47",{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!H51-'Valor Projetado do Benefício'!G51) + ('Valor Projetado do 13°'!H51 - 'Valor Projetado do 13°'!G51)) >= 0.1, 12 * ('Valor Projetado do Benefício'!H51-'Valor Projetado do Benefício'!G51) + ('Valor Projetado do 13°'!H51 - 'Valor Projetado do 13°'!G51), 0)","v":0},{"$f":"NPV(Taxa_Juros,$D$4:D50) + Perda_Residual_PED_Atual","v":-958205.97188066749},{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!I51-'Valor Projetado do Benefício'!G51) + ('Valor Projetado do 13°'!I51 - 'Valor Projetado do 13°'!G51)) >= 0.1, 12 * ('Valor Projetado do Benefício'!I51-'Valor Projetado do Benefício'!G51) + ('Valor Projetado do 13°'!I51 - 'Valor Projetado do 13°'!G51), 0)","v":0},null,{"$f":"NPV(Taxa_Juros,$F$4:F50 + G50) + Perda_Residual_PED_RBF","v":0},{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!J51-'Valor Projetado do Benefício'!G51) + ('Valor Projetado do 13°'!J51 - 'Valor Projetado do 13°'!G51)) >= 0.1, 12 * ('Valor Projetado do Benefício'!J51-'Valor Projetado do Benefício'!G51) + ('Valor Projetado do 13°'!J51 - 'Valor Projetado do 13°'!G51), 0)","v":-197935.6483},-189683.52,{"$f":"NPV(Taxa_Juros,$I$4:I49,I50+J50) + Perda_Residual_PP3","v":-949806.18168336828},0]
[null,48,"Ano 48",{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!H52-'Valor Projetado do Benefício'!G52) + ('Valor Projetado do 13°'!H52 - 'Valor Projetado do 13°'!G52)) >= 0.1, 12 * ('Valor Projetado do Benefício'!H52-'Valor Projetado do Benefício'!G52) + ('Valor Projetado do 13°'!H52 - 'Valor Projetado do 13°'!G52), 0)","v":0},{"$f":"NPV(Taxa_Juros,$D$4:D51) + Perda_Residual_PED_Atual","v":-958205.97188066749},{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!I52-'Valor Projetado do Benefício'!G52) + ('Valor Projetado do 13°'!I52 - 'Valor Projetado do 13°'!G52)) >= 0.1, 12 * ('Valor Projetado do Benefício'!I52-'Valor Projetado do Benefício'!G52) + ('Valor Projetado do 13°'!I52 - 'Valor Projetado do 13°'!G52), 0)","v":0},null,{"$f":"NPV(Taxa_Juros,$F$4:F51 + G51) + Perda_Residual_PED_RBF","v":0},{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!J52-'Valor Projetado do Benefício'!G52) + ('Valor Projetado do 13°'!J52 - 'Valor Projetado do 13°'!G52)) >= 0.1, 12 * ('Valor Projetado do Benefício'!J52-'Valor Projetado do Benefício'!G52) + ('Valor Projetado do 13°'!J52 - 'Valor Projetado do 13°'!G52), 0)","v":-197935.6483},-189683.52,{"$f":"NPV(Taxa_Juros,$I$4:I50,I51+J51) + Perda_Residual_PP3","v":-961185.71668162546},0]
[null,49,"Ano 49",{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!H53-'Valor Projetado do Benefício'!G53) + ('Valor Projetado do 13°'!H53 - 'Valor Projetado do 13°'!G53)) >= 0.1, 12 * ('Valor Projetado do Benefício'!H53-'Valor Projetado do Benefício'!G53) + ('Valor Projetado do 13°'!H53 - 'Valor Projetado do 13°'!G53), 0)","v":0},{"$f":"NPV(Taxa_Juros,$D$4:D52) + Perda_Residual_PED_Atual","v":-958205.97188066749},{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!I53-'Valor Projetado do Benefício'!G53) + ('Valor Projetado do 13°'!I53 - 'Valor Projetado do 13°'!G53)) >= 0.1, 12 * ('Valor Projetado do Benefício'!I53-'Valor Projetado do Benefício'!G53) + ('Valor Projetado do 13°'!I53 - 'Valor Projetado do 13°'!G53), 0)","v":0},null,{"$f":"NPV(Taxa_Juros,$F$4:F52 + G52) + Perda_Residual_PED_RBF","v":0},{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!J53-'Valor Projetado do Benefício'!G53) + ('Valor Projetado do 13°'!J53 - 'Valor Projetado do 13°'!G53)) >= 0.1, 12 * ('Valor Projetado do Benefício'!J53-'Valor Projetado do Benefício'!G53) + ('Valor Projetado do 13°'!J53 - 'Valor Projetado do 13°'!G53), 0)","v":-197935.6483},-189683.52,{"$f":"NPV(Taxa_Juros,$I$4:I51,I52+J52) + Perda_Residual_PP3","v":-971921.12705733965},0]
[null,50,"Ano 50",{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!H54-'Valor Projetado do Benefício'!G54) + ('Valor Projetado do 13°'!H54 - 'Valor Projetado do 13°'!G54)) >= 0.1, 12 * ('Valor Projetado do Benefício'!H54-'Valor Projetado do Benefício'!G54) + ('Valor Projetado do 13°'!H54 - 'Valor Projetado do 13°'!G54), 0)","v":0},{"$f":"NPV(Taxa_Juros,$D$4:D53) + Perda_Residual_PED_Atual","v":-958205.97188066749},{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!I54-'Valor Projetado do Benefício'!G54) + ('Valor Projetado do 13°'!I54 - 'Valor Projetado do 13°'!G54)) >= 0.1, 12 * ('Valor Projetado do Benefício'!I54-'Valor Projetado do Benefício'!G54) + ('Valor Projetado do 13°'!I54 - 'Valor Projetado do 13°'!G54), 0)","v":0},null,{"$f":"NPV(Taxa_Juros,$F$4:F53 + G53) + Perda_Residual_PED_RBF","v":0},{"$f":"IF(ABS(12 * ('Valor Projetado do Benefício'!J54-'Valor Projetado do Benefício'!G54) + ('Valor Projetado do 13°'!J54 - 'Valor Projetado do 13°'!G54)) >= 0.1, 12 * ('Valor Projetado do Benefício'!J54-'Valor Projetado do Benefício'!G54) + ('Valor Projetado do 13°'!J54 - 'Valor Projetado do 13°'!G54), 0)","v":-197935.6483},-189683.52,{"$f":"NPV(Taxa_Juros,$I$4:I52,I53+J53) + Perda_Residual_PP3","v":-982048.87269480596},0]
[]
[null,null,{"$f":"CONCATENATE(\"VPL em \",Expectativa_Vida,\" Anos\")","v":"VPL em 22 Anos"},{"$f":"VLOOKUP(Expectativa_Vida,$B$4:$L$53,4,FALSE)","v":-958205.97188066749},null,{"$f":"VLOOKUP(Expectativa_Vida,$B$4:$L$53,7,FALSE)","v":0},null,null,{"$f":"VLOOKUP(Expectativa_Vida,$B$4:$L$53,10,FALSE)","v":-760163.15328123514}]
[null,null,"P. Residual (Nota 4)",{"$f":"IF(Contribuicao_Extra_PED_2015 <>\"\", -24 * Contribuicao_Extra_PED_2015, 0)","v":0},null,{"$f":"IF(Contribuicao_Extra_PED_2015 <>\"\", -24 * Contribuicao_Extra_PED_2015, 0)","v":0},null,null,{"$f":"IF(Contribuicao_Extra_PED_2015 <>\"\", -24 * Contribuicao_Extra_PED_2015, 0)","v":0}]
[null,null,{"$f":"CONCATENATE(\"VPL Perda Pecúlio PED-RBF - Falec. \",Idade_Atual+Expectativa_Vida,\" anos\")","v":{"$error":"#VALUE!"}},null,null,{"$f":"VLOOKUP(Expectativa_Vida,$B$4:$L$53,6,FALSE)/((1 + Taxa_Juros) ^ Expectativa_Vida)","v":0}]
[null,null,{"$f":"CONCATENATE(\"VPL Perda Pecúlio PP3 - Falecimento aos \",Idade_Atual + Expectativa_Vida,\" anos\")","v":{"$error":"#VALUE!"}},null,null,null,null,null,{"$f":"VLOOKUP(Expectativa_Vida,$B$4:$L$53,9,FALSE)/((1 + Taxa_Juros) ^ Expectativa_Vida)","v":-52638.143599493669}]
[null,null,{"$f":"CONCATENATE(\"VPL do Saldo Remanescente na Conta PP3 ao final do \",Expectativa_Vida,\"° ano\")","v":"VPL do Saldo Remanescente na Conta PP3 ao final do 22° ano"},null,null,null,null,null,{"$f":"VLOOKUP(Expectativa_Vida,$B$4:$L$53,11,FALSE)/((1 + Taxa_Composta_Anual_PP3) ^ Expectativa_Vida)","v":319399.99373737304}]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Notas:"]
[]
[null,null,"1 - Para cada ano considerado, a perda acumulada nos benefícios recebidos corresponde à soma das 12 diferenças entre o benefício líquido da proposta de equacionamento em questão e o benefício líquido recebido sem equacionamento, isso somado à diferença entre um décimo terceiro líquido da proposta de equacionamento em questão e o décimo terceiro líquido sem equacionamento."]
[]
[null,null,{"$f":"CONCATENATE(\"2 - No PED Atual, o Pecúlio por Morte é calculado pela fórmula 15 x 60%(Benefício Petros + INSS). No PP3, o Pecúlio por Morte corresponde a 300 UMP e no PED-RBF está limitado a \",Teto_Peculio_PED_RBF,\".\")","v":"2 - No PED Atual, o Pecúlio por Morte é calculado pela fórmula 15 x 60%(Benefício Petros + INSS). No PP3, o Pecúlio por Morte corresponde a 300 UMP e no PED-RBF está limitado a 2 x Renda Global."}]
[]
[null,null,"3 - Para efeito de comparação das perdas anuais resultantes de cada alternativa, é considerado que todas elas tenham início ao mesmo tempo. Como na data de implantação de um novo plano já terão se passado praticamente 2 anos, contados desde a implantação do PED Atual, este Simulador considera que o PED-2015 será aplicado por mais 16 anos e o PED-2018 será aplicado por 18 anos. O efeito das perdas passadas, referentes ao PED-2015, são computadas como sendo Perdas Residuais, conforme descrito na nota a seguir."]
[]
[null,null,"4 - Além das perdas inerentes às regras específicas para o equacionamento do déficit, previstas nas alternativas PED Atual,  PED-RBF e PP3, existe uma Perda Residual. Perda Residual  corresponde às parcelas já pagas ou devidas ao PED Atual, desde a sua implementação, em março/2018, até a implantação de um novo plano que venha a substituí-lo. A data limite considerada neste Simulador é dezembro/2019; portanto, são consideradas como Perda Residual 24 contribuições extraordinárias referentes PED-2015, calculadas conforme as regras do PED Atual. Participantes que deixaram de pagar parte destas contribuições extraordinárias, por força de liminares, deverão aportá-las ao PPSP de origem, segundo condições a serem definidas pela Petros."]
[]
[null,null,{"$f":"CONCATENATE(\"5 - O VPL das perdas acumuladas no período de \", Expectativa_Vida, \" anos para as Alternativas PED-RBF e PP3 já inclui, além das perdas salariais e no décimo terceiro, a perda sobre o Pecúlio por Morte e as Perdas Residuais.\")","v":"5 - O VPL das perdas acumuladas no período de 22 anos para as Alternativas PED-RBF e PP3 já inclui, além das perdas salariais e no décimo terceiro, a perda sobre o Pecúlio por Morte e as Perdas Residuais."}]
[]
[null,null,{"$f":"CONCATENATE(\"6 - O VPL das perdas acumuladas no período de \", Expectativa_Vida, \" anos foi calculado considerando uma Taxa de Atratividade de \", Aux!R25 * 100,\"%.\")","v":"6 - O VPL das perdas acumuladas no período de 22 anos foi calculado considerando uma Taxa de Atratividade de 6%."}]
[]
[null,null,"7 - O VPL do saldo remanescente na conta PP3 foi calculado com taxa equivalente ao rendimento projetado para os investimentos do PP3."]
[]
[null,null,"8 - No rodapé da tabela acima são apresentas as perdas decorrentes de cada alternativa de equacionamento, ao final do prazo correspondente à expectativa de vida do participante na sua idade atual. Como a idade limite média de um indivíduo aumenta, a cada ano completo vivido, recomenda-se analisar as perdas através do gráfico \"VPL x Expectativa de Vida\", ao invés da tabela, tendo em vista que, no gráfico, podem ser visualizados os valores presente líquidos das perdas acumuladas em cada alternativa, para expectativas de vida que vão de 0 até 50 anos."]

{"sheet":"Valor Projetado do Benefício","index":12,"n_rows":70,"n_cols":10,"rows_kept":70,"cut":false,"hidden":true,"merged":[[72,2,72,10],[66,2,66,5],[68,2,68,5],[1,2,1,9],[59,2,59,9],[69,2,69,9],[61,2,61,9],[63,2,63,9],[65,2,65,9],[67,2,67,9]]}
[]
[null,null,"Projeção do Beneficio ao Longo dos Anos"]
[null,null,"Ano","IPCA Projetado (ver nota 1)","Benefício Bruto Reajustado pelo IPCA","Benefício Bruto Reajustado PP3","Valor do Benefício Líquido sem Equacionar","Valor do Benefício Líquido com as Regras do PED Atual (ver nota 4)","Valor do Benefício Líquido com as Regras do PED-RBF","Valor do Benefício Líquido PP3"]
[null,null,null,0,21627.34]
[null,1,"Ano 1",{"$f":"Projecao_IPCA","v":3.7499999999999999E-2},{"$f":"E4*(1+D4)","v":21627.34},12789.397346147432,15225.819100000001,8418.3891999999996,10911.6304,10687.4048]
[null,2,"Ano 2",3.7499999999999999E-2,{"$f":"E5*(1+D5)","v":22438.365250000003},12844.251446866003,15225.819100000001,8418.3891999999996,10911.6304,10727.174000000001]
[null,3,"Ano 3",3.7499999999999999E-2,{"$f":"E6*(1+D6)","v":23279.803946875003},12841.002341603407,15225.819100000001,8418.3891999999996,10911.6304,10724.8184]
[null,4,"Ano 4",3.7499999999999999E-2,24152.796594882817,12837.733534037521,15225.819100000001,8418.3891999999996,10911.6304,10722.4486]
[null,5,"Ano 5",3.7499999999999999E-2,25058.526467190924,12834.443676220595,15225.819100000001,8418.3891999999996,10911.6304,10720.063399999999]
[null,6,"Ano 6",3.7499999999999999E-2,25998.221209710588,12831.131313034852,15225.819100000001,8418.3891999999996,10911.6304,10717.662]
[null,7,"Ano 7",3.7499999999999999E-2,26973.154505074737,12827.794871387863,15225.819100000001,8418.3891999999996,10911.6304,10715.243]
[null,8,"Ano 8",3.7499999999999999E-2,27984.647799015042,12824.432648018679,15225.819100000001,8418.3891999999996,10911.6304,10712.805399999999]
[null,9,"Ano 9",3.7499999999999999E-2,29034.072091478109,12821.04279569386,15225.819100000001,8418.3891999999996,10911.6304,10710.3478]
[null,10,"Ano 10",3.7499999999999999E-2,30122.849794908539,12817.623307529526,15225.819100000001,8418.3891999999996,10911.6304,10707.8686]
[null,11,"Ano 11",3.7499999999999999E-2,31252.456662217613,12814.171999124626,15225.819100000001,8418.3891999999996,10911.6304,10705.366400000001]
[null,12,"Ano 12",3.7499999999999999E-2,32424.423787050775,12810.686488126063,15225.819100000001,8418.3891999999996,10911.6304,10702.8395]
[null,13,"Ano 13",3.7499999999999999E-2,33640.339679065182,12807.164170768152,15225.819100000001,8418.3891999999996,10911.6304,10700.2858]
[null,14,"Ano 14",3.7499999999999999E-2,34901.852417030132,12803.602194830022,15225.819100000001,8418.3891999999996,10911.6304,10697.703299999999]
[null,15,"Ano 15",3.7499999999999999E-2,{"$f":"E18*(1+D18)","v":36210.671882668765},12799.997428332001,15225.819100000001,8418.3891999999996,10911.6304,10695.089900000001]
[null,16,"Ano 16",3.7499999999999999E-2,37568.572078268844,12796.346423136365,15225.819100000001,8418.3891999999996,10911.6304,10692.4429]
[null,17,"Ano 17",3.7499999999999999E-2,38977.393531203932,12792.645372421102,15225.819100000001,8418.3891999999996,10911.6304,10689.759599999999]
[null,18,"Ano 18",3.7499999999999999E-2,40439.045788624084,12788.890060742624,15225.819100000001,8418.3891999999996,10911.6304,10687.037]
[null,19,"Ano 19",3.7499999999999999E-2,41955.510005697492,12785.075805078368,15225.819100000001,15225.819100000001,15225.819100000001,10684.271699999999]
[null,20,"Ano 20",3.7499999999999999E-2,43528.841630911149,12781.197384817389,15225.819100000001,15225.819100000001,15225.819100000001,10681.4599]
[null,21,"Ano 21",3.7499999999999999E-2,45161.173192070324,12777.24895811129,15225.819100000001,15225.819100000001,15225.819100000001,10678.5972]
[null,22,"Ano 22",3.7499999999999999E-2,46854.717186772963,12773.223961263431,15225.819100000001,15225.819100000001,15225.819100000001,10675.679099999999]
[null,23,"Ano 23",3.7499999999999999E-2,48611.769081276951,12769.11498684893,15225.819100000001,15225.819100000001,15225.819100000001,10672.7001]
[null,24,"Ano 24",3.7499999999999999E-2,50434.710421824842,12764.913634926417,15225.819100000001,15225.819100000001,15225.819100000001,10669.6541]
[null,25,"Ano 25",3.7499999999999999E-2,52326.012062643276,12760.610329876701,15225.819100000001,15225.819100000001,15225.819100000001,10666.5342]
[null,26,"Ano 26",3.7499999999999999E-2,54288.237514992405,12756.194092870113,15225.819100000001,15225.819100000001,15225.819100000001,10663.3325]
[null,27,"Ano 27",3.7499999999999999E-2,56324.046421804625,12751.652256398516,15225.819100000001,15225.819100000001,15225.819100000001,10660.0396]
[null,28,"Ano 28",3.7499999999999999E-2,58436.198162622306,12746.970102210116,15225.819100000001,15225.819100000001,15225.819100000001,10656.6451]
[null,29,"Ano 29",3.7499999999999999E-2,60627.555593720645,12742.130396573015,15225.819100000001,15225.819100000001,15225.819100000001,10653.1363]
[null,30,"Ano 30",3.7499999999999999E-2,62901.088928485173,12737.112785815114,15225.819100000001,15225.819100000001,15225.819100000001,10649.4985]
[null,31,"Ano 31",3.7499999999999999E-2,{"$f":"E34*(1+D34)","v":65259.879763303376},12731.89299848709,15225.819100000001,15225.819100000001,15225.819100000001,10645.7142]
[null,32,"Ano 32",3.7499999999999999E-2,67707.125254427257,12726.441774812256,15225.819100000001,15225.819100000001,15225.819100000001,10641.762000000001]
[null,33,"Ano 33",{"$f":"Projecao_IPCA","v":3.7499999999999999E-2},70246.142451468288,12720.723403321384,15225.819100000001,15225.819100000001,15225.819100000001,10637.6162]
[null,34,"Ano 34",3.7499999999999999E-2,72880.372793398361,12714.69367796557,15225.819100000001,15225.819100000001,15225.819100000001,10633.244699999999]
[null,35,"Ano 35",3.7499999999999999E-2,75613.386773150807,12708.296976544258,15225.819100000001,15225.819100000001,15225.819100000001,10628.607099999999]
[null,36,"Ano 36",3.7499999999999999E-2,78448.888777143962,12701.461964121976,15225.819100000001,15225.819100000001,15225.819100000001,10623.6517]
[null,37,"Ano 37",3.7499999999999999E-2,81390.722106286863,12694.095063983475,15225.819100000001,15225.819100000001,15225.819100000001,10618.3107]
[null,38,"Ano 38",3.7499999999999999E-2,84442.874185272623,12686.070142387811,15225.819100000001,15225.819100000001,15225.819100000001,10612.4926]
[null,39,"Ano 39",3.7499999999999999E-2,87609.481967220359,12677.211425992949,15225.819100000001,15225.819100000001,15225.819100000001,10606.07]
[null,40,"Ano 40",3.7499999999999999E-2,90894.837540991124,12667.263518122603,15225.819100000001,15225.819100000001,15225.819100000001,10598.8578]
[null,41,"Ano 41",3.7499999999999999E-2,{"$f":"E44*(1+D44)","v":94303.393948778306},12655.83473797549,15225.819100000001,15225.819100000001,15225.819100000001,10590.571900000001]
[null,42,"Ano 42",3.7499999999999999E-2,97839.771221857503,12642.279124775521,15225.819100000001,15225.819100000001,15225.819100000001,10580.7441]
[null,43,"Ano 43",3.7499999999999999E-2,101508.76264267717,12625.415380654726,15225.819100000001,15225.819100000001,15225.819100000001,10568.517900000001]
[null,44,"Ano 44",3.7499999999999999E-2,105315.34124177758,12602.708896590009,15225.819100000001,15225.819100000001,15225.819100000001,10552.055700000001]
[null,45,"Ano 45",3.7499999999999999E-2,109264.66653834425,12566.923690365469,15225.819100000001,15225.819100000001,15225.819100000001,10526.1114]
[null,46,"Ano 46",3.7499999999999999E-2,113362.09153353216,0,15225.819100000001,15225.819100000001,15225.819100000001,0]
[null,47,"Ano 47",3.7499999999999999E-2,117613.16996603963,0,15225.819100000001,15225.819100000001,15225.819100000001,0]
[null,48,"Ano 48",3.7499999999999999E-2,122023.66383976612,0,15225.819100000001,15225.819100000001,15225.819100000001,0]
[null,49,"Ano 49",3.7499999999999999E-2,126599.55123375736,0,15225.819100000001,15225.819100000001,15225.819100000001,0]
[null,50,"Ano 50",3.7499999999999999E-2,131347.03440502327,0,15225.819100000001,15225.819100000001,15225.819100000001,0]
[]
[]
[]
[null,null,"Notas:"]
[]
[null,null,"1 - O valor oficialmente divulgado para o IPCA de 2018 foi de 3,75%. Neste Simulador, o valor do IPCA projetado é ajustável e será mantido constante durante todo o período simulado."]
[]
[null,null,"2 - O fator de reajuste do benefício bruto sem equacionamento foi assumido como sendo correspondente ao IPCA pleno."]
[]
[null,null,"3 - Os fatores de reajuste do PED Atual e do PED-RBF, aplicáveis ao beneficio bruto, correspondem ao IPCA pleno."]
[]
[null,null,"4 - O PED Atual é composto por 2 parcelas, sendo uma com cobrança já iniciada, referente ao PED-2015, que terminará em 2035, e outra com cobrança a iniciar, referente ao PED-2018, com data de término prevista para 2037. Portanto, após esta última data, os valores líquidos dos benefícios voltam a ser iguais aos da coluna Benefício Líquido sem Equacionamento."]
[]
[null,null,"5 - A pensão judicial, caso seja lançada como dado de entrada, será reajustada pela variação anual do benefício bruto da alternativa considerada."]
[]
[null,null,"6 - Na ausência de informações sobre como e quando a Receita Federal reajustará a tabela de imposto de renda, a tabela está sendo reajustada, anualmete, pelo IPCA pleno. Embora esta premissa não corresponda à realidade, a margem de erro introduzida será menor que a que seria atingida se mantivéssemos a tabela sem alterações, ao longo de todo o período de simulação."]

{"sheet":"Valor Projetado do 13°","index":13,"n_rows":72,"n_cols":10,"rows_kept":72,"cut":false,"hidden":true,"merged":[[71,2,71,9],[1,2,1,9],[70,2,70,8],[59,2,59,9],[61,2,61,9],[63,2,63,9],[65,2,65,9],[67,2,67,9],[69,2,69,9]]}
[]
[null,null,"Projeção do Décimo Terceiro Benefício ao Longo dos Anos"]
[null,null,"Ano","IPCA Projetado  (ver nota 1)","13° Bruto Reajustado pelo IPCA","13° Bruto Reajustado PP3","Valor do 13° Líquido sem Equacionar","Valor do 13° Líquido com as Regras do PED Atual (ver nota 6)","Valor do 13° Líquido com as Regras do PED-RBF","Valor do 13° Líquido PP3"]
[null,null,null,0,21627.34]
[null,1,"Ano 1",{"$f":"Projecao_IPCA","v":3.7499999999999999E-2},{"$f":"E4*(1+D4)","v":21627.34},12789.397346147432,15225.819100000001,8418.3891999999996,10911.6304,10687.4048]
[null,2,"Ano 2",3.7499999999999999E-2,{"$f":"E5*(1+D5)","v":22438.365250000003},12844.251446866003,15225.819100000001,8418.3891999999996,10911.6304,10727.174000000001]
[null,3,"Ano 3",3.7499999999999999E-2,23279.803946875003,12841.002341603407,15225.819100000001,8418.3891999999996,10911.6304,10724.8184]
[null,4,"Ano 4",3.7499999999999999E-2,24152.796594882817,12837.733534037521,15225.819100000001,8418.3891999999996,10911.6304,10722.4486]
[null,5,"Ano 5",3.7499999999999999E-2,25058.526467190924,12834.443676220595,15225.819100000001,8418.3891999999996,10911.6304,10720.063399999999]
[null,6,"Ano 6",3.7499999999999999E-2,25998.221209710588,12831.131313034852,15225.819100000001,8418.3891999999996,10911.6304,10717.662]
[null,7,"Ano 7",3.7499999999999999E-2,26973.154505074737,12827.794871387863,15225.819100000001,8418.3891999999996,10911.6304,10715.243]
[null,8,"Ano 8",3.7499999999999999E-2,27984.647799015042,12824.432648018679,15225.819100000001,8418.3891999999996,10911.6304,10712.805399999999]
[null,9,"Ano 9",3.7499999999999999E-2,29034.072091478109,12821.04279569386,15225.819100000001,8418.3891999999996,10911.6304,10710.3478]
[null,10,"Ano 10",3.7499999999999999E-2,30122.849794908539,12817.623307529526,15225.819100000001,8418.3891999999996,10911.6304,10707.8686]
[null,11,"Ano 11",3.7499999999999999E-2,31252.456662217613,12814.171999124626,15225.819100000001,8418.3891999999996,10911.6304,10705.366400000001]
[null,12,"Ano 12",3.7499999999999999E-2,32424.423787050775,12810.686488126063,15225.819100000001,8418.3891999999996,10911.6304,10702.8395]
[null,13,"Ano 13",3.7499999999999999E-2,33640.339679065182,12807.164170768152,15225.819100000001,8418.3891999999996,10911.6304,10700.2858]
[null,14,"Ano 14",3.7499999999999999E-2,34901.852417030132,12803.602194830022,15225.819100000001,8418.3891999999996,10911.6304,10697.703299999999]
[null,15,"Ano 15",3.7499999999999999E-2,{"$f":"E18*(1+D18)","v":36210.671882668765},12799.997428332001,15225.819100000001,8418.3891999999996,10911.6304,10695.089900000001]
[null,16,"Ano 16",3.7499999999999999E-2,37568.572078268844,12796.346423136365,15225.819100000001,8418.3891999999996,10911.6304,10692.4429]
[null,17,"Ano 17",3.7499999999999999E-2,38977.393531203932,12792.645372421102,15225.819100000001,8418.3891999999996,10911.6304,10689.759599999999]
[null,18,"Ano 18",3.7499999999999999E-2,40439.045788624084,12788.890060742624,15225.819100000001,8418.3891999999996,10911.6304,10687.037]
[null,19,"Ano 19",3.7499999999999999E-2,41955.510005697492,12785.075805078368,15225.819100000001,15225.819100000001,15225.819100000001,10684.271699999999]
[null,20,"Ano 20",3.7499999999999999E-2,43528.841630911149,12781.197384817389,15225.819100000001,15225.819100000001,15225.819100000001,10681.4599]
[null,21,"Ano 21",3.7499999999999999E-2,45161.173192070324,12777.24895811129,15225.819100000001,15225.819100000001,15225.819100000001,10678.5972]
[null,22,"Ano 22",3.7499999999999999E-2,46854.717186772963,12773.223961263431,15225.819100000001,15225.819100000001,15225.819100000001,10675.679099999999]
[null,23,"Ano 23",3.7499999999999999E-2,48611.769081276951,12769.11498684893,15225.819100000001,15225.819100000001,15225.819100000001,10672.7001]
[null,24,"Ano 24",3.7499999999999999E-2,50434.710421824842,12764.913634926417,15225.819100000001,15225.819100000001,15225.819100000001,10669.6541]
[null,25,"Ano 25",3.7499999999999999E-2,52326.012062643276,12760.610329876701,15225.819100000001,15225.819100000001,15225.819100000001,10666.5342]
[null,26,"Ano 26",3.7499999999999999E-2,54288.237514992405,12756.194092870113,15225.819100000001,15225.819100000001,15225.819100000001,10663.3325]
[null,27,"Ano 27",3.7499999999999999E-2,56324.046421804625,12751.652256398516,15225.819100000001,15225.819100000001,15225.819100000001,10660.0396]
[null,28,"Ano 28",3.7499999999999999E-2,58436.198162622306,12746.970102210116,15225.819100000001,15225.819100000001,15225.819100000001,10656.6451]
[null,29,"Ano 29",3.7499999999999999E-2,60627.555593720645,12742.130396573015,15225.819100000001,15225.819100000001,15225.819100000001,10653.1363]
[null,30,"Ano 30",3.7499999999999999E-2,62901.088928485173,12737.112785815114,15225.819100000001,15225.819100000001,15225.819100000001,10649.4985]
[null,31,"Ano 31",3.7499999999999999E-2,{"$f":"E34*(1+D34)","v":65259.879763303376},12731.89299848709,15225.819100000001,15225.819100000001,15225.819100000001,10645.7142]
[null,32,"Ano 32",3.7499999999999999E-2,67707.125254427257,12726.441774812256,15225.819100000001,15225.819100000001,15225.819100000001,10641.762000000001]
[null,33,"Ano 33",{"$f":"Projecao_IPCA","v":3.7499999999999999E-2},70246.142451468288,12720.723403321384,15225.819100000001,15225.819100000001,15225.819100000001,10637.6162]
[null,34,"Ano 34",3.7499999999999999E-2,72880.372793398361,12714.69367796557,15225.819100000001,15225.819100000001,15225.819100000001,10633.244699999999]
[null,35,"Ano 35",3.7499999999999999E-2,75613.386773150807,12708.296976544258,15225.819100000001,15225.819100000001,15225.819100000001,10628.607099999999]
[null,36,"Ano 36",3.7499999999999999E-2,78448.888777143962,12701.461964121976,15225.819100000001,15225.819100000001,15225.819100000001,10623.6517]
[null,37,"Ano 37",3.7499999999999999E-2,81390.722106286863,12694.095063983475,15225.819100000001,15225.819100000001,15225.819100000001,10618.3107]
[null,38,"Ano 38",3.7499999999999999E-2,84442.874185272623,12686.070142387811,15225.819100000001,15225.819100000001,15225.819100000001,10612.4926]
[null,39,"Ano 39",3.7499999999999999E-2,87609.481967220359,12677.211425992949,15225.819100000001,15225.819100000001,15225.819100000001,10606.07]
[null,40,"Ano 40",3.7499999999999999E-2,90894.837540991124,12667.263518122603,15225.819100000001,15225.819100000001,15225.819100000001,10598.8578]
[null,41,"Ano 41",3.7499999999999999E-2,{"$f":"E44*(1+D44)","v":94303.393948778306},12655.83473797549,15225.819100000001,15225.819100000001,15225.819100000001,10590.571900000001]
[null,42,"Ano 42",3.7499999999999999E-2,97839.771221857503,12642.279124775521,15225.819100000001,15225.819100000001,15225.819100000001,10580.7441]
[null,43,"Ano 43",3.7499999999999999E-2,101508.76264267717,12625.415380654726,15225.819100000001,15225.819100000001,15225.819100000001,10568.517900000001]
[null,44,"Ano 44",3.7499999999999999E-2,105315.34124177758,12602.708896590009,15225.819100000001,15225.819100000001,15225.819100000001,10552.055700000001]
[null,45,"Ano 45",3.7499999999999999E-2,109264.66653834425,12566.923690365469,15225.819100000001,15225.819100000001,15225.819100000001,10526.1114]
[null,46,"Ano 46",3.7499999999999999E-2,113362.09153353216,0,15225.819100000001,15225.819100000001,15225.819100000001,0]
[null,47,"Ano 47",3.7499999999999999E-2,117613.16996603963,0,15225.819100000001,15225.819100000001,15225.819100000001,0]
[null,48,"Ano 48",3.7499999999999999E-2,122023.66383976612,0,15225.819100000001,15225.819100000001,15225.819100000001,0]
[null,49,"Ano 49",3.7499999999999999E-2,126599.55123375736,0,15225.819100000001,15225.819100000001,15225.819100000001,0]
[null,50,"Ano 50",3.7499999999999999E-2,131347.03440502327,0,15225.819100000001,15225.819100000001,15225.819100000001,0]
[]
[]
[]
[null,null,"Notas:"]
[]
[null,null,"1 - O valor oficialmente divulgado para o IPCA de 2018 foi de 3,75%. Neste Simulador, o valor do IPCA projetado é ajustável e será mantido constante durante todo o período de simulaçao."]
[]
[null,null,"2 - O fator de reajuste do 13° bruto sem equacionamento foi assumido como sendo correspondente ao IPCA pleno."]
[]
[null,null,"3 - Os fatores de reajuste do PED Atual e do PED-RBF, aplicáveis ao 13° bruto, correspondem ao IPCA pleno."]
[]
[null,null,"4 -O PED Atual é composto por 2 parcelas, sendo uma com cobrança já iniciada, referente ao PED-2015, que terminará em 2035, e outra com cobrança a iniciar, referente ao PED-2018, com data de término prevista para 2037. Portanto, após esta última data, o valor líquido do 13° voltará a ser igual ao da coluna 13° Líquido sem Equacionamento."]
[]
[null,null,"5 - A pensão judicial, caso seja lançada como dado de entrada, será reajustada pela variação anual do benefício bruto da alternativa considerada."]
[]
[null,null,"6 -  Na ausência de informações sobre como e quando a Receita Federal reajustará a tabela de imposto de renda, a tabela está sendo reajustada, anualmete, pelo IPCA pleno. Embora esta premissa não corresponda à realidade, a margem de erro introduzida será menor que a que seria atingida se mantivéssemos a tabela sem alterações, ao longo de todo o período de simulação."]
[]
[null,null,{"$f":"CONCATENATE(\"7 - A Contribuição Extraordinária sobre o 13°, instituída pela Alternativa PED-RBF, tem caráter permanente. Tal contribuição equivale a \",Percent_Contr_Extra_Abono_PED_RBF * 100,\"% do valor  bruto do 13° salário menos a contribuiçao normal incidente sobre o mesmo.\")","v":"7 - A Contribuição Extraordinária sobre o 13°, instituída pela Alternativa PED-RBF, tem caráter permanente. Tal contribuição equivale a 30% do valor  bruto do 13° salário menos a contribuiçao normal incidente sobre o mesmo."}]