Buscar

TIR incremental 01 08

Esta é uma pré-visualização de arquivo. Entre para ver o arquivo original

Referência
	Fluxo líquido
	A	B	C	D	Posição-- >	1	2	3	4
	Taxa de juros (TMAR)	0.1	Ano ↓	Alternativa -->	C	A	B	D
	Custo inicial	* 200,000.00	* 275,000.00	* 190,000.00	* 350,000.00	0	-190,000.00	-200,000.00	-275,000.00	-350,000.00
	Fluxo de caixa anual	* 22,000.00	* 35,000.00	* 19,500.00	* 42,000.00	1	* 19,500.00	* 22,000.00	* 35,000.00	* 42,000.00
	Vida útil	30	30	30	30	2	* 19,500.00	* 22,000.00	* 35,000.00	* 42,000.00
	Ordem (posição)	2	3	1	4	3	* 19,500.00	* 22,000.00	* 35,000.00	* 42,000.00
	4	* 19,500.00	* 22,000.00	* 35,000.00	* 42,000.00
	5	* 19,500.00	* 22,000.00	* 35,000.00	* 42,000.00
	6	* 19,500.00	* 22,000.00	* 35,000.00	* 42,000.00	Passo	1	2	3	4
	7	* 19,500.00	* 22,000.00	* 35,000.00	* 42,000.00	Defendente	FIN	FIN	A	B
	8	* 19,500.00	* 22,000.00	* 35,000.00	* 42,000.00	Desafiante	C	A	B	D
	9	* 19,500.00	* 22,000.00	* 35,000.00	* 42,000.00	TIR	* 0.0961	* 0.1044	NA	NA
	10	* 19,500.00	* 22,000.00	* 35,000.00	* 42,000.00	ΔTIR	NA	NA	* 0.172	* 0.084
	11	* 19,500.00	* 22,000.00	* 35,000.00	* 42,000.00	Alternativa a eliminar	C	FIN	A	D
	12	* 19,500.00	* 22,000.00	* 35,000.00	* 42,000.00
	13	* 19,500.00	* 22,000.00	* 35,000.00	* 42,000.00	Conclusão:	Selecionar o projeto B (é o melhor do ponto de vista financeiro)
	14	* 19,500.00	* 22,000.00	* 35,000.00	* 42,000.00
	15	* 19,500.00	* 22,000.00	* 35,000.00	* 42,000.00
	16	* 19,500.00	* 22,000.00	* 35,000.00	* 42,000.00
	17	* 19,500.00	* 22,000.00	* 35,000.00	* 42,000.00
	18	* 19,500.00	* 22,000.00	* 35,000.00	* 42,000.00
	19	* 19,500.00	* 22,000.00	* 35,000.00	* 42,000.00
	20	* 19,500.00	* 22,000.00	* 35,000.00	* 42,000.00
	21	* 19,500.00	* 22,000.00	* 35,000.00	* 42,000.00
	22	* 19,500.00	* 22,000.00	* 35,000.00	* 42,000.00
	23	* 19,500.00	* 22,000.00	* 35,000.00	* 42,000.00
	24	* 19,500.00	* 22,000.00	* 35,000.00	* 42,000.00
	25	* 19,500.00	* 22,000.00	* 35,000.00	* 42,000.00
	26	* 19,500.00	* 22,000.00	* 35,000.00	* 42,000.00
	27	* 19,500.00	* 22,000.00	* 35,000.00	* 42,000.00
	28	* 19,500.00	* 22,000.00	* 35,000.00	* 42,000.00
	29	* 19,500.00	* 22,000.00	* 35,000.00	* 42,000.00
	30	* 19,500.00	* 22,000.00	* 35,000.00	* 42,000.00
	Ano	Fluxo incremental	-R$ 329.94	-R$ 395.93	R$ 65,988.40
	0	B-A	D-B
	1	-75,000.00	-75,000.00
	2	* 13,000.00	* 7,000.00
	3	* 13,000.00	* 7,000.00
	4	* 13,000.00	* 7,000.00
	5	* 13,000.00	* 7,000.00
	6	* 13,000.00	* 7,000.00
	7	* 13,000.00	* 7,000.00
	8	* 13,000.00	* 7,000.00
	9	* 13,000.00	* 7,000.00
	10	* 13,000.00	* 7,000.00
	11	* 13,000.00	* 7,000.00
	12	* 13,000.00	* 7,000.00
	13	* 13,000.00	* 7,000.00
	14	* 13,000.00	* 7,000.00
	15	* 13,000.00	* 7,000.00
	16	* 13,000.00	* 7,000.00
	17	* 13,000.00	* 7,000.00
	18	* 13,000.00	* 7,000.00
	19	* 13,000.00	* 7,000.00
	20	* 13,000.00	* 7,000.00
	21	* 13,000.00	* 7,000.00
	22	* 13,000.00	* 7,000.00
	23	* 13,000.00	* 7,000.00
	24	* 13,000.00	* 7,000.00
	25	* 13,000.00	* 7,000.00
	26	* 13,000.00	* 7,000.00
	27	* 13,000.00	* 7,000.00
	28	* 13,000.00	* 7,000.00
	29	* 13,000.00	* 7,000.00
	30	* 13,000.00	* 7,000.00
Montar
	Fluxo líquido
	A	B	C	D	Posição-- >	1	2	3	4
	Taxa de juros (TMAR)	0.1	Ano ↓	Alternativa -->
	Custo inicial	* 200,000.00	* 275,000.00	* 190,000.00	* 350,000.00	0
	Fluxo de caixa anual	* 22,000.00	* 35,000.00	* 19,500.00	* 42,000.00	1
	Vida útil	30	30	30	30	2
	Ordem (posição)	3
	4
	5
	6	Passo	1	2	3	4
	7	Defendente
	8	Desafiante
	9	TIR
	10	ΔTIR
	11	Alternativa a eliminar
	12
	13	Conclusão:
	14
	15
	16
	17
	18
	19
	20
	21
	22
	23
	24
	25
	26
	27
	28
	29
	30
	Ano	Fluxo incremental
	0	Incremental-- >
	1
	2
	3
	4
	5
	6
	7
	8
	9
	10
	11
	12
	13
	14
	15
	16
	17
	18
	19
	20
	21
	22
	23
	24
	25
	26
	27
	28
	29
	30
B&T8.2
	Fluxo líquido
	A	B	Posição-- >	1	2	1	2	1	2	1	2
	Taxa de juros (TMAR)	0.1	Ano ↓	Alternativa -->	A	B	Ano	Transformador A	Transformador B	Fluxo de caixa incremental B - A	Ano	Fluxo de caixa incremental B - A	Fluxos positivos	Fluxos negativos	Ano	Fluxo de caixa incremental B - A	Fluxos positivos	Fluxos negativos
	Custo inicial	70,000.00	95,000.00	0	-70,000.00	-95,000.00	0	-70,000.00	-95,000.00	-25,000.00	0	-25,000.00	0.0	-25,000.00	0	-25,000.00	0.0	-25,000.00
	Custo operacional anual	9,000.00	7,000.00	1	-9,000.00	-7,000.00	1	-9,000.00	-7,000.00	* 2,000.00	1	* 2,000.00	* 2,000.00	0.0	1	* 2,000.00	* 2,000.00	0.0
	Receita anual	Não se aplica	Não se aplica	2	-9,000.00	-7,000.00	2	-9,000.00	-7,000.00	* 2,000.00	2	* 2,000.00	* 2,000.00	0.0	2	* 2,000.00	* 2,000.00	0.0
	Valor residual	5,000.00	10,000.00	3	-9,000.00	-7,000.00	3	-9,000.00	-7,000.00	* 2,000.00	3	* 2,000.00	* 2,000.00	0.0	3	* 2,000.00	* 2,000.00	0.0
	Vida útil (anos)	8	12	4	-9,000.00	-7,000.00	4	-9,000.00	-7,000.00	* 2,000.00	4	* 2,000.00	* 2,000.00	0.0	4	* 2,000.00	* 2,000.00	0.0
	Ordem (posição)	1	2	5	-9,000.00	-7,000.00	5	-9,000.00	-7,000.00	* 2,000.00	5	* 2,000.00	* 2,000.00	0.0	5	* 2,000.00	* 2,000.00	0.0
	Aparições	3	2	6	-9,000.00	-7,000.00	Passo	1	2	3	4	6	-9,000.00	-7,000.00	* 2,000.00	6	* 2,000.00	* 2,000.00	0.0	6	* 2,000.00	* 2,000.00	0.0
	7	-9,000.00	-7,000.00	Defendente	A	7	-9,000.00	-7,000.00	* 2,000.00	7	* 2,000.00	* 2,000.00	0.0	7	* 2,000.00	* 2,000.00	0.0
	8	-74,000.00	-7,000.00	Desafiante	B	8	-74,000.00	-7,000.00	* 67,000.00	8	* 67,000.00	* 67,000.00	0.0	8	* 67,000.00	65.000+2.000	0.0
	9	-9,000.00	-7,000.00	TIR	NA	9	-9,000.00	-7,000.00	* 2,000.00	9	* 2,000.00	* 2,000.00	0.0	9	* 2,000.00	* 2,000.00	0.0
	10	-9,000.00	-7,000.00	ΔTIR	* 0.1522	10	-9,000.00	-7,000.00	* 2,000.00	10	* 2,000.00	* 2,000.00	0.0	10	* 2,000.00	* 2,000.00	0.0
	11	-9,000.00	-7,000.00	Alternativa a eliminar	A	11	-9,000.00	-7,000.00	* 2,000.00	11	* 2,000.00	* 2,000.00	0.0	11	* 2,000.00	* 2,000.00	0.0
	12	-9,000.00	-92,000.00	12	-9,000.00	-92,000.00	-83,000.00	12	-83,000.00	0.0	-83,000.00	12	-83,000.00	* 2,000.00	-85,000.00
	13	-9,000.00	-7,000.00	Conclusão:	13	-9,000.00	-7,000.00	* 2,000.00	13	* 2,000.00	* 2,000.00	0.0	13	* 2,000.00	* 2,000.00	0.0
	14	-9,000.00	-7,000.00	14	-9,000.00	-7,000.00	* 2,000.00	14	* 2,000.00	* 2,000.00	0.0	14	* 2,000.00	* 2,000.00	0.0
	15	-9,000.00	-7,000.00	15	-9,000.00	-7,000.00	* 2,000.00	15	* 2,000.00	* 2,000.00	0.0	15	* 2,000.00	* 2,000.00	0.0
	16	-74,000.00	-7,000.00	16	-74,000.00	-7,000.00	* 67,000.00	16	* 67,000.00	* 67,000.00	0.0	16	* 67,000.00	65.000+2.000	0.0
	17	-9,000.00	-7,000.00	17	-9,000.00	-7,000.00	* 2,000.00	17	* 2,000.00	* 2,000.00	0.0	17	* 2,000.00	* 2,000.00	0.0
	18	-9,000.00	-7,000.00	18	-9,000.00	-7,000.00	* 2,000.00	18	* 2,000.00	* 2,000.00	0.0	18	* 2,000.00	* 2,000.00	0.0
	19	-9,000.00	-7,000.00	19	-9,000.00	-7,000.00	* 2,000.00	19	* 2,000.00	* 2,000.00	0.0	19	* 2,000.00	* 2,000.00	0.0
	20	-9,000.00	-7,000.00	20	-9,000.00	-7,000.00	* 2,000.00	20	* 2,000.00	* 2,000.00	0.0	20	* 2,000.00	* 2,000.00	0.0
	21	-9,000.00	-7,000.00	21	-9,000.00	-7,000.00	* 2,000.00	21	* 2,000.00	* 2,000.00	0.0	21	* 2,000.00	* 2,000.00	0.0
	22	-9,000.00	-7,000.00	22	-9,000.00	-7,000.00	* 2,000.00	22	* 2,000.00	* 2,000.00	0.0	22	* 2,000.00	* 2,000.00	0.0
	23	-9,000.00	-7,000.00	23	-9,000.00	-7,000.00	* 2,000.00	23	* 2,000.00	* 2,000.00	0.0	23	* 2,000.00	* 2,000.00	0.0
	24	-4,000.00	* 3,000.00	24	-4,000.00	* 3,000.00	* 7,000.00	24	* 7,000.00	* 7,000.00	0.0	24	* 7,000.00	2.000+5.000	0.0
	Ano	Fluxo incremental	VPL	-194,823.94	-183,961.57	* 10,862.37	VPL	* 10,862.37	* 62,308.73	-51,446.36	VPL	* 10,862.37	* 17,297.39	-52,083.62
	0	Incremental-- >	-25,000.00
	1	* 2,000.00	* 620,001.17	* 52,083.62
	2	* 2,000.00
	3	* 2,000.00	0.10871640352448053
	4	* 2,000.00
	5	* 2,000.00
	6	* 2,000.00
	7	* 2,000.00
	8	* 67,000.00
	9	* 2,000.00
	10	* 2,000.00
	11	* 2,000.00
	12	-83,000.00
	13	* 2,000.00
	14	* 2,000.00
	15	* 2,000.00
	16	* 67,000.00
	17	* 2,000.00
	18	* 2,000.00
	19	* 2,000.00
	20	* 2,000.00
	21	* 2,000.00
	22	* 2,000.00
	23	* 2,000.00
	24	* 7,000.00
B&T8.2_montar
	Fluxo líquido
	A	B	Posição-- >	1	2	1	2	1	2	1	2
	Taxa de juros (TMAR)	0.1	Ano ↓	Alternativa -->	A	B	Ano	Transformador A	Transformador B	Fluxo de
caixa incremental B - A	Ano	Fluxo de caixa incremental B - A	Fluxos positivos	Fluxos negativos	Ano	Fluxo de caixa incremental B - A	Fluxos positivos	Fluxos negativos
	Custo inicial	70,000.00	95,000.00	0	0	0.0	0.0	0.0	0	0.0	0.0	0.0	0	0.0	0.0	0.0
	Custo operacional anual	9,000.00	7,000.00	1	1	0.0	0.0	0.0	1	0.0	0.0	0.0	1	0.0	0.0	0.0
	Receita anual	Não se aplica	Não se aplica	2	2	0.0	0.0	0.0	2	0.0	0.0	0.0	2	0.0	0.0	0.0
	Valor residual	5,000.00	10,000.00	3	3	0.0	0.0	0.0	3	0.0	0.0	0.0	3	0.0	0.0	0.0
	Vida útil (anos)	8	12	4	4	0.0	0.0	0.0	4	0.0	0.0	0.0	4	0.0	0.0	0.0
	Ordem (posição)	1	2	5	5	0.0	0.0	0.0	5	0.0	0.0	0.0	5	0.0	0.0	0.0
	24	6	Passo	1	2	3	4	6	0.0	0.0	0.0	6	0.0	0.0	0.0	6	0.0	0.0	0.0
	7	Defendente	7	0.0	0.0	0.0	7	0.0	0.0	0.0	7	0.0	0.0	0.0
	8	Desafiante	8	0.0	0.0	0.0	8	0.0	0.0	0.0	8	0.0	65.000+2.000	0.0
	9	TIR	9	0.0	0.0	0.0	9	0.0	0.0	0.0	9	0.0	0.0	0.0
	10	ΔTIR	10	0.0	0.0	0.0	10	0.0	0.0	0.0	10	0.0	0.0	0.0
	11	Alternativa a eliminar	11	0.0	0.0	0.0	11	0.0	0.0	0.0	11	0.0	0.0	0.0
	12	12	0.0	0.0	0.0	12	0.0	0.0	0.0	12	0.0	* 2,000.00	-85,000.00
	13	Conclusão:	13	0.0	0.0	0.0	13	0.0	0.0	0.0	13	0.0	0.0	0.0
	14	14	0.0	0.0	0.0	14	0.0	0.0	0.0	14	0.0	0.0	0.0
	15	15	0.0	0.0	0.0	15	0.0	0.0	0.0	15	0.0	0.0	0.0
	16	16	0.0	0.0	0.0	16	0.0	0.0	0.0	16	0.0	65.000+2.000	0.0
	17	17	0.0	0.0	0.0	17	0.0	0.0	0.0	17	0.0	0.0	0.0
	18	18	0.0	0.0	0.0	18	0.0	0.0	0.0	18	0.0	0.0	0.0
	19	19	0.0	0.0	0.0	19	0.0	0.0	0.0	19	0.0	0.0	0.0
	20	20	0.0	0.0	0.0	20	0.0	0.0	0.0	20	0.0	0.0	0.0
	21	21	0.0	0.0	0.0	21	0.0	0.0	0.0	21	0.0	0.0	0.0
	22	22	0.0	0.0	0.0	22	0.0	0.0	0.0	22	0.0	0.0	0.0
	23	23	0.0	0.0	0.0	23	0.0	0.0	0.0	23	0.0	0.0	0.0
	24	24	0.0	0.0	0.0	24	0.0	0.0	0.0	24	0.0	2.000+5.000	0.0
	Ano	Fluxo incremental	VPL	0.0	0.0	0.0	VPL	0.0	0.0	0.0	VPL	0.0	* 700.99	-27,083.62
	0	Incremental-- >	0.0
	1	0.0	* 620,001.17	* 52,083.62
	2	0.0
	3	0.0	0.10871640352448053
	4	0.0
	5	0.0
	6	0.0
	7	0.0
	8	0.0
	9	0.0
	10	0.0
	11	0.0
	12	0.0
	13	0.0
	14	0.0
	15	0.0
	16	0.0
	17	0.0
	18	0.0
	19	0.0
	20	0.0
	21	0.0
	22	0.0
	23	0.0
	24	0.0
Newnan_8_10
	Fluxo líquido	Fluxo incremental
	A	B	C	Posição-- >	1	2	3
	TMAR	0.08	Ano ↓	Alternativa -->	A	B	C	B-A	C-B
	WACC	0.08	0	-1000	-2000	-3000	-1,000.00	-1,000.00
	Custo inicial	* 1,000.00	* 2,000.00	* 3,000.00	1	150	150	0	0.0	-150.00
	Fluxo de caixa anual	* 150.00	* 150.00	0.0	2	150	150	0	0.0	-150.00
	Valor residual	* 1,000.00	* 2,700.00	* 5,600.00	3	150	150	0	0.0	-150.00
	Vida útil	5	6	7	4	150	150	0	0.0	-150.00
	Ordem (posição)	1	2	3	5	150	150	0	0.0	-150.00
	MMC	210	6	150	850	0	* 700.00	-850.00	Passo	1	2	3
	Repetições	42	35	30	7	150	150	2600	0.0	* 2,450.00	Defendente	Inv. Fin.	A	B
	* 150.00	* 850.00	* 2,600.00	8	150	150	0	0.0	-150.00	Desafiante	A	B	C
	* 1,150.00	* 2,850.00	* 5,600.00	9	150	150	0	0.0	-150.00	TIR	15%	NA	NA
	10	150	150	0	0.0	-150.00	ΔTIR	NA	9.25%	5.96%
	11	150	150	0	0.0	-150.00	Eliminada	Inv. Fin	A	C
	12	150	850	0	* 700.00	-850.00
	13	150	150	0	0.0	-150.00	Conclusão: projetos "Inv. Fin", A e C foram eliminados.
	14	150	150	2600	0.0	* 2,450.00
	15	150	150	0	0.0	-150.00
	16	150	150	0	0.0	-150.00
	17	150	150	0	0.0	-150.00
	18	150	850	0	* 700.00	-850.00
	19	150	150	0	0.0	-150.00
	20	150	150	0	0.0	-150.00
	21	150	150	2600	0.0	* 2,450.00
	22	150	150	0	0.0	-150.00
	23	150	150	0	0.0	-150.00
	24	150	850	0	* 700.00	-850.00
	25	150	150	0	0.0	-150.00
	26	150	150	0	0.0	-150.00
	27	150	150	0	0.0	-150.00
	28	150	150	2600	0.0	* 2,450.00
	29	150	150	0	0.0	-150.00
	A	B	C	30	150	850	0	* 700.00	-850.00
	Custo inicial	* 1,000.00	* 2,000.00	* 3,000.00	31	150	150	0	0.0	-150.00
	Posição	1	2	3	32	150	150	0	0.0	-150.00
	VPL	R$ 875.00	R$ 1,067.76	R$ 642.35	33	150	150	0	0.0	-150.00
	TIR	15%	34	150	150	0	0.0	-150.00
	35	150	150	2600	0.0	* 2,450.00
	36	150	850	0	* 700.00	-850.00
	37	150	150	0	0.0	-150.00
	38	150	150	0	0.0	-150.00
	39	150	150	0	0.0	-150.00
	40	150	150	0	0.0	-150.00
	41	150	150	0	0.0	-150.00
	42	150	850	2600	* 700.00	* 1,750.00
	43	150	150	0	0.0	-150.00
	44	150	150	0	0.0	-150.00
	45	150	150	0	0.0	-150.00
	46	150	150	0	0.0	-150.00
	47	150	150	0	0.0	-150.00
	48	150	850	0	* 700.00	-850.00
	49	150	150	2600	0.0	* 2,450.00
	50	150	150	0	0.0	-150.00
	51	150	150	0	0.0	-150.00
	52	150	150	0	0.0	-150.00
	53	150	150	0	0.0	-150.00
	54	150	850	0	* 700.00	-850.00
	55	150	150	0	0.0	-150.00
	56	150	150	2600	0.0	* 2,450.00
	57	150	150	0	0.0	-150.00
	58	150	150	0	0.0	-150.00
	59	150	150	0	0.0	-150.00
	60	150	850	0	* 700.00	-850.00
	61	150	150	0	0.0	-150.00
	62	150	150	0	0.0	-150.00
	63	150	150	2600	0.0	* 2,450.00
	64	150	150	0	0.0	-150.00
	65	150	150	0	0.0	-150.00
	66	150	850	0	* 700.00	-850.00
	67	150	150	0	0.0	-150.00
	68	150	150	0	0.0	-150.00
	69	150	150	0	0.0	-150.00
	70	150	150	2600	0.0	* 2,450.00
	71	150	150	0	0.0	-150.00
	72	150	850	0	* 700.00	-850.00
	73	150	150	0	0.0	-150.00
	74	150	150	0	0.0	-150.00
	75	150	150	0	0.0	-150.00
	76	150	150	0	0.0	-150.00
	77	150	150	2600	0.0	* 2,450.00
	78	150	850	0	* 700.00	-850.00
	79	150	150	0	0.0	-150.00
	80	150	150	0	0.0	-150.00
	81	150	150	0	0.0	-150.00
	82	150	150	0	0.0	-150.00
	83	150	150	0	0.0	-150.00
	84	150	850	2600	* 700.00	* 1,750.00
	85	150	150	0	0.0	-150.00
	86	150	150	0	0.0	-150.00
	87	150	150	0	0.0	-150.00
	88	150	150	0	0.0	-150.00
	89	150	150	0	0.0	-150.00
	90	150	850	0	* 700.00	-850.00
	91	150	150	2600	0.0	* 2,450.00
	92	150	150	0	0.0	-150.00
	93	150	150	0	0.0	-150.00
	94	150	150	0	0.0	-150.00
	95	150	150	0	0.0	-150.00
	96	150	850	0	* 700.00	-850.00
	97	150	150	0	0.0	-150.00
	98	150	150	2600	0.0	* 2,450.00
	99	150	150	0	0.0	-150.00
	100	150	150	0	0.0	-150.00
	101	150	150	0	0.0	-150.00
	102	150	850	0	* 700.00	-850.00
	103	150	150	0	0.0	-150.00
	104	150	150	0	0.0	-150.00
	105	150	150	2600	0.0	* 2,450.00
	106	150	150	0	0.0	-150.00
	107	150	150	0	0.0	-150.00
	108	150	850	0	* 700.00	-850.00
	109	150	150	0	0.0	-150.00
	110	150	150	0	0.0	-150.00
	111	150	150	0	0.0	-150.00
	112	150	150	2600	0.0	* 2,450.00
	113	150	150	0	0.0	-150.00
	114	150	850	0	* 700.00	-850.00
	115	150	150	0	0.0	-150.00
	116	150	150	0	0.0	-150.00
	117	150	150	0	0.0	-150.00
	118	150	150	0	0.0	-150.00
	119	150	150	2600	0.0	* 2,450.00
	120	150	850	0	* 700.00	-850.00
	121	150	150	0	0.0	-150.00
	122	150	150	0	0.0	-150.00
	123	150	150	0	0.0	-150.00
	124	150	150	0	0.0	-150.00
	125	150	150	0	0.0	-150.00
	126	150	850	2600	* 700.00	* 1,750.00
	127	150	150	0	0.0	-150.00
	128	150	150	0	0.0	-150.00
	129	150	150	0	0.0	-150.00
	130	150	150	0	0.0	-150.00
	131	150	150	0	0.0	-150.00
	132	150	850	0	* 700.00	-850.00
	133	150	150	2600	0.0	* 2,450.00
	134	150	150	0	0.0	-150.00
	135	150	150	0	0.0	-150.00
	136	150	150	0	0.0	-150.00
	137	150	150	0	0.0	-150.00
	138	150	850	0	* 700.00	-850.00
	139	150	150	0	0.0	-150.00
	140	150	150	2600	0.0	* 2,450.00
	141	150	150	0	0.0	-150.00
	142	150	150	0	0.0	-150.00
	143	150	150	0	0.0	-150.00
	144	150	850	0	* 700.00	-850.00
	145	150	150	0	0.0	-150.00
	146	150	150	0	0.0	-150.00
	147	150	150	2600	0.0	* 2,450.00
	148	150	150	0	0.0	-150.00
	149	150	150	0	0.0	-150.00
	150	150	850	0	* 700.00	-850.00
	151	150	150	0	0.0	-150.00
	152	150	150	0	0.0	-150.00
	153	150	150	0	0.0	-150.00
	154	150	150	2600	0.0	* 2,450.00
	155	150	150	0	0.0	-150.00
	156	150	850	0	* 700.00	-850.00
	157	150	150	0	0.0	-150.00
	158	150	150	0	0.0	-150.00
	159	150	150	0	0.0	-150.00
	160	150	150	0	0.0	-150.00
	161	150	150	2600	0.0	* 2,450.00
	162	150	850	0	* 700.00	-850.00
	163	150	150	0	0.0	-150.00
	164	150	150	0	0.0	-150.00
	165	150	150	0	0.0	-150.00
	166	150	150	0	0.0	-150.00
	167	150	150	0	0.0	-150.00
	168	150	850	2600	* 700.00	* 1,750.00
	169	150	150	0	0.0	-150.00
	170	150	150	0	0.0	-150.00
	171	150	150	0	0.0	-150.00
	172	150	150	0	0.0	-150.00
	173	150	150	0	0.0	-150.00
	174	150	850	0	* 700.00	-850.00
	175	150	150	2600	0.0	* 2,450.00
	176	150	150	0	0.0	-150.00
	177	150	150	0	0.0	-150.00
	178	150	150	0	0.0	-150.00
	179	150	150	0	0.0	-150.00
	180	150	850	0	* 700.00	-850.00
	181	150	150	0	0.0	-150.00
	182	150	150
2600	0.0	* 2,450.00
	183	150	150	0	0.0	-150.00
	184	150	150	0	0.0	-150.00
	185	150	150	0	0.0	-150.00
	186	150	850	0	* 700.00	-850.00
	187	150	150	0	0.0	-150.00
	188	150	150	0	0.0	-150.00
	189	150	150	2600	0.0	* 2,450.00
	190	150	150	0	0.0	-150.00
	191	150	150	0	0.0	-150.00
	192	150	850	0	* 700.00	-850.00
	193	150	150	0	0.0	-150.00
	194	150	150	0	0.0	-150.00
	195	150	150	0	0.0	-150.00
	196	150	150	2600	0.0	* 2,450.00
	197	150	150	0	0.0	-150.00
	198	150	850	0	* 700.00	-850.00
	199	150	150	0	0.0	-150.00
	200	150	150	0	0.0	-150.00
	201	150	150	0	0.0	-150.00
	202	150	150	0	0.0	-150.00
	203	150	150	2600	0.0	* 2,450.00
	204	150	850	0	* 700.00	-850.00
	205	150	150	0	0.0	-150.00
	206	150	150	0	0.0	-150.00
	207	150	150	0	0.0	-150.00
	208	150	150	0	0.0	-150.00
	209	150	150	0	0.0	-150.00
	210	1150	2850	5600	* 1,700.00	* 2,750.00
	VPL
Newnan_8_10_aula
	Fluxo líquido
	A	B	C	Posição-- >	1	2	3
	TMAR	0.08	Ano ↓	Alternativa -->	A	B	C
	WACC	0.08	0
	Custo inicial	* 1,000.00	* 2,000.00	* 3,000.00	1
	Fluxo de caixa anual	* 150.00	* 150.00	0.0	2
	Valor residual	* 1,000.00	* 2,700.00	* 5,600.00	3
	Vida útil	5	6	7	4
	Ordem (posição)	1	2	3	5
	Aparições	6	Passo	1	2	3
	7	Defendente
	8	Desafiante
	9	TIR
	10	ΔTIR
	11	Alternativa a eliminar
	12
	13	Conclusão: a alternativa B é financeiramente superior
	14
	15
	16
	17
	18
	19
	20
	21
	22
	23
	24
	25
	26
	27
	28
	29
	30
	31
	32
	33
	34
	35
	36
	37
	38
	39
	40
	41
	42
	43
	44
	45
	46
	47
	48
	49
	50
	51
	52
	53
	54
	55
	56
	57
	58
	59
	60
	61
	62
	63
	64
	65
	66
	67
	68
	69
	70
	71
	72
	73
	74
	75
	76
	77
	78
	79
	80
	81
	82
	83
	84
	85
	86
	87
	88
	89
	90
	91
	92
	93
	94
	95
	96
	97
	98
	99
	100
	101
	102
	103
	104
	105
	106
	107
	108
	109
	110
	111
	112
	113
	114
	115
	116
	117
	118
	119
	120
	121
	122
	123
	124
	125
	126
	127
	128
	129
	130
	131
	132
	133
	134
	135
	136
	137
	138
	139
	140
	141
	142
	143
	144
	145
	146
	147
	148
	149
	150
	151
	152
	153
	154
	155
	156
	157
	158
	159
	160
	161
	162
	163
	164
	165
	166
	167
	168
	169
	170
	171
	172
	173
	174
	175
	176
	177
	178
	179
	180
	181
	182
	183
	184
	185
	186
	187
	188
	189
	190
	191
	192
	193
	194
	195
	196
	197
	198
	199
	200
	201
	202
	203
	204
	205
	206
	207
	208
	209
	210
N7_Ex.7_defla
	Ano	Projeto 1: Porto de Santos, CODESP 1	Projeto 2: Porto de Santos, CODESP 2	Taxa de inflação (pontos percentuais)	Ano	t	Deflator	Fluxos de caixa líquidos deflacionados	Projeto 2	Incremental 1-2
	WACC	0.07	TJLP BNDES	Receita	Despesa	Receita	Despesa	1	2	Incremental (1-2)	t	FLD	FLD < 0	FLD > 0	t	FLD	FLD < 0	FLD > 0
	TMAR	0.0991	LTN Tesouro Nacional	2017	0.0	* 24,170.00	0.0	* 4,991.00	* 0.0393	* 1.00	2017	0	* 1.00	-24,170.00	-4,991.00	-19,179.00	0	-4,991.00	-4,991.00	0.0	0	-19,179.00	-19,179.00	0.0
	2018	0.0	* 23,518.00	0.0	* 4,452.00	* 0.0434	* 1.04	2018	1	* 0.96	-22,539.77	-4,266.82	-18,272.95	1	-4,266.82	-4,266.82	0.0	1	-18,272.95	-18,272.95	0.0
	2019	0.0	* 61,832.00	0.0	* 4,452.00	* 0.0429	* 1.04	2019	2	* 0.92	-56,822.43	-4,091.30	-52,731.13	2	-4,091.30	-4,091.30	0.0	2	-52,731.13	-52,731.13	0.0
	2020	* 79,767.00	* 61,600.00	0.0	* 4,452.00	* 0.0425	* 1.04	2020	3	* 0.88	* 16,014.51	-3,924.51	* 19,939.02	3	-3,924.51	-3,924.51	0.0	3	* 19,939.02	0.0	* 19,939.02
	2021	* 81,796.00	* 62,375.00	0.0	* 39,472.00	* 0.0419	* 1.04	2021	4	* 0.85	* 16,431.45	-33,395.93	* 49,827.38	4	-33,395.93	-33,395.93	0.0	4	* 49,827.38	0.0	* 49,827.38
	2022	* 83,566.00	* 63,149.00	* 62,056.00	* 39,427.00	* 0.0419	* 1.04	2022	5	* 0.81	* 16,579.46	* 18,375.69	-1,796.24	5	* 18,375.69	0.0	* 18,375.69	5	-1,796.24	-1,796.24	0.0
	2023	* 85,337.00	* 63,846.00	* 62,056.00	* 39,427.00	* 0.0419	* 1.04	2023	6	* 0.78	* 16,749.77	* 17,636.71	-886.94	6	* 17,636.71	0.0	* 17,636.71	6	-886.94	-886.94	0.0
	2024	* 87,107.00	* 64,891.00	* 62,056.00	* 41,160.00	* 0.0419	* 1.04	2024	7	* 0.75	* 16,618.51	* 15,631.10	* 987.42	7	* 15,631.10	0.0	* 15,631.10	7	* 987.42	0.0	* 987.42
	2025	* 89,708.00	* 65,975.00	* 62,056.00	* 41,437.00	* 0.0419	* 1.04	2025	8	* 0.72	* 17,039.34	* 14,803.62	* 2,235.73	8	* 14,803.62	0.0	* 14,803.62	8	* 2,235.73	0.0	* 2,235.73
	2026	* 92,310.00	* 67,027.00	* 62,056.00	* 41,423.00	* 0.0419	* 1.04	2026	9	* 0.69	* 17,422.19	* 14,217.94	* 3,204.26	9	* 14,217.94	0.0	* 14,217.94	9	* 3,204.26	0.0	* 3,204.26
	2027	* 94,912.00	* 68,056.00	* 62,056.00	* 41,442.00	* 0.0419	* 1.04	2027	10	* 0.66	* 17,761.90	* 13,633.60	* 4,128.31	10	* 13,633.60	0.0	* 13,633.60	10	* 4,128.31	0.0	* 4,128.31
	2028	* 97,513.00	* 71,491.00	* 62,056.00	* 41,436.00	* 0.0419	* 1.04	2028	11	* 0.63	* 16,518.20	* 13,089.13	* 3,429.07	11	* 13,089.13	0.0	* 13,089.13	11	* 3,429.07	0.0	* 3,429.07
	2029	* 100,115.00	* 74,868.00	* 62,056.00	* 41,409.00	* 0.0419	* 1.04	2029	12	* 0.61	* 15,381.75	* 12,579.20	* 2,802.55	12	* 12,579.20	0.0	* 12,579.20	12	* 2,802.55	0.0	* 2,802.55
	2030	* 102,176.00	* 76,133.00	* 62,056.00	* 41,470.00	* 0.0419	* 1.04	2030	13	* 0.58	* 15,228.64	* 12,037.66	* 3,190.98	13	* 12,037.66	0.0	* 12,037.66	13	* 3,190.98	0.0	* 3,190.98
	2031	* 104,778.00	* 77,637.00	* 62,056.00	* 41,861.00	* 0.0419	* 1.04	2031	14	* 0.56	* 15,232.45	* 11,334.12	* 3,898.33	14	* 11,334.12	0.0	* 11,334.12	14	* 3,898.33	0.0	* 3,898.33
	2032	* 107,379.00	* 79,043.00	* 61,935.00	* 41,884.00	* 0.0419	* 1.04	2032	15	* 0.54	* 15,263.58	* 10,800.75	* 4,462.83	15	* 10,800.75	0.0	* 10,800.75	15	* 4,462.83	0.0	* 4,462.83
	2033	* 109,981.00	* 78,713.00	* 61,935.00	* 41,653.00	* 0.0419	* 1.04	2033	16	* 0.52	* 16,165.61	* 10,485.83	* 5,679.78	16	* 10,485.83	0.0	* 10,485.83	16	* 5,679.78	0.0	* 5,679.78
	2034	* 113,035.00	* 80,314.00	* 62,007.00	* 41,647.00	* 0.0419	* 1.04	2034	17	* 0.50	* 16,236.50	* 10,102.84	* 6,133.66	17	* 10,102.84	0.0	* 10,102.84	17	* 6,133.66	0.0	* 6,133.66
	2035	* 116,254.00	* 80,904.00	* 62,007.00	* 41,635.00	* 0.0419	* 1.04	2035	18	* 0.48	* 16,835.63	* 9,702.27	* 7,133.35	18	* 9,702.27	0.0	* 9,702.27	18	* 7,133.35	0.0	* 7,133.35
	2036	* 117,534.00	* 80,904.00	* 62,007.00	* 41,666.00	* 0.0419	* 1.04	2036	19	* 0.46	* 16,743.67	* 9,297.93	* 7,445.75	19	* 9,297.93	0.0	* 9,297.93	19	* 7,445.75	0.0	* 7,445.75
	2037	* 117,534.00	* 80,924.00	* 62,007.00	* 41,633.00	* 0.0419	* 1.04	2037	20	* 0.44	* 16,061.55	* 8,938.49	* 7,123.06	20	* 8,938.49	0.0	* 8,938.49	20	* 7,123.06	0.0	* 7,123.06
	2038	* 117,534.00	* 80,929.00	* 62,007.00	* 41,633.00	* 0.0419	* 1.04	2038	21	* 0.42	* 15,413.53	* 8,579.03	* 6,834.50	21	* 8,579.03	0.0	* 8,579.03	21	* 6,834.50	0.0	* 6,834.50
	2039	* 117,534.00	* 80,891.00	* 62,007.00	* 41,653.00	* 0.0419	* 1.04	2039	22	* 0.40	* 14,809.03	* 8,225.94	* 6,583.10	22	* 8,225.94	0.0	* 8,225.94	22	* 6,583.10	0.0	* 6,583.10
	2040	* 117,534.00	* 80,937.00	* 62,007.00	* 41,661.00	* 0.0419	* 1.04	2040	23	* 0.39	* 14,195.65	* 7,892.03	* 6,303.62	23	* 7,892.03	0.0	* 7,892.03	23	* 6,303.62	0.0	* 6,303.62
	2041	* 117,534.00	* 80,904.00	* 62,007.00	* 41,620.00	* 0.0419	* 1.04	2041	24	* 0.37	* 13,637.05	* 7,589.92	* 6,047.14	24	* 7,589.92	0.0	* 7,589.92	24	* 6,047.14	0.0	* 6,047.14
	VPL	R$ 24,999.73	R$ 36,837.20	TIR	23%	TIR	7%
	TIR	23%	6.75%	VP (-)	-R$ 41,233.35	VP (-)	-R$ 84,185.63
	Fonte: EBP/Portos/Terminais Portuários, projeto STS04_SANTOS-SP_CODESP (1) e projeto STS07_e_STS36_SANTOS-SP_CODESP (2)	VF (+)	759014.1273366993	VF (+)	* 657,406.38
	TMAR	12.9038%	TMAR	8.9410%
B&T8.21
	Fluxo líquido
	First cost, $ �150,000 �280,000	Fe	Al	Posição-- >	1	2	t	FCI	FCI-	FCI+
	Annual operating cost, $ per year �92,000 �74,000	TMAR	0.2	Ano ↓	Alternativa -->	Fe	Al	0	0.0	0.0
	Salvage value, $ 30,000 70,000	WACC	0.2	0	Passo	1	2	1	0.0	0.0
	Life, years 2 4	Custo inicial	* 150,000.00	* 280,000.00	1	Defendente	2	0.0	0.0
	Custo anual	* 92,000.00	* 74,000.00	2	Desafiante	3	0.0	0.0
	Valor residual	* 30,000.00	* 70,000.00	3	TIR	4	0.0	0.0
	Vida útil	2	4	4	ΔTIR	* 309,424.00
	Posição	* 1.00	* 2.00	VPL	R$ 0.00	R$ 0.00	Alternativa a eliminar
0.0	0.0	0
	Ano	Fluxo incremental (Al-Fe)	ERROR:#DIV/0!
	0	Incremental-- >	0.0	Conclusão:
	1	0.0
	2	0.0
	3	0.0
	4	0.0
	TIR
	-R$ 25.0004
Newnan_8_6
	Fluxo líquido
	A	B	C	Posição-- >	1	2	3
	Taxa de juros (TMAR)	0.06	Ano ↓	Alternativa -->	A	B	C	Ano	A	B	C
	Custo inicial	* 10,000.00	* 15,000.00	* 20,000.00	0	-10,000.00	-15,000.00	-20,000.00	0	-10,000.00	-15,000.00	-20,000.00
	Receita anual	* 1,625.00	* 1,625.00	* 1,890.00	1	* 1,625.00	* 1,625.00	* 1,890.00	1	* 1,625.00	* 1,625.00	* 1,890.00
	Vida útil	10	20	20	2	* 1,625.00	* 1,625.00	* 1,890.00	2	* 1,625.00	* 1,625.00	* 1,890.00
	Ordem (posição)	1	2	3	3	* 1,625.00	* 1,625.00	* 1,890.00	3	* 1,625.00	* 1,625.00	* 1,890.00
	4	* 1,625.00	* 1,625.00	* 1,890.00	4	* 1,625.00	* 1,625.00	* 1,890.00
	5	* 1,625.00	* 1,625.00	* 1,890.00	5	* 1,625.00	* 1,625.00	* 1,890.00
	6	* 1,625.00	* 1,625.00	* 1,890.00	Passo	1	2	3	6	* 1,625.00	* 1,625.00	* 1,890.00
	7	* 1,625.00	* 1,625.00	* 1,890.00	Defendente	Fin	A	B	7	* 1,625.00	* 1,625.00	* 1,890.00
	8	* 1,625.00	* 1,625.00	* 1,890.00	Desafiante	A	B	C	8	* 1,625.00	* 1,625.00	* 1,890.00
	9	* 1,625.00	* 1,625.00	* 1,890.00	TIR	* 0.0996	NA	NA	9	* 1,625.00	* 1,625.00	* 1,890.00
	10	-8,375.00	* 1,625.00	* 1,890.00	ΔTIR	NA	7%	1%	10	-8,375.00	* 1,625.00	* 1,890.00
	11	* 1,625.00	* 1,625.00	* 1,890.00	Alternativa a eliminar	Fin	A	C	11	* 1,625.00	* 1,625.00	* 1,890.00
	12	* 1,625.00	* 1,625.00	* 1,890.00	12	* 1,625.00	* 1,625.00	* 1,890.00
	13	* 1,625.00	* 1,625.00	* 1,890.00	Conclusão:	B	13	* 1,625.00	* 1,625.00	* 1,890.00
	14	* 1,625.00	* 1,625.00	* 1,890.00	14	* 1,625.00	* 1,625.00	* 1,890.00
	15	* 1,625.00	* 1,625.00	* 1,890.00	15	* 1,625.00	* 1,625.00	* 1,890.00
	16	* 1,625.00	* 1,625.00	* 1,890.00	16	* 1,625.00	* 1,625.00	* 1,890.00
	17	* 1,625.00	* 1,625.00	* 1,890.00	17	* 1,625.00	* 1,625.00	* 1,890.00
	18	* 1,625.00	* 1,625.00	* 1,890.00	18	* 1,625.00	* 1,625.00	* 1,890.00
	19	* 1,625.00	* 1,625.00	* 1,890.00	19	* 1,625.00	* 1,625.00	* 1,890.00
	20	* 1,625.00	* 1,625.00	* 1,890.00	20	* 1,625.00	* 1,625.00	* 1,890.00
	VPL	R$ 2,881.77	R$ 3,432.66	R$ 1,583.16
	Fluxo incremental	Fluxo incremental
	Incremental-- >	B-A	C-B	Ano	Fluxo incremental B-A	Fluxo incremental C-B
	0	-5,000.00	-5,000.00	0	-5,000.00	-5,000.00
	1	0.0	* 265.00	1	0.0	* 265.00
	2	0.0	* 265.00	2	0.0	* 265.00
	3	0.0	* 265.00	3	0.0	* 265.00
	4	0.0	* 265.00	4	0.0	* 265.00
	5	0.0	* 265.00	5	0.0	* 265.00
	6	0.0	* 265.00	6	0.0	* 265.00
	7	0.0	* 265.00	7	0.0	* 265.00
	8	0.0	* 265.00	8	0.0	* 265.00
	9	0.0	* 265.00	9	0.0	* 265.00
	10	* 10,000.00	* 265.00	10	* 10,000.00	* 265.00
	11	0.0	* 265.00	11	0.0	* 265.00
	12	0.0	* 265.00	12	0.0	* 265.00
	13	0.0	* 265.00	13	0.0	* 265.00
	14	0.0	* 265.00	14	0.0	* 265.00
	15	0.0	* 265.00	15	0.0	* 265.00
	16	0.0	* 265.00	16	0.0	* 265.00
	17	0.0	* 265.00	17	0.0	* 265.00
	18	0.0	* 265.00	18	0.0	* 265.00
	19	0.0	* 265.00	19	0.0	* 265.00
	20	0.0	* 265.00	20	0.0	* 265.00
	TIR	7.18%	0.56%
	VF	17908.476965428545	R$ 9,748.18
	VP	-5,000.00	-5,000.00
	TIRM	6.59%	3.39%
Newnan_8_27_aula
	Fluxo líquido
	A	B	C	D	Posição-- >	1	2	3	4
	TMAR	0.06	Ano ↓	Alternativa -->	A	D	C	B
	WACC	0.06	0	-2000	-3,000.00	-4000	-5,000.00
	Custo inicial	2,000.00	5,000.00	4,000.00	3,000.00	1	-800	-1300	-400	-500
	Custo anual	800	500	400	1,300.00	2	-800	-1300	-400	-500
	Valor residual	2,000.00	1,500.00	1,400.00	3,000.00	3	-800	-1300	-400	-500
	Vida útil	5	6	7	4	420	4	-800	-1300	-400	-500
	Ordem (posição)	1	4	3	2	5	-800	-1300	-400	-500
	Aparições	84	70	60	105	6	-800	-1300	-400	-4000	Passo	1	2	3	4
	7	-800	-1300	-3000	-500	Defendente	A
	8	-800	-1300	-400	-500	Desafiante	D
	No ciclo	-800	-500	-400	-1300	9	-800	-1300	-400	-500	TIR	NA	NA	NA	NA
	Final de ciclo	-800.00	-4,000.00	-3,000.00	-1,300.00	10	-800	-1300	-400	-500	ΔTIR
	Final de ciclo, t = 420	1,200.00	1,000.00	1,000.00	1,700.00	11	-800	-1300	-400	-500	Alternativa a eliminar
	12	-800	-1300	-400	-4000
	13	-800	-1300	-400	-500	Conclusão: a alternativa B é financeiramente superior
	14	-800	-1300	-3000	-500
	15	-800	-1300	-400	-500
	16	-800	-1300	-400	-500
	17	-800	-1300	-400	-500
	18	-800	-1300	-400	-4000
	19	-800	-1300	-400	-500
	20	-800	-1300	-400	-500
	21	-800	-1300	-3000	-500
	22	-800	-1300	-400	-500
	23	-800	-1300	-400	-500
	24	-800	-1300	-400	-4000
	25	-800	-1300	-400	-500
	26	-800	-1300	-400	-500
	27	-800	-1300	-400	-500
	28	-800	-1300	-3000	-500
	29	-800	-1300	-400	-500
	30	-800	-1300	-400	-4000
	31	-800	-1300	-400	-500
	32	-800	-1300	-400	-500
	33	-800	-1300	-400	-500
	34	-800	-1300	-400	-500
	35	-800	-1300	-3000	-500
	36	-800	-1300	-400	-4000
	37	-800	-1300	-400	-500
	38	-800	-1300	-400	-500
	39	-800	-1300	-400	-500
	40	-800	-1300	-400	-500
	41	-800	-1300	-400	-500
	42	-800	-1300	-3000	-4000
	43	-800	-1300	-400	-500
	44	-800	-1300	-400	-500
	45	-800	-1300	-400	-500
	46	-800	-1300	-400	-500
	47	-800	-1300	-400	-500
	48	-800	-1300	-400	-4000
	49	-800	-1300	-3000	-500
	50	-800	-1300	-400	-500
	51	-800	-1300	-400	-500
	52	-800	-1300	-400	-500
	53	-800	-1300	-400	-500
	54	-800	-1300	-400	-4000
	55	-800	-1300	-400	-500
	56	-800	-1300	-3000	-500
	57	-800	-1300	-400	-500
	58	-800	-1300	-400	-500
	59	-800	-1300	-400	-500
	60	-800	-1300	-400	-4000
	61	-800	-1300	-400	-500
	62	-800	-1300	-400	-500
	63	-800	-1300	-3000	-500
	64	-800	-1300	-400	-500
	65	-800	-1300	-400	-500
	66	-800	-1300	-400	-4000
	67	-800	-1300	-400	-500
	68	-800	-1300	-400	-500
	69	-800	-1300	-400	-500
	70	-800	-1300	-3000	-500
	71	-800	-1300	-400	-500
	72	-800	-1300	-400	-4000
	73	-800	-1300	-400	-500
	74	-800	-1300	-400	-500
	75	-800	-1300	-400	-500
	76	-800	-1300	-400	-500
	77	-800	-1300	-3000	-500
	78	-800	-1300	-400	-4000
	79	-800	-1300	-400	-500
	80	-800	-1300	-400	-500
	81	-800	-1300	-400	-500
	82	-800	-1300	-400	-500
	83	-800	-1300	-400	-500
	84	-800	-1300	-3000	-4000
	85	-800	-1300	-400	-500
	86	-800	-1300	-400	-500
	87	-800	-1300	-400	-500
	88	-800	-1300	-400	-500
	89	-800	-1300	-400	-500
	90	-800	-1300	-400	-4000
	91	-800	-1300	-3000	-500
	92	-800	-1300	-400	-500
	93	-800	-1300	-400	-500
	94	-800	-1300	-400	-500
	95	-800	-1300	-400	-500
	96	-800	-1300	-400	-4000
	97	-800	-1300	-400	-500
	98	-800	-1300	-3000	-500
	99	-800	-1300	-400	-500
	100	-800	-1300	-400	-500
	101	-800	-1300	-400	-500
	102	-800	-1300	-400	-4000
	103	-800	-1300	-400	-500
	104	-800	-1300	-400	-500
	105	-800	-1300	-3000	-500
	106	-800	-1300	-400	-500
	107	-800	-1300	-400	-500
	108	-800	-1300	-400	-4000
	109	-800	-1300	-400	-500
	110	-800	-1300	-400	-500
	111	-800	-1300	-400	-500
	112	-800	-1300	-3000	-500
	113	-800	-1300	-400	-500
	114	-800	-1300	-400	-4000
	115	-800	-1300	-400	-500
	116	-800	-1300	-400	-500
	117	-800	-1300	-400	-500
	118	-800	-1300	-400	-500
	119	-800	-1300	-3000	-500
	120	-800	-1300	-400	-4000
	121	-800	-1300	-400	-500
	122	-800	-1300	-400	-500
	123	-800	-1300	-400	-500
	124	-800	-1300	-400	-500
	125	-800	-1300	-400	-500
	126	-800	-1300	-3000	-4000
	127	-800	-1300	-400	-500
	128	-800	-1300	-400	-500
	129	-800	-1300	-400	-500
	130	-800	-1300	-400	-500
	131	-800	-1300	-400	-500
	132	-800	-1300	-400	-4000
	133	-800	-1300	-3000	-500
	134	-800	-1300	-400	-500
	135	-800	-1300	-400	-500
	136	-800	-1300	-400	-500
	137	-800	-1300	-400	-500
	138	-800	-1300	-400	-4000
	139	-800	-1300	-400	-500
	140	-800	-1300	-3000	-500
	141	-800	-1300	-400	-500
	142	-800	-1300	-400	-500
	143	-800	-1300	-400	-500
	144	-800	-1300	-400	-4000
	145	-800	-1300	-400	-500
	146	-800	-1300	-400	-500
	147	-800	-1300	-3000	-500
	148	-800	-1300	-400	-500
	149	-800	-1300	-400	-500
	150	-800	-1300	-400	-4000
	151	-800	-1300	-400	-500
	152	-800	-1300	-400	-500
	153	-800	-1300	-400	-500
	154	-800	-1300	-3000	-500
	155	-800	-1300	-400	-500
	156	-800	-1300	-400	-4000
	157	-800	-1300	-400	-500
	158	-800	-1300	-400	-500
	159	-800	-1300	-400	-500
	160	-800	-1300	-400	-500
	161	-800	-1300	-3000	-500
	162	-800	-1300	-400	-4000
	163	-800
-1300	-400	-500
	164	-800	-1300	-400	-500
	165	-800	-1300	-400	-500
	166	-800	-1300	-400	-500
	167	-800	-1300	-400	-500
	168	-800	-1300	-3000	-4000
	169	-800	-1300	-400	-500
	170	-800	-1300	-400	-500
	171	-800	-1300	-400	-500
	172	-800	-1300	-400	-500
	173	-800	-1300	-400	-500
	174	-800	-1300	-400	-4000
	175	-800	-1300	-3000	-500
	176	-800	-1300	-400	-500
	177	-800	-1300	-400	-500
	178	-800	-1300	-400	-500
	179	-800	-1300	-400	-500
	180	-800	-1300	-400	-4000
	181	-800	-1300	-400	-500
	182	-800	-1300	-3000	-500
	183	-800	-1300	-400	-500
	184	-800	-1300	-400	-500
	185	-800	-1300	-400	-500
	186	-800	-1300	-400	-4000
	187	-800	-1300	-400	-500
	188	-800	-1300	-400	-500
	189	-800	-1300	-3000	-500
	190	-800	-1300	-400	-500
	191	-800	-1300	-400	-500
	192	-800	-1300	-400	-4000
	193	-800	-1300	-400	-500
	194	-800	-1300	-400	-500
	195	-800	-1300	-400	-500
	196	-800	-1300	-3000	-500
	197	-800	-1300	-400	-500
	198	-800	-1300	-400	-4000
	199	-800	-1300	-400	-500
	200	-800	-1300	-400	-500
	201	-800	-1300	-400	-500
	202	-800	-1300	-400	-500
	203	-800	-1300	-3000	-500
	204	-800	-1300	-400	-4000
	205	-800	-1300	-400	-500
	206	-800	-1300	-400	-500
	207	-800	-1300	-400	-500
	208	-800	-1300	-400	-500
	209	-800	-1300	-400	-500
	210	-800	-1300	-3000	-4000
	211	-800	-1300	-400	-500
	212	-800	-1300	-400	-500
	213	-800	-1300	-400	-500
	214	-800	-1300	-400	-500
	215	-800	-1300	-400	-500
	216	-800	-1300	-400	-4000
	217	-800	-1300	-3000	-500
	218	-800	-1300	-400	-500
	219	-800	-1300	-400	-500
	220	-800	-1300	-400	-500
	221	-800	-1300	-400	-500
	222	-800	-1300	-400	-4000
	223	-800	-1300	-400	-500
	224	-800	-1300	-3000	-500
	225	-800	-1300	-400	-500
	226	-800	-1300	-400	-500
	227	-800	-1300	-400	-500
	228	-800	-1300	-400	-4000
	229	-800	-1300	-400	-500
	230	-800	-1300	-400	-500
	231	-800	-1300	-3000	-500
	232	-800	-1300	-400	-500
	233	-800	-1300	-400	-500
	234	-800	-1300	-400	-4000
	235	-800	-1300	-400	-500
	236	-800	-1300	-400	-500
	237	-800	-1300	-400	-500
	238	-800	-1300	-3000	-500
	239	-800	-1300	-400	-500
	240	-800	-1300	-400	-4000
	241	-800	-1300	-400	-500
	242	-800	-1300	-400	-500
	243	-800	-1300	-400	-500
	244	-800	-1300	-400	-500
	245	-800	-1300	-3000	-500
	246	-800	-1300	-400	-4000
	247	-800	-1300	-400	-500
	248	-800	-1300	-400	-500
	249	-800	-1300	-400	-500
	250	-800	-1300	-400	-500
	251	-800	-1300	-400	-500
	252	-800	-1300	-3000	-4000
	253	-800	-1300	-400	-500
	254	-800	-1300	-400	-500
	255	-800	-1300	-400	-500
	256	-800	-1300	-400	-500
	257	-800	-1300	-400	-500
	258	-800	-1300	-400	-4000
	259	-800	-1300	-3000	-500
	260	-800	-1300	-400	-500
	261	-800	-1300	-400	-500
	262	-800	-1300	-400	-500
	263	-800	-1300	-400	-500
	264	-800	-1300	-400	-4000
	265	-800	-1300	-400	-500
	266	-800	-1300	-3000	-500
	267	-800	-1300	-400	-500
	268	-800	-1300	-400	-500
	269	-800	-1300	-400	-500
	270	-800	-1300	-400	-4000
	271	-800	-1300	-400	-500
	272	-800	-1300	-400	-500
	273	-800	-1300	-3000	-500
	274	-800	-1300	-400	-500
	275	-800	-1300	-400	-500
	276	-800	-1300	-400	-4000
	277	-800	-1300	-400	-500
	278	-800	-1300	-400	-500
	279	-800	-1300	-400	-500
	280	-800	-1300	-3000	-500
	281	-800	-1300	-400	-500
	282	-800	-1300	-400	-4000
	283	-800	-1300	-400	-500
	284	-800	-1300	-400	-500
	285	-800	-1300	-400	-500
	286	-800	-1300	-400	-500
	287	-800	-1300	-3000	-500
	288	-800	-1300	-400	-4000
	289	-800	-1300	-400	-500
	290	-800	-1300	-400	-500
	291	-800	-1300	-400	-500
	292	-800	-1300	-400	-500
	293	-800	-1300	-400	-500
	294	-800	-1300	-3000	-4000
	295	-800	-1300	-400	-500
	296	-800	-1300	-400	-500
	297	-800	-1300	-400	-500
	298	-800	-1300	-400	-500
	299	-800	-1300	-400	-500
	300	-800	-1300	-400	-4000
	301	-800	-1300	-3000	-500
	302	-800	-1300	-400	-500
	303	-800	-1300	-400	-500
	304	-800	-1300	-400	-500
	305	-800	-1300	-400	-500
	306	-800	-1300	-400	-4000
	307	-800	-1300	-400	-500
	308	-800	-1300	-3000	-500
	309	-800	-1300	-400	-500
	310	-800	-1300	-400	-500
	311	-800	-1300	-400	-500
	312	-800	-1300	-400	-4000
	313	-800	-1300	-400	-500
	314	-800	-1300	-400	-500
	315	-800	-1300	-3000	-500
	316	-800	-1300	-400	-500
	317	-800	-1300	-400	-500
	318	-800	-1300	-400	-4000
	319	-800	-1300	-400	-500
	320	-800	-1300	-400	-500
	321	-800	-1300	-400	-500
	322	-800	-1300	-3000	-500
	323	-800	-1300	-400	-500
	324	-800	-1300	-400	-4000
	325	-800	-1300	-400	-500
	326	-800	-1300	-400	-500
	327	-800	-1300	-400	-500
	328	-800	-1300	-400	-500
	329	-800	-1300	-3000	-500
	330	-800	-1300	-400	-4000
	331	-800	-1300	-400	-500
	332	-800	-1300	-400	-500
	333	-800	-1300	-400	-500
	334	-800	-1300	-400	-500
	335	-800	-1300	-400	-500
	336	-800	-1300	-3000	-4000
	337	-800	-1300	-400	-500
	338	-800	-1300	-400	-500
	339	-800	-1300	-400	-500
	340	-800	-1300	-400	-500
	341	-800	-1300	-400	-500
	342	-800	-1300	-400	-4000
	343	-800	-1300	-3000	-500
	344	-800	-1300	-400	-500
	345	-800	-1300	-400	-500
	346	-800	-1300	-400	-500
	347	-800	-1300	-400	-500
	348	-800	-1300	-400	-4000
	349	-800	-1300	-400	-500
	350	-800	-1300	-3000	-500
	351	-800	-1300	-400	-500
	352	-800	-1300	-400	-500
	353	-800	-1300	-400	-500
	354	-800	-1300	-400	-4000
	355	-800	-1300	-400	-500
	356	-800	-1300	-400	-500
	357	-800	-1300	-3000	-500
	358	-800	-1300	-400	-500
	359	-800	-1300	-400	-500
	360	-800	-1300	-400	-4000
	361	-800	-1300	-400	-500
	362	-800	-1300	-400	-500
	363	-800	-1300	-400	-500
	364	-800	-1300	-3000	-500
	365	-800	-1300	-400	-500
	366	-800	-1300	-400	-4000
	367	-800	-1300	-400	-500
	368	-800	-1300	-400	-500
	369	-800	-1300	-400	-500
	370	-800	-1300	-400	-500
	371	-800	-1300	-3000	-500
	372	-800	-1300	-400	-4000
	373	-800	-1300	-400	-500
	374	-800	-1300	-400	-500
	375	-800	-1300	-400	-500
	376	-800	-1300	-400	-500
	377	-800	-1300	-400	-500
	378	-800	-1300	-3000	-4000
	379	-800	-1300	-400	-500
	380	-800	-1300	-400	-500
	381	-800	-1300	-400	-500
	382	-800	-1300	-400	-500
	383	-800	-1300	-400	-500
	384	-800	-1300	-400	-4000
	385	-800	-1300	-3000	-500
	386	-800	-1300	-400	-500
	387	-800	-1300	-400	-500
	388	-800	-1300	-400	-500
	389	-800	-1300	-400	-500
	390	-800	-1300	-400	-4000
	391	-800	-1300	-400	-500
	392	-800	-1300	-3000	-500
	393	-800	-1300	-400	-500
	394	-800	-1300	-400	-500
	395	-800	-1300	-400	-500
	396	-800	-1300	-400	-4000
	397	-800	-1300	-400	-500
	398	-800	-1300	-400	-500
	399	-800	-1300	-3000	-500
	400	-800	-1300	-400	-500
	401	-800	-1300	-400	-500
	402	-800	-1300	-400	-4000
	403	-800	-1300	-400	-500
	404	-800	-1300	-400	-500
	405	-800	-1300	-400	-500
	406	-800	-1300	-3000	-500
	407	-800	-1300	-400	-500
	408	-800	-1300	-400	-4000
	409	-800	-1300	-400	-500
	410	-800	-1300	-400	-500
	411	-800	-1300	-400	-500
	412	-800	-1300	-400	-500
	413	-800	-1300	-3000	-500
	414	-800	-1300	-400	-4000
	415	-800	-1300	-400	-500
	416	-800	-1300	-400	-500
	417	-800	-1300	-400	-500
	418	-800	-1300	-400	-500
	419	-800	-1300	-400	-500
	420	1200	1700	1000	1000
Newnan_8_27_res
	Fluxo líquido	Fluxo incremental	Fluxo incremental	Fluxo incremental
	A	B	C	D	Posição-- >	1	2	3	4	D-A	C-A	B-A
	TMAR	0.06	Ano ↓	Alternativa -->	A	D	C	B	D-A	(D-A)+	(D-A)-	C-A	(C-A)+	(C-A)-	B-A	(B-A)+	(B-A)-
	WACC	0.06	0	-2000	-3,000.00	-4000	-5,000.00	-1,000.00	0.0	-1,000.00	-2,000.00	0.0	-2,000.00	-3,000.00	0.0	-3,000.00
	Custo inicial	2,000.00	5,000.00	4,000.00	3,000.00	1	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	Custo anual	800	500	400	1,300.00	2	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	Valor residual	2,000.00	1,500.00	1,400.00	3,000.00	3	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	Vida útil	5	6	7	4	420	4	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	Ordem (posição)	1	4	3	2	5	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	Aparições	84	70	60	105	6	-800	-1300	-400
-4000	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	-3,200.00	0.0	-3,200.00	Passo	1	2	3	4
	7	-800	-1300	-3000	-500	-500.00	0.0	-500.00	-2,200.00	0.0	-2,200.00	* 300.00	* 300.00	0.0	Defendente	A	A	A
	8	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0	Desafiante	D	C	B
	No ciclo	-800	-500	-400	-1300	9	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0	TIR	NA	NA	NA	NA
	Final de ciclo	-800.00	-4,000.00	-3,000.00	-1,300.00	10	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0	VF(F+)	* 500.0000	* 249,621,217,710,768.1000	* 182,066,663,053,282.5300
	Final de ciclo, t = 420	1,200.00	1,000.00	1,000.00	1,700.00	11	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0	VP(F-)	* 9,333.33	* 6,368.28	* 10,646.01
	12	-800	-1300	-400	-4000	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	-3,200.00	0.0	-3,200.00	ΔTIRM	-0.006944204	5.98%	5.77%
	13	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0	Alternativa a eliminar	D	C	B
	14	-800	-1300	-3000	-500	-500.00	0.0	-500.00	-2,200.00	0.0	-2,200.00	* 300.00	* 300.00	0.0
	15	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0	Conclusão: foram eliminados B, C e D. Restou A.
	16	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	17	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	18	-800	-1300	-400	-4000	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	-3,200.00	0.0	-3,200.00
	19	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	20	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	21	-800	-1300	-3000	-500	-500.00	0.0	-500.00	-2,200.00	0.0	-2,200.00	* 300.00	* 300.00	0.0
	22	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	23	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	24	-800	-1300	-400	-4000	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	-3,200.00	0.0	-3,200.00
	25	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	26	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	27	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	28	-800	-1300	-3000	-500	-500.00	0.0	-500.00	-2,200.00	0.0	-2,200.00	* 300.00	* 300.00	0.0
	29	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	30	-800	-1300	-400	-4000	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	-3,200.00	0.0	-3,200.00
	31	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	32	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	33	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	34	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	35	-800	-1300	-3000	-500	-500.00	0.0	-500.00	-2,200.00	0.0	-2,200.00	* 300.00	* 300.00	0.0
	36	-800	-1300	-400	-4000	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	-3,200.00	0.0	-3,200.00
	37	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	38	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	39	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	40	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	41	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	42	-800	-1300	-3000	-4000	-500.00	0.0	-500.00	-2,200.00	0.0	-2,200.00	-3,200.00	0.0	-3,200.00
	43	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	44	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	45	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	46	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	47	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	48	-800	-1300	-400	-4000	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	-3,200.00	0.0	-3,200.00
	49	-800	-1300	-3000	-500	-500.00	0.0	-500.00	-2,200.00	0.0	-2,200.00	* 300.00	* 300.00	0.0
	50	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	51	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	52	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	53	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	54	-800	-1300	-400	-4000	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	-3,200.00	0.0	-3,200.00
	55	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	56	-800	-1300	-3000	-500	-500.00	0.0	-500.00	-2,200.00	0.0	-2,200.00	* 300.00	* 300.00	0.0
	57	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	58	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	59	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	60	-800	-1300	-400	-4000	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	-3,200.00	0.0	-3,200.00
	61	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	62	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	63	-800	-1300	-3000	-500	-500.00	0.0	-500.00	-2,200.00	0.0	-2,200.00	* 300.00	* 300.00	0.0
	64	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	65	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	66	-800	-1300	-400	-4000	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	-3,200.00	0.0	-3,200.00
	67	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	68	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	69	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	70	-800	-1300	-3000	-500	-500.00	0.0	-500.00	-2,200.00	0.0	-2,200.00	* 300.00	* 300.00	0.0
	71	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	72	-800	-1300	-400	-4000	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	-3,200.00	0.0	-3,200.00
	73	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	74	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	75	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	76	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	77	-800	-1300	-3000	-500	-500.00	0.0	-500.00	-2,200.00	0.0	-2,200.00	* 300.00	* 300.00	0.0
	78	-800	-1300	-400	-4000	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	-3,200.00	0.0	-3,200.00
	79	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	80	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	81	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	82	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	83	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	84	-800	-1300	-3000	-4000	-500.00	0.0	-500.00	-2,200.00	0.0	-2,200.00	-3,200.00	0.0	-3,200.00
	85	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	86	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	87	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	88	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	89	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	90
-800	-1300	-400	-4000	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	-3,200.00	0.0	-3,200.00
	91	-800	-1300	-3000	-500	-500.00	0.0	-500.00	-2,200.00	0.0	-2,200.00	* 300.00	* 300.00	0.0
	92	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	93	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	94	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	95	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	96	-800	-1300	-400	-4000	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	-3,200.00	0.0	-3,200.00
	97	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	98	-800	-1300	-3000	-500	-500.00	0.0	-500.00	-2,200.00	0.0	-2,200.00	* 300.00	* 300.00	0.0
	99	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	100	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	101	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	102	-800	-1300	-400	-4000	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	-3,200.00	0.0	-3,200.00
	103	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	104	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	105	-800	-1300	-3000	-500	-500.00	0.0	-500.00	-2,200.00	0.0	-2,200.00	* 300.00	* 300.00	0.0
	106	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	107	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	108	-800	-1300	-400	-4000	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	-3,200.00	0.0	-3,200.00
	109	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	110	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	111	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	112	-800	-1300	-3000	-500	-500.00	0.0	-500.00	-2,200.00	0.0	-2,200.00	* 300.00	* 300.00	0.0
	113	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	114	-800	-1300	-400	-4000	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	-3,200.00	0.0	-3,200.00
	115	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	116	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	117	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	118	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	119	-800	-1300	-3000	-500	-500.00	0.0	-500.00	-2,200.00	0.0	-2,200.00	* 300.00	* 300.00	0.0
	120	-800	-1300	-400	-4000	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	-3,200.00	0.0	-3,200.00
	121	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	122	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	123	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	124	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	125	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	126	-800	-1300	-3000	-4000	-500.00	0.0	-500.00	-2,200.00	0.0	-2,200.00	-3,200.00	0.0	-3,200.00
	127	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	128	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	129	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	130	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	131	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	132	-800	-1300	-400	-4000	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	-3,200.00	0.0	-3,200.00
	133	-800	-1300	-3000	-500	-500.00	0.0	-500.00	-2,200.00	0.0	-2,200.00	* 300.00	* 300.00	0.0
	134	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	135	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	136	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	137	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	138	-800	-1300	-400	-4000	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	-3,200.00	0.0	-3,200.00
	139	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	140	-800	-1300	-3000	-500	-500.00	0.0	-500.00	-2,200.00	0.0	-2,200.00	* 300.00	* 300.00	0.0
	141	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	142	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	143	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	144	-800	-1300	-400	-4000	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	-3,200.00	0.0	-3,200.00
	145	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	146	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	147	-800	-1300	-3000	-500	-500.00	0.0	-500.00	-2,200.00	0.0	-2,200.00	* 300.00	* 300.00	0.0
	148	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	149	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	150	-800	-1300	-400	-4000	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	-3,200.00	0.0	-3,200.00
	151	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	152	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	153	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	154	-800	-1300	-3000	-500	-500.00	0.0	-500.00	-2,200.00	0.0	-2,200.00	* 300.00	* 300.00	0.0
	155	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	156	-800	-1300	-400	-4000	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	-3,200.00	0.0	-3,200.00
	157	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	158	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	159	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	160	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	161	-800	-1300	-3000	-500	-500.00	0.0	-500.00	-2,200.00	0.0	-2,200.00	* 300.00	* 300.00	0.0
	162	-800	-1300	-400	-4000	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	-3,200.00	0.0	-3,200.00
	163	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	164	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	165	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	166	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	167	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	168	-800	-1300	-3000	-4000	-500.00	0.0	-500.00	-2,200.00	0.0	-2,200.00	-3,200.00	0.0	-3,200.00
	169	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	170	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	171	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	172	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	173	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	174	-800	-1300	-400	-4000	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	-3,200.00	0.0	-3,200.00
	175	-800	-1300	-3000	-500	-500.00	0.0	-500.00	-2,200.00	0.0	-2,200.00	* 300.00	* 300.00	0.0
	176	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	177	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00
0.0	* 300.00	* 300.00	0.0
	178	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	179	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	180	-800	-1300	-400	-4000	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	-3,200.00	0.0	-3,200.00
	181	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	182	-800	-1300	-3000	-500	-500.00	0.0	-500.00	-2,200.00	0.0	-2,200.00	* 300.00	* 300.00	0.0
	183	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	184	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	185	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	186	-800	-1300	-400	-4000	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	-3,200.00	0.0	-3,200.00
	187	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	188	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	189	-800	-1300	-3000	-500	-500.00	0.0	-500.00	-2,200.00	0.0	-2,200.00	* 300.00	* 300.00	0.0
	190	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	191	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	192	-800	-1300	-400	-4000	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	-3,200.00	0.0	-3,200.00
	193	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	194	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	195	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	196	-800	-1300	-3000	-500	-500.00	0.0	-500.00	-2,200.00	0.0	-2,200.00	* 300.00	* 300.00	0.0
	197	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	198	-800	-1300	-400	-4000	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	-3,200.00	0.0	-3,200.00
	199	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	200	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	201	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	202	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	203	-800	-1300	-3000	-500	-500.00	0.0	-500.00	-2,200.00	0.0	-2,200.00	* 300.00	* 300.00	0.0
	204	-800	-1300	-400	-4000	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	-3,200.00	0.0	-3,200.00
	205	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	206	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	207	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	208	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	209	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	210	-800	-1300	-3000	-4000	-500.00	0.0	-500.00	-2,200.00	0.0	-2,200.00	-3,200.00	0.0	-3,200.00
	211	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	212	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	213	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	214	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	215	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	216	-800	-1300	-400	-4000	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	-3,200.00	0.0	-3,200.00
	217	-800	-1300	-3000	-500	-500.00	0.0	-500.00	-2,200.00	0.0	-2,200.00	* 300.00	* 300.00	0.0
	218	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	219	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	220	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	221	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	222	-800	-1300	-400	-4000	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	-3,200.00	0.0	-3,200.00
	223	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	224	-800	-1300	-3000	-500	-500.00	0.0	-500.00	-2,200.00	0.0	-2,200.00	* 300.00	* 300.00	0.0
	225	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	226	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	227	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	228	-800	-1300	-400	-4000	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	-3,200.00	0.0	-3,200.00
	229	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	230	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	231	-800	-1300	-3000	-500	-500.00	0.0	-500.00	-2,200.00	0.0	-2,200.00	* 300.00	* 300.00	0.0
	232	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	233	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	234	-800	-1300	-400	-4000	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	-3,200.00	0.0	-3,200.00
	235	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	236	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	237	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	238	-800	-1300	-3000	-500	-500.00	0.0	-500.00	-2,200.00	0.0	-2,200.00	* 300.00	* 300.00	0.0
	239	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	240	-800	-1300	-400	-4000	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	-3,200.00	0.0	-3,200.00
	241	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	242	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	243	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	244	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	245	-800	-1300	-3000	-500	-500.00	0.0	-500.00	-2,200.00	0.0	-2,200.00	* 300.00	* 300.00	0.0
	246	-800	-1300	-400	-4000	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	-3,200.00	0.0	-3,200.00
	247	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	248	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	249	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	250	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	251	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	252	-800	-1300	-3000	-4000	-500.00	0.0	-500.00	-2,200.00	0.0	-2,200.00	-3,200.00	0.0	-3,200.00
	253	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	254	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	255	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	256	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	257	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	258	-800	-1300	-400	-4000	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	-3,200.00	0.0	-3,200.00
	259	-800	-1300	-3000	-500	-500.00	0.0	-500.00	-2,200.00	0.0	-2,200.00	* 300.00	* 300.00	0.0
	260	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	261	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	262	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	263	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	264	-800	-1300	-400	-4000	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	-3,200.00	0.0	-3,200.00
	265	-800	-1300	-400	-500
-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	266	-800	-1300	-3000	-500	-500.00	0.0	-500.00	-2,200.00	0.0	-2,200.00	* 300.00	* 300.00	0.0
	267	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	268	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	269	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	270	-800	-1300	-400	-4000	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	-3,200.00	0.0	-3,200.00
	271	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	272	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	273	-800	-1300	-3000	-500	-500.00	0.0	-500.00	-2,200.00	0.0	-2,200.00	* 300.00	* 300.00	0.0
	274	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	275	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	276	-800	-1300	-400	-4000	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	-3,200.00	0.0	-3,200.00
	277	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	278	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	279	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	280	-800	-1300	-3000	-500	-500.00	0.0	-500.00	-2,200.00	0.0	-2,200.00	* 300.00	* 300.00	0.0
	281	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	282	-800	-1300	-400	-4000	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	-3,200.00	0.0	-3,200.00
	283	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	284	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	285	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	286	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	287	-800	-1300	-3000	-500	-500.00	0.0	-500.00	-2,200.00	0.0	-2,200.00	* 300.00	* 300.00	0.0
	288	-800	-1300	-400	-4000	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	-3,200.00	0.0	-3,200.00
	289	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	290	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	291	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	292	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	293	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	294	-800	-1300	-3000	-4000	-500.00	0.0	-500.00	-2,200.00	0.0	-2,200.00	-3,200.00	0.0	-3,200.00
	295	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	296	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	297	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	298	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	299	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	300	-800	-1300	-400	-4000	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	-3,200.00	0.0	-3,200.00
	301	-800	-1300	-3000	-500	-500.00	0.0	-500.00	-2,200.00	0.0	-2,200.00	* 300.00	* 300.00	0.0
	302	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	303	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	304	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	305	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	306	-800	-1300	-400	-4000	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	-3,200.00	0.0	-3,200.00
	307	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	308	-800	-1300	-3000	-500	-500.00	0.0	-500.00	-2,200.00	0.0	-2,200.00	* 300.00	* 300.00	0.0
	309	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	310	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	311	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	312	-800	-1300	-400	-4000	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	-3,200.00	0.0	-3,200.00
	313	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	314	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	315	-800	-1300	-3000	-500	-500.00	0.0	-500.00	-2,200.00	0.0	-2,200.00	* 300.00	* 300.00	0.0
	316	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	317	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	318	-800	-1300	-400	-4000	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	-3,200.00	0.0	-3,200.00
	319	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	320	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	321	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	322	-800	-1300	-3000	-500	-500.00	0.0	-500.00	-2,200.00	0.0	-2,200.00	* 300.00	* 300.00	0.0
	323	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	324	-800	-1300	-400	-4000	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	-3,200.00	0.0	-3,200.00
	325	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	326	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	327	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	328	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	329	-800	-1300	-3000	-500	-500.00	0.0	-500.00	-2,200.00	0.0	-2,200.00	* 300.00	* 300.00	0.0
	330	-800	-1300	-400	-4000	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	-3,200.00	0.0	-3,200.00
	331	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	332	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	333	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	334	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	335	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	336	-800	-1300	-3000	-4000	-500.00	0.0	-500.00	-2,200.00	0.0	-2,200.00	-3,200.00	0.0	-3,200.00
	337	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	338	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	339	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	340	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	341	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	342	-800	-1300	-400	-4000	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	-3,200.00	0.0	-3,200.00
	343	-800	-1300	-3000	-500	-500.00	0.0	-500.00	-2,200.00	0.0	-2,200.00	* 300.00	* 300.00	0.0
	344	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	345	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	346	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	347	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	348	-800	-1300	-400	-4000	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	-3,200.00	0.0	-3,200.00
	349	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	350	-800	-1300	-3000	-500	-500.00	0.0	-500.00	-2,200.00	0.0	-2,200.00	* 300.00	* 300.00	0.0
	351	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	352	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00
* 300.00	0.0
	353	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	354	-800	-1300	-400	-4000	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	-3,200.00	0.0	-3,200.00
	355	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	356	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	357	-800	-1300	-3000	-500	-500.00	0.0	-500.00	-2,200.00	0.0	-2,200.00	* 300.00	* 300.00	0.0
	358	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	359	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	360	-800	-1300	-400	-4000	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	-3,200.00	0.0	-3,200.00
	361	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	362	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	363	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	364	-800	-1300	-3000	-500	-500.00	0.0	-500.00	-2,200.00	0.0	-2,200.00	* 300.00	* 300.00	0.0
	365	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	366	-800	-1300	-400	-4000	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	-3,200.00	0.0	-3,200.00
	367	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	368	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	369	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	370	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	371	-800	-1300	-3000	-500	-500.00	0.0	-500.00	-2,200.00	0.0	-2,200.00	* 300.00	* 300.00	0.0
	372	-800	-1300	-400	-4000	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	-3,200.00	0.0	-3,200.00
	373	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	374	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	375	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	376	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	377	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	378	-800	-1300	-3000	-4000	-500.00	0.0	-500.00	-2,200.00	0.0	-2,200.00	-3,200.00	0.0	-3,200.00
	379	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	380	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	381	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	382	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	383	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	384	-800	-1300	-400	-4000	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	-3,200.00	0.0	-3,200.00
	385	-800	-1300	-3000	-500	-500.00	0.0	-500.00	-2,200.00	0.0	-2,200.00	* 300.00	* 300.00	0.0
	386	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	387	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	388	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	389	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	390	-800	-1300	-400	-4000	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	-3,200.00	0.0	-3,200.00
	391	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	392	-800	-1300	-3000	-500	-500.00	0.0	-500.00	-2,200.00	0.0	-2,200.00	* 300.00	* 300.00	0.0
	393	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	394	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	395	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	396	-800	-1300	-400	-4000	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	-3,200.00	0.0	-3,200.00
	397	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	398	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	399	-800	-1300	-3000	-500	-500.00	0.0	-500.00	-2,200.00	0.0	-2,200.00	* 300.00	* 300.00	0.0
	400	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	401	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	402	-800	-1300	-400	-4000	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	-3,200.00	0.0	-3,200.00
	403	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	404	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	405	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	406	-800	-1300	-3000	-500	-500.00	0.0	-500.00	-2,200.00	0.0	-2,200.00	* 300.00	* 300.00	0.0
	407	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	408	-800	-1300	-400	-4000	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	-3,200.00	0.0	-3,200.00
	409	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	410	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	411	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	412	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	413	-800	-1300	-3000	-500	-500.00	0.0	-500.00	-2,200.00	0.0	-2,200.00	* 300.00	* 300.00	0.0
	414	-800	-1300	-400	-4000	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	-3,200.00	0.0	-3,200.00
	415	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	416	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	417	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	418	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	419	-800	-1300	-400	-500	-500.00	0.0	-500.00	* 400.00	* 400.00	0.0	* 300.00	* 300.00	0.0
	420	1200	1700	1000	1000	* 500.00	* 500.00	0.0	-200.00	0.0	-200.00	-200.00	0.0	-200.00

Teste o Premium para desbloquear

Aproveite todos os benefícios por 3 dias sem pagar! 😉
Já tem cadastro?

Outros materiais