{"text_format":"3","workbook":"xls","n_sheets":8,"sheets":["Início","Menu","Ser-Price","Ser-Sac","Não Uniforme","T Desiguais","Geral","Desenhos"],"not_rendered":{"charts":5,"images":1,"macros":1,"external_links":2,"defined_names":90,"comments":7},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Início","index":0,"n_rows":14,"n_cols":5,"rows_kept":14,"flags":["formulas_cached_only"]}
[]
[{"$nulls":4},"Planilha MATFINBETA.XLS"]
[{"$nulls":4},"Versão simplificada da MATFIN.XLS"]
[{"$nulls":4},"Modelo completo apenas no CD do livro \"Matemática Financeira com HP 12C e Excel"]
[{"$nulls":4},"Por Adriano Leal Bruni e Rubens Famá"]
[]
[{"$nulls":4},"Atenção : os modelos aqui apresentados destinam-se exclusivamente"]
[{"$nulls":4},"a dar suporte didático ao texto Matemática Financeira com HP 12C e Excel,"]
[{"$nulls":4},"publicado pela Editora Atlas. Embora os melhores esforços tenham sido"]
[{"$nulls":4},"colocados na sua elaboração, os autores e a editora não dão nenhum tipo"]
[{"$nulls":4},"de garantia, implícita ou explícita, sobre todo o material, incluindo modelos, textos,"]
[{"$nulls":4},"documentos e programas. Os autores e a editora não se responsabilizam por "]
[{"$nulls":4},"quaisquer incidentes ou danos decorrentes da compra, da performance ou do uso"]
[{"$nulls":4},"dos modelos, teorias e/ou exemplos apresentados no livro ou nesta planilha."]

{"sheet":"Menu","index":1,"n_rows":4,"n_cols":7,"rows_kept":4,"merged":[[3,2,3,9]],"flags":["formulas_cached_only"]}
[]
[{"$nulls":6},"Menu simplificado"]
[]
[null,null,"Versão completa no CD do livro"]

{"sheet":"Ser-Price","index":2,"n_rows":97,"n_cols":7,"rows_kept":97,"merged":[[1,1,1,6],[3,1,3,6],[10,3,10,5]],"flags":["formulas_cached_only"]}
[]
[null,"Séries de Pagamento"]
[]
[null,"Price - Prestações Iguais"]
[]
[null,"Valor Presente",null,{"v":90000,"d":"90,000.00"}]
[null,"Carência (m+1)",null,1]
[null,"Taxa ao período (%)",null,{"v":0.04,"d":"4.00%"}]
[null,"Número de Pagamentos",null,15]
[]
[null,"Período","Saldo","Pagamento",null,null,"Saldo"]
[null,"N","Inicial","Juros","Amortização","Total","Final"]
[null,1,{"v":90000,"d":"90,000.00"},{"v":-3600,"d":"(3,600.00)"},{"v":-4494.699033387581,"d":"(4,494.70)"},{"v":-8094.699033387581,"d":"(8,094.70)"},{"v":85505.30096661241,"d":"85,505.30"}]
[null,2,{"v":85505.30096661241,"d":"85,505.30"},{"v":-3420.2120386644965,"d":"(3,420.21)"},{"v":-4674.4869947230845,"d":"(4,674.49)"},{"v":-8094.699033387581,"d":"(8,094.70)"},{"v":80830.81397188932,"d":"80,830.81"}]
[null,3,{"v":80830.81397188932,"d":"80,830.81"},{"v":-3233.232558875573,"d":"(3,233.23)"},{"v":-4861.466474512008,"d":"(4,861.47)"},{"v":-8094.699033387581,"d":"(8,094.70)"},{"v":75969.34749737731,"d":"75,969.35"}]
[null,4,{"v":75969.34749737731,"d":"75,969.35"},{"v":-3038.7738998950927,"d":"(3,038.77)"},{"v":-5055.925133492488,"d":"(5,055.93)"},{"v":-8094.699033387581,"d":"(8,094.70)"},{"v":70913.42236388482,"d":"70,913.42"}]
[null,5,{"v":70913.42236388482,"d":"70,913.42"},{"v":-2836.536894555393,"d":"(2,836.54)"},{"v":-5258.162138832188,"d":"(5,258.16)"},{"v":-8094.699033387581,"d":"(8,094.70)"},{"v":65655.26022505263,"d":"65,655.26"}]
[null,6,{"v":65655.26022505263,"d":"65,655.26"},{"v":-2626.2104090021053,"d":"(2,626.21)"},{"v":-5468.488624385476,"d":"(5,468.49)"},{"v":-8094.699033387581,"d":"(8,094.70)"},{"v":60186.77160066715,"d":"60,186.77"}]
[null,7,{"v":60186.77160066715,"d":"60,186.77"},{"v":-2407.470864026686,"d":"(2,407.47)"},{"v":-5687.228169360895,"d":"(5,687.23)"},{"v":-8094.699033387581,"d":"(8,094.70)"},{"v":54499.54343130625,"d":"54,499.54"}]
[null,8,{"v":54499.54343130625,"d":"54,499.54"},{"v":-2179.9817372522502,"d":"(2,179.98)"},{"v":-5914.717296135331,"d":"(5,914.72)"},{"v":-8094.699033387581,"d":"(8,094.70)"},{"v":48584.82613517092,"d":"48,584.83"}]
[null,9,{"v":48584.82613517092,"d":"48,584.83"},{"v":-1943.393045406837,"d":"(1,943.39)"},{"v":-6151.305987980744,"d":"(6,151.31)"},{"v":-8094.699033387581,"d":"(8,094.70)"},{"v":42433.52014719018,"d":"42,433.52"}]
[null,10,{"v":42433.52014719018,"d":"42,433.52"},{"v":-1697.3408058876073,"d":"(1,697.34)"},{"v":-6397.3582274999735,"d":"(6,397.36)"},{"v":-8094.699033387581,"d":"(8,094.70)"},{"v":36036.16191969021,"d":"36,036.16"}]
[null,11,{"v":36036.16191969021,"d":"36,036.16"},{"v":-1441.4464767876084,"d":"(1,441.45)"},{"v":-6653.252556599973,"d":"(6,653.25)"},{"v":-8094.699033387581,"d":"(8,094.70)"},{"v":29382.909363090235,"d":"29,382.91"}]
[null,12,{"v":29382.909363090235,"d":"29,382.91"},{"v":-1175.3163745236095,"d":"(1,175.32)"},{"v":-6919.382658863971,"d":"(6,919.38)"},{"v":-8094.699033387581,"d":"(8,094.70)"},{"v":22463.526704226264,"d":"22,463.53"}]
[null,13,{"v":22463.526704226264,"d":"22,463.53"},{"v":-898.5410681690506,"d":"(898.54)"},{"v":-7196.15796521853,"d":"(7,196.16)"},{"v":-8094.699033387581,"d":"(8,094.70)"},{"v":15267.368739007734,"d":"15,267.37"}]
[null,14,{"v":15267.368739007734,"d":"15,267.37"},{"v":-610.6947495603093,"d":"(610.69)"},{"v":-7484.004283827272,"d":"(7,484.00)"},{"v":-8094.699033387581,"d":"(8,094.70)"},{"v":7783.364455180462,"d":"7,783.36"}]
[null,15,{"v":7783.364455180462,"d":"7,783.36"},{"v":-311.3345782072185,"d":"(311.33)"},{"v":-7783.364455180363,"d":"(7,783.36)"},{"v":-8094.699033387581,"d":"(8,094.70)"},{"v":9.913492249324918e-11,"d":"0.00"}]
[null,"","","","","",""]
[null,"","","","","",""]
[null,"","","","","",""]
[null,"","","","","",""]
[null,"","","","","",""]
[null,"","","","","",""]
[null,"","","","","",""]
[null,"","","","","",""]
[null,"","","","","",""]
[null,"","","","","",""]
[null,"","","","","",""]
[null,"","","","","",""]
[null,"","","","","",""]
[null,"","","","","",""]
[null,"","","","","",""]
[null,"","","","","",""]
[null,"","","","","",""]
[null,"","","","","",""]
[null,"","","","","",""]
[null,"","","","","",""]
[null,"","","","","",""]
[null,"","","","","",""]
[null,"","","","","",""]
[null,"","","","","",""]
[null,"","","","","",""]
[null,"","","","","",""]
[null,"","","","","",""]
[null,"","","","","",""]
[null,"","","","","",""]
[null,"","","","","",""]
[null,"","","","","",""]
[null,"","","","","",""]
[null,"","","","","",""]
[null,"","","","","",""]
[null,"","","","","",""]
[null,"","","","","",""]
[null,"","","","","",""]
[null,"","","","","",""]
[null,"","","","","",""]
[null,"","","","","",""]
[null,"","","","","",""]
[null,"","","","","",""]
[null,"","","","","",""]
[null,"","","","","",""]
[null,"","","","","",""]
[null,"","","","","",""]
[null,"","","","","",""]
[null,"","","","","",""]
[null,"","","","","",""]
[null,"","","","","",""]
[null,"","","","","",""]
[null,"","","","","",""]
[null,"","","","","",""]
[null,"","","","","",""]
[null,"","","","","",""]
[null,"","","","","",""]
[null,"","","","","",""]
[null,"","","","","",""]
[null,"","","","","",""]
[null,"","","","","",""]
[null,"","","","","",""]
[null,"","","","","",""]
[null,"","","","","",""]
[null,"","","","","",""]
[null,"","","","","",""]
[{"$nulls":5},"N máximo",15]
[]
[null,"Gráficos"]
[]
[null,"Pagamento : Juros e Amortização"]

{"sheet":"Ser-Sac","index":3,"n_rows":97,"n_cols":7,"rows_kept":97,"merged":[[1,1,1,6],[3,1,3,6],[10,3,10,5]],"flags":["formulas_cached_only"]}
[]
[null,"Séries de Pagamento"]
[]
[null,"SAC - Amortizações Constantes"]
[]
[null,"Valor Presente",null,{"v":40000,"d":"40,000.00"}]
[null,"Carência (m+1)",null,1]
[null,"Taxa ao período (%)",null,{"v":0.05,"d":"5%"}]
[null,"Número de Pagamentos",null,5]
[]
[null,"Período","Saldo","Pagamento",null,null,"Saldo"]
[null,"N","Inicial","Juros","Amortização","Total","Final"]
[null,1,{"v":40000,"d":"40,000.00"},{"v":-2000,"d":"(2,000.00)"},{"v":-8000,"d":"(8,000.00)"},{"v":-10000,"d":"(10,000.00)"},{"v":32000,"d":"32,000.00"}]
[null,2,{"v":32000,"d":"32,000.00"},{"v":-1600,"d":"(1,600.00)"},{"v":-8000,"d":"(8,000.00)"},{"v":-9600,"d":"(9,600.00)"},{"v":24000,"d":"24,000.00"}]
[null,3,{"v":24000,"d":"24,000.00"},{"v":-1200,"d":"(1,200.00)"},{"v":-8000,"d":"(8,000.00)"},{"v":-9200,"d":"(9,200.00)"},{"v":16000,"d":"16,000.00"}]
[null,4,{"v":16000,"d":"16,000.00"},{"v":-800,"d":"(800.00)"},{"v":-8000,"d":"(8,000.00)"},{"v":-8800,"d":"(8,800.00)"},{"v":8000,"d":"8,000.00"}]
[null,5,{"v":8000,"d":"8,000.00"},{"v":-400,"d":"(400.00)"},{"v":-8000,"d":"(8,000.00)"},{"v":-8400,"d":"(8,400.00)"},0]
[null,"","","","","",""]
[null,"","","","","",""]
[null,"","","","","",""]
[null,"","","","","",""]
[null,"","","","","",""]
[null,"","","","","",""]
[null,"","","","","",""]
[null,"","","","","",""]
[null,"","","","","",""]
[null,"","","","","",""]
[null,"","","","","",""]
[null,"","","","","",""]
[null,"","","","","",""]
[null,"","","","","",""]
[null,"","","","","",""]
[null,"","","","","",""]
[null,"","","","","",""]
[null,"","","","","",""]
[null,"","","","","",""]
[null,"","","","","",""]
[null,"","","","","",""]
[null,"","","","","",""]
[null,"","","","","",""]
[null,"","","","","",""]
[null,"","","","","",""]
[null,"","","","","",""]
[null,"","","","","",""]
[null,"","","","","",""]
[null,"","","","","",""]
[null,"","","","","",""]
[null,"","","","","",""]
[null,"","","","","",""]
[null,"","","","","",""]
[null,"","","","","",""]
[null,"","","","","",""]
[null,"","","","","",""]
[null,"","","","","",""]
[null,"","","","","",""]
[null,"","","","","",""]
[null,"","","","","",""]
[null,"","","","","",""]
[null,"","","","","",""]
[null,"","","","","",""]
[null,"","","","","",""]
[null,"","","","","",""]
[null,"","","","","",""]
[null,"","","","","",""]
[null,"","","","","",""]
[null,"","","","","",""]
[null,"","","","","",""]
[null,"","","","","",""]
[null,"","","","","",""]
[null,"","","","","",""]
[null,"","","","","",""]
[null,"","","","","",""]
[null,"","","","","",""]
[null,"","","","","",""]
[null,"","","","","",""]
[null,"","","","","",""]
[null,"","","","","",""]
[null,"","","","","",""]
[null,"","","","","",""]
[null,"","","","","",""]
[null,"","","","","",""]
[null,"","","","","",""]
[null,"","","","","",""]
[null,"","","","","",""]
[null,"","","","","",""]
[null,"","","","","",""]
[null,"","","","","",""]
[null,"","","","","",""]
[null,"","","","","",""]
[null,"","","","","",""]
[null,"","","","","",""]
[null,"","","","","",""]
[{"$nulls":5},"N máximo",5]
[]
[null,"Gráficos (a ser melhorado em breve !!!)"]
[]
[null,"Pagamento : Juros e Amortização"]

{"sheet":"Não Uniforme","index":4,"n_rows":227,"n_cols":32,"rows_kept":227,"merged":[[1,1,1,6],[3,1,3,6],[3,27,3,32],[8,5,8,6],[9,5,14,6],[16,5,16,6],[16,27,16,32],[17,5,22,6],[27,27,27,32],[198,3,200,6],[202,3,204,6]],"flags":["formulas_cached_only"]}
[]
[null,"Séries de Pagamento"]
[]
[null,"Séries Não Uniformes - Tempos Iguais",{"$nulls":25},"Séries Não Uniformes"]
[]
[null,"k",{"v":0.01,"d":"1%"},null,null,"VPL",{"v":380.2958552888913,"d":"380.30"},{"$nulls":20},"Período","Fluxos",null,"Taxa",{"v":0.04,"d":"4%"}]
[{"$nulls":5},"TIR",{"v":0.2885843468214243,"d":"29%"},{"$nulls":20},0,-800]
[null,"Período","Fluxo de ",{"$nulls":24},1,500,null,"VPL",{"v":488.2514617835509,"d":"488.25"}]
[null,"N","Caixa",null,null,"Na HP 12C, VPL :",{"$nulls":21},2,400]
[null,0,{"v":-800,"d":"(800.00)"},null,null,"[f] [REG] 800 [CHS]  [g] [CF0] 600 [g] [CFj] 400 [g] [CFj] 200 [g] [CFj] 1 [i] [f] [NPV] Visor => 380,2959",{"$nulls":21},3,300,null,"Fórmula : P8  =VPL(P6;M8:M11)+M7"]
[null,1,{"v":600,"d":"600.00"},{"$nulls":24},4,200]
[null,2,{"v":400,"d":"400.00"},{"$nulls":28},"Note que o investimento inicial"]
[null,3,{"v":200,"d":"200.00"},{"$nulls":28},"deve ser acrescentado fora da"]
[null,4,{"$nulls":29},"fórmula do VPL."]
[null,5]
[null,6]
[null,7,{"$nulls":3},"Na HP 12C, TIR :",{"$nulls":21},"Séries Não Uniformes"]
[null,8,{"$nulls":3},"[f] [REG] 800 [CHS]  [g] [CF0] 600 [g] [CFj] 400 [g] [CFj] 200 [g] [CFj]  [f] [IRR] Visor =>28,8584"]
[null,9,{"$nulls":25},"Data","Fluxos",null,"Taxa",{"v":0.04,"d":"4%"}]
[null,10,{"$nulls":25},"1999-01-01",-600]
[null,11,{"$nulls":25},"1999-01-05",500,null,"XVPL",{"v":788.9631678772876,"d":"788.96"}]
[null,12,{"$nulls":25},"1999-03-12",400]
[null,13,{"$nulls":25},"1999-05-15",300,null,"Fórmula : P21  =XVPL(P19;M20:M24;L20:L24)"]
[null,14,{"$nulls":25},"1999-06-16",200]
[null,15]
[null,16]
[null,17]
[null,18,{"$nulls":25},"Séries Não Uniformes"]
[null,19]
[null,20,{"$nulls":25},"Data","Fluxos"]
[null,21,{"$nulls":25},"1999-01-01",-550]
[null,22,{"$nulls":25},"1999-01-05",140,null,"XTIR",{"v":0.4445317447185516,"d":"44.45%"}]
[null,23,{"$nulls":25},"1999-03-12",150]
[null,24,{"$nulls":25},"1999-05-15",155,null,"Fórmula : P32  =XTIR(M31:M35;L31:L35)"]
[null,25,{"$nulls":25},"1999-06-16",160]
[null,26]
[null,27]
[null,28]
[null,29]
[null,30]
[null,31]
[null,32]
[null,33]
[null,34]
[null,35]
[null,36]
[null,37]
[null,38]
[null,39]
[null,40]
[null,41]
[null,42]
[null,43]
[null,44]
[null,45]
[null,46]
[null,47]
[null,48]
[null,49]
[null,50]
[null,51]
[null,52]
[null,53]
[null,54]
[null,55]
[null,56]
[null,57]
[null,58]
[null,59]
[null,60]
[null,61]
[null,62]
[null,63]
[null,64]
[null,65]
[null,66]
[null,67]
[null,68]
[null,69]
[null,70]
[null,71]
[null,72]
[null,73]
[null,74]
[null,75]
[null,76]
[null,77]
[null,78]
[null,79]
[]
[]
[null,"Gráficos"]
[]
[null,"Fluxo de Caixa"]
{"$rows_empty":104}
[null,null,"Na HP 12C :","[f] [REG] 800 [CHS]  [g] [CF0] 600 [g] [CFj] 400 [g] [CFj] 200 [g] [CFj]  [f] [IRR] Visor =>28,8584"]
[null,null,"TIR"]
[]
[]
[null,null,"Na HP 12C :","[f] [REG] 800 [CHS]  [g] [CF0] 600 [g] [CFj] 400 [g] [CFj] 200 [g] [CFj] 1 [i] [f] [NPV] Visor => 380,2959"]
[null,null,"VPL"]
[]
[]
[null,null,800," [CHS] "," [g] [CF0] ","800 [CHS]  [g] [CF0] "]
[null,null,600,""," [g] [CFj] ","600 [g] [CFj] "]
[null,null,400,""," [g] [CFj] ","400 [g] [CFj] "]
[null,null,200,""," [g] [CFj] ","200 [g] [CFj] "]
[null,null,"","","",""]
[null,null,"","","",""]
[null,null,"","","",""]
[null,null,"","","",""]
[null,null,"","","",""]
[null,null,"","","",""]
[null,null,"","","",""]
[null,null,"","","",""]
[null,null,"","","",""]
[null,null,"","","",""]
[null,null,"","","",""]
[null,null,"","","",""]
[null,null,"","","",""]
[null,null,"","","",""]
[null,null,"","","",""]
[null,null,"","","",""]
[null,null,"","",""]

{"sheet":"T Desiguais","index":5,"n_rows":94,"n_cols":7,"rows_kept":94,"merged":[[1,1,1,6],[3,1,3,6]],"flags":["formulas_cached_only"]}
[]
[null,"Séries de Pagamento"]
[]
[null,"Séries Não Uniformes - Tempos Desiguais"]
[]
[null,"k",{"$nulls":3},"Soma VP",0]
[]
[null,"Período","Fluxo de ","Fluxo de "]
[null,"N","Caixa (VF)","Caixa (VP)"]
[{"$nulls":3},0]
[{"$nulls":3},0]
[{"$nulls":3},0]
[{"$nulls":3},0]
[{"$nulls":3},0]
[{"$nulls":3},0]
[{"$nulls":3},0]
[{"$nulls":3},0]
[{"$nulls":3},0]
[{"$nulls":3},0]
[{"$nulls":3},0]
[{"$nulls":3},0]
[{"$nulls":3},0]
[{"$nulls":3},0]
[{"$nulls":3},0]
[{"$nulls":3},0]
[{"$nulls":3},0]
[{"$nulls":3},0]
[{"$nulls":3},0]
[{"$nulls":3},0]
[{"$nulls":3},0]
[{"$nulls":3},0]
[{"$nulls":3},0]
[{"$nulls":3},0]
[{"$nulls":3},0]
[{"$nulls":3},0]
[{"$nulls":3},0]
[{"$nulls":3},0]
[{"$nulls":3},0]
[{"$nulls":3},0]
[{"$nulls":3},0]
[{"$nulls":3},0]
[{"$nulls":3},0]
[{"$nulls":3},0]
[{"$nulls":3},0]
[{"$nulls":3},0]
[{"$nulls":3},0]
[{"$nulls":3},0]
[{"$nulls":3},0]
[{"$nulls":3},0]
[{"$nulls":3},0]
[{"$nulls":3},0]
[{"$nulls":3},0]
[{"$nulls":3},0]
[{"$nulls":3},0]
[{"$nulls":3},0]
[{"$nulls":3},0]
[{"$nulls":3},0]
[{"$nulls":3},0]
[{"$nulls":3},0]
[{"$nulls":3},0]
[{"$nulls":3},0]
[{"$nulls":3},0]
[{"$nulls":3},0]
[{"$nulls":3},0]
[{"$nulls":3},0]
[{"$nulls":3},0]
[{"$nulls":3},0]
[{"$nulls":3},0]
[{"$nulls":3},0]
[{"$nulls":3},0]
[{"$nulls":3},0]
[{"$nulls":3},0]
[{"$nulls":3},0]
[{"$nulls":3},0]
[{"$nulls":3},0]
[{"$nulls":3},0]
[{"$nulls":3},0]
[{"$nulls":3},0]
[{"$nulls":3},0]
[{"$nulls":3},0]
[{"$nulls":3},0]
[{"$nulls":3},0]
[{"$nulls":3},0]
[{"$nulls":3},0]
[{"$nulls":3},0]
[{"$nulls":3},0]
[{"$nulls":3},0]
[{"$nulls":3},0]
[{"$nulls":3},0]
[]
[]
[null,"Gráficos"]
[]
[null,"Fluxo de Caixa"]

{"sheet":"Geral","index":6,"n_rows":87,"n_cols":9,"rows_kept":87,"flags":["formulas_cached_only"]}
[null,"Modelo Geral de Matemática Financeira",{"$nulls":4},"Bruni & Famá"]
[]
[null,"Coloque um \"?\" no valor que deseja obter."]
[{"$nulls":5},"Juros Compostos"]
[null,"Cálculos Financeiros Básicos",{"$nulls":3},"Juros Compostos"]
[null,"Regime","N","I","PV","PMT","FV","TIPO"]
[null,3,9,{"v":0.024,"d":"2.4000%"},"?",{"v":-12.251543737024125,"d":"(12.25)"}]
[null,"Juros Compostos","","",{"v":98.11773004560861,"d":"98.12"},"","","Post","Tipo : 0 = postecipado, sem entrada"]
[{"$nulls":3},"Operações","[f] [REG] 9 [n] 2,4 [i] 12,2515437370241 [CHS]  [PMT] [g] [END] [PV] Visor => 98,1177",{"$nulls":3},"            1 = antecipado, com entrada"]
[{"$nulls":3},"na HP:"]
[]
[null,"Equivalência de Taxas"]
[null,"Taxa A","Nper A","Taxa B","Nper B"]
[null,{"v":0.08,"d":"8.0%"},12,"?",1]
[{"$nulls":3},{"v":1.5181701168189798,"d":"151.82%"},""]
[]
[null,"Contagem de dias"]
[null,"Início :  quinta","Fim :  sexta","Dias úteis","Dias corridos"]
[null,"2002-04-04","2002-10-25","?","?"]
[null,"","",144,204]
[null,"Lembre-se : os feriados devem estar abastecidos."]
[null,"Último feriado fornecido =",null,"2002-12-25","Ok"]
[null,"Primeiro feriado fornecido =",null,"2001-01-01","Ok"]
[null,"a) 13/03/02 e 22/04/02"]
[null,"b) 13/03/02 e 15/09/02"]
[null,"c) 15/03/02 e 28/10/02"]
[null,"d) 19/03/02 e 23/07/02"]
[null,"e) 04/04/02 e 25/10/02"]
{"$rows_empty":7}
[null,"Relação de feriados bancários (importante para a contagem de dias úteis)."]
[null,"2001-01-01","2002-01-01"]
[null,"2001-02-26","2002-02-11"]
[null,"2001-02-27","2002-02-12"]
[null,"2001-04-13","2002-03-29"]
[null,"2001-04-21","2002-04-21"]
[null,"2001-05-01","2002-05-01"]
[null,"2001-06-14","2002-05-30"]
[null,"2001-09-07","2002-09-07"]
[null,"2001-10-12","2002-12-12"]
[null,"2001-11-02","2002-11-02"]
[null,"2001-11-15","2002-11-15"]
[null,"2001-12-25","2002-12-25"]
[]
[]
[]
[null,null,"","",3,"","",null,"   "]
[null,null,"N","I","PV","PMT","FV","TIPO","   "]
["JS",1,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"0 [ENTER] 0,024 [ENTER]9 [x] 1 [+] [/] Visor => 98,1177","Não existe",{"$error":"#VALUE!"},null,"   "]
["D",2,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"0 [ENTER] 1 [ENTER] 0,024 [ENTER] 9 [x] [-] [x] Visor => 98,1177","Não existe",{"$error":"#VALUE!"},null,"   "]
["JC",3,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"[f] [REG] 9 [n] 2,4 [i] 12,2515437370241 [CHS]  [PMT] [g] [END] [PV] Visor => 98,1177",{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"   "]
["l",null,3,"c",3,"fómula ==>","[f] [REG] 9 [n] 2,4 [i] 12,2515437370241 [CHS]  [PMT] [g] [END] [PV] Visor => 98,1177",null,"   "]
{"$rows_empty":10}
[null,"Opção :",3,"Juros Compostos",null,"(Não Mexa !!!)"]
[null,null,"1 - Juros Simples"]
[null,null,"2  - Desconto Bancário"]
[null,null,"3 - Juros Compostos"]
[]
[null,"Cálculos Financeiros Gerais (Não Mexa !!!)"]
[null,null,2,3,4,5,6]
[null,1,{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,"Não tem",{"$error":"#VALUE!"}]
[null,2,{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,"Não tem",{"$error":"#VALUE!"}]
[null,3,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"v":98.11773004560861,"d":"98.12"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[null,"Cálculos na HP 12C - Não Mexa Nunca !!!"]
[null,"Juros","N","I","PV","PMT","FV","TIPO"]
[{"$nulls":4},""," [CHS] ",""]
[null,null,"9 [n] ","2,4 [i] ",{"$error":"#VALUE!"},"12,2515437370241 [CHS]  [PMT] ","","[g] [END]"]
[null,"N",{"$error":"#VALUE!"}]
[null,"I",{"$error":"#VALUE!"}]
[null,"PV","[f] [REG] 9 [n] 2,4 [i] 12,2515437370241 [CHS]  [PMT] [g] [END] [PV] Visor => 98,1177"]
[null,"PMT",{"$error":"#VALUE!"}]
[null,"FV",{"$error":"#VALUE!"}]

{"sheet":"Desenhos","index":7,"n_rows":13,"n_cols":4,"rows_kept":13,"flags":["formulas_cached_only"]}
[]
[null,"Ano","FC"]
[null,0,-4,4]
[null,1,3,-3]
[null,2,3,-3]
[null,3,3,-3]
[null,4,{"v":3.6,"d":"4"},{"v":-3.6,"d":"-4"}]
[null,5,null,0]
[null,6,null,0]
[null,7,null,0]
[null,8]
[null,9]
[null,10]