Spaces:
Runtime error
Runtime error
| { | |
| "artifact_version": "1.0", | |
| "source_workbook": "SIMULADOR RODOBENS - BTG 5.xlsm", | |
| "rows": [ | |
| { | |
| "field_id": "partner_name", | |
| "plan": "degrau", | |
| "section": "header", | |
| "source_sheet": null, | |
| "source_cell": null, | |
| "source_formula": "=IF('Degrau e Degrau Reduzido'!#REF!=\"\",\"\",'Degrau e Degrau Reduzido'!#REF!)", | |
| "layout_sheet": "Simulador Degrau", | |
| "layout_cell": "D6", | |
| "status": "pending", | |
| "current_value": "#REF!", | |
| "notes": "Único #REF! confirmado do workbook; sem origem homologada." | |
| }, | |
| { | |
| "field_id": "proposal_valid_until", | |
| "plan": "degrau", | |
| "section": "header", | |
| "source_sheet": "Simulador Degrau", | |
| "source_cell": "D7", | |
| "source_formula": "=TODAY()+3", | |
| "layout_sheet": "Simulador Degrau", | |
| "layout_cell": "D7", | |
| "status": "presentation_only", | |
| "current_value": "2026-02-13T00:00:00", | |
| "notes": "Regra de apresentação via TODAY()+3." | |
| }, | |
| { | |
| "field_id": "plan_label", | |
| "plan": "degrau", | |
| "section": "header", | |
| "source_sheet": "Degrau e Degrau Reduzido", | |
| "source_cell": "J36", | |
| "source_formula": "=\"Degrau \" &P8", | |
| "layout_sheet": "Simulador Degrau", | |
| "layout_cell": "C9", | |
| "status": "extracted", | |
| "current_value": "Degrau Integral", | |
| "notes": "Nome comercial do plano derivado de P8." | |
| }, | |
| { | |
| "field_id": "numero_cotas", | |
| "plan": "degrau", | |
| "section": "input", | |
| "source_sheet": "Degrau e Degrau Reduzido", | |
| "source_cell": "M5", | |
| "source_formula": null, | |
| "layout_sheet": "Simulador Degrau", | |
| "layout_cell": "I46", | |
| "status": "extracted", | |
| "current_value": 1, | |
| "notes": "Fonte numérica em M5; layout final textual em L32/I46." | |
| }, | |
| { | |
| "field_id": "credito_contratado", | |
| "plan": "degrau", | |
| "section": "output", | |
| "source_sheet": "Degrau e Degrau Reduzido", | |
| "source_cell": "T3", | |
| "source_formula": "=P4", | |
| "layout_sheet": "Simulador Degrau", | |
| "layout_cell": "D33", | |
| "status": "extracted", | |
| "current_value": 1000000, | |
| "notes": "Layout multiplica T3 por M5." | |
| }, | |
| { | |
| "field_id": "lance_total", | |
| "plan": "degrau", | |
| "section": "output", | |
| "source_sheet": "Degrau e Degrau Reduzido", | |
| "source_cell": "C24", | |
| "source_formula": "=IFERROR(S6*M5,\"\")", | |
| "layout_sheet": "Simulador Degrau", | |
| "layout_cell": "D34", | |
| "status": "extracted", | |
| "current_value": 650740.7407407408, | |
| "notes": "Valor total consolidado do lance." | |
| }, | |
| { | |
| "field_id": "lance_embutido_valor", | |
| "plan": "degrau", | |
| "section": "output", | |
| "source_sheet": "Degrau e Degrau Reduzido", | |
| "source_cell": "D27", | |
| "source_formula": "=T9*M5", | |
| "layout_sheet": "Simulador Degrau", | |
| "layout_cell": "D35", | |
| "status": "extracted", | |
| "current_value": 300000, | |
| "notes": "Deriva de AD32 = P4 * P10." | |
| }, | |
| { | |
| "field_id": "recurso_proprio", | |
| "plan": "degrau", | |
| "section": "output", | |
| "source_sheet": "Degrau e Degrau Reduzido", | |
| "source_cell": "C28", | |
| "source_formula": "=IFERROR((C24-D27),\"\")", | |
| "layout_sheet": "Simulador Degrau", | |
| "layout_cell": "D36", | |
| "status": "extracted", | |
| "current_value": 350740.7407407408, | |
| "notes": "Valor residual após lance embutido." | |
| }, | |
| { | |
| "field_id": "primeira_parcela", | |
| "plan": "degrau", | |
| "section": "output", | |
| "source_sheet": "Degrau e Degrau Reduzido", | |
| "source_cell": "C26", | |
| "source_formula": "=S8*M5", | |
| "layout_sheet": "Simulador Degrau", | |
| "layout_cell": "D37", | |
| "status": "extracted", | |
| "current_value": 6851.8518518519, | |
| "notes": "Escolhe parcela integral ou reduzida conforme o plano." | |
| }, | |
| { | |
| "field_id": "credito_disponivel", | |
| "plan": "degrau", | |
| "section": "output", | |
| "source_sheet": "Degrau e Degrau Reduzido", | |
| "source_cell": "B42", | |
| "source_formula": "=C33", | |
| "layout_sheet": "Simulador Degrau", | |
| "layout_cell": "D38", | |
| "status": "extracted", | |
| "current_value": 700000, | |
| "notes": "Aponta para C33 na memória de cálculo." | |
| }, | |
| { | |
| "field_id": "credito_liquido", | |
| "plan": "degrau", | |
| "section": "output", | |
| "source_sheet": "Degrau e Degrau Reduzido", | |
| "source_cell": "C33", | |
| "source_formula": "=T15*M5", | |
| "layout_sheet": "Simulador Degrau", | |
| "layout_cell": "D42", | |
| "status": "review", | |
| "current_value": 700000, | |
| "notes": "Hoje coincide com crédito disponível; requer saneamento semântico." | |
| }, | |
| { | |
| "field_id": "furo", | |
| "plan": "degrau", | |
| "section": "input", | |
| "source_sheet": "Degrau e Degrau Reduzido", | |
| "source_cell": "M8", | |
| "source_formula": null, | |
| "layout_sheet": "Simulador Degrau", | |
| "layout_cell": "D43", | |
| "status": "extracted", | |
| "current_value": 0, | |
| "notes": "Quantidade de parcelas em atraso/furo." | |
| }, | |
| { | |
| "field_id": "mes_previsto_lance", | |
| "plan": "degrau", | |
| "section": "input", | |
| "source_sheet": "Degrau e Degrau Reduzido", | |
| "source_cell": "P17", | |
| "source_formula": null, | |
| "layout_sheet": "Simulador Degrau", | |
| "layout_cell": "D44", | |
| "status": "review", | |
| "current_value": 12, | |
| "notes": "Layout rotula como mês de contemplação, mas a origem funcional é mês previsto de lance." | |
| }, | |
| { | |
| "field_id": "seguro_prestamista", | |
| "plan": "degrau", | |
| "section": "output", | |
| "source_sheet": "Degrau e Degrau Reduzido", | |
| "source_cell": "AD46", | |
| "source_formula": null, | |
| "layout_sheet": "Simulador Degrau", | |
| "layout_cell": "I42", | |
| "status": "extracted_partial", | |
| "current_value": 0, | |
| "notes": "Fórmula de array; manter fixture própria." | |
| }, | |
| { | |
| "field_id": "fundo_reserva", | |
| "plan": "degrau", | |
| "section": "output", | |
| "source_sheet": "Degrau e Degrau Reduzido", | |
| "source_cell": "AD43", | |
| "source_formula": null, | |
| "layout_sheet": "Simulador Degrau", | |
| "layout_cell": "I43", | |
| "status": "extracted", | |
| "current_value": 0, | |
| "notes": "Atualmente zero." | |
| }, | |
| { | |
| "field_id": "taxa_administracao_mensal_exibida", | |
| "plan": "degrau", | |
| "section": "output", | |
| "source_sheet": "Degrau e Degrau Reduzido", | |
| "source_cell": "J42", | |
| "source_formula": "=ROUND((P6/P5),6)*100 & \" % a.m.\"", | |
| "layout_sheet": "Simulador Degrau", | |
| "layout_cell": "I44", | |
| "status": "review", | |
| "current_value": "0,1111 % a.m.", | |
| "notes": "Layout mostra taxa mensal em vez de taxa total." | |
| }, | |
| { | |
| "field_id": "taxa_adesao", | |
| "plan": "degrau", | |
| "section": "output", | |
| "source_sheet": "Degrau e Degrau Reduzido", | |
| "source_cell": "AD42", | |
| "source_formula": null, | |
| "layout_sheet": "Simulador Degrau", | |
| "layout_cell": "I45", | |
| "status": "extracted", | |
| "current_value": 0, | |
| "notes": "Atualmente zero." | |
| }, | |
| { | |
| "field_id": "diluicao_50_faixa_1", | |
| "plan": "degrau", | |
| "section": "output", | |
| "source_sheet": "Degrau e Degrau Reduzido", | |
| "source_cell": "S11", | |
| "source_formula": "=\"de \" & P17+1& \" º até \"&P5*0.5&\"º \"", | |
| "layout_sheet": "Simulador Degrau", | |
| "layout_cell": "H34", | |
| "status": "extracted", | |
| "current_value": "de 13 º até 108º ", | |
| "notes": "Faixa textual de diluição 50% - primeira metade." | |
| }, | |
| { | |
| "field_id": "diluicao_50_valor_1", | |
| "plan": "degrau", | |
| "section": "output", | |
| "source_sheet": "Degrau e Degrau Reduzido", | |
| "source_cell": "D29", | |
| "source_formula": "=IFERROR(T11*M5,\"\")", | |
| "layout_sheet": "Simulador Degrau", | |
| "layout_cell": "I34", | |
| "status": "extracted", | |
| "current_value": 4511.0578204103, | |
| "notes": "Valor monetário da primeira faixa de diluição 50%." | |
| }, | |
| { | |
| "field_id": "diluicao_50_faixa_2", | |
| "plan": "degrau", | |
| "section": "output", | |
| "source_sheet": "Degrau e Degrau Reduzido", | |
| "source_cell": "S12", | |
| "source_formula": "=IFERROR(\"de \" & (P5*0.5)+1 &\"º até \" & ROUND((P5-AD36),\"00\")&\"º\",\" \")", | |
| "layout_sheet": "Simulador Degrau", | |
| "layout_cell": "H35", | |
| "status": "extracted", | |
| "current_value": "de 109º até 151º", | |
| "notes": "Faixa textual de diluição 50% - segunda metade." | |
| }, | |
| { | |
| "field_id": "diluicao_50_valor_2", | |
| "plan": "degrau", | |
| "section": "output", | |
| "source_sheet": "Degrau e Degrau Reduzido", | |
| "source_cell": "D30", | |
| "source_formula": "=IFERROR(T12*M5,\"\")", | |
| "layout_sheet": "Simulador Degrau", | |
| "layout_cell": "I35", | |
| "status": "extracted", | |
| "current_value": 2288.8355981881, | |
| "notes": "Valor monetário da segunda faixa de diluição 50%." | |
| }, | |
| { | |
| "field_id": "diluicao_100_faixa_1", | |
| "plan": "degrau", | |
| "section": "output", | |
| "source_sheet": "Degrau e Degrau Reduzido", | |
| "source_cell": "S13", | |
| "source_formula": "=\"de \" & P17+1& \" º até \"&P5*0.5&\"º \"", | |
| "layout_sheet": "Simulador Degrau", | |
| "layout_cell": "H37", | |
| "status": "extracted", | |
| "current_value": "de 13 º até 108º ", | |
| "notes": "Faixa textual de diluição 100% - primeira metade." | |
| }, | |
| { | |
| "field_id": "diluicao_100_valor_1", | |
| "plan": "degrau", | |
| "section": "output", | |
| "source_sheet": "Degrau e Degrau Reduzido", | |
| "source_cell": "D31", | |
| "source_formula": "=IFERROR(T13*M5,\"\")", | |
| "layout_sheet": "Simulador Degrau", | |
| "layout_cell": "I37", | |
| "status": "extracted", | |
| "current_value": 3661.9462599855, | |
| "notes": "Valor monetário da primeira faixa de diluição 100%." | |
| }, | |
| { | |
| "field_id": "diluicao_100_faixa_2", | |
| "plan": "degrau", | |
| "section": "output", | |
| "source_sheet": "Degrau e Degrau Reduzido", | |
| "source_cell": "S14", | |
| "source_formula": "= \"de \" &(P5/2)+1 & \"º até \" &P5-M8 &\"º \"", | |
| "layout_sheet": "Simulador Degrau", | |
| "layout_cell": "H38", | |
| "status": "extracted", | |
| "current_value": "de 109º até 216º ", | |
| "notes": "Faixa textual de diluição 100% - segunda metade." | |
| }, | |
| { | |
| "field_id": "diluicao_100_valor_2", | |
| "plan": "degrau", | |
| "section": "output", | |
| "source_sheet": "Degrau e Degrau Reduzido", | |
| "source_cell": "D32", | |
| "source_formula": "=IFERROR(T14*M5,\"\")", | |
| "layout_sheet": "Simulador Degrau", | |
| "layout_cell": "I38", | |
| "status": "extracted", | |
| "current_value": 1439.7240377633, | |
| "notes": "Valor monetário da segunda faixa de diluição 100%." | |
| }, | |
| { | |
| "field_id": "lance_observacao", | |
| "plan": "degrau", | |
| "section": "presentation", | |
| "source_sheet": "Degrau e Degrau Reduzido", | |
| "source_cell": "L35", | |
| "source_formula": "=IF(AND(M6=\"Livre\",P5>48),\"Opção de utilizar o lance para quitar até 03 parcelas seguintes à contemplação\",\"Opção de utilizar o lance para quitar até 01 parcela seguinte à contemplação\")", | |
| "layout_sheet": "Simulador Degrau", | |
| "layout_cell": "B45", | |
| "status": "extracted", | |
| "current_value": "Opção de utilizar o lance para quitar até 03 parcelas seguintes à contemplação", | |
| "notes": "Texto comercial dependente de modalidade de lance." | |
| }, | |
| { | |
| "field_id": "partner_name", | |
| "plan": "linear", | |
| "section": "header", | |
| "source_sheet": "Linear e Linear Reduzido", | |
| "source_cell": "AF1", | |
| "source_formula": null, | |
| "layout_sheet": "Simulador Linear", | |
| "layout_cell": "D6", | |
| "status": "review", | |
| "current_value": "Paula", | |
| "notes": "Aba chama o campo de Nome Cliente; layout imprime Parceiro." | |
| }, | |
| { | |
| "field_id": "proposal_valid_until", | |
| "plan": "linear", | |
| "section": "header", | |
| "source_sheet": "Simulador Linear", | |
| "source_cell": "D7", | |
| "source_formula": "=TODAY()+3", | |
| "layout_sheet": "Simulador Linear", | |
| "layout_cell": "D7", | |
| "status": "presentation_only", | |
| "current_value": "2026-02-13T00:00:00", | |
| "notes": "Regra de apresentação via TODAY()+3." | |
| }, | |
| { | |
| "field_id": "plan_label", | |
| "plan": "linear", | |
| "section": "header", | |
| "source_sheet": "Linear e Linear Reduzido", | |
| "source_cell": "K8", | |
| "source_formula": null, | |
| "layout_sheet": "Simulador Linear", | |
| "layout_cell": "C9", | |
| "status": "extracted", | |
| "current_value": "Linear Reduzido 70%", | |
| "notes": "Nome do plano atual." | |
| }, | |
| { | |
| "field_id": "grupo", | |
| "plan": "linear", | |
| "section": "input", | |
| "source_sheet": "Linear e Linear Reduzido", | |
| "source_cell": "G4", | |
| "source_formula": null, | |
| "layout_sheet": "Simulador Linear", | |
| "layout_cell": "D36", | |
| "status": "extracted", | |
| "current_value": 2234, | |
| "notes": "Grupo comercial." | |
| }, | |
| { | |
| "field_id": "numero_cotas", | |
| "plan": "linear", | |
| "section": "input", | |
| "source_sheet": "Linear e Linear Reduzido", | |
| "source_cell": "G5", | |
| "source_formula": null, | |
| "layout_sheet": null, | |
| "layout_cell": null, | |
| "status": "extracted", | |
| "current_value": 5, | |
| "notes": "Quantidade numérica; layout só expõe texto em AE13." | |
| }, | |
| { | |
| "field_id": "modalidade_lance", | |
| "plan": "linear", | |
| "section": "input", | |
| "source_sheet": "Linear e Linear Reduzido", | |
| "source_cell": "G6", | |
| "source_formula": null, | |
| "layout_sheet": null, | |
| "layout_cell": null, | |
| "status": "extracted", | |
| "current_value": "Fixo", | |
| "notes": "Livre ou fixo." | |
| }, | |
| { | |
| "field_id": "tipo_produto", | |
| "plan": "linear", | |
| "section": "input", | |
| "source_sheet": "Linear e Linear Reduzido", | |
| "source_cell": "G7", | |
| "source_formula": null, | |
| "layout_sheet": null, | |
| "layout_cell": null, | |
| "status": "extracted", | |
| "current_value": "Imóvel", | |
| "notes": "Produto do cenário." | |
| }, | |
| { | |
| "field_id": "furo", | |
| "plan": "linear", | |
| "section": "input", | |
| "source_sheet": "Linear e Linear Reduzido", | |
| "source_cell": "AN19", | |
| "source_formula": "=G8", | |
| "layout_sheet": "Simulador Linear", | |
| "layout_cell": "D35", | |
| "status": "extracted", | |
| "current_value": 0, | |
| "notes": "AN19 espelha G8." | |
| }, | |
| { | |
| "field_id": "credito_base", | |
| "plan": "linear", | |
| "section": "input", | |
| "source_sheet": "Linear e Linear Reduzido", | |
| "source_cell": "K4", | |
| "source_formula": null, | |
| "layout_sheet": null, | |
| "layout_cell": null, | |
| "status": "extracted", | |
| "current_value": 200000, | |
| "notes": "Base do cálculo." | |
| }, | |
| { | |
| "field_id": "prazo_cliente", | |
| "plan": "linear", | |
| "section": "input", | |
| "source_sheet": "Linear e Linear Reduzido", | |
| "source_cell": "K5", | |
| "source_formula": null, | |
| "layout_sheet": null, | |
| "layout_cell": null, | |
| "status": "extracted", | |
| "current_value": 180, | |
| "notes": "Prazo em meses." | |
| }, | |
| { | |
| "field_id": "taxa_administracao_total", | |
| "plan": "linear", | |
| "section": "input", | |
| "source_sheet": "Linear e Linear Reduzido", | |
| "source_cell": "K6", | |
| "source_formula": null, | |
| "layout_sheet": null, | |
| "layout_cell": null, | |
| "status": "extracted", | |
| "current_value": 0.21, | |
| "notes": "Taxa contratual total." | |
| }, | |
| { | |
| "field_id": "taxa_administracao_mensal_exibida", | |
| "plan": "linear", | |
| "section": "output", | |
| "source_sheet": "Linear e Linear Reduzido", | |
| "source_cell": "M75", | |
| "source_formula": "=ROUND(((K6/K5))*100,5)&\" % a.m.\"", | |
| "layout_sheet": "Simulador Linear", | |
| "layout_cell": "I36", | |
| "status": "review", | |
| "current_value": "0.11667 % a.m.", | |
| "notes": "Layout mostra taxa mensal e não a taxa total." | |
| }, | |
| { | |
| "field_id": "seguro_prestamista", | |
| "plan": "linear", | |
| "section": "output", | |
| "source_sheet": "Linear e Linear Reduzido", | |
| "source_cell": "AF30", | |
| "source_formula": "=IF(K7=\"Não\",0,_xlfn.XLOOKUP(G7,Tabela2[Produto],Tabela2[Taxa],0,0))", | |
| "layout_sheet": "Simulador Linear", | |
| "layout_cell": "I35", | |
| "status": "extracted_partial", | |
| "current_value": 0.0003245, | |
| "notes": "Lookup por produto em Tabela2." | |
| }, | |
| { | |
| "field_id": "tipo_lance", | |
| "plan": "linear", | |
| "section": "input", | |
| "source_sheet": "Linear e Linear Reduzido", | |
| "source_cell": "K9", | |
| "source_formula": null, | |
| "layout_sheet": null, | |
| "layout_cell": null, | |
| "status": "extracted", | |
| "current_value": "Lance Parcela Integral", | |
| "notes": "Tipo de lance do cenário." | |
| }, | |
| { | |
| "field_id": "embutido_percentual", | |
| "plan": "linear", | |
| "section": "input", | |
| "source_sheet": "Linear e Linear Reduzido", | |
| "source_cell": "K10", | |
| "source_formula": null, | |
| "layout_sheet": null, | |
| "layout_cell": null, | |
| "status": "extracted", | |
| "current_value": 0, | |
| "notes": "Percentual de embutido." | |
| }, | |
| { | |
| "field_id": "parcelas_lance", | |
| "plan": "linear", | |
| "section": "input", | |
| "source_sheet": "Linear e Linear Reduzido", | |
| "source_cell": "K13", | |
| "source_formula": null, | |
| "layout_sheet": null, | |
| "layout_cell": null, | |
| "status": "extracted", | |
| "current_value": 54, | |
| "notes": "Quantidade de parcelas do lance." | |
| }, | |
| { | |
| "field_id": "mes_previsto_lance", | |
| "plan": "linear", | |
| "section": "input", | |
| "source_sheet": "Linear e Linear Reduzido", | |
| "source_cell": "K14", | |
| "source_formula": null, | |
| "layout_sheet": "Simulador Linear", | |
| "layout_cell": "D37", | |
| "status": "review", | |
| "current_value": 36, | |
| "notes": "Layout trata como mês de contemplação." | |
| }, | |
| { | |
| "field_id": "lance_total", | |
| "plan": "linear", | |
| "section": "output", | |
| "source_sheet": "Linear e Linear Reduzido", | |
| "source_cell": "AN20", | |
| "source_formula": "=IFERROR(O7*G5,\"Verificar Tipo de Lance\")", | |
| "layout_sheet": null, | |
| "layout_cell": null, | |
| "status": "extracted", | |
| "current_value": 384202.83, | |
| "notes": "AN20 consolida o valor total por número de cotas." | |
| }, | |
| { | |
| "field_id": "credito_disponivel", | |
| "plan": "linear", | |
| "section": "output", | |
| "source_sheet": "Linear e Linear Reduzido", | |
| "source_cell": "AN27", | |
| "source_formula": "=O14*G5", | |
| "layout_sheet": null, | |
| "layout_cell": null, | |
| "status": "extracted", | |
| "current_value": 1000000, | |
| "notes": "AN27 consolida O14 por número de cotas." | |
| }, | |
| { | |
| "field_id": "diluicao_50_texto", | |
| "plan": "linear", | |
| "section": "output", | |
| "source_sheet": "Linear e Linear Reduzido", | |
| "source_cell": "AE12", | |
| "source_formula": "=IF(K8=\"Linear Integral\",\"\",\"Plano de Parcela Reduzida até a contemplação\")", | |
| "layout_sheet": "Simulador Linear", | |
| "layout_cell": "B38", | |
| "status": "extracted_partial", | |
| "current_value": "Plano de Parcela Reduzida até a contemplação", | |
| "notes": "Layout não expõe os valores monetários de diluição." | |
| }, | |
| { | |
| "field_id": "diluicao_50_valor", | |
| "plan": "linear", | |
| "section": "output", | |
| "source_sheet": "Linear e Linear Reduzido", | |
| "source_cell": "O12", | |
| "source_formula": "=IF(IFERROR(G18-AF18,\"Verificar Tipo de Lance\")<0,\"\",IFERROR(G18-AF18,\"Verificar Tipo de Lance\"))", | |
| "layout_sheet": null, | |
| "layout_cell": null, | |
| "status": "extracted", | |
| "current_value": 1218.6975213675, | |
| "notes": "Valor monetário da diluição 50%." | |
| }, | |
| { | |
| "field_id": "diluicao_100_faixa", | |
| "plan": "linear", | |
| "section": "output", | |
| "source_sheet": "Linear e Linear Reduzido", | |
| "source_cell": "N13", | |
| "source_formula": "=\"de \"&K14+1&\"º\" & \" a \" &(K5)-G8& \"º\"", | |
| "layout_sheet": null, | |
| "layout_cell": null, | |
| "status": "extracted", | |
| "current_value": "de 37º a 180º", | |
| "notes": "Faixa textual da diluição 100%." | |
| }, | |
| { | |
| "field_id": "diluicao_100_valor", | |
| "plan": "linear", | |
| "section": "output", | |
| "source_sheet": "Linear e Linear Reduzido", | |
| "source_cell": "O13", | |
| "source_formula": "=IFERROR(G18-AF19,\"Verificar Tipo de Lance\")", | |
| "layout_sheet": null, | |
| "layout_cell": null, | |
| "status": "extracted", | |
| "current_value": 990.1917361111, | |
| "notes": "Valor monetário da diluição 100%." | |
| }, | |
| { | |
| "field_id": "partner_name", | |
| "plan": "pontual", | |
| "section": "header", | |
| "source_sheet": "Pontual", | |
| "source_cell": "AB6", | |
| "source_formula": null, | |
| "layout_sheet": "Simulador Pontual", | |
| "layout_cell": "D6", | |
| "status": "extracted", | |
| "current_value": "Paula", | |
| "notes": "Campo simples e estável." | |
| }, | |
| { | |
| "field_id": "taxa_adesao", | |
| "plan": "pontual", | |
| "section": "output", | |
| "source_sheet": "Pontual", | |
| "source_cell": "AB1", | |
| "source_formula": null, | |
| "layout_sheet": "Simulador Pontual", | |
| "layout_cell": "D44", | |
| "status": "extracted", | |
| "current_value": 0, | |
| "notes": "Atualmente zero." | |
| }, | |
| { | |
| "field_id": "fundo_reserva", | |
| "plan": "pontual", | |
| "section": "output", | |
| "source_sheet": "Pontual", | |
| "source_cell": "AB5", | |
| "source_formula": null, | |
| "layout_sheet": "Simulador Pontual", | |
| "layout_cell": "I44", | |
| "status": "extracted", | |
| "current_value": 0, | |
| "notes": "Atualmente zero." | |
| }, | |
| { | |
| "field_id": "furo", | |
| "plan": "pontual", | |
| "section": "input", | |
| "source_sheet": "Pontual", | |
| "source_cell": "O4", | |
| "source_formula": null, | |
| "layout_sheet": "Simulador Pontual", | |
| "layout_cell": "D43", | |
| "status": "extracted", | |
| "current_value": 0, | |
| "notes": "Quantidade de parcelas em atraso/furo." | |
| }, | |
| { | |
| "field_id": "option_title", | |
| "plan": "pontual", | |
| "section": "output", | |
| "source_sheet": "Pontual", | |
| "source_cell": "AA22", | |
| "source_formula": "=IF($AB$3=\"Automóvel\",G31,D31)", | |
| "layout_sheet": "Simulador Pontual", | |
| "layout_cell": "C32", | |
| "status": "domain_conflict", | |
| "current_value": "Contemplação por Sorteio (Até 12 Meses)", | |
| "notes": "Depende de AB3 e alterna entre branches Auto/Imóvel." | |
| }, | |
| { | |
| "field_id": "produto_base_controle", | |
| "plan": "pontual", | |
| "section": "input", | |
| "source_sheet": "Pontual", | |
| "source_cell": "AB3", | |
| "source_formula": null, | |
| "layout_sheet": null, | |
| "layout_cell": null, | |
| "status": "domain_conflict", | |
| "current_value": "Automóvel", | |
| "notes": "Workbook atual gravado como Automóvel." | |
| }, | |
| { | |
| "field_id": "tipo_produto_operacional", | |
| "plan": "pontual", | |
| "section": "input", | |
| "source_sheet": "Pontual", | |
| "source_cell": "O6", | |
| "source_formula": null, | |
| "layout_sheet": null, | |
| "layout_cell": null, | |
| "status": "domain_conflict", | |
| "current_value": "Automóvel", | |
| "notes": "Workbook atual gravado como Automóvel." | |
| }, | |
| { | |
| "field_id": "produto_chave_auto", | |
| "plan": "pontual", | |
| "section": "control", | |
| "source_sheet": "Pontual", | |
| "source_cell": "I47", | |
| "source_formula": null, | |
| "layout_sheet": null, | |
| "layout_cell": null, | |
| "status": "domain_conflict", | |
| "current_value": "Automóvel", | |
| "notes": "Chave de comparação legada para Auto." | |
| }, | |
| { | |
| "field_id": "produto_chave_imovel", | |
| "plan": "pontual", | |
| "section": "control", | |
| "source_sheet": "Pontual", | |
| "source_cell": "I48", | |
| "source_formula": null, | |
| "layout_sheet": null, | |
| "layout_cell": null, | |
| "status": "domain_conflict", | |
| "current_value": "Imóvel", | |
| "notes": "Chave de comparação legada para Imóvel." | |
| }, | |
| { | |
| "field_id": "numero_cotas", | |
| "plan": "pontual", | |
| "section": "input", | |
| "source_sheet": "Pontual", | |
| "source_cell": "O5", | |
| "source_formula": null, | |
| "layout_sheet": null, | |
| "layout_cell": null, | |
| "status": "extracted", | |
| "current_value": 1, | |
| "notes": "Quantidade numérica; texto final em P8." | |
| }, | |
| { | |
| "field_id": "numero_cotas_texto", | |
| "plan": "pontual", | |
| "section": "presentation", | |
| "source_sheet": "Pontual", | |
| "source_cell": "P8", | |
| "source_formula": "=IF(O5=1,O5&\" cota\",O5&\" cotas\")", | |
| "layout_sheet": null, | |
| "layout_cell": null, | |
| "status": "extracted", | |
| "current_value": "1 cota", | |
| "notes": "Texto comercial da quantidade de cotas." | |
| }, | |
| { | |
| "field_id": "valor_parcela_com_seguro", | |
| "plan": "pontual", | |
| "section": "output", | |
| "source_sheet": "Pontual", | |
| "source_cell": "L7", | |
| "source_formula": "=O47/L4", | |
| "layout_sheet": null, | |
| "layout_cell": null, | |
| "status": "extracted", | |
| "current_value": 1323.2462667038, | |
| "notes": "Valor da parcela com seguro." | |
| }, | |
| { | |
| "field_id": "valor_parcela_sem_seguro", | |
| "plan": "pontual", | |
| "section": "output", | |
| "source_sheet": "Pontual", | |
| "source_cell": "L8", | |
| "source_formula": "=O44/L4", | |
| "layout_sheet": null, | |
| "layout_cell": null, | |
| "status": "extracted", | |
| "current_value": 1257.6210833333, | |
| "notes": "Valor da parcela sem seguro." | |
| }, | |
| { | |
| "field_id": "credito_mais_taxas", | |
| "plan": "pontual", | |
| "section": "output", | |
| "source_sheet": "Pontual", | |
| "source_cell": "O44", | |
| "source_formula": "=L3+(L3*L6)", | |
| "layout_sheet": null, | |
| "layout_cell": null, | |
| "status": "extracted", | |
| "current_value": 75457.265, | |
| "notes": "Base de cálculo do saldo devedor." | |
| }, | |
| { | |
| "field_id": "saldo_devedor_total", | |
| "plan": "pontual", | |
| "section": "output", | |
| "source_sheet": "Pontual", | |
| "source_cell": "O47", | |
| "source_formula": "=O44+O46", | |
| "layout_sheet": null, | |
| "layout_cell": null, | |
| "status": "extracted", | |
| "current_value": 79394.77600223, | |
| "notes": "O44 + O46." | |
| } | |
| ] | |
| } |