(01) FINAL TIME = 3
Units: Year
The final time for the simulation.

(02) fluxo descontado = fluxo nominal/ (1+taxa/100) ^ Time
Units: R$/Year

(03) fluxo nominal = WITH LOOKUP (Time,([(0,-6000)-(4,6000)],(0,0),(1,-3500),(2,4000),(3,5000),(4,0) ))
Units: R$/Year

(04) INITIAL TIME = 1
Units: Year
The initial time for the simulation.

(05) saldo atual = fluxo descontado + VPL Descontado
Units: R$

(06) SAVEPER = TIME STEP
Units: Year [0, ?]
The frequency with which output is stored.

(07) taxa = 10
Units: Dmnl

(08) TIME STEP = 1
Units: Year [0,?]
The time step for the simulation.

(09) VPL Decontado = INTEG (fluxo descontado, –3000)
Units: R$