{"text_format":"1","workbook":"xlsx","n_sheets":4,"sheets":["Simulador","Calculos","Simulador_Cliente","Cronograma_Referencial"],"not_rendered":{"charts":0,"images":2,"macros":1,"external_links":0,"defined_names":0,"comments":1,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Simulador","index":0,"n_rows":1000,"n_cols":30,"rows_kept":1000,"cut":false,"hidden":true,"merged":[[1,2,1,24]]}
[]
[null,null,"SIMULADOR DE CUOTAS"]
[]
[]
[null,null,"Importe Solicitado",null,null,null,null,{"$f":"+Simulador_Cliente!C9","v":50000},null,null,null,null,null,"Fecha Desembolso",null,null,null,null,{"$f":"+Simulador_Cliente!C10","v":"2022-02-08"}]
[null,null,"Saldo de Capital",null,null,null,null,{"$f":"H5","v":50000},null,null,null,null,null,"Fecha Final de Gracia",null,null,null,null,{"$f":"DATE(YEAR(S5+H14),MONTH(S5 + H14),DAY(S5 +H14))","v":"2022-03-10"}]
[null,null,"Saldo de Interes",null,null,null,null,0,null,null,null,null,null,"Fecha de la 1° cuota",null,null,null,null,{"$f":"DATE(YEAR(EDATE(S6,1)),MONTH(EDATE(S6,1)),DAY(EDATE(S6,1)))","v":"2022-04-10"}]
[null,null,"Tasa Anual (TEA)",null,null,null,null,{"$f":"+Simulador_Cliente!C12","v":20},null,null,null,null,null,"Fecha final de vencimiento",null,null,null,null,{"$f":"DATE(YEAR(EDATE(S6,H13)),MONTH(EDATE(S6,H13)),DAY(EDATE(S6,H13)))","v":"2025-03-10"}]
[null,null,"Tasa de Seguro de Desgravámen",null,null,null,null,{"$f":"+Cronograma_Referencial!H12","v":8.3000000000000001E-4},null,null,null,null,null,"Base",null,null,null,null,360]
[null,null,"Seguro Multiriesgo",null,null,null,null,{"$f":"IF(J10=\"Sí\",($H$5*$I$10),0)","v":35},6.9999999999999999E-4,{"$f":"+Simulador_Cliente!C15","v":"Sí"},null,null,null,"Frecuencia pago en días",null,null,null,null,30]
[null,null,"Valor garantía",null,null,null,null,{"$f":"+Simulador_Cliente!C17","v":0},2.92E-4,{"$f":"+I11*H11","v":0},{"$f":"+Simulador_Cliente!C16","v":"No"},null,null,"Tasa Equivalente",null,null,null,null,{"$f":"ROUND((((H8/100+1)^(1/(S9/S10))-1)*S9/S10)*100,6)","v":18.371365000000001},null,null,null,"tea conv. A tem luego nominal anual"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Días entre cuotas",null,null,null,null,{"$f":"(S8-S6)/H13","v":30.444444444444443},null,null,null,"dias promedio entre cuotas"]
[null,null,"Plazo y  Nro. Cuotas",null,null,null,null,{"$f":"+Simulador_Cliente!C11","v":36},{"$f":"IF(H16+ H17>0,VLOOKUP(H13,#REF!,2,FALSE),H13)","v":36},null,null,null,null,"Factor Aplicado",null,null,null,null,{"$f":"($S$11/100)/($S$9/$S$12)","v":1.5536277808641974E-2},null,null,null,"tem convertida de manera nominal a los dias entre cuotas"]
[null,null,"Días de Gracia",null,null,null,null,{"$f":"+Simulador_Cliente!C13","v":30},null,null,null,null,null,"Factor Aplicado para la cuota",null,null,null,null,{"$f":"1/((1-((1+$S$13)^(-1*$H$13)))/$S$13)","v":3.6476041990775206E-2},null,null,null,"Factor de cuota (ok)"]
[null,null,"(+/- 30 días antes de la fecha 1° cuota)",null,null,null,null,null,null,null,null,null,null,"Interes de Gracia ",null,null,null,null,{"$f":"IF(H14>0,ROUND(H6*(((1+H8/100)^(ABS(H14)/S9))-1),4),ROUND(H6*(((1+H8/100)^(ABS(H14)/S9))-1),4) * -1)","v":765.47349999999994},null,null,null,"Ok"]
[null,null,"Mes de No Pago 1",null,null,null,null,0,null,null,null,null,null,"Saldo Interes +/- Interes Gracia",null,null,null,null,{"$f":"IF(H7 + S15>0,H7+ S15,0)","v":765.47349999999994}]
[null,null,"Mes de No Pago 2",null,null,null,null,0]
[null,null,"Mes Cuota Doble 1"]
[null,null,"Mes Cuota Doble 2"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Suavización",null,"Ultimo saldo de Principal",null,{"$f":"VLOOKUP(I13,$F$31:$X$43,14,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,"Valor de cuota por dias de gracia",null,null,null,null,{"$f":"$S$16/($H$13*(1/((1+0)^($S$10/$S$9))))","v":21.263152777777776},"REDONDEAR(SI(O(H16+ H17> 0;H18 + H19>0);S16/BUSCARV(H13;Calculos!$A$3:$G$389;7;FALSO);S16*$S$14);2)",null,null,null,"Numero de Dias",null,{"$f":"S8-S6","v":1096}]
[null,null,null,null,null,null,"Valor de cuota por capital",null,null,null,null,{"$f":"ROUND(IF(OR(H16 + H17 > 0,H18 + H19>0), ROUNDDOWN(H6/VLOOKUP(H13,Calculos!$A$3:$G$1048576,7,0),2),H6*$S$14),2)","v":1823.8},"REDONDEAR(SI(O(H16 + H17 > 0;H18 + H19>0); REDONDEAR.MENOS(H6/BUSCARV(H13;Calculos!$A$3:$G$1048576;7;0);2);H6*$O$14);2)",null,1670.38,null,"Valor de Cuota Nivelada",null,{"$f":"ROUND(+S22/ROUND(1*(((1+H8/100)^(S23/S9))-1),4),2)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,"Seguro de Desgravamen (FPF)",null,null,null,null,{"$f":"$H$5*$H$9","v":41.5},null,null,null,null,"Factor Ajuste",null,{"$f":"S24*S14","v":{"$error":"#N/A"}},null,null,null,null,"Se copia el valor de la celda P26 solo en  la primera corrida, siempre que sea mayor a cero"]
[null,null,null,null,null,null,"Seguro Multiriesgo",null,null,null,null,{"$f":"$H$10","v":35},null,null,null,null,"Exceso de Int + Gracia",null,{"$f":"SUM(Y32:Y43)","v":0},null,null,null,{"$f":"ROUND(IF(H16+ H17> 0,ROUNDUP($S$26/VLOOKUP(H13,#REF!,7,FALSE),2),$S$26*$S$14),2)","v":0},0]
[]
[null,null,null,null,null,null,"Cuota",null,null,null,null,{"$f":"L23+L24+L25+L26","v":1921.5631527777778},null,null,null,null,"Digite Factor de Ajuste Anterior mas El Actual"]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L32:L982)","v":1012230.6499999999},50000.000000000007,15751.8,765.47350000000063,16517.273499999996,66517.273500000039,0,1535.5,1295,null,0,69347.773500000025,null,null,null,{"$f":"SUM(AA32:AA982)","v":49819.941396637711}]
[{"$f":"\"$J$\"&MATCH(1,B:B,0)","v":"$J$32"},null,"Fecha Vcto.","Marca","Nro. Cuota (De acuerdo a Plazo)","Nro. Cuota","Periodo Base","Tasa","Nro. Dias","Factor","Factor acumulado","Principal","Capital","Interes","Interes de Gracia","Interes Total","Valor Cuota","Comision Envio Informacion","Seguro Desgravamen","Seguro Multiriesgo","Importe de Gracia Multiriesgo","Seguro Todo Riesgo","Cuota","Saldo Principal","Exceso ","TEM","VNP",null,"Imp.Seguro Desgravamen periodo de gracia","Imp. de Gracia todo Riesgo"]
[1,{"$f":"IF(A32=\"\",\"\",IF(A32<=$H$22,0,1))","v":1},{"$f":"IF(OR(MONTH(EDATE($S$6,F32))=$H$16,MONTH(EDATE($S$6,F32))=$H$17),IF(ABS($H$17-$H$16)=1,EDATE($S$6,F32+2),EDATE($S$6,F32+1)),EDATE($S$6,F32))","v":"2022-04-10"},{"$f":"IF(B32=\"\",\"\",IF(OR(MONTH(C32)=$H$18,MONTH(C32)=$H$19),\"D\",\"\"))","v":""},{"$f":"IF(OR(MONTH(S7)=H16, MONTH(S7)=H17),IF(ABS(H17-H16)=1,3,2),1)","v":1},{"$f":"1","v":1},{"$f":"$S$9","v":360},{"$f":"$H$8","v":20},{"$f":"C32-S6","v":31},{"$f":"+(I32+$H$14)/30","v":2.0333333333333332},{"$f":"+SUM($J$32:J32)","v":2.0333333333333332},{"$f":"H6","v":50000},{"$f":"IF((IF(ISERROR(MATCH(MONTH(B32),$H$18:$H$19,0))=FALSE,$L$24 + $S$28,0) + $L$24+$S$28+$X$26)-N32<0,0.01,IF(ISERROR(MATCH(MONTH(B32),$H$18:$H$19,0))=FALSE,$L$24 + $S$28,0)+ ($L$24+$S$28+$X$26)-N32)-AC32-U32-AD32","v":956.1099999999999},{"$f":"IF($L$24+$S$28 + $X$26<ROUND(ROUND(L32*(((1+(H32/100))^(I32/G32))-1),4),2),$L$24+$S$28 + $X$26-0.01,IF(ROUND(ROUND(L32*(((1+(H32/100))^(I32/G32))-1),4),2)+ $X$26>$L$24,$L$24+ $X$26+-0.01,ROUND(ROUND(L32*(((1+(H32/100))^(I32/G32))-1),4),2)+$X$26))","v":791.19},{"$f":"IF(ISERROR(MATCH(MONTH(C32),$H$18:$H$19,0))=FALSE,$L$23,0)  +$L$23","v":21.263152777777776},{"$f":"N32+O32","v":812.45315277777786},{"$f":"M32+N32 + O32+IF(A32=$H$13,X32,0)","v":1768.5631527777778},null,{"$f":"$L$25+AC32","v":83},{"$f":"IF($J$10=\"Sí\",$L$26+U32,0)","v":70},{"$f":"ROUNDDOWN(0.07%*$H$5/30*$H$14,2)","v":35},{"$f":"IF($K$11=\"Sí\",J11+AD32,0)","v":0},{"$f":"Q32+R32+S32+T32+V32","v":1921.5631527777778},{"$f":"ROUND(L32-M32,2)","v":49043.89},{"$f":"IF(ROUND(ROUND(L32*(((1+(H32/100))^(I32/G32))-1),4),2) - $L$24<0,0,ROUND(ROUND(L32*(((1+(H32/100))^(I32/G32))-1),4),2) - $L$24)","v":0},{"$f":"(1+H32/100)^(1/12)-1","v":1.5309470499731193E-2},{"$f":"+Q32/((1+Z32)^K32)","v":1714.7616029385745},null,{"$f":"ROUND($H$9*$H$5/30*$H$14,2)","v":41.5},{"$f":"ROUNDDOWN($I$11*$H$11/30*$H$14,2)","v":0}]
[{"$f":"IF(A32>=$H$13,\"\",A32+1)","v":2},{"$f":"IF(A33=\"\",\"\",IF(A33<=$H$22,0,1))","v":1},{"$f":"IF(B33=\"\",\"\",IF(OR(MONTH(EDATE($S$6,F33))=$H$16,MONTH(EDATE($S$6,F33))=$H$17),IF(ABS($H$17-$H$16)=1,EDATE($S$6,F33+2),EDATE($S$6,F33+1)),EDATE($S$6,F33)))","v":"2022-05-10"},{"$f":"IF(B33=\"\",\"\",IF(OR(MONTH(C33)=$H$18,MONTH(C33)=$H$19),\"D\",\"\"))","v":""},{"$f":"IF(B33=\"\",\"\",IF(OR(MONTH(DATE(YEAR(C32) + 1/12,MONTH(C32)+1,DAY(C32)))=$H$16,MONTH(DATE(YEAR(C32) + 1/12,MONTH(C32)+1,DAY(C32)))=$H$17),IF(ABS($H$17-$H$16)=1,E32+1,E32 + 2),E32 + 1))","v":2},{"$f":"IF(B33=\"\",\"\",F32+1)","v":2},{"$f":"IF(B33=\"\",\"\",$S$9)","v":360},{"$f":"IF(B33=\"\",\"\",$H$8)","v":20},{"$f":"IF(B33=\"\",\"\",C33-C32)","v":30},{"$f":"IF(B33=\"\",\"\",(I33)/30)","v":1},{"$f":"IF(B33=\"\",\"\",SUM($J$32:J33))","v":3.0333333333333332},{"$f":"IF(B33=\"\",\"\",X32)","v":49043.89},{"$f":"IF(A33=$H$13,X32,IF(B33=\"\",\"\",IF((IF(ISERROR(MATCH(MONTH(C33),$H$18:$H$19,0))=FALSE,$L$24 + $S$28,0) + $L$24+$S$28+$X$26)-IF(AND(D33=\"D\",Z33=0),$X$26*2,$X$26)-N33<0,0.01,IF(ISERROR(MATCH(MONTH(C33),$H$18:$H$19,0))=FALSE,$L$24 + $S$28,0)+ ($L$24+$S$28-IF(AND(D33=\"D\",Z33=0),$X$26*2,$X$26))-N33)-AC33))","v":1072.96},{"$f":"IF(B33=\"\",\"\",IF($L$24+$S$28 + $X$26<ROUND(ROUND(L33*(((1+(H33/100))^(I33/G33))-1),4),2),$L$24+$S$28 + $X$26-0.01,IF(ROUND(ROUND(L33*(((1+(H33/100))^(I33/G33))-1),4),2)+ $X$26>$L$24,$L$24+ $X$26+-0.01,ROUND(ROUND(L33*(((1+(H33/100))^(I33/G33))-1),4),2)+$X$26)))","v":750.84},{"$f":"IF(B33=\"\",\"\",IF(ISERROR(MATCH(MONTH(C33),$H$18:$H$19,0))=FALSE,$L$23,0)  +$L$23)","v":21.263152777777776},{"$f":"IF(B33=\"\",\"\",N33+O33)","v":772.10315277777784},{"$f":"IF(B33=\"\",\"\",M33+N33 + O33+IF(A33=$H$13,X33,0))","v":1845.063152777778},null,{"$f":"IF(B33=\"\",\"\",$L$25+AC33)","v":41.5},{"$f":"IF(B33=\"\",\"\",IF($J$10=\"sí\",$L$26+U33,0))","v":35},null,{"$f":"IF(B33=\"\",\"\",IF($K$11=\"Sí\",$J$11+AD33,0))","v":0},{"$f":"IF(B33=\"\",\"\",Q33+R33+S33+T33+V33)","v":1921.563152777778},{"$f":"IF(B33=\"\",\"\",ROUND(L33-M33,2))","v":47970.93},{"$f":"IF(B33=\"\",\"\",IF(ROUND(ROUND(L33*(((1+(H33/100))^(I33/G33))-1),4),2) - $L$24<0,0,ROUND(ROUND(L33*(((1+(H33/100))^(I33/G33))-1),4),2) - $L$24))","v":0},{"$f":"IF(B33=\"\",\"\",(1+H33/100)^(1/12)-1)","v":1.5309470499731193E-2},{"$f":"IF(B33=\"\",\"\",Q33/((1+Z33)^K33))","v":1761.9597221503186}]
[{"$f":"IF(A33>=$H$13,\"\",A33+1)","v":3},1,"2022-06-10",{"$f":"IF(B34=\"\",\"\",IF(OR(MONTH(C34)=$H$18,MONTH(C34)=$H$19),\"D\",\"\"))","v":""},3,3,360,20,31,1.0333333333333334,{"$f":"IF(B34=\"\",\"\",SUM($J$32:J34))","v":4.0666666666666664},47970.93,{"$f":"IF(A34=$H$13,X33,IF(B34=\"\",\"\",IF((IF(ISERROR(MATCH(MONTH(C34),$H$18:$H$19,0))=FALSE,$L$24 + $S$28,0) + $L$24+$S$28+$X$26)-IF(AND(D34=\"D\",Z34=0),$X$26*2,$X$26)-N34<0,0.01,IF(ISERROR(MATCH(MONTH(C34),$H$18:$H$19,0))=FALSE,$L$24 + $S$28,0)+ ($L$24+$S$28-IF(AND(D34=\"D\",Z34=0),$X$26*2,$X$26))-N34)-AC34))","v":1064.7199999999998},759.08,21.263152777777776,780.34315277777785,{"$f":"IF(B34=\"\",\"\",M34+N34 + O34+IF(A34=$H$13,X34,0))","v":1845.0631527777775},null,41.5,{"$f":"IF(B34=\"\",\"\",IF($J$10=\"sí\",$L$26+U34,0))","v":35},null,{"$f":"IF(B34=\"\",\"\",IF($K$11=\"Sí\",$J$11+AD34,0))","v":0},{"$f":"IF(B34=\"\",\"\",Q34+R34+S34+T34+V34)","v":1921.5631527777775},46906.21,0,{"$f":"IF(B34=\"\",\"\",(1+H34/100)^(1/12)-1)","v":1.5309470499731193E-2},1734.5131281757265]
[4,1,"2022-07-10","",4,4,360,20,30,1,{"$f":"IF(B35=\"\",\"\",SUM($J$32:J35))","v":5.0666666666666664},46906.21,1105.69,718.11,21.263152777777776,739.37315277777782,1845.063152777778,null,41.5,35,null,0,1921.563152777778,45800.52,0,1.5309470499731193E-2,1708.3590556109032]
[5,1,"2022-08-10","",5,5,360,20,31,1.0333333333333334,{"$f":"IF(B36=\"\",\"\",SUM($J$32:J36))","v":6.1},45800.52,1099.06,724.74,21.263152777777776,746.00315277777781,1845.0631527777778,null,41.5,35,null,0,1921.5631527777778,44701.46,0,1.5309470499731193E-2,1681.7474158709515]
[6,1,"2022-09-10","",6,6,{"$f":"IF(B37=\"\",\"\",$S$9)","v":360},20,31,1.0333333333333334,{"$f":"IF(B37=\"\",\"\",SUM($J$32:J37))","v":7.1333333333333329},44701.46,1116.4499999999998,707.35,21.263152777777776,728.61315277777783,1845.0631527777775,null,41.5,35,null,0,1921.5631527777775,43585.01,0,1.5309470499731193E-2,1655.5503139105858]
[7,1,"2022-10-10","",7,7,360,20,30,1,{"$f":"IF(B38=\"\",\"\",SUM($J$32:J38))","v":8.1333333333333329},43585.01,1156.54,667.26,21.263152777777776,688.5231527777778,1845.0631527777778,null,41.5,35,null,0,1921.5631527777778,42428.47,0,1.5309470499731193E-2,1630.5868919904105]
[8,1,"2022-11-10","",8,8,360,20,31,1.0333333333333334,{"$f":"IF(B39=\"\",\"\",SUM($J$32:J39))","v":9.1666666666666661},42428.47,1152.42,671.38,21.263152777777776,692.6431527777778,1845.063152777778,null,41.5,35,null,0,1921.563152777778,41276.050000000003,0,1.5309470499731193E-2,1605.1867334044168]
[9,1,"2022-12-10","",9,9,360,20,30,1,{"$f":"IF(B40=\"\",\"\",SUM($J$32:J40))","v":10.166666666666666},41276.050000000003,1191.8899999999999,631.91,21.263152777777776,653.17315277777777,1845.0631527777775,null,41.5,35,null,0,1921.5631527777775,40084.160000000003,0,1.5309470499731193E-2,1580.9827250152114]
[10,1,"2023-01-10",{"$f":"IF(B41=\"\",\"\",IF(OR(MONTH(C41)=$H$18,MONTH(C41)=$H$19),\"D\",\"\"))","v":""},10,10,360,20,31,1.0333333333333334,{"$f":"IF(B41=\"\",\"\",SUM($J$32:J41))","v":11.2},40084.160000000003,1189.52,634.28,21.263152777777776,655.54315277777778,1845.0631527777778,null,41.5,35,null,0,1921.5631527777778,38894.639999999999,0,1.5309470499731193E-2,1556.3552659485654]
[11,1,"2023-02-10","",11,11,360,20,31,1.0333333333333334,{"$f":"IF(B42=\"\",\"\",SUM($J$32:J42))","v":12.233333333333333},38894.639999999999,1208.3399999999999,615.46,21.263152777777776,636.72315277777784,1845.0631527777778,null,41.5,35,null,0,1921.5631527777778,37686.300000000003,0,1.5309470499731193E-2,1532.1114364627383]
[12,1,"2023-03-10","",12,12,360,20,28,0.93333333333333335,{"$f":"IF(B43=\"\",\"\",SUM($J$32:J43))","v":13.166666666666666},37686.300000000003,1285.58,538.22,21.263152777777776,559.48315277777783,1845.0631527777778,null,41.5,35,null,0,1921.5631527777778,36400.720000000001,0,1.5309470499731193E-2,1510.5385492154026]
[13,1,"2023-04-10","",13,13,360,20,31,1.0333333333333334,{"$f":"IF(B44=\"\",\"\",SUM($J$32:J44))","v":14.2},36400.720000000001,1247.8,576,21.263152777777776,597.2631527777778,1845.0631527777778,null,41.5,35,null,0,1921.5631527777778,35152.92,0,1.5309470499731193E-2,1487.0084209598676]
[14,1,"2023-05-10","",14,14,360,20,30,1,{"$f":"IF(B45=\"\",\"\",SUM($J$32:J45))","v":15.2},35152.92,1285.6300000000001,538.16999999999996,21.263152777777776,559.43315277777776,1845.063152777778,null,41.5,35,null,0,1921.563152777778,33867.29,0,1.5309470499731193E-2,1464.5863789963155]
[15,1,"2023-06-10","",15,15,360,20,31,1.0333333333333334,{"$f":"IF(B46=\"\",\"\",SUM($J$32:J46))","v":16.233333333333334},33867.29,1287.8899999999999,535.91,21.263152777777776,557.17315277777777,1845.0631527777775,null,41.5,35,null,0,1921.5631527777775,32579.4,0,1.5309470499731193E-2,1441.7720619721035]
[16,1,"2023-07-10","",16,16,360,20,30,1,{"$f":"IF(B47=\"\",\"\",SUM($J$32:J47))","v":17.233333333333334},32579.4,1325.03,498.77,21.263152777777776,520.03315277777779,1845.0631527777778,null,41.5,35,null,0,1921.5631527777778,31254.37,0,1.5309470499731193E-2,1420.0321220902918]
[17,1,"2023-08-10","",17,17,360,20,31,1.0333333333333334,{"$f":"IF(B48=\"\",\"\",SUM($J$32:J48))","v":18.266666666666669},31254.37,1329.24,494.56,21.263152777777776,515.82315277777775,1845.0631527777778,null,41.5,35,null,0,1921.5631527777778,29925.13,0,1.5309470499731193E-2,1397.9118405674403]
[18,1,"2023-09-10","",18,18,360,20,31,1.0333333333333334,{"$f":"IF(B49=\"\",\"\",SUM($J$32:J49))","v":19.300000000000004},29925.13,1350.27,473.53,21.263152777777776,494.79315277777778,1845.0631527777778,null,41.5,35,null,0,1921.5631527777778,28574.86,0,1.5309470499731193E-2,1376.1361335419108]
[19,1,"2023-10-10","",19,19,360,20,30,1,{"$f":"IF(B50=\"\",\"\",SUM($J$32:J50))","v":20.300000000000004},28574.86,1386.33,437.47,21.263152777777776,458.73315277777783,1845.0631527777778,null,41.5,35,null,0,1921.5631527777778,27188.53,0,1.5309470499731193E-2,1355.3858931943009]
[20,1,"2023-11-10","",20,20,360,20,31,1.0333333333333334,{"$f":"IF(B51=\"\",\"\",SUM($J$32:J51))","v":21.333333333333339},27188.53,1393.57,430.23,21.263152777777776,451.49315277777782,1845.0631527777778,null,41.5,35,null,0,1921.5631527777778,25794.959999999999,0,1.5309470499731193E-2,1334.2726260624092]
[21,1,"2023-12-10","",21,21,360,20,30,1,{"$f":"IF(B52=\"\",\"\",SUM($J$32:J52))","v":22.333333333333339},25794.959999999999,1428.8899999999999,394.91,21.263152777777776,416.17315277777777,1845.0631527777778,null,41.5,35,null,0,1921.5631527777778,24366.07,0,1.5309470499731193E-2,1314.1536298343456]
[22,1,"2024-01-10","",22,22,360,20,31,1.0333333333333334,{"$f":"IF(B53=\"\",\"\",SUM($J$32:J53))","v":23.366666666666674},24366.07,1438.24,385.56,21.263152777777776,406.82315277777775,1845.0631527777778,null,41.5,35,null,0,1921.5631527777778,22927.83,0,1.5309470499731193E-2,1293.6826504783135]
[23,1,"2024-02-10","",23,23,360,20,31,1.0333333333333334,{"$f":"IF(B54=\"\",\"\",SUM($J$32:J54))","v":24.400000000000009},22927.83,1460.99,362.81,21.263152777777776,384.07315277777775,1845.0631527777778,null,41.5,35,null,0,1921.5631527777778,21466.84,0,1.5309470499731193E-2,1273.530553927367]
[24,1,"2024-03-10","",24,24,360,20,29,0.96666666666666667,{"$f":"IF(B55=\"\",\"\",SUM($J$32:J55))","v":25.366666666666674},21466.84,1506.19,317.61,21.263152777777776,338.87315277777782,1845.063152777778,null,41.5,35,null,0,1921.563152777778,19960.650000000001,0,1.5309470499731193E-2,1254.9628780997268]
[25,1,"2024-04-10","",25,25,360,20,31,1.0333333333333334,{"$f":"IF(B56=\"\",\"\",SUM($J$32:J56))","v":26.400000000000009},19960.650000000001,1507.9499999999998,315.85000000000002,21.263152777777776,337.11315277777783,1845.0631527777775,null,41.5,35,null,0,1921.5631527777775,18452.7,0,1.5309470499731193E-2,1235.4139314720751]
[26,1,"2024-05-10","",26,26,360,20,30,1,{"$f":"IF(B57=\"\",\"\",SUM($J$32:J57))","v":27.400000000000009},18452.7,1541.3,282.5,21.263152777777776,303.7631527777778,1845.0631527777778,null,41.5,35,null,0,1921.5631527777778,16911.400000000001,0,1.5309470499731193E-2,1216.7855884019377]
[27,1,"2024-06-10","",27,27,360,20,31,1.0333333333333334,{"$f":"IF(B58=\"\",\"\",SUM($J$32:J58))","v":28.433333333333344},16911.400000000001,1556.1999999999998,267.60000000000002,21.263152777777776,288.86315277777783,1845.0631527777775,null,41.5,35,null,0,1921.5631527777775,15355.2,0,1.5309470499731193E-2,1197.8313412763309]
[28,1,"2024-07-10","",28,28,360,20,30,1,{"$f":"IF(B59=\"\",\"\",SUM($J$32:J59))","v":29.433333333333344},15355.2,1588.72,235.08,21.263152777777776,256.34315277777779,1845.0631527777778,null,41.5,35,null,0,1921.5631527777778,13766.48,0,1.5309470499731193E-2,1179.7696919804789]
[29,1,"2024-08-10","",29,29,360,20,31,1.0333333333333334,{"$f":"IF(B60=\"\",\"\",SUM($J$32:J60))","v":30.466666666666679},13766.48,1605.96,217.84,21.263152777777776,239.10315277777778,1845.0631527777778,null,41.5,35,null,0,1921.5631527777778,12160.52,0,1.5309470499731193E-2,1161.3920529730449]
[30,1,"2024-09-10","",30,30,360,20,31,1.0333333333333334,{"$f":"IF(B61=\"\",\"\",SUM($J$32:J61))","v":31.500000000000014},12160.52,1631.37,192.43,21.263152777777776,213.69315277777778,1845.0631527777778,null,41.5,35,null,0,1921.5631527777778,10529.15,0,1.5309470499731193E-2,1143.3006881577546]
[31,1,"2024-10-10","",31,31,360,20,30,1,{"$f":"IF(B62=\"\",\"\",SUM($J$32:J62))","v":32.500000000000014},10529.15,1662.6,161.19999999999999,21.263152777777776,182.46315277777776,1845.0631527777778,null,41.5,35,null,0,1921.5631527777778,8866.5499999999993,0,1.5309470499731193E-2,1126.0612861170564]
[32,1,"2024-11-10","",32,32,360,20,31,1.0333333333333334,{"$f":"IF(B63=\"\",\"\",SUM($J$32:J63))","v":33.533333333333346},8866.5499999999993,1683.5,140.30000000000001,21.263152777777776,161.56315277777779,1845.0631527777778,null,41.5,35,null,0,1921.5631527777778,7183.05,0,1.5309470499731193E-2,1108.5202796331837]
[33,1,"2024-12-10","",33,33,360,20,30,1,{"$f":"IF(B64=\"\",\"\",SUM($J$32:J64))","v":34.533333333333346},7183.05,1713.83,109.97,21.263152777777776,131.23315277777778,1845.0631527777778,null,41.5,35,null,0,1921.5631527777778,5469.22,0,1.5309470499731193E-2,1091.8053183209001]
[34,1,"2025-01-10","",34,34,360,20,31,1.0333333333333334,{"$f":"IF(B65=\"\",\"\",SUM($J$32:J65))","v":35.566666666666677},5469.22,1737.26,86.54,21.263152777777776,107.80315277777778,1845.0631527777778,null,41.5,35,null,0,1921.5631527777778,3731.96,0,1.5309470499731193E-2,1074.7979276895853]
[35,1,"2025-02-10","",35,35,360,20,31,1.0333333333333334,{"$f":"IF(B66=\"\",\"\",SUM($J$32:J66))","v":36.600000000000009},3731.96,1764.75,59.05,21.263152777777776,80.313152777777773,1845.0631527777778,null,41.5,35,null,0,1921.5631527777778,1967.21,0,1.5309470499731193E-2,1058.0554664657686]
[36,1,"2025-03-10","",36,36,360,20,28,0.93333333333333335,{"$f":"IF(B67=\"\",\"\",SUM($J$32:J67))","v":37.533333333333339},1967.21,1967.21,28.09,21.263152777777776,49.35315277777778,2016.5631527777778,null,41.5,35,null,0,2093.0631527777778,0,0,1.5309470499731193E-2,1140.1197937313884]
["","","","","","","","","","",{"$f":"IF(B68=\"\",\"\",SUM($J$32:J68))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B69=\"\",\"\",SUM($J$32:J69))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B70=\"\",\"\",SUM($J$32:J70))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B71=\"\",\"\",SUM($J$32:J71))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B72=\"\",\"\",SUM($J$32:J72))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B73=\"\",\"\",SUM($J$32:J73))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B74=\"\",\"\",SUM($J$32:J74))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B75=\"\",\"\",SUM($J$32:J75))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B76=\"\",\"\",SUM($J$32:J76))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B77=\"\",\"\",SUM($J$32:J77))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B78=\"\",\"\",SUM($J$32:J78))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B79=\"\",\"\",SUM($J$32:J79))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B80=\"\",\"\",SUM($J$32:J80))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B81=\"\",\"\",SUM($J$32:J81))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B82=\"\",\"\",SUM($J$32:J82))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B83=\"\",\"\",SUM($J$32:J83))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B84=\"\",\"\",SUM($J$32:J84))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B85=\"\",\"\",SUM($J$32:J85))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B86=\"\",\"\",SUM($J$32:J86))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B87=\"\",\"\",SUM($J$32:J87))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B88=\"\",\"\",SUM($J$32:J88))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B89=\"\",\"\",SUM($J$32:J89))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B90=\"\",\"\",SUM($J$32:J90))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","",{"$f":"IF(B91=\"\",\"\",IF(OR(MONTH(EDATE($S$6,F91))=$H$16,MONTH(EDATE($S$6,F91))=$H$17),IF(ABS($H$17-$H$16)=1,EDATE($S$6,F91+2),EDATE($S$6,F91+1)),EDATE($S$6,F91)))","v":""},"",{"$f":"IF(B91=\"\",\"\",IF(OR(MONTH(DATE(YEAR(C90) + 1/12,MONTH(C90)+1,DAY(C90)))=$H$16,MONTH(DATE(YEAR(C90) + 1/12,MONTH(C90)+1,DAY(C90)))=$H$17),IF(ABS($H$17-$H$16)=1,E90+1,E90 + 2),E90 + 1))","v":""},{"$f":"IF(B91=\"\",\"\",F90+1)","v":""},{"$f":"IF(B91=\"\",\"\",$S$9)","v":""},{"$f":"IF(B91=\"\",\"\",$H$8)","v":""},{"$f":"IF(B91=\"\",\"\",C91-C90)","v":""},{"$f":"IF(B91=\"\",\"\",(I91)/30)","v":""},{"$f":"IF(B91=\"\",\"\",SUM($J$32:J91))","v":""},{"$f":"IF(B91=\"\",\"\",X90)","v":""},"",{"$f":"IF(B91=\"\",\"\",IF($L$24+$S$28 + $X$26<ROUND(ROUND(L91*(((1+(H91/100))^(I91/G91))-1),4),2),$L$24+$S$28 + $X$26-0.01,IF(ROUND(ROUND(L91*(((1+(H91/100))^(I91/G91))-1),4),2)+ $X$26>$L$24,$L$24+ $X$26+-0.01,ROUND(ROUND(L91*(((1+(H91/100))^(I91/G91))-1),4),2)+$X$26)))","v":""},{"$f":"IF(B91=\"\",\"\",IF(ISERROR(MATCH(MONTH(C91),$H$18:$H$19,0))=FALSE,$L$23,0)  +$L$23)","v":""},{"$f":"IF(B91=\"\",\"\",N91+O91)","v":""},"",null,{"$f":"IF(B91=\"\",\"\",$L$25+AC91)","v":""},"",null,"","",{"$f":"IF(B91=\"\",\"\",ROUND(L91-M91,2))","v":""},{"$f":"IF(B91=\"\",\"\",IF(ROUND(ROUND(L91*(((1+(H91/100))^(I91/G91))-1),4),2) - $L$24<0,0,ROUND(ROUND(L91*(((1+(H91/100))^(I91/G91))-1),4),2) - $L$24))","v":""},{"$f":"IF(B91=\"\",\"\",(1+H91/100)^(1/12)-1)","v":""},{"$f":"IF(B91=\"\",\"\",Q91/((1+Z91)^K91))","v":""}]
[{"$f":"IF(A91>=$H$13,\"\",A91+1)","v":""},"",{"$f":"IF(B92=\"\",\"\",IF(OR(MONTH(EDATE($S$6,F92))=$H$16,MONTH(EDATE($S$6,F92))=$H$17),IF(ABS($H$17-$H$16)=1,EDATE($S$6,F92+2),EDATE($S$6,F92+1)),EDATE($S$6,F92)))","v":""},"",{"$f":"IF(B92=\"\",\"\",IF(OR(MONTH(DATE(YEAR(C91) + 1/12,MONTH(C91)+1,DAY(C91)))=$H$16,MONTH(DATE(YEAR(C91) + 1/12,MONTH(C91)+1,DAY(C91)))=$H$17),IF(ABS($H$17-$H$16)=1,E91+1,E91 + 2),E91 + 1))","v":""},{"$f":"IF(B92=\"\",\"\",F91+1)","v":""},{"$f":"IF(B92=\"\",\"\",$S$9)","v":""},{"$f":"IF(B92=\"\",\"\",$H$8)","v":""},{"$f":"IF(B92=\"\",\"\",C92-C91)","v":""},{"$f":"IF(B92=\"\",\"\",(I92)/30)","v":""},{"$f":"IF(B92=\"\",\"\",SUM($J$32:J92))","v":""},{"$f":"IF(B92=\"\",\"\",X91)","v":""},"",{"$f":"IF(B92=\"\",\"\",IF($L$24+$S$28 + $X$26<ROUND(ROUND(L92*(((1+(H92/100))^(I92/G92))-1),4),2),$L$24+$S$28 + $X$26-0.01,IF(ROUND(ROUND(L92*(((1+(H92/100))^(I92/G92))-1),4),2)+ $X$26>$L$24,$L$24+ $X$26+-0.01,ROUND(ROUND(L92*(((1+(H92/100))^(I92/G92))-1),4),2)+$X$26)))","v":""},{"$f":"IF(B92=\"\",\"\",IF(ISERROR(MATCH(MONTH(C92),$H$18:$H$19,0))=FALSE,$L$23,0)  +$L$23)","v":""},{"$f":"IF(B92=\"\",\"\",N92+O92)","v":""},"",null,{"$f":"IF(B92=\"\",\"\",$L$25+AC92)","v":""},"",null,"","",{"$f":"IF(B92=\"\",\"\",ROUND(L92-M92,2))","v":""},{"$f":"IF(B92=\"\",\"\",IF(ROUND(ROUND(L92*(((1+(H92/100))^(I92/G92))-1),4),2) - $L$24<0,0,ROUND(ROUND(L92*(((1+(H92/100))^(I92/G92))-1),4),2) - $L$24))","v":""},{"$f":"IF(B92=\"\",\"\",(1+H92/100)^(1/12)-1)","v":""},{"$f":"IF(B92=\"\",\"\",Q92/((1+Z92)^K92))","v":""}]
["","","","","","","","","","",{"$f":"IF(B93=\"\",\"\",SUM($J$32:J93))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B94=\"\",\"\",SUM($J$32:J94))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B95=\"\",\"\",SUM($J$32:J95))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","",{"$f":"IF(B96=\"\",\"\",IF(OR(MONTH(C96)=$H$18,MONTH(C96)=$H$19),\"D\",\"\"))","v":""},"","","","","","",{"$f":"IF(B96=\"\",\"\",SUM($J$32:J96))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["",{"$f":"IF(A97=\"\",\"\",IF(A97<=$H$22,0,1))","v":""},"","","","","","","","",{"$f":"IF(B97=\"\",\"\",SUM($J$32:J97))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B98=\"\",\"\",SUM($J$32:J98))","v":""},"",{"$f":"IF(A98=$H$13,X97,IF(B98=\"\",\"\",IF((IF(ISERROR(MATCH(MONTH(C98),$H$18:$H$19,0))=FALSE,$L$24 + $S$28,0) + $L$24+$S$28+$X$26)-IF(AND(D98=\"D\",Z98=0),$X$26*2,$X$26)-N98<0,0.01,IF(ISERROR(MATCH(MONTH(C98),$H$18:$H$19,0))=FALSE,$L$24 + $S$28,0)+ ($L$24+$S$28-IF(AND(D98=\"D\",Z98=0),$X$26*2,$X$26))-N98)-AC98))","v":""},"","","",{"$f":"IF(B98=\"\",\"\",M98+N98 + O98+IF(A98=$H$13,X98,0))","v":""},null,"",{"$f":"IF(B98=\"\",\"\",IF($J$10=\"sí\",$L$26+U98,0))","v":""},null,{"$f":"IF(B98=\"\",\"\",IF($K$11=\"Sí\",$J$11+AD98,0))","v":""},{"$f":"IF(B98=\"\",\"\",Q98+R98+S98+T98+V98)","v":""},"","","",""]
["","","","","","","","","","",{"$f":"IF(B99=\"\",\"\",SUM($J$32:J99))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B100=\"\",\"\",SUM($J$32:J100))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B101=\"\",\"\",SUM($J$32:J101))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B102=\"\",\"\",SUM($J$32:J102))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B103=\"\",\"\",SUM($J$32:J103))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B104=\"\",\"\",SUM($J$32:J104))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B105=\"\",\"\",SUM($J$32:J105))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B106=\"\",\"\",SUM($J$32:J106))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B107=\"\",\"\",SUM($J$32:J107))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B108=\"\",\"\",SUM($J$32:J108))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B109=\"\",\"\",SUM($J$32:J109))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B110=\"\",\"\",SUM($J$32:J110))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B111=\"\",\"\",SUM($J$32:J111))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B112=\"\",\"\",SUM($J$32:J112))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B113=\"\",\"\",SUM($J$32:J113))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B114=\"\",\"\",SUM($J$32:J114))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B115=\"\",\"\",SUM($J$32:J115))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B116=\"\",\"\",SUM($J$32:J116))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B117=\"\",\"\",SUM($J$32:J117))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B118=\"\",\"\",SUM($J$32:J118))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B119=\"\",\"\",SUM($J$32:J119))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B120=\"\",\"\",SUM($J$32:J120))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B121=\"\",\"\",SUM($J$32:J121))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B122=\"\",\"\",SUM($J$32:J122))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B123=\"\",\"\",SUM($J$32:J123))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B124=\"\",\"\",SUM($J$32:J124))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B125=\"\",\"\",SUM($J$32:J125))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B126=\"\",\"\",SUM($J$32:J126))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B127=\"\",\"\",SUM($J$32:J127))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B128=\"\",\"\",SUM($J$32:J128))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B129=\"\",\"\",SUM($J$32:J129))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B130=\"\",\"\",SUM($J$32:J130))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B131=\"\",\"\",SUM($J$32:J131))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B132=\"\",\"\",SUM($J$32:J132))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B133=\"\",\"\",SUM($J$32:J133))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B134=\"\",\"\",SUM($J$32:J134))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B135=\"\",\"\",SUM($J$32:J135))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B136=\"\",\"\",SUM($J$32:J136))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B137=\"\",\"\",SUM($J$32:J137))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B138=\"\",\"\",SUM($J$32:J138))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B139=\"\",\"\",SUM($J$32:J139))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B140=\"\",\"\",SUM($J$32:J140))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B141=\"\",\"\",SUM($J$32:J141))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B142=\"\",\"\",SUM($J$32:J142))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B143=\"\",\"\",SUM($J$32:J143))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B144=\"\",\"\",SUM($J$32:J144))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B145=\"\",\"\",SUM($J$32:J145))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B146=\"\",\"\",SUM($J$32:J146))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B147=\"\",\"\",SUM($J$32:J147))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B148=\"\",\"\",SUM($J$32:J148))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B149=\"\",\"\",SUM($J$32:J149))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B150=\"\",\"\",SUM($J$32:J150))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B151=\"\",\"\",SUM($J$32:J151))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B152=\"\",\"\",SUM($J$32:J152))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B153=\"\",\"\",SUM($J$32:J153))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B154=\"\",\"\",SUM($J$32:J154))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B155=\"\",\"\",SUM($J$32:J155))","v":""},"","","","","","",null,"","",null,"","","","","",""]
[{"$f":"IF(A155>=$H$13,\"\",A155+1)","v":""},"",{"$f":"IF(B156=\"\",\"\",IF(OR(MONTH(EDATE($S$6,F156))=$H$16,MONTH(EDATE($S$6,F156))=$H$17),IF(ABS($H$17-$H$16)=1,EDATE($S$6,F156+2),EDATE($S$6,F156+1)),EDATE($S$6,F156)))","v":""},"",{"$f":"IF(B156=\"\",\"\",IF(OR(MONTH(DATE(YEAR(C155) + 1/12,MONTH(C155)+1,DAY(C155)))=$H$16,MONTH(DATE(YEAR(C155) + 1/12,MONTH(C155)+1,DAY(C155)))=$H$17),IF(ABS($H$17-$H$16)=1,E155+1,E155 + 2),E155 + 1))","v":""},{"$f":"IF(B156=\"\",\"\",F155+1)","v":""},{"$f":"IF(B156=\"\",\"\",$S$9)","v":""},{"$f":"IF(B156=\"\",\"\",$H$8)","v":""},{"$f":"IF(B156=\"\",\"\",C156-C155)","v":""},{"$f":"IF(B156=\"\",\"\",(I156)/30)","v":""},{"$f":"IF(B156=\"\",\"\",SUM($J$32:J156))","v":""},{"$f":"IF(B156=\"\",\"\",X155)","v":""},"",{"$f":"IF(B156=\"\",\"\",IF($L$24+$S$28 + $X$26<ROUND(ROUND(L156*(((1+(H156/100))^(I156/G156))-1),4),2),$L$24+$S$28 + $X$26-0.01,IF(ROUND(ROUND(L156*(((1+(H156/100))^(I156/G156))-1),4),2)+ $X$26>$L$24,$L$24+ $X$26+-0.01,ROUND(ROUND(L156*(((1+(H156/100))^(I156/G156))-1),4),2)+$X$26)))","v":""},{"$f":"IF(B156=\"\",\"\",IF(ISERROR(MATCH(MONTH(C156),$H$18:$H$19,0))=FALSE,$L$23,0)  +$L$23)","v":""},{"$f":"IF(B156=\"\",\"\",N156+O156)","v":""},"",null,{"$f":"IF(B156=\"\",\"\",$L$25+AC156)","v":""},"",null,"","",{"$f":"IF(B156=\"\",\"\",ROUND(L156-M156,2))","v":""},{"$f":"IF(B156=\"\",\"\",IF(ROUND(ROUND(L156*(((1+(H156/100))^(I156/G156))-1),4),2) - $L$24<0,0,ROUND(ROUND(L156*(((1+(H156/100))^(I156/G156))-1),4),2) - $L$24))","v":""},{"$f":"IF(B156=\"\",\"\",(1+H156/100)^(1/12)-1)","v":""},{"$f":"IF(B156=\"\",\"\",Q156/((1+Z156)^K156))","v":""}]
["","","","","","","","","","",{"$f":"IF(B157=\"\",\"\",SUM($J$32:J157))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B158=\"\",\"\",SUM($J$32:J158))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B159=\"\",\"\",SUM($J$32:J159))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","",{"$f":"IF(B160=\"\",\"\",IF(OR(MONTH(C160)=$H$18,MONTH(C160)=$H$19),\"D\",\"\"))","v":""},"","","","","","",{"$f":"IF(B160=\"\",\"\",SUM($J$32:J160))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["",{"$f":"IF(A161=\"\",\"\",IF(A161<=$H$22,0,1))","v":""},"","","","","","","","",{"$f":"IF(B161=\"\",\"\",SUM($J$32:J161))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B162=\"\",\"\",SUM($J$32:J162))","v":""},"",{"$f":"IF(A162=$H$13,X161,IF(B162=\"\",\"\",IF((IF(ISERROR(MATCH(MONTH(C162),$H$18:$H$19,0))=FALSE,$L$24 + $S$28,0) + $L$24+$S$28+$X$26)-IF(AND(D162=\"D\",Z162=0),$X$26*2,$X$26)-N162<0,0.01,IF(ISERROR(MATCH(MONTH(C162),$H$18:$H$19,0))=FALSE,$L$24 + $S$28,0)+ ($L$24+$S$28-IF(AND(D162=\"D\",Z162=0),$X$26*2,$X$26))-N162)-AC162))","v":""},"","","",{"$f":"IF(B162=\"\",\"\",M162+N162 + O162+IF(A162=$H$13,X162,0))","v":""},null,"",{"$f":"IF(B162=\"\",\"\",IF($J$10=\"sí\",$L$26+U162,0))","v":""},null,{"$f":"IF(B162=\"\",\"\",IF($K$11=\"Sí\",$J$11+AD162,0))","v":""},{"$f":"IF(B162=\"\",\"\",Q162+R162+S162+T162+V162)","v":""},"","","",""]
["","","","","","","","","","",{"$f":"IF(B163=\"\",\"\",SUM($J$32:J163))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B164=\"\",\"\",SUM($J$32:J164))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B165=\"\",\"\",SUM($J$32:J165))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B166=\"\",\"\",SUM($J$32:J166))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B167=\"\",\"\",SUM($J$32:J167))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B168=\"\",\"\",SUM($J$32:J168))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B169=\"\",\"\",SUM($J$32:J169))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B170=\"\",\"\",SUM($J$32:J170))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B171=\"\",\"\",SUM($J$32:J171))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B172=\"\",\"\",SUM($J$32:J172))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B173=\"\",\"\",SUM($J$32:J173))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B174=\"\",\"\",SUM($J$32:J174))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B175=\"\",\"\",SUM($J$32:J175))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B176=\"\",\"\",SUM($J$32:J176))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B177=\"\",\"\",SUM($J$32:J177))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B178=\"\",\"\",SUM($J$32:J178))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B179=\"\",\"\",SUM($J$32:J179))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B180=\"\",\"\",SUM($J$32:J180))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B181=\"\",\"\",SUM($J$32:J181))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B182=\"\",\"\",SUM($J$32:J182))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B183=\"\",\"\",SUM($J$32:J183))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B184=\"\",\"\",SUM($J$32:J184))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B185=\"\",\"\",SUM($J$32:J185))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B186=\"\",\"\",SUM($J$32:J186))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B187=\"\",\"\",SUM($J$32:J187))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B188=\"\",\"\",SUM($J$32:J188))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B189=\"\",\"\",SUM($J$32:J189))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B190=\"\",\"\",SUM($J$32:J190))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B191=\"\",\"\",SUM($J$32:J191))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B192=\"\",\"\",SUM($J$32:J192))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B193=\"\",\"\",SUM($J$32:J193))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B194=\"\",\"\",SUM($J$32:J194))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B195=\"\",\"\",SUM($J$32:J195))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B196=\"\",\"\",SUM($J$32:J196))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B197=\"\",\"\",SUM($J$32:J197))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B198=\"\",\"\",SUM($J$32:J198))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B199=\"\",\"\",SUM($J$32:J199))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B200=\"\",\"\",SUM($J$32:J200))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B201=\"\",\"\",SUM($J$32:J201))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B202=\"\",\"\",SUM($J$32:J202))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B203=\"\",\"\",SUM($J$32:J203))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B204=\"\",\"\",SUM($J$32:J204))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B205=\"\",\"\",SUM($J$32:J205))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B206=\"\",\"\",SUM($J$32:J206))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B207=\"\",\"\",SUM($J$32:J207))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B208=\"\",\"\",SUM($J$32:J208))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B209=\"\",\"\",SUM($J$32:J209))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B210=\"\",\"\",SUM($J$32:J210))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B211=\"\",\"\",SUM($J$32:J211))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B212=\"\",\"\",SUM($J$32:J212))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B213=\"\",\"\",SUM($J$32:J213))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B214=\"\",\"\",SUM($J$32:J214))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B215=\"\",\"\",SUM($J$32:J215))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B216=\"\",\"\",SUM($J$32:J216))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B217=\"\",\"\",SUM($J$32:J217))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B218=\"\",\"\",SUM($J$32:J218))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B219=\"\",\"\",SUM($J$32:J219))","v":""},"","","","","","",null,"","",null,"","","","","",""]
[{"$f":"IF(A219>=$H$13,\"\",A219+1)","v":""},"",{"$f":"IF(B220=\"\",\"\",IF(OR(MONTH(EDATE($S$6,F220))=$H$16,MONTH(EDATE($S$6,F220))=$H$17),IF(ABS($H$17-$H$16)=1,EDATE($S$6,F220+2),EDATE($S$6,F220+1)),EDATE($S$6,F220)))","v":""},"",{"$f":"IF(B220=\"\",\"\",IF(OR(MONTH(DATE(YEAR(C219) + 1/12,MONTH(C219)+1,DAY(C219)))=$H$16,MONTH(DATE(YEAR(C219) + 1/12,MONTH(C219)+1,DAY(C219)))=$H$17),IF(ABS($H$17-$H$16)=1,E219+1,E219 + 2),E219 + 1))","v":""},{"$f":"IF(B220=\"\",\"\",F219+1)","v":""},{"$f":"IF(B220=\"\",\"\",$S$9)","v":""},{"$f":"IF(B220=\"\",\"\",$H$8)","v":""},{"$f":"IF(B220=\"\",\"\",C220-C219)","v":""},{"$f":"IF(B220=\"\",\"\",(I220)/30)","v":""},{"$f":"IF(B220=\"\",\"\",SUM($J$32:J220))","v":""},{"$f":"IF(B220=\"\",\"\",X219)","v":""},"",{"$f":"IF(B220=\"\",\"\",IF($L$24+$S$28 + $X$26<ROUND(ROUND(L220*(((1+(H220/100))^(I220/G220))-1),4),2),$L$24+$S$28 + $X$26-0.01,IF(ROUND(ROUND(L220*(((1+(H220/100))^(I220/G220))-1),4),2)+ $X$26>$L$24,$L$24+ $X$26+-0.01,ROUND(ROUND(L220*(((1+(H220/100))^(I220/G220))-1),4),2)+$X$26)))","v":""},{"$f":"IF(B220=\"\",\"\",IF(ISERROR(MATCH(MONTH(C220),$H$18:$H$19,0))=FALSE,$L$23,0)  +$L$23)","v":""},{"$f":"IF(B220=\"\",\"\",N220+O220)","v":""},"",null,{"$f":"IF(B220=\"\",\"\",$L$25+AC220)","v":""},"",null,"","",{"$f":"IF(B220=\"\",\"\",ROUND(L220-M220,2))","v":""},{"$f":"IF(B220=\"\",\"\",IF(ROUND(ROUND(L220*(((1+(H220/100))^(I220/G220))-1),4),2) - $L$24<0,0,ROUND(ROUND(L220*(((1+(H220/100))^(I220/G220))-1),4),2) - $L$24))","v":""},{"$f":"IF(B220=\"\",\"\",(1+H220/100)^(1/12)-1)","v":""},{"$f":"IF(B220=\"\",\"\",Q220/((1+Z220)^K220))","v":""}]
["","","","","","","","","","",{"$f":"IF(B221=\"\",\"\",SUM($J$32:J221))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B222=\"\",\"\",SUM($J$32:J222))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B223=\"\",\"\",SUM($J$32:J223))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","",{"$f":"IF(B224=\"\",\"\",IF(OR(MONTH(C224)=$H$18,MONTH(C224)=$H$19),\"D\",\"\"))","v":""},"","","","","","",{"$f":"IF(B224=\"\",\"\",SUM($J$32:J224))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["",{"$f":"IF(A225=\"\",\"\",IF(A225<=$H$22,0,1))","v":""},"","","","","","","","",{"$f":"IF(B225=\"\",\"\",SUM($J$32:J225))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B226=\"\",\"\",SUM($J$32:J226))","v":""},"",{"$f":"IF(A226=$H$13,X225,IF(B226=\"\",\"\",IF((IF(ISERROR(MATCH(MONTH(C226),$H$18:$H$19,0))=FALSE,$L$24 + $S$28,0) + $L$24+$S$28+$X$26)-IF(AND(D226=\"D\",Z226=0),$X$26*2,$X$26)-N226<0,0.01,IF(ISERROR(MATCH(MONTH(C226),$H$18:$H$19,0))=FALSE,$L$24 + $S$28,0)+ ($L$24+$S$28-IF(AND(D226=\"D\",Z226=0),$X$26*2,$X$26))-N226)-AC226))","v":""},"","","",{"$f":"IF(B226=\"\",\"\",M226+N226 + O226+IF(A226=$H$13,X226,0))","v":""},null,"",{"$f":"IF(B226=\"\",\"\",IF($J$10=\"sí\",$L$26+U226,0))","v":""},null,{"$f":"IF(B226=\"\",\"\",IF($K$11=\"Sí\",$J$11+AD226,0))","v":""},{"$f":"IF(B226=\"\",\"\",Q226+R226+S226+T226+V226)","v":""},"","","",""]
["","","","","","","","","","",{"$f":"IF(B227=\"\",\"\",SUM($J$32:J227))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B228=\"\",\"\",SUM($J$32:J228))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B229=\"\",\"\",SUM($J$32:J229))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B230=\"\",\"\",SUM($J$32:J230))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B231=\"\",\"\",SUM($J$32:J231))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B232=\"\",\"\",SUM($J$32:J232))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B233=\"\",\"\",SUM($J$32:J233))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B234=\"\",\"\",SUM($J$32:J234))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B235=\"\",\"\",SUM($J$32:J235))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B236=\"\",\"\",SUM($J$32:J236))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B237=\"\",\"\",SUM($J$32:J237))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B238=\"\",\"\",SUM($J$32:J238))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B239=\"\",\"\",SUM($J$32:J239))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B240=\"\",\"\",SUM($J$32:J240))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B241=\"\",\"\",SUM($J$32:J241))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B242=\"\",\"\",SUM($J$32:J242))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B243=\"\",\"\",SUM($J$32:J243))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B244=\"\",\"\",SUM($J$32:J244))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B245=\"\",\"\",SUM($J$32:J245))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B246=\"\",\"\",SUM($J$32:J246))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B247=\"\",\"\",SUM($J$32:J247))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B248=\"\",\"\",SUM($J$32:J248))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B249=\"\",\"\",SUM($J$32:J249))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B250=\"\",\"\",SUM($J$32:J250))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B251=\"\",\"\",SUM($J$32:J251))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B252=\"\",\"\",SUM($J$32:J252))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B253=\"\",\"\",SUM($J$32:J253))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B254=\"\",\"\",SUM($J$32:J254))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B255=\"\",\"\",SUM($J$32:J255))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B256=\"\",\"\",SUM($J$32:J256))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B257=\"\",\"\",SUM($J$32:J257))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B258=\"\",\"\",SUM($J$32:J258))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B259=\"\",\"\",SUM($J$32:J259))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B260=\"\",\"\",SUM($J$32:J260))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B261=\"\",\"\",SUM($J$32:J261))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B262=\"\",\"\",SUM($J$32:J262))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B263=\"\",\"\",SUM($J$32:J263))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B264=\"\",\"\",SUM($J$32:J264))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B265=\"\",\"\",SUM($J$32:J265))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B266=\"\",\"\",SUM($J$32:J266))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B267=\"\",\"\",SUM($J$32:J267))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B268=\"\",\"\",SUM($J$32:J268))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B269=\"\",\"\",SUM($J$32:J269))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B270=\"\",\"\",SUM($J$32:J270))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B271=\"\",\"\",SUM($J$32:J271))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B272=\"\",\"\",SUM($J$32:J272))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B273=\"\",\"\",SUM($J$32:J273))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B274=\"\",\"\",SUM($J$32:J274))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B275=\"\",\"\",SUM($J$32:J275))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B276=\"\",\"\",SUM($J$32:J276))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B277=\"\",\"\",SUM($J$32:J277))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B278=\"\",\"\",SUM($J$32:J278))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B279=\"\",\"\",SUM($J$32:J279))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B280=\"\",\"\",SUM($J$32:J280))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B281=\"\",\"\",SUM($J$32:J281))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B282=\"\",\"\",SUM($J$32:J282))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B283=\"\",\"\",SUM($J$32:J283))","v":""},"","","","","","",null,"","",null,"","","","","",""]
[{"$f":"IF(A283>=$H$13,\"\",A283+1)","v":""},"",{"$f":"IF(B284=\"\",\"\",IF(OR(MONTH(EDATE($S$6,F284))=$H$16,MONTH(EDATE($S$6,F284))=$H$17),IF(ABS($H$17-$H$16)=1,EDATE($S$6,F284+2),EDATE($S$6,F284+1)),EDATE($S$6,F284)))","v":""},"",{"$f":"IF(B284=\"\",\"\",IF(OR(MONTH(DATE(YEAR(C283) + 1/12,MONTH(C283)+1,DAY(C283)))=$H$16,MONTH(DATE(YEAR(C283) + 1/12,MONTH(C283)+1,DAY(C283)))=$H$17),IF(ABS($H$17-$H$16)=1,E283+1,E283 + 2),E283 + 1))","v":""},{"$f":"IF(B284=\"\",\"\",F283+1)","v":""},{"$f":"IF(B284=\"\",\"\",$S$9)","v":""},{"$f":"IF(B284=\"\",\"\",$H$8)","v":""},{"$f":"IF(B284=\"\",\"\",C284-C283)","v":""},{"$f":"IF(B284=\"\",\"\",(I284)/30)","v":""},{"$f":"IF(B284=\"\",\"\",SUM($J$32:J284))","v":""},{"$f":"IF(B284=\"\",\"\",X283)","v":""},"",{"$f":"IF(B284=\"\",\"\",IF($L$24+$S$28 + $X$26<ROUND(ROUND(L284*(((1+(H284/100))^(I284/G284))-1),4),2),$L$24+$S$28 + $X$26-0.01,IF(ROUND(ROUND(L284*(((1+(H284/100))^(I284/G284))-1),4),2)+ $X$26>$L$24,$L$24+ $X$26+-0.01,ROUND(ROUND(L284*(((1+(H284/100))^(I284/G284))-1),4),2)+$X$26)))","v":""},{"$f":"IF(B284=\"\",\"\",IF(ISERROR(MATCH(MONTH(C284),$H$18:$H$19,0))=FALSE,$L$23,0)  +$L$23)","v":""},{"$f":"IF(B284=\"\",\"\",N284+O284)","v":""},"",null,{"$f":"IF(B284=\"\",\"\",$L$25+AC284)","v":""},"",null,"","",{"$f":"IF(B284=\"\",\"\",ROUND(L284-M284,2))","v":""},{"$f":"IF(B284=\"\",\"\",IF(ROUND(ROUND(L284*(((1+(H284/100))^(I284/G284))-1),4),2) - $L$24<0,0,ROUND(ROUND(L284*(((1+(H284/100))^(I284/G284))-1),4),2) - $L$24))","v":""},{"$f":"IF(B284=\"\",\"\",(1+H284/100)^(1/12)-1)","v":""},{"$f":"IF(B284=\"\",\"\",Q284/((1+Z284)^K284))","v":""}]
["","","","","","","","","","",{"$f":"IF(B285=\"\",\"\",SUM($J$32:J285))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B286=\"\",\"\",SUM($J$32:J286))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B287=\"\",\"\",SUM($J$32:J287))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","",{"$f":"IF(B288=\"\",\"\",IF(OR(MONTH(C288)=$H$18,MONTH(C288)=$H$19),\"D\",\"\"))","v":""},"","","","","","",{"$f":"IF(B288=\"\",\"\",SUM($J$32:J288))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["",{"$f":"IF(A289=\"\",\"\",IF(A289<=$H$22,0,1))","v":""},"","","","","","","","",{"$f":"IF(B289=\"\",\"\",SUM($J$32:J289))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B290=\"\",\"\",SUM($J$32:J290))","v":""},"",{"$f":"IF(A290=$H$13,X289,IF(B290=\"\",\"\",IF((IF(ISERROR(MATCH(MONTH(C290),$H$18:$H$19,0))=FALSE,$L$24 + $S$28,0) + $L$24+$S$28+$X$26)-IF(AND(D290=\"D\",Z290=0),$X$26*2,$X$26)-N290<0,0.01,IF(ISERROR(MATCH(MONTH(C290),$H$18:$H$19,0))=FALSE,$L$24 + $S$28,0)+ ($L$24+$S$28-IF(AND(D290=\"D\",Z290=0),$X$26*2,$X$26))-N290)-AC290))","v":""},"","","",{"$f":"IF(B290=\"\",\"\",M290+N290 + O290+IF(A290=$H$13,X290,0))","v":""},null,"",{"$f":"IF(B290=\"\",\"\",IF($J$10=\"sí\",$L$26+U290,0))","v":""},null,{"$f":"IF(B290=\"\",\"\",IF($K$11=\"Sí\",$J$11+AD290,0))","v":""},{"$f":"IF(B290=\"\",\"\",Q290+R290+S290+T290+V290)","v":""},"","","",""]
["","","","","","","","","","",{"$f":"IF(B291=\"\",\"\",SUM($J$32:J291))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B292=\"\",\"\",SUM($J$32:J292))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B293=\"\",\"\",SUM($J$32:J293))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B294=\"\",\"\",SUM($J$32:J294))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B295=\"\",\"\",SUM($J$32:J295))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B296=\"\",\"\",SUM($J$32:J296))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B297=\"\",\"\",SUM($J$32:J297))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B298=\"\",\"\",SUM($J$32:J298))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B299=\"\",\"\",SUM($J$32:J299))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B300=\"\",\"\",SUM($J$32:J300))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B301=\"\",\"\",SUM($J$32:J301))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B302=\"\",\"\",SUM($J$32:J302))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B303=\"\",\"\",SUM($J$32:J303))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B304=\"\",\"\",SUM($J$32:J304))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B305=\"\",\"\",SUM($J$32:J305))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B306=\"\",\"\",SUM($J$32:J306))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B307=\"\",\"\",SUM($J$32:J307))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B308=\"\",\"\",SUM($J$32:J308))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B309=\"\",\"\",SUM($J$32:J309))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B310=\"\",\"\",SUM($J$32:J310))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B311=\"\",\"\",SUM($J$32:J311))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B312=\"\",\"\",SUM($J$32:J312))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B313=\"\",\"\",SUM($J$32:J313))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B314=\"\",\"\",SUM($J$32:J314))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B315=\"\",\"\",SUM($J$32:J315))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B316=\"\",\"\",SUM($J$32:J316))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B317=\"\",\"\",SUM($J$32:J317))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B318=\"\",\"\",SUM($J$32:J318))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B319=\"\",\"\",SUM($J$32:J319))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B320=\"\",\"\",SUM($J$32:J320))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B321=\"\",\"\",SUM($J$32:J321))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B322=\"\",\"\",SUM($J$32:J322))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B323=\"\",\"\",SUM($J$32:J323))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B324=\"\",\"\",SUM($J$32:J324))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B325=\"\",\"\",SUM($J$32:J325))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B326=\"\",\"\",SUM($J$32:J326))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B327=\"\",\"\",SUM($J$32:J327))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B328=\"\",\"\",SUM($J$32:J328))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B329=\"\",\"\",SUM($J$32:J329))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B330=\"\",\"\",SUM($J$32:J330))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B331=\"\",\"\",SUM($J$32:J331))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B332=\"\",\"\",SUM($J$32:J332))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B333=\"\",\"\",SUM($J$32:J333))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B334=\"\",\"\",SUM($J$32:J334))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B335=\"\",\"\",SUM($J$32:J335))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B336=\"\",\"\",SUM($J$32:J336))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B337=\"\",\"\",SUM($J$32:J337))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B338=\"\",\"\",SUM($J$32:J338))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B339=\"\",\"\",SUM($J$32:J339))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B340=\"\",\"\",SUM($J$32:J340))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B341=\"\",\"\",SUM($J$32:J341))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B342=\"\",\"\",SUM($J$32:J342))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B343=\"\",\"\",SUM($J$32:J343))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B344=\"\",\"\",SUM($J$32:J344))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B345=\"\",\"\",SUM($J$32:J345))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B346=\"\",\"\",SUM($J$32:J346))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B347=\"\",\"\",SUM($J$32:J347))","v":""},"","","","","","",null,"","",null,"","","","","",""]
[{"$f":"IF(A347>=$H$13,\"\",A347+1)","v":""},"",{"$f":"IF(B348=\"\",\"\",IF(OR(MONTH(EDATE($S$6,F348))=$H$16,MONTH(EDATE($S$6,F348))=$H$17),IF(ABS($H$17-$H$16)=1,EDATE($S$6,F348+2),EDATE($S$6,F348+1)),EDATE($S$6,F348)))","v":""},"",{"$f":"IF(B348=\"\",\"\",IF(OR(MONTH(DATE(YEAR(C347) + 1/12,MONTH(C347)+1,DAY(C347)))=$H$16,MONTH(DATE(YEAR(C347) + 1/12,MONTH(C347)+1,DAY(C347)))=$H$17),IF(ABS($H$17-$H$16)=1,E347+1,E347 + 2),E347 + 1))","v":""},{"$f":"IF(B348=\"\",\"\",F347+1)","v":""},{"$f":"IF(B348=\"\",\"\",$S$9)","v":""},{"$f":"IF(B348=\"\",\"\",$H$8)","v":""},{"$f":"IF(B348=\"\",\"\",C348-C347)","v":""},{"$f":"IF(B348=\"\",\"\",(I348)/30)","v":""},{"$f":"IF(B348=\"\",\"\",SUM($J$32:J348))","v":""},{"$f":"IF(B348=\"\",\"\",X347)","v":""},"",{"$f":"IF(B348=\"\",\"\",IF($L$24+$S$28 + $X$26<ROUND(ROUND(L348*(((1+(H348/100))^(I348/G348))-1),4),2),$L$24+$S$28 + $X$26-0.01,IF(ROUND(ROUND(L348*(((1+(H348/100))^(I348/G348))-1),4),2)+ $X$26>$L$24,$L$24+ $X$26+-0.01,ROUND(ROUND(L348*(((1+(H348/100))^(I348/G348))-1),4),2)+$X$26)))","v":""},{"$f":"IF(B348=\"\",\"\",IF(ISERROR(MATCH(MONTH(C348),$H$18:$H$19,0))=FALSE,$L$23,0)  +$L$23)","v":""},{"$f":"IF(B348=\"\",\"\",N348+O348)","v":""},"",null,{"$f":"IF(B348=\"\",\"\",$L$25+AC348)","v":""},"",null,"","",{"$f":"IF(B348=\"\",\"\",ROUND(L348-M348,2))","v":""},{"$f":"IF(B348=\"\",\"\",IF(ROUND(ROUND(L348*(((1+(H348/100))^(I348/G348))-1),4),2) - $L$24<0,0,ROUND(ROUND(L348*(((1+(H348/100))^(I348/G348))-1),4),2) - $L$24))","v":""},{"$f":"IF(B348=\"\",\"\",(1+H348/100)^(1/12)-1)","v":""},{"$f":"IF(B348=\"\",\"\",Q348/((1+Z348)^K348))","v":""}]
["","","","","","","","","","",{"$f":"IF(B349=\"\",\"\",SUM($J$32:J349))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B350=\"\",\"\",SUM($J$32:J350))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B351=\"\",\"\",SUM($J$32:J351))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","",{"$f":"IF(B352=\"\",\"\",IF(OR(MONTH(C352)=$H$18,MONTH(C352)=$H$19),\"D\",\"\"))","v":""},"","","","","","",{"$f":"IF(B352=\"\",\"\",SUM($J$32:J352))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["",{"$f":"IF(A353=\"\",\"\",IF(A353<=$H$22,0,1))","v":""},"","","","","","","","",{"$f":"IF(B353=\"\",\"\",SUM($J$32:J353))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B354=\"\",\"\",SUM($J$32:J354))","v":""},"",{"$f":"IF(A354=$H$13,X353,IF(B354=\"\",\"\",IF((IF(ISERROR(MATCH(MONTH(C354),$H$18:$H$19,0))=FALSE,$L$24 + $S$28,0) + $L$24+$S$28+$X$26)-IF(AND(D354=\"D\",Z354=0),$X$26*2,$X$26)-N354<0,0.01,IF(ISERROR(MATCH(MONTH(C354),$H$18:$H$19,0))=FALSE,$L$24 + $S$28,0)+ ($L$24+$S$28-IF(AND(D354=\"D\",Z354=0),$X$26*2,$X$26))-N354)-AC354))","v":""},"","","",{"$f":"IF(B354=\"\",\"\",M354+N354 + O354+IF(A354=$H$13,X354,0))","v":""},null,"",{"$f":"IF(B354=\"\",\"\",IF($J$10=\"sí\",$L$26+U354,0))","v":""},null,{"$f":"IF(B354=\"\",\"\",IF($K$11=\"Sí\",$J$11+AD354,0))","v":""},{"$f":"IF(B354=\"\",\"\",Q354+R354+S354+T354+V354)","v":""},"","","",""]
["","","","","","","","","","",{"$f":"IF(B355=\"\",\"\",SUM($J$32:J355))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B356=\"\",\"\",SUM($J$32:J356))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B357=\"\",\"\",SUM($J$32:J357))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B358=\"\",\"\",SUM($J$32:J358))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B359=\"\",\"\",SUM($J$32:J359))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B360=\"\",\"\",SUM($J$32:J360))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B361=\"\",\"\",SUM($J$32:J361))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B362=\"\",\"\",SUM($J$32:J362))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B363=\"\",\"\",SUM($J$32:J363))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B364=\"\",\"\",SUM($J$32:J364))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B365=\"\",\"\",SUM($J$32:J365))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B366=\"\",\"\",SUM($J$32:J366))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B367=\"\",\"\",SUM($J$32:J367))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B368=\"\",\"\",SUM($J$32:J368))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B369=\"\",\"\",SUM($J$32:J369))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B370=\"\",\"\",SUM($J$32:J370))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B371=\"\",\"\",SUM($J$32:J371))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B372=\"\",\"\",SUM($J$32:J372))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B373=\"\",\"\",SUM($J$32:J373))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B374=\"\",\"\",SUM($J$32:J374))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B375=\"\",\"\",SUM($J$32:J375))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B376=\"\",\"\",SUM($J$32:J376))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B377=\"\",\"\",SUM($J$32:J377))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B378=\"\",\"\",SUM($J$32:J378))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B379=\"\",\"\",SUM($J$32:J379))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B380=\"\",\"\",SUM($J$32:J380))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B381=\"\",\"\",SUM($J$32:J381))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B382=\"\",\"\",SUM($J$32:J382))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B383=\"\",\"\",SUM($J$32:J383))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B384=\"\",\"\",SUM($J$32:J384))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B385=\"\",\"\",SUM($J$32:J385))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B386=\"\",\"\",SUM($J$32:J386))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B387=\"\",\"\",SUM($J$32:J387))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B388=\"\",\"\",SUM($J$32:J388))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B389=\"\",\"\",SUM($J$32:J389))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B390=\"\",\"\",SUM($J$32:J390))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B391=\"\",\"\",SUM($J$32:J391))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B392=\"\",\"\",SUM($J$32:J392))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B393=\"\",\"\",SUM($J$32:J393))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B394=\"\",\"\",SUM($J$32:J394))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B395=\"\",\"\",SUM($J$32:J395))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B396=\"\",\"\",SUM($J$32:J396))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B397=\"\",\"\",SUM($J$32:J397))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B398=\"\",\"\",SUM($J$32:J398))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B399=\"\",\"\",SUM($J$32:J399))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B400=\"\",\"\",SUM($J$32:J400))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B401=\"\",\"\",SUM($J$32:J401))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B402=\"\",\"\",SUM($J$32:J402))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B403=\"\",\"\",SUM($J$32:J403))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B404=\"\",\"\",SUM($J$32:J404))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B405=\"\",\"\",SUM($J$32:J405))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B406=\"\",\"\",SUM($J$32:J406))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B407=\"\",\"\",SUM($J$32:J407))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B408=\"\",\"\",SUM($J$32:J408))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B409=\"\",\"\",SUM($J$32:J409))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B410=\"\",\"\",SUM($J$32:J410))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B411=\"\",\"\",SUM($J$32:J411))","v":""},"","","","","","",null,"","",null,"","","","","",""]
[{"$f":"IF(A411>=$H$13,\"\",A411+1)","v":""},"",{"$f":"IF(B412=\"\",\"\",IF(OR(MONTH(EDATE($S$6,F412))=$H$16,MONTH(EDATE($S$6,F412))=$H$17),IF(ABS($H$17-$H$16)=1,EDATE($S$6,F412+2),EDATE($S$6,F412+1)),EDATE($S$6,F412)))","v":""},"",{"$f":"IF(B412=\"\",\"\",IF(OR(MONTH(DATE(YEAR(C411) + 1/12,MONTH(C411)+1,DAY(C411)))=$H$16,MONTH(DATE(YEAR(C411) + 1/12,MONTH(C411)+1,DAY(C411)))=$H$17),IF(ABS($H$17-$H$16)=1,E411+1,E411 + 2),E411 + 1))","v":""},{"$f":"IF(B412=\"\",\"\",F411+1)","v":""},{"$f":"IF(B412=\"\",\"\",$S$9)","v":""},{"$f":"IF(B412=\"\",\"\",$H$8)","v":""},{"$f":"IF(B412=\"\",\"\",C412-C411)","v":""},{"$f":"IF(B412=\"\",\"\",(I412)/30)","v":""},{"$f":"IF(B412=\"\",\"\",SUM($J$32:J412))","v":""},{"$f":"IF(B412=\"\",\"\",X411)","v":""},"",{"$f":"IF(B412=\"\",\"\",IF($L$24+$S$28 + $X$26<ROUND(ROUND(L412*(((1+(H412/100))^(I412/G412))-1),4),2),$L$24+$S$28 + $X$26-0.01,IF(ROUND(ROUND(L412*(((1+(H412/100))^(I412/G412))-1),4),2)+ $X$26>$L$24,$L$24+ $X$26+-0.01,ROUND(ROUND(L412*(((1+(H412/100))^(I412/G412))-1),4),2)+$X$26)))","v":""},{"$f":"IF(B412=\"\",\"\",IF(ISERROR(MATCH(MONTH(C412),$H$18:$H$19,0))=FALSE,$L$23,0)  +$L$23)","v":""},{"$f":"IF(B412=\"\",\"\",N412+O412)","v":""},"",null,{"$f":"IF(B412=\"\",\"\",$L$25+AC412)","v":""},"",null,"","",{"$f":"IF(B412=\"\",\"\",ROUND(L412-M412,2))","v":""},{"$f":"IF(B412=\"\",\"\",IF(ROUND(ROUND(L412*(((1+(H412/100))^(I412/G412))-1),4),2) - $L$24<0,0,ROUND(ROUND(L412*(((1+(H412/100))^(I412/G412))-1),4),2) - $L$24))","v":""},{"$f":"IF(B412=\"\",\"\",(1+H412/100)^(1/12)-1)","v":""},{"$f":"IF(B412=\"\",\"\",Q412/((1+Z412)^K412))","v":""}]
["","","","","","","","","","",{"$f":"IF(B413=\"\",\"\",SUM($J$32:J413))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B414=\"\",\"\",SUM($J$32:J414))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B415=\"\",\"\",SUM($J$32:J415))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","",{"$f":"IF(B416=\"\",\"\",IF(OR(MONTH(C416)=$H$18,MONTH(C416)=$H$19),\"D\",\"\"))","v":""},"","","","","","",{"$f":"IF(B416=\"\",\"\",SUM($J$32:J416))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["",{"$f":"IF(A417=\"\",\"\",IF(A417<=$H$22,0,1))","v":""},"","","","","","","","",{"$f":"IF(B417=\"\",\"\",SUM($J$32:J417))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B418=\"\",\"\",SUM($J$32:J418))","v":""},"",{"$f":"IF(A418=$H$13,X417,IF(B418=\"\",\"\",IF((IF(ISERROR(MATCH(MONTH(C418),$H$18:$H$19,0))=FALSE,$L$24 + $S$28,0) + $L$24+$S$28+$X$26)-IF(AND(D418=\"D\",Z418=0),$X$26*2,$X$26)-N418<0,0.01,IF(ISERROR(MATCH(MONTH(C418),$H$18:$H$19,0))=FALSE,$L$24 + $S$28,0)+ ($L$24+$S$28-IF(AND(D418=\"D\",Z418=0),$X$26*2,$X$26))-N418)-AC418))","v":""},"","","",{"$f":"IF(B418=\"\",\"\",M418+N418 + O418+IF(A418=$H$13,X418,0))","v":""},null,"",{"$f":"IF(B418=\"\",\"\",IF($J$10=\"sí\",$L$26+U418,0))","v":""},null,{"$f":"IF(B418=\"\",\"\",IF($K$11=\"Sí\",$J$11+AD418,0))","v":""},{"$f":"IF(B418=\"\",\"\",Q418+R418+S418+T418+V418)","v":""},"","","",""]
["","","","","","","","","","",{"$f":"IF(B419=\"\",\"\",SUM($J$32:J419))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B420=\"\",\"\",SUM($J$32:J420))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B421=\"\",\"\",SUM($J$32:J421))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B422=\"\",\"\",SUM($J$32:J422))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B423=\"\",\"\",SUM($J$32:J423))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B424=\"\",\"\",SUM($J$32:J424))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B425=\"\",\"\",SUM($J$32:J425))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B426=\"\",\"\",SUM($J$32:J426))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B427=\"\",\"\",SUM($J$32:J427))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B428=\"\",\"\",SUM($J$32:J428))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B429=\"\",\"\",SUM($J$32:J429))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B430=\"\",\"\",SUM($J$32:J430))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B431=\"\",\"\",SUM($J$32:J431))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B432=\"\",\"\",SUM($J$32:J432))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B433=\"\",\"\",SUM($J$32:J433))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B434=\"\",\"\",SUM($J$32:J434))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B435=\"\",\"\",SUM($J$32:J435))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B436=\"\",\"\",SUM($J$32:J436))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B437=\"\",\"\",SUM($J$32:J437))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B438=\"\",\"\",SUM($J$32:J438))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B439=\"\",\"\",SUM($J$32:J439))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B440=\"\",\"\",SUM($J$32:J440))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B441=\"\",\"\",SUM($J$32:J441))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B442=\"\",\"\",SUM($J$32:J442))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B443=\"\",\"\",SUM($J$32:J443))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B444=\"\",\"\",SUM($J$32:J444))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B445=\"\",\"\",SUM($J$32:J445))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B446=\"\",\"\",SUM($J$32:J446))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B447=\"\",\"\",SUM($J$32:J447))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B448=\"\",\"\",SUM($J$32:J448))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B449=\"\",\"\",SUM($J$32:J449))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B450=\"\",\"\",SUM($J$32:J450))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B451=\"\",\"\",SUM($J$32:J451))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B452=\"\",\"\",SUM($J$32:J452))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B453=\"\",\"\",SUM($J$32:J453))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B454=\"\",\"\",SUM($J$32:J454))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B455=\"\",\"\",SUM($J$32:J455))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B456=\"\",\"\",SUM($J$32:J456))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B457=\"\",\"\",SUM($J$32:J457))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B458=\"\",\"\",SUM($J$32:J458))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B459=\"\",\"\",SUM($J$32:J459))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B460=\"\",\"\",SUM($J$32:J460))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B461=\"\",\"\",SUM($J$32:J461))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B462=\"\",\"\",SUM($J$32:J462))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B463=\"\",\"\",SUM($J$32:J463))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B464=\"\",\"\",SUM($J$32:J464))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B465=\"\",\"\",SUM($J$32:J465))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B466=\"\",\"\",SUM($J$32:J466))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B467=\"\",\"\",SUM($J$32:J467))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B468=\"\",\"\",SUM($J$32:J468))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B469=\"\",\"\",SUM($J$32:J469))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B470=\"\",\"\",SUM($J$32:J470))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B471=\"\",\"\",SUM($J$32:J471))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B472=\"\",\"\",SUM($J$32:J472))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B473=\"\",\"\",SUM($J$32:J473))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B474=\"\",\"\",SUM($J$32:J474))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B475=\"\",\"\",SUM($J$32:J475))","v":""},"","","","","","",null,"","",null,"","","","","",""]
[{"$f":"IF(A475>=$H$13,\"\",A475+1)","v":""},"",{"$f":"IF(B476=\"\",\"\",IF(OR(MONTH(EDATE($S$6,F476))=$H$16,MONTH(EDATE($S$6,F476))=$H$17),IF(ABS($H$17-$H$16)=1,EDATE($S$6,F476+2),EDATE($S$6,F476+1)),EDATE($S$6,F476)))","v":""},"",{"$f":"IF(B476=\"\",\"\",IF(OR(MONTH(DATE(YEAR(C475) + 1/12,MONTH(C475)+1,DAY(C475)))=$H$16,MONTH(DATE(YEAR(C475) + 1/12,MONTH(C475)+1,DAY(C475)))=$H$17),IF(ABS($H$17-$H$16)=1,E475+1,E475 + 2),E475 + 1))","v":""},{"$f":"IF(B476=\"\",\"\",F475+1)","v":""},{"$f":"IF(B476=\"\",\"\",$S$9)","v":""},{"$f":"IF(B476=\"\",\"\",$H$8)","v":""},{"$f":"IF(B476=\"\",\"\",C476-C475)","v":""},{"$f":"IF(B476=\"\",\"\",(I476)/30)","v":""},{"$f":"IF(B476=\"\",\"\",SUM($J$32:J476))","v":""},{"$f":"IF(B476=\"\",\"\",X475)","v":""},"",{"$f":"IF(B476=\"\",\"\",IF($L$24+$S$28 + $X$26<ROUND(ROUND(L476*(((1+(H476/100))^(I476/G476))-1),4),2),$L$24+$S$28 + $X$26-0.01,IF(ROUND(ROUND(L476*(((1+(H476/100))^(I476/G476))-1),4),2)+ $X$26>$L$24,$L$24+ $X$26+-0.01,ROUND(ROUND(L476*(((1+(H476/100))^(I476/G476))-1),4),2)+$X$26)))","v":""},{"$f":"IF(B476=\"\",\"\",IF(ISERROR(MATCH(MONTH(C476),$H$18:$H$19,0))=FALSE,$L$23,0)  +$L$23)","v":""},{"$f":"IF(B476=\"\",\"\",N476+O476)","v":""},"",null,{"$f":"IF(B476=\"\",\"\",$L$25+AC476)","v":""},"",null,"","",{"$f":"IF(B476=\"\",\"\",ROUND(L476-M476,2))","v":""},{"$f":"IF(B476=\"\",\"\",IF(ROUND(ROUND(L476*(((1+(H476/100))^(I476/G476))-1),4),2) - $L$24<0,0,ROUND(ROUND(L476*(((1+(H476/100))^(I476/G476))-1),4),2) - $L$24))","v":""},{"$f":"IF(B476=\"\",\"\",(1+H476/100)^(1/12)-1)","v":""},{"$f":"IF(B476=\"\",\"\",Q476/((1+Z476)^K476))","v":""}]
["","","","","","","","","","",{"$f":"IF(B477=\"\",\"\",SUM($J$32:J477))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B478=\"\",\"\",SUM($J$32:J478))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B479=\"\",\"\",SUM($J$32:J479))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","",{"$f":"IF(B480=\"\",\"\",IF(OR(MONTH(C480)=$H$18,MONTH(C480)=$H$19),\"D\",\"\"))","v":""},"","","","","","",{"$f":"IF(B480=\"\",\"\",SUM($J$32:J480))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["",{"$f":"IF(A481=\"\",\"\",IF(A481<=$H$22,0,1))","v":""},"","","","","","","","",{"$f":"IF(B481=\"\",\"\",SUM($J$32:J481))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B482=\"\",\"\",SUM($J$32:J482))","v":""},"",{"$f":"IF(A482=$H$13,X481,IF(B482=\"\",\"\",IF((IF(ISERROR(MATCH(MONTH(C482),$H$18:$H$19,0))=FALSE,$L$24 + $S$28,0) + $L$24+$S$28+$X$26)-IF(AND(D482=\"D\",Z482=0),$X$26*2,$X$26)-N482<0,0.01,IF(ISERROR(MATCH(MONTH(C482),$H$18:$H$19,0))=FALSE,$L$24 + $S$28,0)+ ($L$24+$S$28-IF(AND(D482=\"D\",Z482=0),$X$26*2,$X$26))-N482)-AC482))","v":""},"","","",{"$f":"IF(B482=\"\",\"\",M482+N482 + O482+IF(A482=$H$13,X482,0))","v":""},null,"",{"$f":"IF(B482=\"\",\"\",IF($J$10=\"sí\",$L$26+U482,0))","v":""},null,{"$f":"IF(B482=\"\",\"\",IF($K$11=\"Sí\",$J$11+AD482,0))","v":""},{"$f":"IF(B482=\"\",\"\",Q482+R482+S482+T482+V482)","v":""},"","","",""]
["","","","","","","","","","",{"$f":"IF(B483=\"\",\"\",SUM($J$32:J483))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B484=\"\",\"\",SUM($J$32:J484))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B485=\"\",\"\",SUM($J$32:J485))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B486=\"\",\"\",SUM($J$32:J486))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B487=\"\",\"\",SUM($J$32:J487))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B488=\"\",\"\",SUM($J$32:J488))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B489=\"\",\"\",SUM($J$32:J489))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B490=\"\",\"\",SUM($J$32:J490))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B491=\"\",\"\",SUM($J$32:J491))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B492=\"\",\"\",SUM($J$32:J492))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B493=\"\",\"\",SUM($J$32:J493))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B494=\"\",\"\",SUM($J$32:J494))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B495=\"\",\"\",SUM($J$32:J495))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B496=\"\",\"\",SUM($J$32:J496))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B497=\"\",\"\",SUM($J$32:J497))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B498=\"\",\"\",SUM($J$32:J498))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B499=\"\",\"\",SUM($J$32:J499))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B500=\"\",\"\",SUM($J$32:J500))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B501=\"\",\"\",SUM($J$32:J501))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B502=\"\",\"\",SUM($J$32:J502))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B503=\"\",\"\",SUM($J$32:J503))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B504=\"\",\"\",SUM($J$32:J504))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B505=\"\",\"\",SUM($J$32:J505))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B506=\"\",\"\",SUM($J$32:J506))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B507=\"\",\"\",SUM($J$32:J507))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B508=\"\",\"\",SUM($J$32:J508))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B509=\"\",\"\",SUM($J$32:J509))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B510=\"\",\"\",SUM($J$32:J510))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B511=\"\",\"\",SUM($J$32:J511))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B512=\"\",\"\",SUM($J$32:J512))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B513=\"\",\"\",SUM($J$32:J513))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B514=\"\",\"\",SUM($J$32:J514))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B515=\"\",\"\",SUM($J$32:J515))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B516=\"\",\"\",SUM($J$32:J516))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B517=\"\",\"\",SUM($J$32:J517))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B518=\"\",\"\",SUM($J$32:J518))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B519=\"\",\"\",SUM($J$32:J519))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B520=\"\",\"\",SUM($J$32:J520))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B521=\"\",\"\",SUM($J$32:J521))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B522=\"\",\"\",SUM($J$32:J522))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B523=\"\",\"\",SUM($J$32:J523))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B524=\"\",\"\",SUM($J$32:J524))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B525=\"\",\"\",SUM($J$32:J525))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B526=\"\",\"\",SUM($J$32:J526))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B527=\"\",\"\",SUM($J$32:J527))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B528=\"\",\"\",SUM($J$32:J528))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B529=\"\",\"\",SUM($J$32:J529))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B530=\"\",\"\",SUM($J$32:J530))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B531=\"\",\"\",SUM($J$32:J531))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B532=\"\",\"\",SUM($J$32:J532))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B533=\"\",\"\",SUM($J$32:J533))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B534=\"\",\"\",SUM($J$32:J534))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B535=\"\",\"\",SUM($J$32:J535))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B536=\"\",\"\",SUM($J$32:J536))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B537=\"\",\"\",SUM($J$32:J537))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B538=\"\",\"\",SUM($J$32:J538))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B539=\"\",\"\",SUM($J$32:J539))","v":""},"","","","","","",null,"","",null,"","","","","",""]
[{"$f":"IF(A539>=$H$13,\"\",A539+1)","v":""},"",{"$f":"IF(B540=\"\",\"\",IF(OR(MONTH(EDATE($S$6,F540))=$H$16,MONTH(EDATE($S$6,F540))=$H$17),IF(ABS($H$17-$H$16)=1,EDATE($S$6,F540+2),EDATE($S$6,F540+1)),EDATE($S$6,F540)))","v":""},"",{"$f":"IF(B540=\"\",\"\",IF(OR(MONTH(DATE(YEAR(C539) + 1/12,MONTH(C539)+1,DAY(C539)))=$H$16,MONTH(DATE(YEAR(C539) + 1/12,MONTH(C539)+1,DAY(C539)))=$H$17),IF(ABS($H$17-$H$16)=1,E539+1,E539 + 2),E539 + 1))","v":""},{"$f":"IF(B540=\"\",\"\",F539+1)","v":""},{"$f":"IF(B540=\"\",\"\",$S$9)","v":""},{"$f":"IF(B540=\"\",\"\",$H$8)","v":""},{"$f":"IF(B540=\"\",\"\",C540-C539)","v":""},{"$f":"IF(B540=\"\",\"\",(I540)/30)","v":""},{"$f":"IF(B540=\"\",\"\",SUM($J$32:J540))","v":""},{"$f":"IF(B540=\"\",\"\",X539)","v":""},"",{"$f":"IF(B540=\"\",\"\",IF($L$24+$S$28 + $X$26<ROUND(ROUND(L540*(((1+(H540/100))^(I540/G540))-1),4),2),$L$24+$S$28 + $X$26-0.01,IF(ROUND(ROUND(L540*(((1+(H540/100))^(I540/G540))-1),4),2)+ $X$26>$L$24,$L$24+ $X$26+-0.01,ROUND(ROUND(L540*(((1+(H540/100))^(I540/G540))-1),4),2)+$X$26)))","v":""},{"$f":"IF(B540=\"\",\"\",IF(ISERROR(MATCH(MONTH(C540),$H$18:$H$19,0))=FALSE,$L$23,0)  +$L$23)","v":""},{"$f":"IF(B540=\"\",\"\",N540+O540)","v":""},"",null,{"$f":"IF(B540=\"\",\"\",$L$25+AC540)","v":""},"",null,"","",{"$f":"IF(B540=\"\",\"\",ROUND(L540-M540,2))","v":""},{"$f":"IF(B540=\"\",\"\",IF(ROUND(ROUND(L540*(((1+(H540/100))^(I540/G540))-1),4),2) - $L$24<0,0,ROUND(ROUND(L540*(((1+(H540/100))^(I540/G540))-1),4),2) - $L$24))","v":""},{"$f":"IF(B540=\"\",\"\",(1+H540/100)^(1/12)-1)","v":""},{"$f":"IF(B540=\"\",\"\",Q540/((1+Z540)^K540))","v":""}]
["","","","","","","","","","",{"$f":"IF(B541=\"\",\"\",SUM($J$32:J541))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B542=\"\",\"\",SUM($J$32:J542))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B543=\"\",\"\",SUM($J$32:J543))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","",{"$f":"IF(B544=\"\",\"\",IF(OR(MONTH(C544)=$H$18,MONTH(C544)=$H$19),\"D\",\"\"))","v":""},"","","","","","",{"$f":"IF(B544=\"\",\"\",SUM($J$32:J544))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["",{"$f":"IF(A545=\"\",\"\",IF(A545<=$H$22,0,1))","v":""},"","","","","","","","",{"$f":"IF(B545=\"\",\"\",SUM($J$32:J545))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B546=\"\",\"\",SUM($J$32:J546))","v":""},"",{"$f":"IF(A546=$H$13,X545,IF(B546=\"\",\"\",IF((IF(ISERROR(MATCH(MONTH(C546),$H$18:$H$19,0))=FALSE,$L$24 + $S$28,0) + $L$24+$S$28+$X$26)-IF(AND(D546=\"D\",Z546=0),$X$26*2,$X$26)-N546<0,0.01,IF(ISERROR(MATCH(MONTH(C546),$H$18:$H$19,0))=FALSE,$L$24 + $S$28,0)+ ($L$24+$S$28-IF(AND(D546=\"D\",Z546=0),$X$26*2,$X$26))-N546)-AC546))","v":""},"","","",{"$f":"IF(B546=\"\",\"\",M546+N546 + O546+IF(A546=$H$13,X546,0))","v":""},null,"",{"$f":"IF(B546=\"\",\"\",IF($J$10=\"sí\",$L$26+U546,0))","v":""},null,{"$f":"IF(B546=\"\",\"\",IF($K$11=\"Sí\",$J$11+AD546,0))","v":""},{"$f":"IF(B546=\"\",\"\",Q546+R546+S546+T546+V546)","v":""},"","","",""]
["","","","","","","","","","",{"$f":"IF(B547=\"\",\"\",SUM($J$32:J547))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B548=\"\",\"\",SUM($J$32:J548))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B549=\"\",\"\",SUM($J$32:J549))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B550=\"\",\"\",SUM($J$32:J550))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B551=\"\",\"\",SUM($J$32:J551))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B552=\"\",\"\",SUM($J$32:J552))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B553=\"\",\"\",SUM($J$32:J553))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B554=\"\",\"\",SUM($J$32:J554))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B555=\"\",\"\",SUM($J$32:J555))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B556=\"\",\"\",SUM($J$32:J556))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B557=\"\",\"\",SUM($J$32:J557))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B558=\"\",\"\",SUM($J$32:J558))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B559=\"\",\"\",SUM($J$32:J559))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B560=\"\",\"\",SUM($J$32:J560))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B561=\"\",\"\",SUM($J$32:J561))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B562=\"\",\"\",SUM($J$32:J562))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B563=\"\",\"\",SUM($J$32:J563))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B564=\"\",\"\",SUM($J$32:J564))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B565=\"\",\"\",SUM($J$32:J565))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B566=\"\",\"\",SUM($J$32:J566))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B567=\"\",\"\",SUM($J$32:J567))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B568=\"\",\"\",SUM($J$32:J568))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B569=\"\",\"\",SUM($J$32:J569))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B570=\"\",\"\",SUM($J$32:J570))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B571=\"\",\"\",SUM($J$32:J571))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B572=\"\",\"\",SUM($J$32:J572))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B573=\"\",\"\",SUM($J$32:J573))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B574=\"\",\"\",SUM($J$32:J574))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B575=\"\",\"\",SUM($J$32:J575))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B576=\"\",\"\",SUM($J$32:J576))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B577=\"\",\"\",SUM($J$32:J577))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B578=\"\",\"\",SUM($J$32:J578))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B579=\"\",\"\",SUM($J$32:J579))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B580=\"\",\"\",SUM($J$32:J580))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B581=\"\",\"\",SUM($J$32:J581))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B582=\"\",\"\",SUM($J$32:J582))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B583=\"\",\"\",SUM($J$32:J583))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B584=\"\",\"\",SUM($J$32:J584))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B585=\"\",\"\",SUM($J$32:J585))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B586=\"\",\"\",SUM($J$32:J586))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B587=\"\",\"\",SUM($J$32:J587))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B588=\"\",\"\",SUM($J$32:J588))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B589=\"\",\"\",SUM($J$32:J589))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B590=\"\",\"\",SUM($J$32:J590))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B591=\"\",\"\",SUM($J$32:J591))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B592=\"\",\"\",SUM($J$32:J592))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B593=\"\",\"\",SUM($J$32:J593))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B594=\"\",\"\",SUM($J$32:J594))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B595=\"\",\"\",SUM($J$32:J595))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B596=\"\",\"\",SUM($J$32:J596))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B597=\"\",\"\",SUM($J$32:J597))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B598=\"\",\"\",SUM($J$32:J598))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B599=\"\",\"\",SUM($J$32:J599))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B600=\"\",\"\",SUM($J$32:J600))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B601=\"\",\"\",SUM($J$32:J601))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B602=\"\",\"\",SUM($J$32:J602))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B603=\"\",\"\",SUM($J$32:J603))","v":""},"","","","","","",null,"","",null,"","","","","",""]
[{"$f":"IF(A603>=$H$13,\"\",A603+1)","v":""},"",{"$f":"IF(B604=\"\",\"\",IF(OR(MONTH(EDATE($S$6,F604))=$H$16,MONTH(EDATE($S$6,F604))=$H$17),IF(ABS($H$17-$H$16)=1,EDATE($S$6,F604+2),EDATE($S$6,F604+1)),EDATE($S$6,F604)))","v":""},"",{"$f":"IF(B604=\"\",\"\",IF(OR(MONTH(DATE(YEAR(C603) + 1/12,MONTH(C603)+1,DAY(C603)))=$H$16,MONTH(DATE(YEAR(C603) + 1/12,MONTH(C603)+1,DAY(C603)))=$H$17),IF(ABS($H$17-$H$16)=1,E603+1,E603 + 2),E603 + 1))","v":""},{"$f":"IF(B604=\"\",\"\",F603+1)","v":""},{"$f":"IF(B604=\"\",\"\",$S$9)","v":""},{"$f":"IF(B604=\"\",\"\",$H$8)","v":""},{"$f":"IF(B604=\"\",\"\",C604-C603)","v":""},{"$f":"IF(B604=\"\",\"\",(I604)/30)","v":""},{"$f":"IF(B604=\"\",\"\",SUM($J$32:J604))","v":""},{"$f":"IF(B604=\"\",\"\",X603)","v":""},"",{"$f":"IF(B604=\"\",\"\",IF($L$24+$S$28 + $X$26<ROUND(ROUND(L604*(((1+(H604/100))^(I604/G604))-1),4),2),$L$24+$S$28 + $X$26-0.01,IF(ROUND(ROUND(L604*(((1+(H604/100))^(I604/G604))-1),4),2)+ $X$26>$L$24,$L$24+ $X$26+-0.01,ROUND(ROUND(L604*(((1+(H604/100))^(I604/G604))-1),4),2)+$X$26)))","v":""},{"$f":"IF(B604=\"\",\"\",IF(ISERROR(MATCH(MONTH(C604),$H$18:$H$19,0))=FALSE,$L$23,0)  +$L$23)","v":""},{"$f":"IF(B604=\"\",\"\",N604+O604)","v":""},"",null,{"$f":"IF(B604=\"\",\"\",$L$25+AC604)","v":""},"",null,"","",{"$f":"IF(B604=\"\",\"\",ROUND(L604-M604,2))","v":""},{"$f":"IF(B604=\"\",\"\",IF(ROUND(ROUND(L604*(((1+(H604/100))^(I604/G604))-1),4),2) - $L$24<0,0,ROUND(ROUND(L604*(((1+(H604/100))^(I604/G604))-1),4),2) - $L$24))","v":""},{"$f":"IF(B604=\"\",\"\",(1+H604/100)^(1/12)-1)","v":""},{"$f":"IF(B604=\"\",\"\",Q604/((1+Z604)^K604))","v":""}]
["","","","","","","","","","",{"$f":"IF(B605=\"\",\"\",SUM($J$32:J605))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B606=\"\",\"\",SUM($J$32:J606))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B607=\"\",\"\",SUM($J$32:J607))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","",{"$f":"IF(B608=\"\",\"\",IF(OR(MONTH(C608)=$H$18,MONTH(C608)=$H$19),\"D\",\"\"))","v":""},"","","","","","",{"$f":"IF(B608=\"\",\"\",SUM($J$32:J608))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["",{"$f":"IF(A609=\"\",\"\",IF(A609<=$H$22,0,1))","v":""},"","","","","","","","",{"$f":"IF(B609=\"\",\"\",SUM($J$32:J609))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B610=\"\",\"\",SUM($J$32:J610))","v":""},"",{"$f":"IF(A610=$H$13,X609,IF(B610=\"\",\"\",IF((IF(ISERROR(MATCH(MONTH(C610),$H$18:$H$19,0))=FALSE,$L$24 + $S$28,0) + $L$24+$S$28+$X$26)-IF(AND(D610=\"D\",Z610=0),$X$26*2,$X$26)-N610<0,0.01,IF(ISERROR(MATCH(MONTH(C610),$H$18:$H$19,0))=FALSE,$L$24 + $S$28,0)+ ($L$24+$S$28-IF(AND(D610=\"D\",Z610=0),$X$26*2,$X$26))-N610)-AC610))","v":""},"","","",{"$f":"IF(B610=\"\",\"\",M610+N610 + O610+IF(A610=$H$13,X610,0))","v":""},null,"",{"$f":"IF(B610=\"\",\"\",IF($J$10=\"sí\",$L$26+U610,0))","v":""},null,{"$f":"IF(B610=\"\",\"\",IF($K$11=\"Sí\",$J$11+AD610,0))","v":""},{"$f":"IF(B610=\"\",\"\",Q610+R610+S610+T610+V610)","v":""},"","","",""]
["","","","","","","","","","",{"$f":"IF(B611=\"\",\"\",SUM($J$32:J611))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B612=\"\",\"\",SUM($J$32:J612))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B613=\"\",\"\",SUM($J$32:J613))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B614=\"\",\"\",SUM($J$32:J614))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B615=\"\",\"\",SUM($J$32:J615))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B616=\"\",\"\",SUM($J$32:J616))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B617=\"\",\"\",SUM($J$32:J617))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B618=\"\",\"\",SUM($J$32:J618))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B619=\"\",\"\",SUM($J$32:J619))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B620=\"\",\"\",SUM($J$32:J620))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B621=\"\",\"\",SUM($J$32:J621))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B622=\"\",\"\",SUM($J$32:J622))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B623=\"\",\"\",SUM($J$32:J623))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B624=\"\",\"\",SUM($J$32:J624))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B625=\"\",\"\",SUM($J$32:J625))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B626=\"\",\"\",SUM($J$32:J626))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B627=\"\",\"\",SUM($J$32:J627))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B628=\"\",\"\",SUM($J$32:J628))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B629=\"\",\"\",SUM($J$32:J629))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B630=\"\",\"\",SUM($J$32:J630))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B631=\"\",\"\",SUM($J$32:J631))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B632=\"\",\"\",SUM($J$32:J632))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B633=\"\",\"\",SUM($J$32:J633))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B634=\"\",\"\",SUM($J$32:J634))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B635=\"\",\"\",SUM($J$32:J635))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B636=\"\",\"\",SUM($J$32:J636))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B637=\"\",\"\",SUM($J$32:J637))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B638=\"\",\"\",SUM($J$32:J638))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B639=\"\",\"\",SUM($J$32:J639))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B640=\"\",\"\",SUM($J$32:J640))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B641=\"\",\"\",SUM($J$32:J641))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B642=\"\",\"\",SUM($J$32:J642))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B643=\"\",\"\",SUM($J$32:J643))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B644=\"\",\"\",SUM($J$32:J644))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B645=\"\",\"\",SUM($J$32:J645))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B646=\"\",\"\",SUM($J$32:J646))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B647=\"\",\"\",SUM($J$32:J647))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B648=\"\",\"\",SUM($J$32:J648))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B649=\"\",\"\",SUM($J$32:J649))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B650=\"\",\"\",SUM($J$32:J650))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B651=\"\",\"\",SUM($J$32:J651))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B652=\"\",\"\",SUM($J$32:J652))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B653=\"\",\"\",SUM($J$32:J653))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B654=\"\",\"\",SUM($J$32:J654))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B655=\"\",\"\",SUM($J$32:J655))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B656=\"\",\"\",SUM($J$32:J656))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B657=\"\",\"\",SUM($J$32:J657))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B658=\"\",\"\",SUM($J$32:J658))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B659=\"\",\"\",SUM($J$32:J659))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B660=\"\",\"\",SUM($J$32:J660))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B661=\"\",\"\",SUM($J$32:J661))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B662=\"\",\"\",SUM($J$32:J662))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B663=\"\",\"\",SUM($J$32:J663))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B664=\"\",\"\",SUM($J$32:J664))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B665=\"\",\"\",SUM($J$32:J665))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B666=\"\",\"\",SUM($J$32:J666))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B667=\"\",\"\",SUM($J$32:J667))","v":""},"","","","","","",null,"","",null,"","","","","",""]
[{"$f":"IF(A667>=$H$13,\"\",A667+1)","v":""},"",{"$f":"IF(B668=\"\",\"\",IF(OR(MONTH(EDATE($S$6,F668))=$H$16,MONTH(EDATE($S$6,F668))=$H$17),IF(ABS($H$17-$H$16)=1,EDATE($S$6,F668+2),EDATE($S$6,F668+1)),EDATE($S$6,F668)))","v":""},"",{"$f":"IF(B668=\"\",\"\",IF(OR(MONTH(DATE(YEAR(C667) + 1/12,MONTH(C667)+1,DAY(C667)))=$H$16,MONTH(DATE(YEAR(C667) + 1/12,MONTH(C667)+1,DAY(C667)))=$H$17),IF(ABS($H$17-$H$16)=1,E667+1,E667 + 2),E667 + 1))","v":""},{"$f":"IF(B668=\"\",\"\",F667+1)","v":""},{"$f":"IF(B668=\"\",\"\",$S$9)","v":""},{"$f":"IF(B668=\"\",\"\",$H$8)","v":""},{"$f":"IF(B668=\"\",\"\",C668-C667)","v":""},{"$f":"IF(B668=\"\",\"\",(I668)/30)","v":""},{"$f":"IF(B668=\"\",\"\",SUM($J$32:J668))","v":""},{"$f":"IF(B668=\"\",\"\",X667)","v":""},"",{"$f":"IF(B668=\"\",\"\",IF($L$24+$S$28 + $X$26<ROUND(ROUND(L668*(((1+(H668/100))^(I668/G668))-1),4),2),$L$24+$S$28 + $X$26-0.01,IF(ROUND(ROUND(L668*(((1+(H668/100))^(I668/G668))-1),4),2)+ $X$26>$L$24,$L$24+ $X$26+-0.01,ROUND(ROUND(L668*(((1+(H668/100))^(I668/G668))-1),4),2)+$X$26)))","v":""},{"$f":"IF(B668=\"\",\"\",IF(ISERROR(MATCH(MONTH(C668),$H$18:$H$19,0))=FALSE,$L$23,0)  +$L$23)","v":""},{"$f":"IF(B668=\"\",\"\",N668+O668)","v":""},"",null,{"$f":"IF(B668=\"\",\"\",$L$25+AC668)","v":""},"",null,"","",{"$f":"IF(B668=\"\",\"\",ROUND(L668-M668,2))","v":""},{"$f":"IF(B668=\"\",\"\",IF(ROUND(ROUND(L668*(((1+(H668/100))^(I668/G668))-1),4),2) - $L$24<0,0,ROUND(ROUND(L668*(((1+(H668/100))^(I668/G668))-1),4),2) - $L$24))","v":""},{"$f":"IF(B668=\"\",\"\",(1+H668/100)^(1/12)-1)","v":""},{"$f":"IF(B668=\"\",\"\",Q668/((1+Z668)^K668))","v":""}]
["","","","","","","","","","",{"$f":"IF(B669=\"\",\"\",SUM($J$32:J669))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B670=\"\",\"\",SUM($J$32:J670))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B671=\"\",\"\",SUM($J$32:J671))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","",{"$f":"IF(B672=\"\",\"\",IF(OR(MONTH(C672)=$H$18,MONTH(C672)=$H$19),\"D\",\"\"))","v":""},"","","","","","",{"$f":"IF(B672=\"\",\"\",SUM($J$32:J672))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["",{"$f":"IF(A673=\"\",\"\",IF(A673<=$H$22,0,1))","v":""},"","","","","","","","",{"$f":"IF(B673=\"\",\"\",SUM($J$32:J673))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B674=\"\",\"\",SUM($J$32:J674))","v":""},"",{"$f":"IF(A674=$H$13,X673,IF(B674=\"\",\"\",IF((IF(ISERROR(MATCH(MONTH(C674),$H$18:$H$19,0))=FALSE,$L$24 + $S$28,0) + $L$24+$S$28+$X$26)-IF(AND(D674=\"D\",Z674=0),$X$26*2,$X$26)-N674<0,0.01,IF(ISERROR(MATCH(MONTH(C674),$H$18:$H$19,0))=FALSE,$L$24 + $S$28,0)+ ($L$24+$S$28-IF(AND(D674=\"D\",Z674=0),$X$26*2,$X$26))-N674)-AC674))","v":""},"","","",{"$f":"IF(B674=\"\",\"\",M674+N674 + O674+IF(A674=$H$13,X674,0))","v":""},null,"",{"$f":"IF(B674=\"\",\"\",IF($J$10=\"sí\",$L$26+U674,0))","v":""},null,{"$f":"IF(B674=\"\",\"\",IF($K$11=\"Sí\",$J$11+AD674,0))","v":""},{"$f":"IF(B674=\"\",\"\",Q674+R674+S674+T674+V674)","v":""},"","","",""]
["","","","","","","","","","",{"$f":"IF(B675=\"\",\"\",SUM($J$32:J675))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B676=\"\",\"\",SUM($J$32:J676))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B677=\"\",\"\",SUM($J$32:J677))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B678=\"\",\"\",SUM($J$32:J678))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B679=\"\",\"\",SUM($J$32:J679))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B680=\"\",\"\",SUM($J$32:J680))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B681=\"\",\"\",SUM($J$32:J681))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B682=\"\",\"\",SUM($J$32:J682))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B683=\"\",\"\",SUM($J$32:J683))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B684=\"\",\"\",SUM($J$32:J684))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B685=\"\",\"\",SUM($J$32:J685))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B686=\"\",\"\",SUM($J$32:J686))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B687=\"\",\"\",SUM($J$32:J687))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B688=\"\",\"\",SUM($J$32:J688))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B689=\"\",\"\",SUM($J$32:J689))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B690=\"\",\"\",SUM($J$32:J690))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B691=\"\",\"\",SUM($J$32:J691))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B692=\"\",\"\",SUM($J$32:J692))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B693=\"\",\"\",SUM($J$32:J693))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B694=\"\",\"\",SUM($J$32:J694))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B695=\"\",\"\",SUM($J$32:J695))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B696=\"\",\"\",SUM($J$32:J696))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B697=\"\",\"\",SUM($J$32:J697))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B698=\"\",\"\",SUM($J$32:J698))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B699=\"\",\"\",SUM($J$32:J699))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B700=\"\",\"\",SUM($J$32:J700))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B701=\"\",\"\",SUM($J$32:J701))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B702=\"\",\"\",SUM($J$32:J702))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B703=\"\",\"\",SUM($J$32:J703))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B704=\"\",\"\",SUM($J$32:J704))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B705=\"\",\"\",SUM($J$32:J705))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B706=\"\",\"\",SUM($J$32:J706))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B707=\"\",\"\",SUM($J$32:J707))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B708=\"\",\"\",SUM($J$32:J708))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B709=\"\",\"\",SUM($J$32:J709))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B710=\"\",\"\",SUM($J$32:J710))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B711=\"\",\"\",SUM($J$32:J711))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B712=\"\",\"\",SUM($J$32:J712))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B713=\"\",\"\",SUM($J$32:J713))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B714=\"\",\"\",SUM($J$32:J714))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B715=\"\",\"\",SUM($J$32:J715))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B716=\"\",\"\",SUM($J$32:J716))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B717=\"\",\"\",SUM($J$32:J717))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B718=\"\",\"\",SUM($J$32:J718))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B719=\"\",\"\",SUM($J$32:J719))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B720=\"\",\"\",SUM($J$32:J720))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B721=\"\",\"\",SUM($J$32:J721))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B722=\"\",\"\",SUM($J$32:J722))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B723=\"\",\"\",SUM($J$32:J723))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B724=\"\",\"\",SUM($J$32:J724))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B725=\"\",\"\",SUM($J$32:J725))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B726=\"\",\"\",SUM($J$32:J726))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B727=\"\",\"\",SUM($J$32:J727))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B728=\"\",\"\",SUM($J$32:J728))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B729=\"\",\"\",SUM($J$32:J729))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B730=\"\",\"\",SUM($J$32:J730))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B731=\"\",\"\",SUM($J$32:J731))","v":""},"","","","","","",null,"","",null,"","","","","",""]
[{"$f":"IF(A731>=$H$13,\"\",A731+1)","v":""},"",{"$f":"IF(B732=\"\",\"\",IF(OR(MONTH(EDATE($S$6,F732))=$H$16,MONTH(EDATE($S$6,F732))=$H$17),IF(ABS($H$17-$H$16)=1,EDATE($S$6,F732+2),EDATE($S$6,F732+1)),EDATE($S$6,F732)))","v":""},"",{"$f":"IF(B732=\"\",\"\",IF(OR(MONTH(DATE(YEAR(C731) + 1/12,MONTH(C731)+1,DAY(C731)))=$H$16,MONTH(DATE(YEAR(C731) + 1/12,MONTH(C731)+1,DAY(C731)))=$H$17),IF(ABS($H$17-$H$16)=1,E731+1,E731 + 2),E731 + 1))","v":""},{"$f":"IF(B732=\"\",\"\",F731+1)","v":""},{"$f":"IF(B732=\"\",\"\",$S$9)","v":""},{"$f":"IF(B732=\"\",\"\",$H$8)","v":""},{"$f":"IF(B732=\"\",\"\",C732-C731)","v":""},{"$f":"IF(B732=\"\",\"\",(I732)/30)","v":""},{"$f":"IF(B732=\"\",\"\",SUM($J$32:J732))","v":""},{"$f":"IF(B732=\"\",\"\",X731)","v":""},"",{"$f":"IF(B732=\"\",\"\",IF($L$24+$S$28 + $X$26<ROUND(ROUND(L732*(((1+(H732/100))^(I732/G732))-1),4),2),$L$24+$S$28 + $X$26-0.01,IF(ROUND(ROUND(L732*(((1+(H732/100))^(I732/G732))-1),4),2)+ $X$26>$L$24,$L$24+ $X$26+-0.01,ROUND(ROUND(L732*(((1+(H732/100))^(I732/G732))-1),4),2)+$X$26)))","v":""},{"$f":"IF(B732=\"\",\"\",IF(ISERROR(MATCH(MONTH(C732),$H$18:$H$19,0))=FALSE,$L$23,0)  +$L$23)","v":""},{"$f":"IF(B732=\"\",\"\",N732+O732)","v":""},"",null,{"$f":"IF(B732=\"\",\"\",$L$25+AC732)","v":""},"",null,"","",{"$f":"IF(B732=\"\",\"\",ROUND(L732-M732,2))","v":""},{"$f":"IF(B732=\"\",\"\",IF(ROUND(ROUND(L732*(((1+(H732/100))^(I732/G732))-1),4),2) - $L$24<0,0,ROUND(ROUND(L732*(((1+(H732/100))^(I732/G732))-1),4),2) - $L$24))","v":""},{"$f":"IF(B732=\"\",\"\",(1+H732/100)^(1/12)-1)","v":""},{"$f":"IF(B732=\"\",\"\",Q732/((1+Z732)^K732))","v":""}]
["","","","","","","","","","",{"$f":"IF(B733=\"\",\"\",SUM($J$32:J733))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B734=\"\",\"\",SUM($J$32:J734))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B735=\"\",\"\",SUM($J$32:J735))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","",{"$f":"IF(B736=\"\",\"\",IF(OR(MONTH(C736)=$H$18,MONTH(C736)=$H$19),\"D\",\"\"))","v":""},"","","","","","",{"$f":"IF(B736=\"\",\"\",SUM($J$32:J736))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["",{"$f":"IF(A737=\"\",\"\",IF(A737<=$H$22,0,1))","v":""},"","","","","","","","",{"$f":"IF(B737=\"\",\"\",SUM($J$32:J737))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B738=\"\",\"\",SUM($J$32:J738))","v":""},"",{"$f":"IF(A738=$H$13,X737,IF(B738=\"\",\"\",IF((IF(ISERROR(MATCH(MONTH(C738),$H$18:$H$19,0))=FALSE,$L$24 + $S$28,0) + $L$24+$S$28+$X$26)-IF(AND(D738=\"D\",Z738=0),$X$26*2,$X$26)-N738<0,0.01,IF(ISERROR(MATCH(MONTH(C738),$H$18:$H$19,0))=FALSE,$L$24 + $S$28,0)+ ($L$24+$S$28-IF(AND(D738=\"D\",Z738=0),$X$26*2,$X$26))-N738)-AC738))","v":""},"","","",{"$f":"IF(B738=\"\",\"\",M738+N738 + O738+IF(A738=$H$13,X738,0))","v":""},null,"",{"$f":"IF(B738=\"\",\"\",IF($J$10=\"sí\",$L$26+U738,0))","v":""},null,{"$f":"IF(B738=\"\",\"\",IF($K$11=\"Sí\",$J$11+AD738,0))","v":""},{"$f":"IF(B738=\"\",\"\",Q738+R738+S738+T738+V738)","v":""},"","","",""]
["","","","","","","","","","",{"$f":"IF(B739=\"\",\"\",SUM($J$32:J739))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B740=\"\",\"\",SUM($J$32:J740))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B741=\"\",\"\",SUM($J$32:J741))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B742=\"\",\"\",SUM($J$32:J742))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B743=\"\",\"\",SUM($J$32:J743))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B744=\"\",\"\",SUM($J$32:J744))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B745=\"\",\"\",SUM($J$32:J745))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B746=\"\",\"\",SUM($J$32:J746))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B747=\"\",\"\",SUM($J$32:J747))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B748=\"\",\"\",SUM($J$32:J748))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B749=\"\",\"\",SUM($J$32:J749))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B750=\"\",\"\",SUM($J$32:J750))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B751=\"\",\"\",SUM($J$32:J751))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B752=\"\",\"\",SUM($J$32:J752))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B753=\"\",\"\",SUM($J$32:J753))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B754=\"\",\"\",SUM($J$32:J754))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B755=\"\",\"\",SUM($J$32:J755))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B756=\"\",\"\",SUM($J$32:J756))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B757=\"\",\"\",SUM($J$32:J757))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B758=\"\",\"\",SUM($J$32:J758))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B759=\"\",\"\",SUM($J$32:J759))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B760=\"\",\"\",SUM($J$32:J760))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B761=\"\",\"\",SUM($J$32:J761))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B762=\"\",\"\",SUM($J$32:J762))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B763=\"\",\"\",SUM($J$32:J763))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B764=\"\",\"\",SUM($J$32:J764))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B765=\"\",\"\",SUM($J$32:J765))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B766=\"\",\"\",SUM($J$32:J766))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B767=\"\",\"\",SUM($J$32:J767))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B768=\"\",\"\",SUM($J$32:J768))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B769=\"\",\"\",SUM($J$32:J769))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B770=\"\",\"\",SUM($J$32:J770))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B771=\"\",\"\",SUM($J$32:J771))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B772=\"\",\"\",SUM($J$32:J772))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B773=\"\",\"\",SUM($J$32:J773))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B774=\"\",\"\",SUM($J$32:J774))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B775=\"\",\"\",SUM($J$32:J775))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B776=\"\",\"\",SUM($J$32:J776))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B777=\"\",\"\",SUM($J$32:J777))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B778=\"\",\"\",SUM($J$32:J778))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B779=\"\",\"\",SUM($J$32:J779))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B780=\"\",\"\",SUM($J$32:J780))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B781=\"\",\"\",SUM($J$32:J781))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B782=\"\",\"\",SUM($J$32:J782))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B783=\"\",\"\",SUM($J$32:J783))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B784=\"\",\"\",SUM($J$32:J784))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B785=\"\",\"\",SUM($J$32:J785))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B786=\"\",\"\",SUM($J$32:J786))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B787=\"\",\"\",SUM($J$32:J787))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B788=\"\",\"\",SUM($J$32:J788))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B789=\"\",\"\",SUM($J$32:J789))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B790=\"\",\"\",SUM($J$32:J790))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B791=\"\",\"\",SUM($J$32:J791))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B792=\"\",\"\",SUM($J$32:J792))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B793=\"\",\"\",SUM($J$32:J793))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B794=\"\",\"\",SUM($J$32:J794))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B795=\"\",\"\",SUM($J$32:J795))","v":""},"","","","","","",null,"","",null,"","","","","",""]
[{"$f":"IF(A795>=$H$13,\"\",A795+1)","v":""},"",{"$f":"IF(B796=\"\",\"\",IF(OR(MONTH(EDATE($S$6,F796))=$H$16,MONTH(EDATE($S$6,F796))=$H$17),IF(ABS($H$17-$H$16)=1,EDATE($S$6,F796+2),EDATE($S$6,F796+1)),EDATE($S$6,F796)))","v":""},"",{"$f":"IF(B796=\"\",\"\",IF(OR(MONTH(DATE(YEAR(C795) + 1/12,MONTH(C795)+1,DAY(C795)))=$H$16,MONTH(DATE(YEAR(C795) + 1/12,MONTH(C795)+1,DAY(C795)))=$H$17),IF(ABS($H$17-$H$16)=1,E795+1,E795 + 2),E795 + 1))","v":""},{"$f":"IF(B796=\"\",\"\",F795+1)","v":""},{"$f":"IF(B796=\"\",\"\",$S$9)","v":""},{"$f":"IF(B796=\"\",\"\",$H$8)","v":""},{"$f":"IF(B796=\"\",\"\",C796-C795)","v":""},{"$f":"IF(B796=\"\",\"\",(I796)/30)","v":""},{"$f":"IF(B796=\"\",\"\",SUM($J$32:J796))","v":""},{"$f":"IF(B796=\"\",\"\",X795)","v":""},"",{"$f":"IF(B796=\"\",\"\",IF($L$24+$S$28 + $X$26<ROUND(ROUND(L796*(((1+(H796/100))^(I796/G796))-1),4),2),$L$24+$S$28 + $X$26-0.01,IF(ROUND(ROUND(L796*(((1+(H796/100))^(I796/G796))-1),4),2)+ $X$26>$L$24,$L$24+ $X$26+-0.01,ROUND(ROUND(L796*(((1+(H796/100))^(I796/G796))-1),4),2)+$X$26)))","v":""},{"$f":"IF(B796=\"\",\"\",IF(ISERROR(MATCH(MONTH(C796),$H$18:$H$19,0))=FALSE,$L$23,0)  +$L$23)","v":""},{"$f":"IF(B796=\"\",\"\",N796+O796)","v":""},"",null,{"$f":"IF(B796=\"\",\"\",$L$25+AC796)","v":""},"",null,"","",{"$f":"IF(B796=\"\",\"\",ROUND(L796-M796,2))","v":""},{"$f":"IF(B796=\"\",\"\",IF(ROUND(ROUND(L796*(((1+(H796/100))^(I796/G796))-1),4),2) - $L$24<0,0,ROUND(ROUND(L796*(((1+(H796/100))^(I796/G796))-1),4),2) - $L$24))","v":""},{"$f":"IF(B796=\"\",\"\",(1+H796/100)^(1/12)-1)","v":""},{"$f":"IF(B796=\"\",\"\",Q796/((1+Z796)^K796))","v":""}]
["","","","","","","","","","",{"$f":"IF(B797=\"\",\"\",SUM($J$32:J797))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B798=\"\",\"\",SUM($J$32:J798))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B799=\"\",\"\",SUM($J$32:J799))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","",{"$f":"IF(B800=\"\",\"\",IF(OR(MONTH(C800)=$H$18,MONTH(C800)=$H$19),\"D\",\"\"))","v":""},"","","","","","",{"$f":"IF(B800=\"\",\"\",SUM($J$32:J800))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["",{"$f":"IF(A801=\"\",\"\",IF(A801<=$H$22,0,1))","v":""},"","","","","","","","",{"$f":"IF(B801=\"\",\"\",SUM($J$32:J801))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B802=\"\",\"\",SUM($J$32:J802))","v":""},"",{"$f":"IF(A802=$H$13,X801,IF(B802=\"\",\"\",IF((IF(ISERROR(MATCH(MONTH(C802),$H$18:$H$19,0))=FALSE,$L$24 + $S$28,0) + $L$24+$S$28+$X$26)-IF(AND(D802=\"D\",Z802=0),$X$26*2,$X$26)-N802<0,0.01,IF(ISERROR(MATCH(MONTH(C802),$H$18:$H$19,0))=FALSE,$L$24 + $S$28,0)+ ($L$24+$S$28-IF(AND(D802=\"D\",Z802=0),$X$26*2,$X$26))-N802)-AC802))","v":""},"","","",{"$f":"IF(B802=\"\",\"\",M802+N802 + O802+IF(A802=$H$13,X802,0))","v":""},null,"",{"$f":"IF(B802=\"\",\"\",IF($J$10=\"sí\",$L$26+U802,0))","v":""},null,{"$f":"IF(B802=\"\",\"\",IF($K$11=\"Sí\",$J$11+AD802,0))","v":""},{"$f":"IF(B802=\"\",\"\",Q802+R802+S802+T802+V802)","v":""},"","","",""]
["","","","","","","","","","",{"$f":"IF(B803=\"\",\"\",SUM($J$32:J803))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B804=\"\",\"\",SUM($J$32:J804))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B805=\"\",\"\",SUM($J$32:J805))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B806=\"\",\"\",SUM($J$32:J806))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B807=\"\",\"\",SUM($J$32:J807))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B808=\"\",\"\",SUM($J$32:J808))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B809=\"\",\"\",SUM($J$32:J809))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B810=\"\",\"\",SUM($J$32:J810))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B811=\"\",\"\",SUM($J$32:J811))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B812=\"\",\"\",SUM($J$32:J812))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B813=\"\",\"\",SUM($J$32:J813))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B814=\"\",\"\",SUM($J$32:J814))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B815=\"\",\"\",SUM($J$32:J815))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B816=\"\",\"\",SUM($J$32:J816))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B817=\"\",\"\",SUM($J$32:J817))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B818=\"\",\"\",SUM($J$32:J818))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B819=\"\",\"\",SUM($J$32:J819))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B820=\"\",\"\",SUM($J$32:J820))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B821=\"\",\"\",SUM($J$32:J821))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B822=\"\",\"\",SUM($J$32:J822))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B823=\"\",\"\",SUM($J$32:J823))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B824=\"\",\"\",SUM($J$32:J824))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B825=\"\",\"\",SUM($J$32:J825))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B826=\"\",\"\",SUM($J$32:J826))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B827=\"\",\"\",SUM($J$32:J827))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B828=\"\",\"\",SUM($J$32:J828))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B829=\"\",\"\",SUM($J$32:J829))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B830=\"\",\"\",SUM($J$32:J830))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B831=\"\",\"\",SUM($J$32:J831))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B832=\"\",\"\",SUM($J$32:J832))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B833=\"\",\"\",SUM($J$32:J833))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B834=\"\",\"\",SUM($J$32:J834))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B835=\"\",\"\",SUM($J$32:J835))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B836=\"\",\"\",SUM($J$32:J836))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B837=\"\",\"\",SUM($J$32:J837))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B838=\"\",\"\",SUM($J$32:J838))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B839=\"\",\"\",SUM($J$32:J839))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B840=\"\",\"\",SUM($J$32:J840))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B841=\"\",\"\",SUM($J$32:J841))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B842=\"\",\"\",SUM($J$32:J842))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B843=\"\",\"\",SUM($J$32:J843))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B844=\"\",\"\",SUM($J$32:J844))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B845=\"\",\"\",SUM($J$32:J845))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B846=\"\",\"\",SUM($J$32:J846))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B847=\"\",\"\",SUM($J$32:J847))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B848=\"\",\"\",SUM($J$32:J848))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B849=\"\",\"\",SUM($J$32:J849))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B850=\"\",\"\",SUM($J$32:J850))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B851=\"\",\"\",SUM($J$32:J851))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B852=\"\",\"\",SUM($J$32:J852))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B853=\"\",\"\",SUM($J$32:J853))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B854=\"\",\"\",SUM($J$32:J854))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B855=\"\",\"\",SUM($J$32:J855))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B856=\"\",\"\",SUM($J$32:J856))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B857=\"\",\"\",SUM($J$32:J857))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B858=\"\",\"\",SUM($J$32:J858))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B859=\"\",\"\",SUM($J$32:J859))","v":""},"","","","","","",null,"","",null,"","","","","",""]
[{"$f":"IF(A859>=$H$13,\"\",A859+1)","v":""},"",{"$f":"IF(B860=\"\",\"\",IF(OR(MONTH(EDATE($S$6,F860))=$H$16,MONTH(EDATE($S$6,F860))=$H$17),IF(ABS($H$17-$H$16)=1,EDATE($S$6,F860+2),EDATE($S$6,F860+1)),EDATE($S$6,F860)))","v":""},"",{"$f":"IF(B860=\"\",\"\",IF(OR(MONTH(DATE(YEAR(C859) + 1/12,MONTH(C859)+1,DAY(C859)))=$H$16,MONTH(DATE(YEAR(C859) + 1/12,MONTH(C859)+1,DAY(C859)))=$H$17),IF(ABS($H$17-$H$16)=1,E859+1,E859 + 2),E859 + 1))","v":""},{"$f":"IF(B860=\"\",\"\",F859+1)","v":""},{"$f":"IF(B860=\"\",\"\",$S$9)","v":""},{"$f":"IF(B860=\"\",\"\",$H$8)","v":""},{"$f":"IF(B860=\"\",\"\",C860-C859)","v":""},{"$f":"IF(B860=\"\",\"\",(I860)/30)","v":""},{"$f":"IF(B860=\"\",\"\",SUM($J$32:J860))","v":""},{"$f":"IF(B860=\"\",\"\",X859)","v":""},"",{"$f":"IF(B860=\"\",\"\",IF($L$24+$S$28 + $X$26<ROUND(ROUND(L860*(((1+(H860/100))^(I860/G860))-1),4),2),$L$24+$S$28 + $X$26-0.01,IF(ROUND(ROUND(L860*(((1+(H860/100))^(I860/G860))-1),4),2)+ $X$26>$L$24,$L$24+ $X$26+-0.01,ROUND(ROUND(L860*(((1+(H860/100))^(I860/G860))-1),4),2)+$X$26)))","v":""},{"$f":"IF(B860=\"\",\"\",IF(ISERROR(MATCH(MONTH(C860),$H$18:$H$19,0))=FALSE,$L$23,0)  +$L$23)","v":""},{"$f":"IF(B860=\"\",\"\",N860+O860)","v":""},"",null,{"$f":"IF(B860=\"\",\"\",$L$25+AC860)","v":""},"",null,"","",{"$f":"IF(B860=\"\",\"\",ROUND(L860-M860,2))","v":""},{"$f":"IF(B860=\"\",\"\",IF(ROUND(ROUND(L860*(((1+(H860/100))^(I860/G860))-1),4),2) - $L$24<0,0,ROUND(ROUND(L860*(((1+(H860/100))^(I860/G860))-1),4),2) - $L$24))","v":""},{"$f":"IF(B860=\"\",\"\",(1+H860/100)^(1/12)-1)","v":""},{"$f":"IF(B860=\"\",\"\",Q860/((1+Z860)^K860))","v":""}]
["","","","","","","","","","",{"$f":"IF(B861=\"\",\"\",SUM($J$32:J861))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B862=\"\",\"\",SUM($J$32:J862))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B863=\"\",\"\",SUM($J$32:J863))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","",{"$f":"IF(B864=\"\",\"\",IF(OR(MONTH(C864)=$H$18,MONTH(C864)=$H$19),\"D\",\"\"))","v":""},"","","","","","",{"$f":"IF(B864=\"\",\"\",SUM($J$32:J864))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["",{"$f":"IF(A865=\"\",\"\",IF(A865<=$H$22,0,1))","v":""},"","","","","","","","",{"$f":"IF(B865=\"\",\"\",SUM($J$32:J865))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B866=\"\",\"\",SUM($J$32:J866))","v":""},"",{"$f":"IF(A866=$H$13,X865,IF(B866=\"\",\"\",IF((IF(ISERROR(MATCH(MONTH(C866),$H$18:$H$19,0))=FALSE,$L$24 + $S$28,0) + $L$24+$S$28+$X$26)-IF(AND(D866=\"D\",Z866=0),$X$26*2,$X$26)-N866<0,0.01,IF(ISERROR(MATCH(MONTH(C866),$H$18:$H$19,0))=FALSE,$L$24 + $S$28,0)+ ($L$24+$S$28-IF(AND(D866=\"D\",Z866=0),$X$26*2,$X$26))-N866)-AC866))","v":""},"","","",{"$f":"IF(B866=\"\",\"\",M866+N866 + O866+IF(A866=$H$13,X866,0))","v":""},null,"",{"$f":"IF(B866=\"\",\"\",IF($J$10=\"sí\",$L$26+U866,0))","v":""},null,{"$f":"IF(B866=\"\",\"\",IF($K$11=\"Sí\",$J$11+AD866,0))","v":""},{"$f":"IF(B866=\"\",\"\",Q866+R866+S866+T866+V866)","v":""},"","","",""]
["","","","","","","","","","",{"$f":"IF(B867=\"\",\"\",SUM($J$32:J867))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B868=\"\",\"\",SUM($J$32:J868))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B869=\"\",\"\",SUM($J$32:J869))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B870=\"\",\"\",SUM($J$32:J870))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B871=\"\",\"\",SUM($J$32:J871))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B872=\"\",\"\",SUM($J$32:J872))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B873=\"\",\"\",SUM($J$32:J873))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B874=\"\",\"\",SUM($J$32:J874))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B875=\"\",\"\",SUM($J$32:J875))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B876=\"\",\"\",SUM($J$32:J876))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B877=\"\",\"\",SUM($J$32:J877))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B878=\"\",\"\",SUM($J$32:J878))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B879=\"\",\"\",SUM($J$32:J879))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B880=\"\",\"\",SUM($J$32:J880))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B881=\"\",\"\",SUM($J$32:J881))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B882=\"\",\"\",SUM($J$32:J882))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B883=\"\",\"\",SUM($J$32:J883))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B884=\"\",\"\",SUM($J$32:J884))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B885=\"\",\"\",SUM($J$32:J885))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B886=\"\",\"\",SUM($J$32:J886))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B887=\"\",\"\",SUM($J$32:J887))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B888=\"\",\"\",SUM($J$32:J888))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B889=\"\",\"\",SUM($J$32:J889))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B890=\"\",\"\",SUM($J$32:J890))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B891=\"\",\"\",SUM($J$32:J891))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B892=\"\",\"\",SUM($J$32:J892))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B893=\"\",\"\",SUM($J$32:J893))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B894=\"\",\"\",SUM($J$32:J894))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B895=\"\",\"\",SUM($J$32:J895))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B896=\"\",\"\",SUM($J$32:J896))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B897=\"\",\"\",SUM($J$32:J897))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B898=\"\",\"\",SUM($J$32:J898))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B899=\"\",\"\",SUM($J$32:J899))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B900=\"\",\"\",SUM($J$32:J900))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B901=\"\",\"\",SUM($J$32:J901))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B902=\"\",\"\",SUM($J$32:J902))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B903=\"\",\"\",SUM($J$32:J903))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B904=\"\",\"\",SUM($J$32:J904))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B905=\"\",\"\",SUM($J$32:J905))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B906=\"\",\"\",SUM($J$32:J906))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B907=\"\",\"\",SUM($J$32:J907))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B908=\"\",\"\",SUM($J$32:J908))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B909=\"\",\"\",SUM($J$32:J909))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B910=\"\",\"\",SUM($J$32:J910))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B911=\"\",\"\",SUM($J$32:J911))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B912=\"\",\"\",SUM($J$32:J912))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B913=\"\",\"\",SUM($J$32:J913))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B914=\"\",\"\",SUM($J$32:J914))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B915=\"\",\"\",SUM($J$32:J915))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B916=\"\",\"\",SUM($J$32:J916))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B917=\"\",\"\",SUM($J$32:J917))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B918=\"\",\"\",SUM($J$32:J918))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B919=\"\",\"\",SUM($J$32:J919))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B920=\"\",\"\",SUM($J$32:J920))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B921=\"\",\"\",SUM($J$32:J921))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B922=\"\",\"\",SUM($J$32:J922))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B923=\"\",\"\",SUM($J$32:J923))","v":""},"","","","","","",null,"","",null,"","","","","",""]
[{"$f":"IF(A923>=$H$13,\"\",A923+1)","v":""},"",{"$f":"IF(B924=\"\",\"\",IF(OR(MONTH(EDATE($S$6,F924))=$H$16,MONTH(EDATE($S$6,F924))=$H$17),IF(ABS($H$17-$H$16)=1,EDATE($S$6,F924+2),EDATE($S$6,F924+1)),EDATE($S$6,F924)))","v":""},"",{"$f":"IF(B924=\"\",\"\",IF(OR(MONTH(DATE(YEAR(C923) + 1/12,MONTH(C923)+1,DAY(C923)))=$H$16,MONTH(DATE(YEAR(C923) + 1/12,MONTH(C923)+1,DAY(C923)))=$H$17),IF(ABS($H$17-$H$16)=1,E923+1,E923 + 2),E923 + 1))","v":""},{"$f":"IF(B924=\"\",\"\",F923+1)","v":""},{"$f":"IF(B924=\"\",\"\",$S$9)","v":""},{"$f":"IF(B924=\"\",\"\",$H$8)","v":""},{"$f":"IF(B924=\"\",\"\",C924-C923)","v":""},{"$f":"IF(B924=\"\",\"\",(I924)/30)","v":""},{"$f":"IF(B924=\"\",\"\",SUM($J$32:J924))","v":""},{"$f":"IF(B924=\"\",\"\",X923)","v":""},"",{"$f":"IF(B924=\"\",\"\",IF($L$24+$S$28 + $X$26<ROUND(ROUND(L924*(((1+(H924/100))^(I924/G924))-1),4),2),$L$24+$S$28 + $X$26-0.01,IF(ROUND(ROUND(L924*(((1+(H924/100))^(I924/G924))-1),4),2)+ $X$26>$L$24,$L$24+ $X$26+-0.01,ROUND(ROUND(L924*(((1+(H924/100))^(I924/G924))-1),4),2)+$X$26)))","v":""},{"$f":"IF(B924=\"\",\"\",IF(ISERROR(MATCH(MONTH(C924),$H$18:$H$19,0))=FALSE,$L$23,0)  +$L$23)","v":""},{"$f":"IF(B924=\"\",\"\",N924+O924)","v":""},"",null,{"$f":"IF(B924=\"\",\"\",$L$25+AC924)","v":""},"",null,"","",{"$f":"IF(B924=\"\",\"\",ROUND(L924-M924,2))","v":""},{"$f":"IF(B924=\"\",\"\",IF(ROUND(ROUND(L924*(((1+(H924/100))^(I924/G924))-1),4),2) - $L$24<0,0,ROUND(ROUND(L924*(((1+(H924/100))^(I924/G924))-1),4),2) - $L$24))","v":""},{"$f":"IF(B924=\"\",\"\",(1+H924/100)^(1/12)-1)","v":""},{"$f":"IF(B924=\"\",\"\",Q924/((1+Z924)^K924))","v":""}]
["","","","","","","","","","",{"$f":"IF(B925=\"\",\"\",SUM($J$32:J925))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B926=\"\",\"\",SUM($J$32:J926))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B927=\"\",\"\",SUM($J$32:J927))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","",{"$f":"IF(B928=\"\",\"\",IF(OR(MONTH(C928)=$H$18,MONTH(C928)=$H$19),\"D\",\"\"))","v":""},"","","","","","",{"$f":"IF(B928=\"\",\"\",SUM($J$32:J928))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["",{"$f":"IF(A929=\"\",\"\",IF(A929<=$H$22,0,1))","v":""},"","","","","","","","",{"$f":"IF(B929=\"\",\"\",SUM($J$32:J929))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B930=\"\",\"\",SUM($J$32:J930))","v":""},"",{"$f":"IF(A930=$H$13,X929,IF(B930=\"\",\"\",IF((IF(ISERROR(MATCH(MONTH(C930),$H$18:$H$19,0))=FALSE,$L$24 + $S$28,0) + $L$24+$S$28+$X$26)-IF(AND(D930=\"D\",Z930=0),$X$26*2,$X$26)-N930<0,0.01,IF(ISERROR(MATCH(MONTH(C930),$H$18:$H$19,0))=FALSE,$L$24 + $S$28,0)+ ($L$24+$S$28-IF(AND(D930=\"D\",Z930=0),$X$26*2,$X$26))-N930)-AC930))","v":""},"","","",{"$f":"IF(B930=\"\",\"\",M930+N930 + O930+IF(A930=$H$13,X930,0))","v":""},null,"",{"$f":"IF(B930=\"\",\"\",IF($J$10=\"sí\",$L$26+U930,0))","v":""},null,{"$f":"IF(B930=\"\",\"\",IF($K$11=\"Sí\",$J$11+AD930,0))","v":""},{"$f":"IF(B930=\"\",\"\",Q930+R930+S930+T930+V930)","v":""},"","","",""]
["","","","","","","","","","",{"$f":"IF(B931=\"\",\"\",SUM($J$32:J931))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B932=\"\",\"\",SUM($J$32:J932))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B933=\"\",\"\",SUM($J$32:J933))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B934=\"\",\"\",SUM($J$32:J934))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B935=\"\",\"\",SUM($J$32:J935))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B936=\"\",\"\",SUM($J$32:J936))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B937=\"\",\"\",SUM($J$32:J937))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B938=\"\",\"\",SUM($J$32:J938))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B939=\"\",\"\",SUM($J$32:J939))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B940=\"\",\"\",SUM($J$32:J940))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B941=\"\",\"\",SUM($J$32:J941))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B942=\"\",\"\",SUM($J$32:J942))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B943=\"\",\"\",SUM($J$32:J943))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B944=\"\",\"\",SUM($J$32:J944))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B945=\"\",\"\",SUM($J$32:J945))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B946=\"\",\"\",SUM($J$32:J946))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B947=\"\",\"\",SUM($J$32:J947))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B948=\"\",\"\",SUM($J$32:J948))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B949=\"\",\"\",SUM($J$32:J949))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B950=\"\",\"\",SUM($J$32:J950))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B951=\"\",\"\",SUM($J$32:J951))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B952=\"\",\"\",SUM($J$32:J952))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B953=\"\",\"\",SUM($J$32:J953))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B954=\"\",\"\",SUM($J$32:J954))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B955=\"\",\"\",SUM($J$32:J955))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B956=\"\",\"\",SUM($J$32:J956))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B957=\"\",\"\",SUM($J$32:J957))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B958=\"\",\"\",SUM($J$32:J958))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B959=\"\",\"\",SUM($J$32:J959))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B960=\"\",\"\",SUM($J$32:J960))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B961=\"\",\"\",SUM($J$32:J961))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B962=\"\",\"\",SUM($J$32:J962))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B963=\"\",\"\",SUM($J$32:J963))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B964=\"\",\"\",SUM($J$32:J964))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B965=\"\",\"\",SUM($J$32:J965))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B966=\"\",\"\",SUM($J$32:J966))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B967=\"\",\"\",SUM($J$32:J967))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B968=\"\",\"\",SUM($J$32:J968))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B969=\"\",\"\",SUM($J$32:J969))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B970=\"\",\"\",SUM($J$32:J970))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B971=\"\",\"\",SUM($J$32:J971))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B972=\"\",\"\",SUM($J$32:J972))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B973=\"\",\"\",SUM($J$32:J973))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B974=\"\",\"\",SUM($J$32:J974))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B975=\"\",\"\",SUM($J$32:J975))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B976=\"\",\"\",SUM($J$32:J976))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B977=\"\",\"\",SUM($J$32:J977))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B978=\"\",\"\",SUM($J$32:J978))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B979=\"\",\"\",SUM($J$32:J979))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B980=\"\",\"\",SUM($J$32:J980))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B981=\"\",\"\",SUM($J$32:J981))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B982=\"\",\"\",SUM($J$32:J982))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B983=\"\",\"\",SUM($J$32:J983))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B984=\"\",\"\",SUM($J$32:J984))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B985=\"\",\"\",SUM($J$32:J985))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B986=\"\",\"\",SUM($J$32:J986))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B987=\"\",\"\",SUM($J$32:J987))","v":""},"","","","","","",null,"","",null,"","","","","",""]
[{"$f":"IF(A987>=$H$13,\"\",A987+1)","v":""},"",{"$f":"IF(B988=\"\",\"\",IF(OR(MONTH(EDATE($S$6,F988))=$H$16,MONTH(EDATE($S$6,F988))=$H$17),IF(ABS($H$17-$H$16)=1,EDATE($S$6,F988+2),EDATE($S$6,F988+1)),EDATE($S$6,F988)))","v":""},"",{"$f":"IF(B988=\"\",\"\",IF(OR(MONTH(DATE(YEAR(C987) + 1/12,MONTH(C987)+1,DAY(C987)))=$H$16,MONTH(DATE(YEAR(C987) + 1/12,MONTH(C987)+1,DAY(C987)))=$H$17),IF(ABS($H$17-$H$16)=1,E987+1,E987 + 2),E987 + 1))","v":""},{"$f":"IF(B988=\"\",\"\",F987+1)","v":""},{"$f":"IF(B988=\"\",\"\",$S$9)","v":""},{"$f":"IF(B988=\"\",\"\",$H$8)","v":""},{"$f":"IF(B988=\"\",\"\",C988-C987)","v":""},{"$f":"IF(B988=\"\",\"\",(I988)/30)","v":""},{"$f":"IF(B988=\"\",\"\",SUM($J$32:J988))","v":""},{"$f":"IF(B988=\"\",\"\",X987)","v":""},"",{"$f":"IF(B988=\"\",\"\",IF($L$24+$S$28 + $X$26<ROUND(ROUND(L988*(((1+(H988/100))^(I988/G988))-1),4),2),$L$24+$S$28 + $X$26-0.01,IF(ROUND(ROUND(L988*(((1+(H988/100))^(I988/G988))-1),4),2)+ $X$26>$L$24,$L$24+ $X$26+-0.01,ROUND(ROUND(L988*(((1+(H988/100))^(I988/G988))-1),4),2)+$X$26)))","v":""},{"$f":"IF(B988=\"\",\"\",IF(ISERROR(MATCH(MONTH(C988),$H$18:$H$19,0))=FALSE,$L$23,0)  +$L$23)","v":""},{"$f":"IF(B988=\"\",\"\",N988+O988)","v":""},"",null,{"$f":"IF(B988=\"\",\"\",$L$25+AC988)","v":""},"",null,"","",{"$f":"IF(B988=\"\",\"\",ROUND(L988-M988,2))","v":""},{"$f":"IF(B988=\"\",\"\",IF(ROUND(ROUND(L988*(((1+(H988/100))^(I988/G988))-1),4),2) - $L$24<0,0,ROUND(ROUND(L988*(((1+(H988/100))^(I988/G988))-1),4),2) - $L$24))","v":""},{"$f":"IF(B988=\"\",\"\",(1+H988/100)^(1/12)-1)","v":""},{"$f":"IF(B988=\"\",\"\",Q988/((1+Z988)^K988))","v":""}]
["","","","","","","","","","",{"$f":"IF(B989=\"\",\"\",SUM($J$32:J989))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B990=\"\",\"\",SUM($J$32:J990))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B991=\"\",\"\",SUM($J$32:J991))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","",{"$f":"IF(B992=\"\",\"\",IF(OR(MONTH(C992)=$H$18,MONTH(C992)=$H$19),\"D\",\"\"))","v":""},"","","","","","",{"$f":"IF(B992=\"\",\"\",SUM($J$32:J992))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["",{"$f":"IF(A993=\"\",\"\",IF(A993<=$H$22,0,1))","v":""},"","","","","","","","",{"$f":"IF(B993=\"\",\"\",SUM($J$32:J993))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B994=\"\",\"\",SUM($J$32:J994))","v":""},"",{"$f":"IF(A994=$H$13,X993,IF(B994=\"\",\"\",IF((IF(ISERROR(MATCH(MONTH(C994),$H$18:$H$19,0))=FALSE,$L$24 + $S$28,0) + $L$24+$S$28+$X$26)-IF(AND(D994=\"D\",Z994=0),$X$26*2,$X$26)-N994<0,0.01,IF(ISERROR(MATCH(MONTH(C994),$H$18:$H$19,0))=FALSE,$L$24 + $S$28,0)+ ($L$24+$S$28-IF(AND(D994=\"D\",Z994=0),$X$26*2,$X$26))-N994)-AC994))","v":""},"","","",{"$f":"IF(B994=\"\",\"\",M994+N994 + O994+IF(A994=$H$13,X994,0))","v":""},null,"",{"$f":"IF(B994=\"\",\"\",IF($J$10=\"sí\",$L$26+U994,0))","v":""},null,{"$f":"IF(B994=\"\",\"\",IF($K$11=\"Sí\",$J$11+AD994,0))","v":""},{"$f":"IF(B994=\"\",\"\",Q994+R994+S994+T994+V994)","v":""},"","","",""]
["","","","","","","","","","",{"$f":"IF(B995=\"\",\"\",SUM($J$32:J995))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B996=\"\",\"\",SUM($J$32:J996))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B997=\"\",\"\",SUM($J$32:J997))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B998=\"\",\"\",SUM($J$32:J998))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B999=\"\",\"\",SUM($J$32:J999))","v":""},"","","","","","",null,"","",null,"","","","","",""]
["","","","","","","","","","",{"$f":"IF(B1000=\"\",\"\",SUM($J$32:J1000))","v":""},"","","","","","",null,"","",null,"","","","","",""]

{"sheet":"Calculos","index":1,"n_rows":386,"n_cols":7,"rows_kept":386,"cut":false,"hidden":true,"merged":[[0,0,0,6]]}
["Factores utilizados en Meses de No Pago para cálculo del valor cuota"]
[]
["N° de Cuota","Equivalente","Fecha","Mes","Marca Cuota No Pago","Factor (10)","Acumulado"]
[1,{"$f":"IF(E4<>\"C\",IF(ISERROR(1+B3)=TRUE,1,1+B3),IF(ISNUMBER(B3),B3,1))","v":1},{"$f":"+Simulador!S7","v":"2022-04-10"},{"$f":"MONTH(C4)","v":4},{"$f":"IF(ISERROR(MATCH(D4,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D4,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E4=\"C\",0,IF(E4 =\"D\",ROUND(1/((1+Simulador!$S$13)^A4),9) * 2,ROUND(1/((1+Simulador!$S$13)^A4),9)))","v":0.98470140500000003},{"$f":"ROUND(F4,9)","v":0.98470140500000003}]
[{"$f":"A4+1","v":2},{"$f":"IF(E5<>\"C\",IF(ISERROR(1+B4)=TRUE,1,1+B4),IF(ISNUMBER(B4),B4,1))","v":2},{"$f":"DATE(YEAR(C4) + 1/12,MONTH(C4)+1,DAY(C4))","v":"2022-05-10"},5,{"$f":"IF(ISERROR(MATCH(D5,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D5,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E5=\"C\",0,IF(E5 =\"D\",ROUND(1/((1+Simulador!$S$13)^A5),9) * 2,ROUND(1/((1+Simulador!$S$13)^A5),9)))","v":0.96963685799999999},{"$f":"G4+ROUND(F5,9)","v":1.9543382629999999}]
[3,3,"2022-06-10",6,{"$f":"IF(ISERROR(MATCH(D6,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D6,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E6=\"C\",0,IF(E6 =\"D\",ROUND(1/((1+Simulador!$S$13)^A6),9) * 2,ROUND(1/((1+Simulador!$S$13)^A6),9)))","v":0.95480277700000005},{"$f":"G5+ROUND(F6,9)","v":2.9091410399999997}]
[4,4,"2022-07-10",7,{"$f":"IF(ISERROR(MATCH(D7,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D7,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E7=\"C\",0,IF(E7 =\"D\",ROUND(1/((1+Simulador!$S$13)^A7),9) * 2,ROUND(1/((1+Simulador!$S$13)^A7),9)))","v":0.940195636},3.8493366759999996]
[5,5,"2022-08-10",8,{"$f":"IF(ISERROR(MATCH(D8,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D8,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E8=\"C\",0,IF(E8 =\"D\",ROUND(1/((1+Simulador!$S$13)^A8),9) * 2,ROUND(1/((1+Simulador!$S$13)^A8),9)))","v":0.92581196399999999},4.7751486399999994]
[6,6,"2022-09-10",9,{"$f":"IF(ISERROR(MATCH(D9,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D9,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E9=\"C\",0,IF(E9 =\"D\",ROUND(1/((1+Simulador!$S$13)^A9),9) * 2,ROUND(1/((1+Simulador!$S$13)^A9),9)))","v":0.911648342},5.6867969819999997]
[7,7,"2022-10-10",10,{"$f":"IF(ISERROR(MATCH(D10,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D10,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E10=\"C\",0,IF(E10 =\"D\",ROUND(1/((1+Simulador!$S$13)^A10),9) * 2,ROUND(1/((1+Simulador!$S$13)^A10),9)))","v":0.89770140399999998},6.5844983859999999]
[8,8,"2022-11-10",11,{"$f":"IF(ISERROR(MATCH(D11,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D11,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E11=\"C\",0,IF(E11 =\"D\",ROUND(1/((1+Simulador!$S$13)^A11),9) * 2,ROUND(1/((1+Simulador!$S$13)^A11),9)))","v":0.88396783400000001},7.4684662199999998]
[9,9,"2022-12-10",12,{"$f":"IF(ISERROR(MATCH(D12,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D12,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E12=\"C\",0,IF(E12 =\"D\",ROUND(1/((1+Simulador!$S$13)^A12),9) * 2,ROUND(1/((1+Simulador!$S$13)^A12),9)))","v":0.87044436800000002},8.3389105879999992]
[10,10,"2023-01-10",1,{"$f":"IF(ISERROR(MATCH(D13,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D13,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E13=\"C\",0,IF(E13 =\"D\",ROUND(1/((1+Simulador!$S$13)^A13),9) * 2,ROUND(1/((1+Simulador!$S$13)^A13),9)))","v":0.85712779299999997},9.1960383809999993]
[11,11,"2023-02-10",2,{"$f":"IF(ISERROR(MATCH(D14,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D14,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E14=\"C\",0,IF(E14 =\"D\",ROUND(1/((1+Simulador!$S$13)^A14),9) * 2,ROUND(1/((1+Simulador!$S$13)^A14),9)))","v":0.84401494200000005},10.040053322999999]
[12,12,"2023-03-10",3,{"$f":"IF(ISERROR(MATCH(D15,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D15,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E15=\"C\",0,IF(E15 =\"D\",ROUND(1/((1+Simulador!$S$13)^A15),9) * 2,ROUND(1/((1+Simulador!$S$13)^A15),9)))","v":0.83110269999999997},10.871156022999999]
[13,13,"2023-04-10",4,{"$f":"IF(ISERROR(MATCH(D16,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D16,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E16=\"C\",0,IF(E16 =\"D\",ROUND(1/((1+Simulador!$S$13)^A16),9) * 2,ROUND(1/((1+Simulador!$S$13)^A16),9)))","v":0.81838799699999998},11.68954402]
[14,14,"2023-05-10",5,{"$f":"IF(ISERROR(MATCH(D17,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D17,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E17=\"C\",0,IF(E17 =\"D\",ROUND(1/((1+Simulador!$S$13)^A17),9) * 2,ROUND(1/((1+Simulador!$S$13)^A17),9)))","v":0.80586780999999996},12.49541183]
[15,15,"2023-06-10",6,{"$f":"IF(ISERROR(MATCH(D18,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D18,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E18=\"C\",0,IF(E18 =\"D\",ROUND(1/((1+Simulador!$S$13)^A18),9) * 2,ROUND(1/((1+Simulador!$S$13)^A18),9)))","v":0.79353916599999996},13.288950996000001]
[16,16,"2023-07-10",7,{"$f":"IF(ISERROR(MATCH(D19,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D19,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E19=\"C\",0,IF(E19 =\"D\",ROUND(1/((1+Simulador!$S$13)^A19),9) * 2,ROUND(1/((1+Simulador!$S$13)^A19),9)))","v":0.781399132},14.070350128000001]
[17,17,"2023-08-10",8,{"$f":"IF(ISERROR(MATCH(D20,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D20,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E20=\"C\",0,IF(E20 =\"D\",ROUND(1/((1+Simulador!$S$13)^A20),9) * 2,ROUND(1/((1+Simulador!$S$13)^A20),9)))","v":0.76944482299999994},14.839794951000002]
[18,18,"2023-09-10",9,{"$f":"IF(ISERROR(MATCH(D21,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D21,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E21=\"C\",0,IF(E21 =\"D\",ROUND(1/((1+Simulador!$S$13)^A21),9) * 2,ROUND(1/((1+Simulador!$S$13)^A21),9)))","v":0.75767339899999997},15.597468350000002]
[19,19,"2023-10-10",10,{"$f":"IF(ISERROR(MATCH(D22,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D22,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E22=\"C\",0,IF(E22 =\"D\",ROUND(1/((1+Simulador!$S$13)^A22),9) * 2,ROUND(1/((1+Simulador!$S$13)^A22),9)))","v":0.74608205999999999},16.343550410000002]
[20,20,"2023-11-10",11,{"$f":"IF(ISERROR(MATCH(D23,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D23,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E23=\"C\",0,IF(E23 =\"D\",ROUND(1/((1+Simulador!$S$13)^A23),9) * 2,ROUND(1/((1+Simulador!$S$13)^A23),9)))","v":0.73466805300000004},17.078218463000002]
[21,21,"2023-12-10",12,{"$f":"IF(ISERROR(MATCH(D24,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D24,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E24=\"C\",0,IF(E24 =\"D\",ROUND(1/((1+Simulador!$S$13)^A24),9) * 2,ROUND(1/((1+Simulador!$S$13)^A24),9)))","v":0.72342866500000003},17.801647128000003]
[22,22,"2024-01-10",1,{"$f":"IF(ISERROR(MATCH(D25,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D25,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E25=\"C\",0,IF(E25 =\"D\",ROUND(1/((1+Simulador!$S$13)^A25),9) * 2,ROUND(1/((1+Simulador!$S$13)^A25),9)))","v":0.71236122300000004},18.514008351000001]
[23,23,"2024-02-10",2,{"$f":"IF(ISERROR(MATCH(D26,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D26,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E26=\"C\",0,IF(E26 =\"D\",ROUND(1/((1+Simulador!$S$13)^A26),9) * 2,ROUND(1/((1+Simulador!$S$13)^A26),9)))","v":0.70146309699999998},19.215471448000002]
[24,24,"2024-03-10",3,{"$f":"IF(ISERROR(MATCH(D27,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D27,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E27=\"C\",0,IF(E27 =\"D\",ROUND(1/((1+Simulador!$S$13)^A27),9) * 2,ROUND(1/((1+Simulador!$S$13)^A27),9)))","v":0.69073169800000001},19.906203146000003]
[25,25,"2024-04-10",4,{"$f":"IF(ISERROR(MATCH(D28,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D28,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E28=\"C\",0,IF(E28 =\"D\",ROUND(1/((1+Simulador!$S$13)^A28),9) * 2,ROUND(1/((1+Simulador!$S$13)^A28),9)))","v":0.68016447400000002},20.586367620000004]
[26,26,"2024-05-10",5,{"$f":"IF(ISERROR(MATCH(D29,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D29,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E29=\"C\",0,IF(E29 =\"D\",ROUND(1/((1+Simulador!$S$13)^A29),9) * 2,ROUND(1/((1+Simulador!$S$13)^A29),9)))","v":0.66975891300000001},21.256126533000003]
[27,27,"2024-06-10",6,{"$f":"IF(ISERROR(MATCH(D30,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D30,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E30=\"C\",0,IF(E30 =\"D\",ROUND(1/((1+Simulador!$S$13)^A30),9) * 2,ROUND(1/((1+Simulador!$S$13)^A30),9)))","v":0.65951254299999995},21.915639076000005]
[28,28,"2024-07-10",7,{"$f":"IF(ISERROR(MATCH(D31,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D31,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E31=\"C\",0,IF(E31 =\"D\",ROUND(1/((1+Simulador!$S$13)^A31),9) * 2,ROUND(1/((1+Simulador!$S$13)^A31),9)))","v":0.64942292800000001},22.565062004000005]
[29,29,"2024-08-10",8,{"$f":"IF(ISERROR(MATCH(D32,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D32,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E32=\"C\",0,IF(E32 =\"D\",ROUND(1/((1+Simulador!$S$13)^A32),9) * 2,ROUND(1/((1+Simulador!$S$13)^A32),9)))","v":0.63948766999999995},23.204549674000006]
[30,30,"2024-09-10",9,{"$f":"IF(ISERROR(MATCH(D33,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D33,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E33=\"C\",0,IF(E33 =\"D\",ROUND(1/((1+Simulador!$S$13)^A33),9) * 2,ROUND(1/((1+Simulador!$S$13)^A33),9)))","v":0.62970440699999997},23.834254081000005]
[31,31,"2024-10-10",10,{"$f":"IF(ISERROR(MATCH(D34,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D34,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E34=\"C\",0,IF(E34 =\"D\",ROUND(1/((1+Simulador!$S$13)^A34),9) * 2,ROUND(1/((1+Simulador!$S$13)^A34),9)))","v":0.62007081500000005},24.454324896000003]
[32,32,"2024-11-10",11,{"$f":"IF(ISERROR(MATCH(D35,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D35,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E35=\"C\",0,IF(E35 =\"D\",ROUND(1/((1+Simulador!$S$13)^A35),9) * 2,ROUND(1/((1+Simulador!$S$13)^A35),9)))","v":0.61058460299999995},25.064909499000002]
[33,33,"2024-12-10",12,{"$f":"IF(ISERROR(MATCH(D36,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D36,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E36=\"C\",0,IF(E36 =\"D\",ROUND(1/((1+Simulador!$S$13)^A36),9) * 2,ROUND(1/((1+Simulador!$S$13)^A36),9)))","v":0.60124351600000003},25.666153015000003]
[34,34,"2025-01-10",1,{"$f":"IF(ISERROR(MATCH(D37,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D37,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E37=\"C\",0,IF(E37 =\"D\",ROUND(1/((1+Simulador!$S$13)^A37),9) * 2,ROUND(1/((1+Simulador!$S$13)^A37),9)))","v":0.59204533599999998},26.258198351000004]
[35,35,"2025-02-10",2,{"$f":"IF(ISERROR(MATCH(D38,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D38,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E38=\"C\",0,IF(E38 =\"D\",ROUND(1/((1+Simulador!$S$13)^A38),9) * 2,ROUND(1/((1+Simulador!$S$13)^A38),9)))","v":0.58298787399999996},26.841186225000005]
[36,36,"2025-03-10",3,{"$f":"IF(ISERROR(MATCH(D39,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D39,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E39=\"C\",0,IF(E39 =\"D\",ROUND(1/((1+Simulador!$S$13)^A39),9) * 2,ROUND(1/((1+Simulador!$S$13)^A39),9)))","v":0.57406897899999998},27.415255204000005]
[37,37,"2025-04-10",4,{"$f":"IF(ISERROR(MATCH(D40,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D40,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E40=\"C\",0,IF(E40 =\"D\",ROUND(1/((1+Simulador!$S$13)^A40),9) * 2,ROUND(1/((1+Simulador!$S$13)^A40),9)))","v":0.56528652999999995},27.980541734000006]
[38,38,"2025-05-10",5,{"$f":"IF(ISERROR(MATCH(D41,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D41,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E41=\"C\",0,IF(E41 =\"D\",ROUND(1/((1+Simulador!$S$13)^A41),9) * 2,ROUND(1/((1+Simulador!$S$13)^A41),9)))","v":0.55663844100000004},28.537180175000007]
[39,39,"2025-06-10",6,{"$f":"IF(ISERROR(MATCH(D42,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D42,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E42=\"C\",0,IF(E42 =\"D\",ROUND(1/((1+Simulador!$S$13)^A42),9) * 2,ROUND(1/((1+Simulador!$S$13)^A42),9)))","v":0.54812265500000001},29.085302830000007]
[40,40,"2025-07-10",7,{"$f":"IF(ISERROR(MATCH(D43,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D43,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E43=\"C\",0,IF(E43 =\"D\",ROUND(1/((1+Simulador!$S$13)^A43),9) * 2,ROUND(1/((1+Simulador!$S$13)^A43),9)))","v":0.53973714900000003},29.625039979000007]
[41,41,"2025-08-10",8,{"$f":"IF(ISERROR(MATCH(D44,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D44,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E44=\"C\",0,IF(E44 =\"D\",ROUND(1/((1+Simulador!$S$13)^A44),9) * 2,ROUND(1/((1+Simulador!$S$13)^A44),9)))","v":0.53147992899999996},30.156519908000007]
[42,42,"2025-09-10",9,{"$f":"IF(ISERROR(MATCH(D45,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D45,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E45=\"C\",0,IF(E45 =\"D\",ROUND(1/((1+Simulador!$S$13)^A45),9) * 2,ROUND(1/((1+Simulador!$S$13)^A45),9)))","v":0.52334903300000002},30.679868941000006]
[43,43,"2025-10-10",10,{"$f":"IF(ISERROR(MATCH(D46,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D46,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E46=\"C\",0,IF(E46 =\"D\",ROUND(1/((1+Simulador!$S$13)^A46),9) * 2,ROUND(1/((1+Simulador!$S$13)^A46),9)))","v":0.51534252800000002},31.195211469000007]
[44,44,"2025-11-10",11,{"$f":"IF(ISERROR(MATCH(D47,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D47,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E47=\"C\",0,IF(E47 =\"D\",ROUND(1/((1+Simulador!$S$13)^A47),9) * 2,ROUND(1/((1+Simulador!$S$13)^A47),9)))","v":0.50745851200000003},31.702669981000007]
[45,45,"2025-12-10",12,{"$f":"IF(ISERROR(MATCH(D48,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D48,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E48=\"C\",0,IF(E48 =\"D\",ROUND(1/((1+Simulador!$S$13)^A48),9) * 2,ROUND(1/((1+Simulador!$S$13)^A48),9)))","v":0.49969511},32.202365091000004]
[46,46,"2026-01-10",1,{"$f":"IF(ISERROR(MATCH(D49,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D49,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E49=\"C\",0,IF(E49 =\"D\",ROUND(1/((1+Simulador!$S$13)^A49),9) * 2,ROUND(1/((1+Simulador!$S$13)^A49),9)))","v":0.49205047699999999},32.694415568000004]
[47,47,"2026-02-10",2,{"$f":"IF(ISERROR(MATCH(D50,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D50,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E50=\"C\",0,IF(E50 =\"D\",ROUND(1/((1+Simulador!$S$13)^A50),9) * 2,ROUND(1/((1+Simulador!$S$13)^A50),9)))","v":0.48452279599999998},33.178938364000004]
[48,48,"2026-03-10",3,{"$f":"IF(ISERROR(MATCH(D51,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D51,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E51=\"C\",0,IF(E51 =\"D\",ROUND(1/((1+Simulador!$S$13)^A51),9) * 2,ROUND(1/((1+Simulador!$S$13)^A51),9)))","v":0.477110278},33.656048642000002]
[49,49,"2026-04-10",4,{"$f":"IF(ISERROR(MATCH(D52,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D52,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E52=\"C\",0,IF(E52 =\"D\",ROUND(1/((1+Simulador!$S$13)^A52),9) * 2,ROUND(1/((1+Simulador!$S$13)^A52),9)))","v":0.469811162},34.125859804000001]
[50,50,"2026-05-10",5,{"$f":"IF(ISERROR(MATCH(D53,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D53,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E53=\"C\",0,IF(E53 =\"D\",ROUND(1/((1+Simulador!$S$13)^A53),9) * 2,ROUND(1/((1+Simulador!$S$13)^A53),9)))","v":0.46262371099999999},34.588483515]
[51,51,"2026-06-10",6,{"$f":"IF(ISERROR(MATCH(D54,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D54,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E54=\"C\",0,IF(E54 =\"D\",ROUND(1/((1+Simulador!$S$13)^A54),9) * 2,ROUND(1/((1+Simulador!$S$13)^A54),9)))","v":0.45554621899999997},35.044029733999999]
[52,52,"2026-07-10",7,{"$f":"IF(ISERROR(MATCH(D55,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D55,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E55=\"C\",0,IF(E55 =\"D\",ROUND(1/((1+Simulador!$S$13)^A55),9) * 2,ROUND(1/((1+Simulador!$S$13)^A55),9)))","v":0.448577002},35.492606735999999]
[53,53,"2026-08-10",8,{"$f":"IF(ISERROR(MATCH(D56,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D56,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E56=\"C\",0,IF(E56 =\"D\",ROUND(1/((1+Simulador!$S$13)^A56),9) * 2,ROUND(1/((1+Simulador!$S$13)^A56),9)))","v":0.441714404},35.934321140000002]
[54,54,"2026-09-10",9,{"$f":"IF(ISERROR(MATCH(D57,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D57,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E57=\"C\",0,IF(E57 =\"D\",ROUND(1/((1+Simulador!$S$13)^A57),9) * 2,ROUND(1/((1+Simulador!$S$13)^A57),9)))","v":0.43495679399999998},36.369277934000003]
[55,55,"2026-10-10",10,{"$f":"IF(ISERROR(MATCH(D58,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D58,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E58=\"C\",0,IF(E58 =\"D\",ROUND(1/((1+Simulador!$S$13)^A58),9) * 2,ROUND(1/((1+Simulador!$S$13)^A58),9)))","v":0.42830256700000002},36.797580501000006]
[56,56,"2026-11-10",11,{"$f":"IF(ISERROR(MATCH(D59,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D59,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E59=\"C\",0,IF(E59 =\"D\",ROUND(1/((1+Simulador!$S$13)^A59),9) * 2,ROUND(1/((1+Simulador!$S$13)^A59),9)))","v":0.42175013900000002},37.219330640000003]
[57,57,"2026-12-10",12,{"$f":"IF(ISERROR(MATCH(D60,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D60,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E60=\"C\",0,IF(E60 =\"D\",ROUND(1/((1+Simulador!$S$13)^A60),9) * 2,ROUND(1/((1+Simulador!$S$13)^A60),9)))","v":0.415297955},37.634628595000002]
[58,58,"2027-01-10",1,{"$f":"IF(ISERROR(MATCH(D61,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D61,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E61=\"C\",0,IF(E61 =\"D\",ROUND(1/((1+Simulador!$S$13)^A61),9) * 2,ROUND(1/((1+Simulador!$S$13)^A61),9)))","v":0.40894448},38.043573075000005]
[59,59,"2027-02-10",2,{"$f":"IF(ISERROR(MATCH(D62,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D62,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E62=\"C\",0,IF(E62 =\"D\",ROUND(1/((1+Simulador!$S$13)^A62),9) * 2,ROUND(1/((1+Simulador!$S$13)^A62),9)))","v":0.40268820399999999},38.446261279000005]
[60,60,"2027-03-10",3,{"$f":"IF(ISERROR(MATCH(D63,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D63,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E63=\"C\",0,IF(E63 =\"D\",ROUND(1/((1+Simulador!$S$13)^A63),9) * 2,ROUND(1/((1+Simulador!$S$13)^A63),9)))","v":0.39652764000000001},38.842788919000007]
[61,61,"2027-04-10",4,{"$f":"IF(ISERROR(MATCH(D64,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D64,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E64=\"C\",0,IF(E64 =\"D\",ROUND(1/((1+Simulador!$S$13)^A64),9) * 2,ROUND(1/((1+Simulador!$S$13)^A64),9)))","v":0.39046132500000003},39.233250244000004]
[62,62,"2027-05-10",5,{"$f":"IF(ISERROR(MATCH(D65,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D65,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E65=\"C\",0,IF(E65 =\"D\",ROUND(1/((1+Simulador!$S$13)^A65),9) * 2,ROUND(1/((1+Simulador!$S$13)^A65),9)))","v":0.38448781500000001},39.617738059000004]
[63,63,"2027-06-10",6,{"$f":"IF(ISERROR(MATCH(D66,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D66,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E66=\"C\",0,IF(E66 =\"D\",ROUND(1/((1+Simulador!$S$13)^A66),9) * 2,ROUND(1/((1+Simulador!$S$13)^A66),9)))","v":0.37860569199999999},39.996343751000005]
[64,64,"2027-07-10",7,{"$f":"IF(ISERROR(MATCH(D67,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D67,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E67=\"C\",0,IF(E67 =\"D\",ROUND(1/((1+Simulador!$S$13)^A67),9) * 2,ROUND(1/((1+Simulador!$S$13)^A67),9)))","v":0.37281355700000002},40.369157308000005]
[65,65,"2027-08-10",{"$f":"MONTH(C68)","v":8},{"$f":"IF(ISERROR(MATCH(D68,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D68,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E68=\"C\",0,IF(E68 =\"D\",ROUND(1/((1+Simulador!$S$13)^A68),9) * 2,ROUND(1/((1+Simulador!$S$13)^A68),9)))","v":0.36711003399999997},40.736267342000005]
[{"$f":"A68+1","v":66},{"$f":"IF(E69<>\"C\",IF(ISERROR(1+B68)=TRUE,1,1+B68),IF(ISNUMBER(B68),B68,1))","v":66},{"$f":"DATE(YEAR(C68) + 1/12,MONTH(C68)+1,DAY(C68))","v":"2027-09-10"},9,{"$f":"IF(ISERROR(MATCH(D69,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D69,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E69=\"C\",0,IF(E69 =\"D\",ROUND(1/((1+Simulador!$S$13)^A69),9) * 2,ROUND(1/((1+Simulador!$S$13)^A69),9)))","v":0.36149376599999999},41.097761108000007]
[67,67,"2027-10-10",10,{"$f":"IF(ISERROR(MATCH(D70,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D70,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E70=\"C\",0,IF(E70 =\"D\",ROUND(1/((1+Simulador!$S$13)^A70),9) * 2,ROUND(1/((1+Simulador!$S$13)^A70),9)))","v":0.35596341999999997},{"$f":"G69+ROUND(F70,9)","v":41.453724528000009}]
[68,68,"2027-11-10",11,{"$f":"IF(ISERROR(MATCH(D71,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D71,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E71=\"C\",0,IF(E71 =\"D\",ROUND(1/((1+Simulador!$S$13)^A71),9) * 2,ROUND(1/((1+Simulador!$S$13)^A71),9)))","v":0.35051767900000003},41.804242207000009]
[69,69,"2027-12-10",12,{"$f":"IF(ISERROR(MATCH(D72,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D72,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E72=\"C\",0,IF(E72 =\"D\",ROUND(1/((1+Simulador!$S$13)^A72),9) * 2,ROUND(1/((1+Simulador!$S$13)^A72),9)))","v":0.34515525200000002},42.149397459000006]
[70,70,"2028-01-10",1,{"$f":"IF(ISERROR(MATCH(D73,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D73,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E73=\"C\",0,IF(E73 =\"D\",ROUND(1/((1+Simulador!$S$13)^A73),9) * 2,ROUND(1/((1+Simulador!$S$13)^A73),9)))","v":0.33987486099999997},42.489272320000005]
[71,71,"2028-02-10",2,{"$f":"IF(ISERROR(MATCH(D74,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D74,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E74=\"C\",0,IF(E74 =\"D\",ROUND(1/((1+Simulador!$S$13)^A74),9) * 2,ROUND(1/((1+Simulador!$S$13)^A74),9)))","v":0.33467525399999998},42.823947574000002]
[72,72,"2028-03-10",3,{"$f":"IF(ISERROR(MATCH(D75,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D75,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E75=\"C\",0,IF(E75 =\"D\",ROUND(1/((1+Simulador!$S$13)^A75),9) * 2,ROUND(1/((1+Simulador!$S$13)^A75),9)))","v":0.32955519300000002},43.153502766999999]
[73,73,"2028-04-10",4,{"$f":"IF(ISERROR(MATCH(D76,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D76,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E76=\"C\",0,IF(E76 =\"D\",ROUND(1/((1+Simulador!$S$13)^A76),9) * 2,ROUND(1/((1+Simulador!$S$13)^A76),9)))","v":0.324513461},43.478016228000001]
[74,74,"2028-05-10",5,{"$f":"IF(ISERROR(MATCH(D77,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D77,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E77=\"C\",0,IF(E77 =\"D\",ROUND(1/((1+Simulador!$S$13)^A77),9) * 2,ROUND(1/((1+Simulador!$S$13)^A77),9)))","v":0.31954886100000002},43.797565089000003]
[75,75,"2028-06-10",6,{"$f":"IF(ISERROR(MATCH(D78,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D78,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E78=\"C\",0,IF(E78 =\"D\",ROUND(1/((1+Simulador!$S$13)^A78),9) * 2,ROUND(1/((1+Simulador!$S$13)^A78),9)))","v":0.31466021300000002},44.112225302000006]
[76,76,"2028-07-10",7,{"$f":"IF(ISERROR(MATCH(D79,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D79,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E79=\"C\",0,IF(E79 =\"D\",ROUND(1/((1+Simulador!$S$13)^A79),9) * 2,ROUND(1/((1+Simulador!$S$13)^A79),9)))","v":0.30984635399999999},44.422071656000007]
[77,77,"2028-08-10",8,{"$f":"IF(ISERROR(MATCH(D80,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D80,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E80=\"C\",0,IF(E80 =\"D\",ROUND(1/((1+Simulador!$S$13)^A80),9) * 2,ROUND(1/((1+Simulador!$S$13)^A80),9)))","v":0.30510614000000003},44.727177796000007]
[78,78,"2028-09-10",9,{"$f":"IF(ISERROR(MATCH(D81,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D81,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E81=\"C\",0,IF(E81 =\"D\",ROUND(1/((1+Simulador!$S$13)^A81),9) * 2,ROUND(1/((1+Simulador!$S$13)^A81),9)))","v":0.300438445},45.027616241000004]
[79,79,"2028-10-10",10,{"$f":"IF(ISERROR(MATCH(D82,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D82,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E82=\"C\",0,IF(E82 =\"D\",ROUND(1/((1+Simulador!$S$13)^A82),9) * 2,ROUND(1/((1+Simulador!$S$13)^A82),9)))","v":0.29584215899999999},45.323458400000007]
[80,80,"2028-11-10",11,{"$f":"IF(ISERROR(MATCH(D83,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D83,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E83=\"C\",0,IF(E83 =\"D\",ROUND(1/((1+Simulador!$S$13)^A83),9) * 2,ROUND(1/((1+Simulador!$S$13)^A83),9)))","v":0.29131618999999997},45.61477459000001]
[81,81,"2028-12-10",12,{"$f":"IF(ISERROR(MATCH(D84,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D84,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E84=\"C\",0,IF(E84 =\"D\",ROUND(1/((1+Simulador!$S$13)^A84),9) * 2,ROUND(1/((1+Simulador!$S$13)^A84),9)))","v":0.28685946200000001},45.901634052000013]
[82,82,"2029-01-10",1,{"$f":"IF(ISERROR(MATCH(D85,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D85,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E85=\"C\",0,IF(E85 =\"D\",ROUND(1/((1+Simulador!$S$13)^A85),9) * 2,ROUND(1/((1+Simulador!$S$13)^A85),9)))","v":0.28247091499999999},46.18410496700001]
[83,83,"2029-02-10",2,{"$f":"IF(ISERROR(MATCH(D86,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D86,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E86=\"C\",0,IF(E86 =\"D\",ROUND(1/((1+Simulador!$S$13)^A86),9) * 2,ROUND(1/((1+Simulador!$S$13)^A86),9)))","v":0.27814950700000002},46.462254474000012]
[84,84,"2029-03-10",3,{"$f":"IF(ISERROR(MATCH(D87,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D87,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E87=\"C\",0,IF(E87 =\"D\",ROUND(1/((1+Simulador!$S$13)^A87),9) * 2,ROUND(1/((1+Simulador!$S$13)^A87),9)))","v":0.27389421000000003},46.736148684000014]
[85,85,"2029-04-10",4,{"$f":"IF(ISERROR(MATCH(D88,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D88,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E88=\"C\",0,IF(E88 =\"D\",ROUND(1/((1+Simulador!$S$13)^A88),9) * 2,ROUND(1/((1+Simulador!$S$13)^A88),9)))","v":0.26970401399999999},47.005852698000012]
[86,86,"2029-05-10",5,{"$f":"IF(ISERROR(MATCH(D89,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D89,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E89=\"C\",0,IF(E89 =\"D\",ROUND(1/((1+Simulador!$S$13)^A89),9) * 2,ROUND(1/((1+Simulador!$S$13)^A89),9)))","v":0.26557792099999999},47.271430619000014]
[87,87,"2029-06-10",6,{"$f":"IF(ISERROR(MATCH(D90,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D90,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E90=\"C\",0,IF(E90 =\"D\",ROUND(1/((1+Simulador!$S$13)^A90),9) * 2,ROUND(1/((1+Simulador!$S$13)^A90),9)))","v":0.26151495299999999},47.532945572000017]
[88,88,"2029-07-10",7,{"$f":"IF(ISERROR(MATCH(D91,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D91,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E91=\"C\",0,IF(E91 =\"D\",ROUND(1/((1+Simulador!$S$13)^A91),9) * 2,ROUND(1/((1+Simulador!$S$13)^A91),9)))","v":0.25751414099999997},47.790459713000018]
[89,89,"2029-08-10",8,{"$f":"IF(ISERROR(MATCH(D92,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D92,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E92=\"C\",0,IF(E92 =\"D\",ROUND(1/((1+Simulador!$S$13)^A92),9) * 2,ROUND(1/((1+Simulador!$S$13)^A92),9)))","v":0.25357453699999999},48.044034250000017]
[90,90,"2029-09-10",9,{"$f":"IF(ISERROR(MATCH(D93,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D93,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E93=\"C\",0,IF(E93 =\"D\",ROUND(1/((1+Simulador!$S$13)^A93),9) * 2,ROUND(1/((1+Simulador!$S$13)^A93),9)))","v":0.249695203},48.293729453000019]
[91,91,"2029-10-10",10,{"$f":"IF(ISERROR(MATCH(D94,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D94,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E94=\"C\",0,IF(E94 =\"D\",ROUND(1/((1+Simulador!$S$13)^A94),9) * 2,ROUND(1/((1+Simulador!$S$13)^A94),9)))","v":0.24587521700000001},48.539604670000017]
[92,92,"2029-11-10",11,{"$f":"IF(ISERROR(MATCH(D95,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D95,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E95=\"C\",0,IF(E95 =\"D\",ROUND(1/((1+Simulador!$S$13)^A95),9) * 2,ROUND(1/((1+Simulador!$S$13)^A95),9)))","v":0.242113672},48.781718342000019]
[93,93,"2029-12-10",12,{"$f":"IF(ISERROR(MATCH(D96,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D96,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E96=\"C\",0,IF(E96 =\"D\",ROUND(1/((1+Simulador!$S$13)^A96),9) * 2,ROUND(1/((1+Simulador!$S$13)^A96),9)))","v":0.23840967299999999},49.020128015000019]
[94,94,"2030-01-10",1,{"$f":"IF(ISERROR(MATCH(D97,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D97,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E97=\"C\",0,IF(E97 =\"D\",ROUND(1/((1+Simulador!$S$13)^A97),9) * 2,ROUND(1/((1+Simulador!$S$13)^A97),9)))","v":0.23476234000000001},49.254890355000022]
[95,95,"2030-02-10",2,{"$f":"IF(ISERROR(MATCH(D98,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D98,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E98=\"C\",0,IF(E98 =\"D\",ROUND(1/((1+Simulador!$S$13)^A98),9) * 2,ROUND(1/((1+Simulador!$S$13)^A98),9)))","v":0.23117080600000001},49.486061161000023]
[96,96,"2030-03-10",3,{"$f":"IF(ISERROR(MATCH(D99,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D99,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E99=\"C\",0,IF(E99 =\"D\",ROUND(1/((1+Simulador!$S$13)^A99),9) * 2,ROUND(1/((1+Simulador!$S$13)^A99),9)))","v":0.227634218},49.713695379000022]
[97,{"$f":"IF(E100<>\"C\",IF(ISERROR(1+B99)=TRUE,1,1+B99),IF(ISNUMBER(B99),B99,1))","v":97},"2030-04-10",{"$f":"MONTH(C100)","v":4},{"$f":"IF(ISERROR(MATCH(D100,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D100,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E100=\"C\",0,IF(E100 =\"D\",ROUND(1/((1+Simulador!$S$13)^A100),9) * 2,ROUND(1/((1+Simulador!$S$13)^A100),9)))","v":0.22415173399999999},{"$f":"G99+ROUND(F100,9)","v":49.937847113000025}]
[98,98,"2030-05-10",5,{"$f":"IF(ISERROR(MATCH(D101,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D101,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E101=\"C\",0,IF(E101 =\"D\",ROUND(1/((1+Simulador!$S$13)^A101),9) * 2,ROUND(1/((1+Simulador!$S$13)^A101),9)))","v":0.220722528},50.158569641000028]
[99,99,"2030-06-10",6,{"$f":"IF(ISERROR(MATCH(D102,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D102,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E102=\"C\",0,IF(E102 =\"D\",ROUND(1/((1+Simulador!$S$13)^A102),9) * 2,ROUND(1/((1+Simulador!$S$13)^A102),9)))","v":0.21734578299999999},50.375915424000027]
[100,100,"2030-07-10",7,{"$f":"IF(ISERROR(MATCH(D103,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D103,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E103=\"C\",0,IF(E103 =\"D\",ROUND(1/((1+Simulador!$S$13)^A103),9) * 2,ROUND(1/((1+Simulador!$S$13)^A103),9)))","v":0.21402069800000001},50.589936122000026]
[101,101,"2030-08-10",8,{"$f":"IF(ISERROR(MATCH(D104,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D104,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E104=\"C\",0,IF(E104 =\"D\",ROUND(1/((1+Simulador!$S$13)^A104),9) * 2,ROUND(1/((1+Simulador!$S$13)^A104),9)))","v":0.21074648200000001},50.800682604000023]
[102,102,"2030-09-10",9,{"$f":"IF(ISERROR(MATCH(D105,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D105,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E105=\"C\",0,IF(E105 =\"D\",ROUND(1/((1+Simulador!$S$13)^A105),9) * 2,ROUND(1/((1+Simulador!$S$13)^A105),9)))","v":0.20752235699999999},51.008204961000025]
[103,103,"2030-10-10",10,{"$f":"IF(ISERROR(MATCH(D106,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D106,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E106=\"C\",0,IF(E106 =\"D\",ROUND(1/((1+Simulador!$S$13)^A106),9) * 2,ROUND(1/((1+Simulador!$S$13)^A106),9)))","v":0.20434755700000001},51.212552518000024]
[104,104,"2030-11-10",11,{"$f":"IF(ISERROR(MATCH(D107,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D107,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E107=\"C\",0,IF(E107 =\"D\",ROUND(1/((1+Simulador!$S$13)^A107),9) * 2,ROUND(1/((1+Simulador!$S$13)^A107),9)))","v":0.20122132600000001},51.413773844000026]
[105,105,"2030-12-10",12,{"$f":"IF(ISERROR(MATCH(D108,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D108,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E108=\"C\",0,IF(E108 =\"D\",ROUND(1/((1+Simulador!$S$13)^A108),9) * 2,ROUND(1/((1+Simulador!$S$13)^A108),9)))","v":0.198142923},51.611916767000025]
[106,106,"2031-01-10",1,{"$f":"IF(ISERROR(MATCH(D109,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D109,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E109=\"C\",0,IF(E109 =\"D\",ROUND(1/((1+Simulador!$S$13)^A109),9) * 2,ROUND(1/((1+Simulador!$S$13)^A109),9)))","v":0.19511161499999999},51.807028382000027]
[107,107,"2031-02-10",2,{"$f":"IF(ISERROR(MATCH(D110,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D110,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E110=\"C\",0,IF(E110 =\"D\",ROUND(1/((1+Simulador!$S$13)^A110),9) * 2,ROUND(1/((1+Simulador!$S$13)^A110),9)))","v":0.19212668099999999},51.999155063000025]
[108,108,"2031-03-10",3,{"$f":"IF(ISERROR(MATCH(D111,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D111,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E111=\"C\",0,IF(E111 =\"D\",ROUND(1/((1+Simulador!$S$13)^A111),9) * 2,ROUND(1/((1+Simulador!$S$13)^A111),9)))","v":0.189187413},52.188342476000024]
[109,109,"2031-04-10",4,{"$f":"IF(ISERROR(MATCH(D112,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D112,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E112=\"C\",0,IF(E112 =\"D\",ROUND(1/((1+Simulador!$S$13)^A112),9) * 2,ROUND(1/((1+Simulador!$S$13)^A112),9)))","v":0.18629311100000001},52.374635587000022]
[110,110,"2031-05-10",5,{"$f":"IF(ISERROR(MATCH(D113,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D113,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E113=\"C\",0,IF(E113 =\"D\",ROUND(1/((1+Simulador!$S$13)^A113),9) * 2,ROUND(1/((1+Simulador!$S$13)^A113),9)))","v":0.183443089},52.558078676000022]
[111,111,"2031-06-10",6,{"$f":"IF(ISERROR(MATCH(D114,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D114,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E114=\"C\",0,IF(E114 =\"D\",ROUND(1/((1+Simulador!$S$13)^A114),9) * 2,ROUND(1/((1+Simulador!$S$13)^A114),9)))","v":0.180636667},52.738715343000024]
[112,112,"2031-07-10",7,{"$f":"IF(ISERROR(MATCH(D115,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D115,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E115=\"C\",0,IF(E115 =\"D\",ROUND(1/((1+Simulador!$S$13)^A115),9) * 2,ROUND(1/((1+Simulador!$S$13)^A115),9)))","v":0.17787317999999999},52.916588523000023]
[113,113,"2031-08-10",8,{"$f":"IF(ISERROR(MATCH(D116,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D116,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E116=\"C\",0,IF(E116 =\"D\",ROUND(1/((1+Simulador!$S$13)^A116),9) * 2,ROUND(1/((1+Simulador!$S$13)^A116),9)))","v":0.17515196999999999},53.091740493000025]
[114,114,"2031-09-10",9,{"$f":"IF(ISERROR(MATCH(D117,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D117,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E117=\"C\",0,IF(E117 =\"D\",ROUND(1/((1+Simulador!$S$13)^A117),9) * 2,ROUND(1/((1+Simulador!$S$13)^A117),9)))","v":0.172472391},53.264212884000024]
[115,115,"2031-10-10",10,{"$f":"IF(ISERROR(MATCH(D118,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D118,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E118=\"C\",0,IF(E118 =\"D\",ROUND(1/((1+Simulador!$S$13)^A118),9) * 2,ROUND(1/((1+Simulador!$S$13)^A118),9)))","v":0.169833806},53.434046690000024]
[116,116,"2031-11-10",11,{"$f":"IF(ISERROR(MATCH(D119,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D119,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E119=\"C\",0,IF(E119 =\"D\",ROUND(1/((1+Simulador!$S$13)^A119),9) * 2,ROUND(1/((1+Simulador!$S$13)^A119),9)))","v":0.16723558799999999},53.601282278000021]
[117,117,"2031-12-10",12,{"$f":"IF(ISERROR(MATCH(D120,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D120,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E120=\"C\",0,IF(E120 =\"D\",ROUND(1/((1+Simulador!$S$13)^A120),9) * 2,ROUND(1/((1+Simulador!$S$13)^A120),9)))","v":0.16467711800000001},53.765959396000021]
[118,118,"2032-01-10",1,{"$f":"IF(ISERROR(MATCH(D121,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D121,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E121=\"C\",0,IF(E121 =\"D\",ROUND(1/((1+Simulador!$S$13)^A121),9) * 2,ROUND(1/((1+Simulador!$S$13)^A121),9)))","v":0.16215779},53.928117186000023]
[119,119,"2032-02-10",2,{"$f":"IF(ISERROR(MATCH(D122,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D122,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E122=\"C\",0,IF(E122 =\"D\",ROUND(1/((1+Simulador!$S$13)^A122),9) * 2,ROUND(1/((1+Simulador!$S$13)^A122),9)))","v":0.15967700300000001},54.087794189000022]
[120,120,"2032-03-10",3,{"$f":"IF(ISERROR(MATCH(D123,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D123,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E123=\"C\",0,IF(E123 =\"D\",ROUND(1/((1+Simulador!$S$13)^A123),9) * 2,ROUND(1/((1+Simulador!$S$13)^A123),9)))","v":0.15723417000000001},54.245028359000024]
[121,121,"2032-04-10",4,{"$f":"IF(ISERROR(MATCH(D124,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D124,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E124=\"C\",0,IF(E124 =\"D\",ROUND(1/((1+Simulador!$S$13)^A124),9) * 2,ROUND(1/((1+Simulador!$S$13)^A124),9)))","v":0.15482870800000001},54.399857067000021]
[122,122,"2032-05-10",5,{"$f":"IF(ISERROR(MATCH(D125,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D125,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E125=\"C\",0,IF(E125 =\"D\",ROUND(1/((1+Simulador!$S$13)^A125),9) * 2,ROUND(1/((1+Simulador!$S$13)^A125),9)))","v":0.15246004599999999},54.552317113000022]
[123,123,"2032-06-10",6,{"$f":"IF(ISERROR(MATCH(D126,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D126,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E126=\"C\",0,IF(E126 =\"D\",ROUND(1/((1+Simulador!$S$13)^A126),9) * 2,ROUND(1/((1+Simulador!$S$13)^A126),9)))","v":0.15012762199999999},54.702444735000022]
[124,124,"2032-07-10",7,{"$f":"IF(ISERROR(MATCH(D127,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D127,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E127=\"C\",0,IF(E127 =\"D\",ROUND(1/((1+Simulador!$S$13)^A127),9) * 2,ROUND(1/((1+Simulador!$S$13)^A127),9)))","v":0.14783088},54.850275615000022]
[125,125,"2032-08-10",8,{"$f":"IF(ISERROR(MATCH(D128,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D128,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E128=\"C\",0,IF(E128 =\"D\",ROUND(1/((1+Simulador!$S$13)^A128),9) * 2,ROUND(1/((1+Simulador!$S$13)^A128),9)))","v":0.145569275},54.995844890000022]
[126,126,"2032-09-10",9,{"$f":"IF(ISERROR(MATCH(D129,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D129,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E129=\"C\",0,IF(E129 =\"D\",ROUND(1/((1+Simulador!$S$13)^A129),9) * 2,ROUND(1/((1+Simulador!$S$13)^A129),9)))","v":0.14334226999999999},55.13918716000002]
[127,127,"2032-10-10",10,{"$f":"IF(ISERROR(MATCH(D130,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D130,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E130=\"C\",0,IF(E130 =\"D\",ROUND(1/((1+Simulador!$S$13)^A130),9) * 2,ROUND(1/((1+Simulador!$S$13)^A130),9)))","v":0.14114933499999999},55.280336495000022]
[128,128,"2032-11-10",11,{"$f":"IF(ISERROR(MATCH(D131,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D131,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E131=\"C\",0,IF(E131 =\"D\",ROUND(1/((1+Simulador!$S$13)^A131),9) * 2,ROUND(1/((1+Simulador!$S$13)^A131),9)))","v":0.138989948},55.419326443000024]
[129,129,"2032-12-10",12,{"$f":"IF(ISERROR(MATCH(D132,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D132,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E132=\"C\",0,IF(E132 =\"D\",ROUND(1/((1+Simulador!$S$13)^A132),9) * 2,ROUND(1/((1+Simulador!$S$13)^A132),9)))","v":0.136863598},55.556190041000022]
[{"$f":"A132+1","v":130},130,{"$f":"DATE(YEAR(C132) + 1/12,MONTH(C132)+1,DAY(C132))","v":"2033-01-10"},1,{"$f":"IF(ISERROR(MATCH(D133,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D133,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E133=\"C\",0,IF(E133 =\"D\",ROUND(1/((1+Simulador!$S$13)^A133),9) * 2,ROUND(1/((1+Simulador!$S$13)^A133),9)))","v":0.13476977700000001},55.690959818000024]
[131,131,"2033-02-10",2,{"$f":"IF(ISERROR(MATCH(D134,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D134,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E134=\"C\",0,IF(E134 =\"D\",ROUND(1/((1+Simulador!$S$13)^A134),9) * 2,ROUND(1/((1+Simulador!$S$13)^A134),9)))","v":0.132707989},55.823667807000021]
[132,132,"2033-03-10",3,{"$f":"IF(ISERROR(MATCH(D135,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D135,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E135=\"C\",0,IF(E135 =\"D\",ROUND(1/((1+Simulador!$S$13)^A135),9) * 2,ROUND(1/((1+Simulador!$S$13)^A135),9)))","v":0.13067774300000001},55.954345550000021]
[133,133,"2033-04-10",4,{"$f":"IF(ISERROR(MATCH(D136,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D136,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E136=\"C\",0,IF(E136 =\"D\",ROUND(1/((1+Simulador!$S$13)^A136),9) * 2,ROUND(1/((1+Simulador!$S$13)^A136),9)))","v":0.128678557},56.083024107000021]
[134,134,"2033-05-10",5,{"$f":"IF(ISERROR(MATCH(D137,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D137,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E137=\"C\",0,IF(E137 =\"D\",ROUND(1/((1+Simulador!$S$13)^A137),9) * 2,ROUND(1/((1+Simulador!$S$13)^A137),9)))","v":0.12670995600000001},56.20973406300002]
[135,135,"2033-06-10",6,{"$f":"IF(ISERROR(MATCH(D138,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D138,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E138=\"C\",0,IF(E138 =\"D\",ROUND(1/((1+Simulador!$S$13)^A138),9) * 2,ROUND(1/((1+Simulador!$S$13)^A138),9)))","v":0.12477147199999999},56.334505535000019]
[136,136,"2033-07-10",7,{"$f":"IF(ISERROR(MATCH(D139,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D139,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E139=\"C\",0,IF(E139 =\"D\",ROUND(1/((1+Simulador!$S$13)^A139),9) * 2,ROUND(1/((1+Simulador!$S$13)^A139),9)))","v":0.12286264399999999},56.457368179000021]
[137,137,"2033-08-10",8,{"$f":"IF(ISERROR(MATCH(D140,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D140,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E140=\"C\",0,IF(E140 =\"D\",ROUND(1/((1+Simulador!$S$13)^A140),9) * 2,ROUND(1/((1+Simulador!$S$13)^A140),9)))","v":0.120983018},56.578351197000018]
[138,138,"2033-09-10",9,{"$f":"IF(ISERROR(MATCH(D141,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D141,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E141=\"C\",0,IF(E141 =\"D\",ROUND(1/((1+Simulador!$S$13)^A141),9) * 2,ROUND(1/((1+Simulador!$S$13)^A141),9)))","v":0.11913214799999999},56.697483345000016]
[139,139,"2033-10-10",10,{"$f":"IF(ISERROR(MATCH(D142,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D142,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E142=\"C\",0,IF(E142 =\"D\",ROUND(1/((1+Simulador!$S$13)^A142),9) * 2,ROUND(1/((1+Simulador!$S$13)^A142),9)))","v":0.117309593},56.814792938000018]
[140,140,"2033-11-10",11,{"$f":"IF(ISERROR(MATCH(D143,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D143,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E143=\"C\",0,IF(E143 =\"D\",ROUND(1/((1+Simulador!$S$13)^A143),9) * 2,ROUND(1/((1+Simulador!$S$13)^A143),9)))","v":0.11551492100000001},56.930307859000017]
[141,141,"2033-12-10",12,{"$f":"IF(ISERROR(MATCH(D144,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D144,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E144=\"C\",0,IF(E144 =\"D\",ROUND(1/((1+Simulador!$S$13)^A144),9) * 2,ROUND(1/((1+Simulador!$S$13)^A144),9)))","v":0.113747705},57.044055564000018]
[142,142,"2034-01-10",1,{"$f":"IF(ISERROR(MATCH(D145,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D145,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E145=\"C\",0,IF(E145 =\"D\",ROUND(1/((1+Simulador!$S$13)^A145),9) * 2,ROUND(1/((1+Simulador!$S$13)^A145),9)))","v":0.112007525},57.156063089000021]
[143,143,"2034-02-10",2,{"$f":"IF(ISERROR(MATCH(D146,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D146,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E146=\"C\",0,IF(E146 =\"D\",ROUND(1/((1+Simulador!$S$13)^A146),9) * 2,ROUND(1/((1+Simulador!$S$13)^A146),9)))","v":0.11029396800000001},57.266357057000022]
[144,144,"2034-03-10",3,{"$f":"IF(ISERROR(MATCH(D147,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D147,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E147=\"C\",0,IF(E147 =\"D\",ROUND(1/((1+Simulador!$S$13)^A147),9) * 2,ROUND(1/((1+Simulador!$S$13)^A147),9)))","v":0.108606625},57.374963682000022]
[145,145,"2034-04-10",4,{"$f":"IF(ISERROR(MATCH(D148,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D148,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E148=\"C\",0,IF(E148 =\"D\",ROUND(1/((1+Simulador!$S$13)^A148),9) * 2,ROUND(1/((1+Simulador!$S$13)^A148),9)))","v":0.106945096},57.481908778000019]
[146,146,"2034-05-10",5,{"$f":"IF(ISERROR(MATCH(D149,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D149,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E149=\"C\",0,IF(E149 =\"D\",ROUND(1/((1+Simulador!$S$13)^A149),9) * 2,ROUND(1/((1+Simulador!$S$13)^A149),9)))","v":0.10530898700000001},57.58721776500002]
[147,147,"2034-06-10",6,{"$f":"IF(ISERROR(MATCH(D150,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D150,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E150=\"C\",0,IF(E150 =\"D\",ROUND(1/((1+Simulador!$S$13)^A150),9) * 2,ROUND(1/((1+Simulador!$S$13)^A150),9)))","v":0.10369790700000001},57.690915672000017]
[148,148,"2034-07-10",7,{"$f":"IF(ISERROR(MATCH(D151,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D151,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E151=\"C\",0,IF(E151 =\"D\",ROUND(1/((1+Simulador!$S$13)^A151),9) * 2,ROUND(1/((1+Simulador!$S$13)^A151),9)))","v":0.10211147499999999},57.793027147000018]
[149,149,"2034-08-10",8,{"$f":"IF(ISERROR(MATCH(D152,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D152,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E152=\"C\",0,IF(E152 =\"D\",ROUND(1/((1+Simulador!$S$13)^A152),9) * 2,ROUND(1/((1+Simulador!$S$13)^A152),9)))","v":0.100549313},57.89357646000002]
[150,150,"2034-09-10",9,{"$f":"IF(ISERROR(MATCH(D153,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D153,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E153=\"C\",0,IF(E153 =\"D\",ROUND(1/((1+Simulador!$S$13)^A153),9) * 2,ROUND(1/((1+Simulador!$S$13)^A153),9)))","v":9.9011050000000003E-2},57.992587510000021]
[151,151,"2034-10-10",10,{"$f":"IF(ISERROR(MATCH(D154,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D154,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E154=\"C\",0,IF(E154 =\"D\",ROUND(1/((1+Simulador!$S$13)^A154),9) * 2,ROUND(1/((1+Simulador!$S$13)^A154),9)))","v":9.7496319999999997E-2},58.090083830000019]
[152,152,"2034-11-10",11,{"$f":"IF(ISERROR(MATCH(D155,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D155,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E155=\"C\",0,IF(E155 =\"D\",ROUND(1/((1+Simulador!$S$13)^A155),9) * 2,ROUND(1/((1+Simulador!$S$13)^A155),9)))","v":9.6004763000000007E-2},58.186088593000022]
[153,153,"2034-12-10",12,{"$f":"IF(ISERROR(MATCH(D156,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D156,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E156=\"C\",0,IF(E156 =\"D\",ROUND(1/((1+Simulador!$S$13)^A156),9) * 2,ROUND(1/((1+Simulador!$S$13)^A156),9)))","v":9.4536024999999996E-2},58.280624618000019]
[154,154,"2035-01-10",1,{"$f":"IF(ISERROR(MATCH(D157,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D157,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E157=\"C\",0,IF(E157 =\"D\",ROUND(1/((1+Simulador!$S$13)^A157),9) * 2,ROUND(1/((1+Simulador!$S$13)^A157),9)))","v":9.3089756999999995E-2},58.37371437500002]
[155,155,"2035-02-10",2,{"$f":"IF(ISERROR(MATCH(D158,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D158,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E158=\"C\",0,IF(E158 =\"D\",ROUND(1/((1+Simulador!$S$13)^A158),9) * 2,ROUND(1/((1+Simulador!$S$13)^A158),9)))","v":9.1665614000000006E-2},58.46537998900002]
[156,156,"2035-03-10",3,{"$f":"IF(ISERROR(MATCH(D159,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D159,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E159=\"C\",0,IF(E159 =\"D\",ROUND(1/((1+Simulador!$S$13)^A159),9) * 2,ROUND(1/((1+Simulador!$S$13)^A159),9)))","v":9.0263258999999998E-2},58.555643248000017]
[157,157,"2035-04-10",4,{"$f":"IF(ISERROR(MATCH(D160,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D160,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E160=\"C\",0,IF(E160 =\"D\",ROUND(1/((1+Simulador!$S$13)^A160),9) * 2,ROUND(1/((1+Simulador!$S$13)^A160),9)))","v":8.8882357999999995E-2},58.644525606000016]
[158,158,"2035-05-10",5,{"$f":"IF(ISERROR(MATCH(D161,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D161,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E161=\"C\",0,IF(E161 =\"D\",ROUND(1/((1+Simulador!$S$13)^A161),9) * 2,ROUND(1/((1+Simulador!$S$13)^A161),9)))","v":8.7522583000000001E-2},58.732048189000018]
[159,159,"2035-06-10",6,{"$f":"IF(ISERROR(MATCH(D162,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D162,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E162=\"C\",0,IF(E162 =\"D\",ROUND(1/((1+Simulador!$S$13)^A162),9) * 2,ROUND(1/((1+Simulador!$S$13)^A162),9)))","v":8.6183610999999993E-2},58.818231800000021]
[160,160,"2035-07-10",7,{"$f":"IF(ISERROR(MATCH(D163,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D163,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E163=\"C\",0,IF(E163 =\"D\",ROUND(1/((1+Simulador!$S$13)^A163),9) * 2,ROUND(1/((1+Simulador!$S$13)^A163),9)))","v":8.4865122000000001E-2},58.903096922000017]
[161,{"$f":"IF(E164<>\"C\",IF(ISERROR(1+B163)=TRUE,1,1+B163),IF(ISNUMBER(B163),B163,1))","v":161},"2035-08-10",{"$f":"MONTH(C164)","v":8},{"$f":"IF(ISERROR(MATCH(D164,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D164,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E164=\"C\",0,IF(E164 =\"D\",ROUND(1/((1+Simulador!$S$13)^A164),9) * 2,ROUND(1/((1+Simulador!$S$13)^A164),9)))","v":8.3566804999999994E-2},{"$f":"G163+ROUND(F164,9)","v":58.986663727000014}]
[162,162,"2035-09-10",9,{"$f":"IF(ISERROR(MATCH(D165,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D165,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E165=\"C\",0,IF(E165 =\"D\",ROUND(1/((1+Simulador!$S$13)^A165),9) * 2,ROUND(1/((1+Simulador!$S$13)^A165),9)))","v":8.2288350999999996E-2},59.068952078000017]
[163,163,"2035-10-10",10,{"$f":"IF(ISERROR(MATCH(D166,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D166,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E166=\"C\",0,IF(E166 =\"D\",ROUND(1/((1+Simulador!$S$13)^A166),9) * 2,ROUND(1/((1+Simulador!$S$13)^A166),9)))","v":8.1029455E-2},59.149981533000016]
[164,164,"2035-11-10",11,{"$f":"IF(ISERROR(MATCH(D167,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D167,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E167=\"C\",0,IF(E167 =\"D\",ROUND(1/((1+Simulador!$S$13)^A167),9) * 2,ROUND(1/((1+Simulador!$S$13)^A167),9)))","v":7.9789817999999998E-2},59.229771351000018]
[165,165,"2035-12-10",12,{"$f":"IF(ISERROR(MATCH(D168,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D168,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E168=\"C\",0,IF(E168 =\"D\",ROUND(1/((1+Simulador!$S$13)^A168),9) * 2,ROUND(1/((1+Simulador!$S$13)^A168),9)))","v":7.8569146000000006E-2},59.308340497000017]
[166,166,"2036-01-10",1,{"$f":"IF(ISERROR(MATCH(D169,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D169,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E169=\"C\",0,IF(E169 =\"D\",ROUND(1/((1+Simulador!$S$13)^A169),9) * 2,ROUND(1/((1+Simulador!$S$13)^A169),9)))","v":7.7367147999999997E-2},59.385707645000018]
[167,167,"2036-02-10",2,{"$f":"IF(ISERROR(MATCH(D170,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D170,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E170=\"C\",0,IF(E170 =\"D\",ROUND(1/((1+Simulador!$S$13)^A170),9) * 2,ROUND(1/((1+Simulador!$S$13)^A170),9)))","v":7.6183539999999994E-2},59.46189118500002]
[168,168,"2036-03-10",3,{"$f":"IF(ISERROR(MATCH(D171,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D171,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E171=\"C\",0,IF(E171 =\"D\",ROUND(1/((1+Simulador!$S$13)^A171),9) * 2,ROUND(1/((1+Simulador!$S$13)^A171),9)))","v":7.5018037999999995E-2},59.536909223000023]
[169,169,"2036-04-10",4,{"$f":"IF(ISERROR(MATCH(D172,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D172,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E172=\"C\",0,IF(E172 =\"D\",ROUND(1/((1+Simulador!$S$13)^A172),9) * 2,ROUND(1/((1+Simulador!$S$13)^A172),9)))","v":7.3870368000000006E-2},59.610779591000025]
[170,170,"2036-05-10",5,{"$f":"IF(ISERROR(MATCH(D173,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D173,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E173=\"C\",0,IF(E173 =\"D\",ROUND(1/((1+Simulador!$S$13)^A173),9) * 2,ROUND(1/((1+Simulador!$S$13)^A173),9)))","v":7.2740255000000004E-2},59.683519846000024]
[171,171,"2036-06-10",6,{"$f":"IF(ISERROR(MATCH(D174,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D174,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E174=\"C\",0,IF(E174 =\"D\",ROUND(1/((1+Simulador!$S$13)^A174),9) * 2,ROUND(1/((1+Simulador!$S$13)^A174),9)))","v":7.1627431000000005E-2},59.755147277000027]
[172,172,"2036-07-10",7,{"$f":"IF(ISERROR(MATCH(D175,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D175,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E175=\"C\",0,IF(E175 =\"D\",ROUND(1/((1+Simulador!$S$13)^A175),9) * 2,ROUND(1/((1+Simulador!$S$13)^A175),9)))","v":7.0531631999999997E-2},59.825678909000025]
[173,173,"2036-08-10",8,{"$f":"IF(ISERROR(MATCH(D176,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D176,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E176=\"C\",0,IF(E176 =\"D\",ROUND(1/((1+Simulador!$S$13)^A176),9) * 2,ROUND(1/((1+Simulador!$S$13)^A176),9)))","v":6.9452598000000004E-2},59.895131507000023]
[174,174,"2036-09-10",9,{"$f":"IF(ISERROR(MATCH(D177,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D177,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E177=\"C\",0,IF(E177 =\"D\",ROUND(1/((1+Simulador!$S$13)^A177),9) * 2,ROUND(1/((1+Simulador!$S$13)^A177),9)))","v":6.8390069999999997E-2},59.963521577000023]
[175,175,"2036-10-10",10,{"$f":"IF(ISERROR(MATCH(D178,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D178,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E178=\"C\",0,IF(E178 =\"D\",ROUND(1/((1+Simulador!$S$13)^A178),9) * 2,ROUND(1/((1+Simulador!$S$13)^A178),9)))","v":6.7343797999999996E-2},60.030865375000026]
[176,176,"2036-11-10",11,{"$f":"IF(ISERROR(MATCH(D179,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D179,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E179=\"C\",0,IF(E179 =\"D\",ROUND(1/((1+Simulador!$S$13)^A179),9) * 2,ROUND(1/((1+Simulador!$S$13)^A179),9)))","v":6.6313532999999994E-2},60.097178908000025]
[177,177,"2036-12-10",12,{"$f":"IF(ISERROR(MATCH(D180,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D180,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E180=\"C\",0,IF(E180 =\"D\",ROUND(1/((1+Simulador!$S$13)^A180),9) * 2,ROUND(1/((1+Simulador!$S$13)^A180),9)))","v":6.5299028999999995E-2},60.162477937000027]
[178,178,"2037-01-10",1,{"$f":"IF(ISERROR(MATCH(D181,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D181,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E181=\"C\",0,IF(E181 =\"D\",ROUND(1/((1+Simulador!$S$13)^A181),9) * 2,ROUND(1/((1+Simulador!$S$13)^A181),9)))","v":6.4300046E-2},60.226777983000026]
[179,179,"2037-02-10",2,{"$f":"IF(ISERROR(MATCH(D182,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D182,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E182=\"C\",0,IF(E182 =\"D\",ROUND(1/((1+Simulador!$S$13)^A182),9) * 2,ROUND(1/((1+Simulador!$S$13)^A182),9)))","v":6.3316344999999996E-2},60.290094328000023]
[180,180,"2037-03-10",3,{"$f":"IF(ISERROR(MATCH(D183,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D183,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E183=\"C\",0,IF(E183 =\"D\",ROUND(1/((1+Simulador!$S$13)^A183),9) * 2,ROUND(1/((1+Simulador!$S$13)^A183),9)))","v":6.2347694000000002E-2},60.352442022000027]
[181,181,"2037-04-10",4,{"$f":"IF(ISERROR(MATCH(D184,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D184,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E184=\"C\",0,IF(E184 =\"D\",ROUND(1/((1+Simulador!$S$13)^A184),9) * 2,ROUND(1/((1+Simulador!$S$13)^A184),9)))","v":6.1393862E-2},60.413835884000029]
[182,182,"2037-05-10",5,{"$f":"IF(ISERROR(MATCH(D185,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D185,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E185=\"C\",0,IF(E185 =\"D\",ROUND(1/((1+Simulador!$S$13)^A185),9) * 2,ROUND(1/((1+Simulador!$S$13)^A185),9)))","v":6.0454622E-2},60.474290506000031]
[183,183,"2037-06-10",6,{"$f":"IF(ISERROR(MATCH(D186,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D186,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E186=\"C\",0,IF(E186 =\"D\",ROUND(1/((1+Simulador!$S$13)^A186),9) * 2,ROUND(1/((1+Simulador!$S$13)^A186),9)))","v":5.9529751999999998E-2},60.533820258000034]
[184,184,"2037-07-10",7,{"$f":"IF(ISERROR(MATCH(D187,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D187,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E187=\"C\",0,IF(E187 =\"D\",ROUND(1/((1+Simulador!$S$13)^A187),9) * 2,ROUND(1/((1+Simulador!$S$13)^A187),9)))","v":5.8619030000000003E-2},60.592439288000037]
[185,185,"2037-08-10",8,{"$f":"IF(ISERROR(MATCH(D188,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D188,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E188=\"C\",0,IF(E188 =\"D\",ROUND(1/((1+Simulador!$S$13)^A188),9) * 2,ROUND(1/((1+Simulador!$S$13)^A188),9)))","v":5.7722241000000001E-2},60.650161529000037]
[186,186,"2037-09-10",9,{"$f":"IF(ISERROR(MATCH(D189,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D189,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E189=\"C\",0,IF(E189 =\"D\",ROUND(1/((1+Simulador!$S$13)^A189),9) * 2,ROUND(1/((1+Simulador!$S$13)^A189),9)))","v":5.6839172E-2},60.707000701000034]
[187,187,"2037-10-10",10,{"$f":"IF(ISERROR(MATCH(D190,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D190,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E190=\"C\",0,IF(E190 =\"D\",ROUND(1/((1+Simulador!$S$13)^A190),9) * 2,ROUND(1/((1+Simulador!$S$13)^A190),9)))","v":5.5969613000000001E-2},60.762970314000036]
[188,188,"2037-11-10",11,{"$f":"IF(ISERROR(MATCH(D191,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D191,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E191=\"C\",0,IF(E191 =\"D\",ROUND(1/((1+Simulador!$S$13)^A191),9) * 2,ROUND(1/((1+Simulador!$S$13)^A191),9)))","v":5.5113356000000002E-2},60.818083670000036]
[189,189,"2037-12-10",12,{"$f":"IF(ISERROR(MATCH(D192,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D192,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E192=\"C\",0,IF(E192 =\"D\",ROUND(1/((1+Simulador!$S$13)^A192),9) * 2,ROUND(1/((1+Simulador!$S$13)^A192),9)))","v":5.4270198999999998E-2},60.872353869000037]
[190,190,"2038-01-10",1,{"$f":"IF(ISERROR(MATCH(D193,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D193,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E193=\"C\",0,IF(E193 =\"D\",ROUND(1/((1+Simulador!$S$13)^A193),9) * 2,ROUND(1/((1+Simulador!$S$13)^A193),9)))","v":5.3439941999999997E-2},60.925793811000034]
[191,191,"2038-02-10",2,{"$f":"IF(ISERROR(MATCH(D194,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D194,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E194=\"C\",0,IF(E194 =\"D\",ROUND(1/((1+Simulador!$S$13)^A194),9) * 2,ROUND(1/((1+Simulador!$S$13)^A194),9)))","v":5.2622386E-2},60.978416197000037]
[192,192,"2038-03-10",3,{"$f":"IF(ISERROR(MATCH(D195,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D195,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E195=\"C\",0,IF(E195 =\"D\",ROUND(1/((1+Simulador!$S$13)^A195),9) * 2,ROUND(1/((1+Simulador!$S$13)^A195),9)))","v":5.1817336999999998E-2},61.03023353400004]
[193,193,"2038-04-10",4,{"$f":"IF(ISERROR(MATCH(D196,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D196,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E196=\"C\",0,IF(E196 =\"D\",ROUND(1/((1+Simulador!$S$13)^A196),9) * 2,ROUND(1/((1+Simulador!$S$13)^A196),9)))","v":5.1024605000000001E-2},61.081258139000042]
[{"$f":"A196+1","v":194},194,{"$f":"DATE(YEAR(C196) + 1/12,MONTH(C196)+1,DAY(C196))","v":"2038-05-10"},5,{"$f":"IF(ISERROR(MATCH(D197,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D197,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E197=\"C\",0,IF(E197 =\"D\",ROUND(1/((1+Simulador!$S$13)^A197),9) * 2,ROUND(1/((1+Simulador!$S$13)^A197),9)))","v":5.0243999999999997E-2},61.131502139000041]
[195,195,"2038-06-10",6,{"$f":"IF(ISERROR(MATCH(D198,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D198,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E198=\"C\",0,IF(E198 =\"D\",ROUND(1/((1+Simulador!$S$13)^A198),9) * 2,ROUND(1/((1+Simulador!$S$13)^A198),9)))","v":4.9475337000000001E-2},61.180977476000038]
[196,196,"2038-07-10",7,{"$f":"IF(ISERROR(MATCH(D199,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D199,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E199=\"C\",0,IF(E199 =\"D\",ROUND(1/((1+Simulador!$S$13)^A199),9) * 2,ROUND(1/((1+Simulador!$S$13)^A199),9)))","v":4.8718433999999998E-2},61.229695910000039]
[197,197,"2038-08-10",8,{"$f":"IF(ISERROR(MATCH(D200,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D200,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E200=\"C\",0,IF(E200 =\"D\",ROUND(1/((1+Simulador!$S$13)^A200),9) * 2,ROUND(1/((1+Simulador!$S$13)^A200),9)))","v":4.7973110999999999E-2},61.277669021000037]
[198,198,"2038-09-10",9,{"$f":"IF(ISERROR(MATCH(D201,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D201,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E201=\"C\",0,IF(E201 =\"D\",ROUND(1/((1+Simulador!$S$13)^A201),9) * 2,ROUND(1/((1+Simulador!$S$13)^A201),9)))","v":4.7239189000000001E-2},61.324908210000039]
[199,199,"2038-10-10",10,{"$f":"IF(ISERROR(MATCH(D202,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D202,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E202=\"C\",0,IF(E202 =\"D\",ROUND(1/((1+Simulador!$S$13)^A202),9) * 2,ROUND(1/((1+Simulador!$S$13)^A202),9)))","v":4.6516495999999997E-2},61.371424706000042]
[200,200,"2038-11-10",11,{"$f":"IF(ISERROR(MATCH(D203,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D203,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E203=\"C\",0,IF(E203 =\"D\",ROUND(1/((1+Simulador!$S$13)^A203),9) * 2,ROUND(1/((1+Simulador!$S$13)^A203),9)))","v":4.5804859000000003E-2},61.417229565000042]
[201,201,"2038-12-10",12,{"$f":"IF(ISERROR(MATCH(D204,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D204,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E204=\"C\",0,IF(E204 =\"D\",ROUND(1/((1+Simulador!$S$13)^A204),9) * 2,ROUND(1/((1+Simulador!$S$13)^A204),9)))","v":4.5104109000000003E-2},61.462333674000043]
[202,202,"2039-01-10",1,{"$f":"IF(ISERROR(MATCH(D205,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D205,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E205=\"C\",0,IF(E205 =\"D\",ROUND(1/((1+Simulador!$S$13)^A205),9) * 2,ROUND(1/((1+Simulador!$S$13)^A205),9)))","v":4.4414080000000002E-2},61.506747754000045]
[203,203,"2039-02-10",2,{"$f":"IF(ISERROR(MATCH(D206,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D206,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E206=\"C\",0,IF(E206 =\"D\",ROUND(1/((1+Simulador!$S$13)^A206),9) * 2,ROUND(1/((1+Simulador!$S$13)^A206),9)))","v":4.3734607000000002E-2},61.550482361000043]
[204,204,"2039-03-10",3,{"$f":"IF(ISERROR(MATCH(D207,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D207,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E207=\"C\",0,IF(E207 =\"D\",ROUND(1/((1+Simulador!$S$13)^A207),9) * 2,ROUND(1/((1+Simulador!$S$13)^A207),9)))","v":4.3065528999999998E-2},61.593547890000046]
[205,205,"2039-04-10",4,{"$f":"IF(ISERROR(MATCH(D208,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D208,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E208=\"C\",0,IF(E208 =\"D\",ROUND(1/((1+Simulador!$S$13)^A208),9) * 2,ROUND(1/((1+Simulador!$S$13)^A208),9)))","v":4.2406686999999998E-2},61.635954577000049]
[206,206,"2039-05-10",5,{"$f":"IF(ISERROR(MATCH(D209,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D209,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E209=\"C\",0,IF(E209 =\"D\",ROUND(1/((1+Simulador!$S$13)^A209),9) * 2,ROUND(1/((1+Simulador!$S$13)^A209),9)))","v":4.1757924000000002E-2},61.677712501000052]
[207,207,"2039-06-10",6,{"$f":"IF(ISERROR(MATCH(D210,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D210,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E210=\"C\",0,IF(E210 =\"D\",ROUND(1/((1+Simulador!$S$13)^A210),9) * 2,ROUND(1/((1+Simulador!$S$13)^A210),9)))","v":4.1119085999999999E-2},61.718831587000054]
[208,208,"2039-07-10",7,{"$f":"IF(ISERROR(MATCH(D211,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D211,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E211=\"C\",0,IF(E211 =\"D\",ROUND(1/((1+Simulador!$S$13)^A211),9) * 2,ROUND(1/((1+Simulador!$S$13)^A211),9)))","v":4.0490022000000001E-2},61.759321609000054]
[209,209,"2039-08-10",8,{"$f":"IF(ISERROR(MATCH(D212,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D212,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E212=\"C\",0,IF(E212 =\"D\",ROUND(1/((1+Simulador!$S$13)^A212),9) * 2,ROUND(1/((1+Simulador!$S$13)^A212),9)))","v":3.9870582000000002E-2},61.799192191000053]
[210,210,"2039-09-10",9,{"$f":"IF(ISERROR(MATCH(D213,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D213,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E213=\"C\",0,IF(E213 =\"D\",ROUND(1/((1+Simulador!$S$13)^A213),9) * 2,ROUND(1/((1+Simulador!$S$13)^A213),9)))","v":3.9260617999999997E-2},61.838452809000053]
[211,211,"2039-10-10",10,{"$f":"IF(ISERROR(MATCH(D214,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D214,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E214=\"C\",0,IF(E214 =\"D\",ROUND(1/((1+Simulador!$S$13)^A214),9) * 2,ROUND(1/((1+Simulador!$S$13)^A214),9)))","v":3.8659986E-2},61.877112795000052]
[212,212,"2039-11-10",11,{"$f":"IF(ISERROR(MATCH(D215,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D215,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E215=\"C\",0,IF(E215 =\"D\",ROUND(1/((1+Simulador!$S$13)^A215),9) * 2,ROUND(1/((1+Simulador!$S$13)^A215),9)))","v":3.8068541999999997E-2},61.91518133700005]
[213,213,"2039-12-10",12,{"$f":"IF(ISERROR(MATCH(D216,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D216,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E216=\"C\",0,IF(E216 =\"D\",ROUND(1/((1+Simulador!$S$13)^A216),9) * 2,ROUND(1/((1+Simulador!$S$13)^A216),9)))","v":3.7486146999999997E-2},61.952667484000052]
[214,214,"2040-01-10",1,{"$f":"IF(ISERROR(MATCH(D217,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D217,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E217=\"C\",0,IF(E217 =\"D\",ROUND(1/((1+Simulador!$S$13)^A217),9) * 2,ROUND(1/((1+Simulador!$S$13)^A217),9)))","v":3.6912661999999999E-2},61.989580146000051]
[215,215,"2040-02-10",2,{"$f":"IF(ISERROR(MATCH(D218,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D218,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E218=\"C\",0,IF(E218 =\"D\",ROUND(1/((1+Simulador!$S$13)^A218),9) * 2,ROUND(1/((1+Simulador!$S$13)^A218),9)))","v":3.6347949999999997E-2},62.025928096000051]
[216,216,"2040-03-10",3,{"$f":"IF(ISERROR(MATCH(D219,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D219,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E219=\"C\",0,IF(E219 =\"D\",ROUND(1/((1+Simulador!$S$13)^A219),9) * 2,ROUND(1/((1+Simulador!$S$13)^A219),9)))","v":3.5791877E-2},62.061719973000052]
[217,217,"2040-04-10",4,{"$f":"IF(ISERROR(MATCH(D220,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D220,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E220=\"C\",0,IF(E220 =\"D\",ROUND(1/((1+Simulador!$S$13)^A220),9) * 2,ROUND(1/((1+Simulador!$S$13)^A220),9)))","v":3.5244312E-2},62.096964285000055]
[218,218,"2040-05-10",5,{"$f":"IF(ISERROR(MATCH(D221,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D221,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E221=\"C\",0,IF(E221 =\"D\",ROUND(1/((1+Simulador!$S$13)^A221),9) * 2,ROUND(1/((1+Simulador!$S$13)^A221),9)))","v":3.4705122999999997E-2},62.131669408000057]
[219,219,"2040-06-10",6,{"$f":"IF(ISERROR(MATCH(D222,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D222,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E222=\"C\",0,IF(E222 =\"D\",ROUND(1/((1+Simulador!$S$13)^A222),9) * 2,ROUND(1/((1+Simulador!$S$13)^A222),9)))","v":3.4174184000000003E-2},62.165843592000058]
[220,220,"2040-07-10",7,{"$f":"IF(ISERROR(MATCH(D223,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D223,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E223=\"C\",0,IF(E223 =\"D\",ROUND(1/((1+Simulador!$S$13)^A223),9) * 2,ROUND(1/((1+Simulador!$S$13)^A223),9)))","v":3.3651367000000001E-2},62.199494959000056]
[221,221,"2040-08-10",8,{"$f":"IF(ISERROR(MATCH(D224,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D224,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E224=\"C\",0,IF(E224 =\"D\",ROUND(1/((1+Simulador!$S$13)^A224),9) * 2,ROUND(1/((1+Simulador!$S$13)^A224),9)))","v":3.3136548000000002E-2},62.232631507000058]
[222,222,"2040-09-10",9,{"$f":"IF(ISERROR(MATCH(D225,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D225,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E225=\"C\",0,IF(E225 =\"D\",ROUND(1/((1+Simulador!$S$13)^A225),9) * 2,ROUND(1/((1+Simulador!$S$13)^A225),9)))","v":3.2629605999999999E-2},62.265261113000058]
[223,223,"2040-10-10",10,{"$f":"IF(ISERROR(MATCH(D226,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D226,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E226=\"C\",0,IF(E226 =\"D\",ROUND(1/((1+Simulador!$S$13)^A226),9) * 2,ROUND(1/((1+Simulador!$S$13)^A226),9)))","v":3.2130418000000001E-2},62.297391531000059]
[224,224,"2040-11-10",11,{"$f":"IF(ISERROR(MATCH(D227,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D227,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E227=\"C\",0,IF(E227 =\"D\",ROUND(1/((1+Simulador!$S$13)^A227),9) * 2,ROUND(1/((1+Simulador!$S$13)^A227),9)))","v":3.1638868000000001E-2},62.329030399000061]
[225,{"$f":"IF(E228<>\"C\",IF(ISERROR(1+B227)=TRUE,1,1+B227),IF(ISNUMBER(B227),B227,1))","v":225},"2040-12-10",{"$f":"MONTH(C228)","v":12},{"$f":"IF(ISERROR(MATCH(D228,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D228,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E228=\"C\",0,IF(E228 =\"D\",ROUND(1/((1+Simulador!$S$13)^A228),9) * 2,ROUND(1/((1+Simulador!$S$13)^A228),9)))","v":3.1154838000000001E-2},{"$f":"G227+ROUND(F228,9)","v":62.36018523700006}]
[226,226,"2041-01-10",1,{"$f":"IF(ISERROR(MATCH(D229,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D229,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E229=\"C\",0,IF(E229 =\"D\",ROUND(1/((1+Simulador!$S$13)^A229),9) * 2,ROUND(1/((1+Simulador!$S$13)^A229),9)))","v":3.0678212999999999E-2},62.390863450000062]
[227,227,"2041-02-10",2,{"$f":"IF(ISERROR(MATCH(D230,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D230,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E230=\"C\",0,IF(E230 =\"D\",ROUND(1/((1+Simulador!$S$13)^A230),9) * 2,ROUND(1/((1+Simulador!$S$13)^A230),9)))","v":3.0208879000000001E-2},62.421072329000062]
[228,228,"2041-03-10",3,{"$f":"IF(ISERROR(MATCH(D231,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D231,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E231=\"C\",0,IF(E231 =\"D\",ROUND(1/((1+Simulador!$S$13)^A231),9) * 2,ROUND(1/((1+Simulador!$S$13)^A231),9)))","v":2.9746726000000001E-2},62.450819055000061]
[229,229,"2041-04-10",4,{"$f":"IF(ISERROR(MATCH(D232,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D232,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E232=\"C\",0,IF(E232 =\"D\",ROUND(1/((1+Simulador!$S$13)^A232),9) * 2,ROUND(1/((1+Simulador!$S$13)^A232),9)))","v":2.9291642999999999E-2},62.480110698000061]
[230,230,"2041-05-10",5,{"$f":"IF(ISERROR(MATCH(D233,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D233,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E233=\"C\",0,IF(E233 =\"D\",ROUND(1/((1+Simulador!$S$13)^A233),9) * 2,ROUND(1/((1+Simulador!$S$13)^A233),9)))","v":2.8843522E-2},62.508954220000064]
[231,231,"2041-06-10",6,{"$f":"IF(ISERROR(MATCH(D234,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D234,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E234=\"C\",0,IF(E234 =\"D\",ROUND(1/((1+Simulador!$S$13)^A234),9) * 2,ROUND(1/((1+Simulador!$S$13)^A234),9)))","v":2.8402256000000001E-2},62.537356476000063]
[232,232,"2041-07-10",7,{"$f":"IF(ISERROR(MATCH(D235,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D235,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E235=\"C\",0,IF(E235 =\"D\",ROUND(1/((1+Simulador!$S$13)^A235),9) * 2,ROUND(1/((1+Simulador!$S$13)^A235),9)))","v":2.7967742E-2},62.565324218000065]
[233,233,"2041-08-10",8,{"$f":"IF(ISERROR(MATCH(D236,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D236,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E236=\"C\",0,IF(E236 =\"D\",ROUND(1/((1+Simulador!$S$13)^A236),9) * 2,ROUND(1/((1+Simulador!$S$13)^A236),9)))","v":2.7539874999999998E-2},62.592864093000067]
[234,234,"2041-09-10",9,{"$f":"IF(ISERROR(MATCH(D237,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D237,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E237=\"C\",0,IF(E237 =\"D\",ROUND(1/((1+Simulador!$S$13)^A237),9) * 2,ROUND(1/((1+Simulador!$S$13)^A237),9)))","v":2.7118553E-2},62.619982646000068]
[235,235,"2041-10-10",10,{"$f":"IF(ISERROR(MATCH(D238,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D238,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E238=\"C\",0,IF(E238 =\"D\",ROUND(1/((1+Simulador!$S$13)^A238),9) * 2,ROUND(1/((1+Simulador!$S$13)^A238),9)))","v":2.6703676999999999E-2},62.646686323000068]
[236,236,"2041-11-10",11,{"$f":"IF(ISERROR(MATCH(D239,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D239,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E239=\"C\",0,IF(E239 =\"D\",ROUND(1/((1+Simulador!$S$13)^A239),9) * 2,ROUND(1/((1+Simulador!$S$13)^A239),9)))","v":2.6295149E-2},62.672981472000068]
[237,237,"2041-12-10",12,{"$f":"IF(ISERROR(MATCH(D240,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D240,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E240=\"C\",0,IF(E240 =\"D\",ROUND(1/((1+Simulador!$S$13)^A240),9) * 2,ROUND(1/((1+Simulador!$S$13)^A240),9)))","v":2.5892869999999998E-2},62.698874342000067]
[238,238,"2042-01-10",1,{"$f":"IF(ISERROR(MATCH(D241,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D241,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E241=\"C\",0,IF(E241 =\"D\",ROUND(1/((1+Simulador!$S$13)^A241),9) * 2,ROUND(1/((1+Simulador!$S$13)^A241),9)))","v":2.5496745000000001E-2},62.724371087000065]
[239,239,"2042-02-10",2,{"$f":"IF(ISERROR(MATCH(D242,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D242,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E242=\"C\",0,IF(E242 =\"D\",ROUND(1/((1+Simulador!$S$13)^A242),9) * 2,ROUND(1/((1+Simulador!$S$13)^A242),9)))","v":2.5106680999999999E-2},62.749477768000062]
[240,240,"2042-03-10",3,{"$f":"IF(ISERROR(MATCH(D243,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D243,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E243=\"C\",0,IF(E243 =\"D\",ROUND(1/((1+Simulador!$S$13)^A243),9) * 2,ROUND(1/((1+Simulador!$S$13)^A243),9)))","v":2.4722583999999999E-2},62.774200352000065]
[241,241,"2042-04-10",4,{"$f":"IF(ISERROR(MATCH(D244,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D244,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E244=\"C\",0,IF(E244 =\"D\",ROUND(1/((1+Simulador!$S$13)^A244),9) * 2,ROUND(1/((1+Simulador!$S$13)^A244),9)))","v":2.4344363000000001E-2},62.798544715000062]
[242,242,"2042-05-10",5,{"$f":"IF(ISERROR(MATCH(D245,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D245,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E245=\"C\",0,IF(E245 =\"D\",ROUND(1/((1+Simulador!$S$13)^A245),9) * 2,ROUND(1/((1+Simulador!$S$13)^A245),9)))","v":2.3971928999999999E-2},62.822516644000061]
[243,243,"2042-06-10",6,{"$f":"IF(ISERROR(MATCH(D246,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D246,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E246=\"C\",0,IF(E246 =\"D\",ROUND(1/((1+Simulador!$S$13)^A246),9) * 2,ROUND(1/((1+Simulador!$S$13)^A246),9)))","v":2.3605192000000001E-2},62.846121836000059]
[244,244,"2042-07-10",7,{"$f":"IF(ISERROR(MATCH(D247,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D247,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E247=\"C\",0,IF(E247 =\"D\",ROUND(1/((1+Simulador!$S$13)^A247),9) * 2,ROUND(1/((1+Simulador!$S$13)^A247),9)))","v":2.3244066000000001E-2},62.869365902000055]
[245,245,"2042-08-10",8,{"$f":"IF(ISERROR(MATCH(D248,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D248,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E248=\"C\",0,IF(E248 =\"D\",ROUND(1/((1+Simulador!$S$13)^A248),9) * 2,ROUND(1/((1+Simulador!$S$13)^A248),9)))","v":2.2888464000000001E-2},62.892254366000053]
[246,246,"2042-09-10",9,{"$f":"IF(ISERROR(MATCH(D249,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D249,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E249=\"C\",0,IF(E249 =\"D\",ROUND(1/((1+Simulador!$S$13)^A249),9) * 2,ROUND(1/((1+Simulador!$S$13)^A249),9)))","v":2.2538302999999999E-2},62.91479266900005]
[247,247,"2042-10-10",10,{"$f":"IF(ISERROR(MATCH(D250,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D250,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E250=\"C\",0,IF(E250 =\"D\",ROUND(1/((1+Simulador!$S$13)^A250),9) * 2,ROUND(1/((1+Simulador!$S$13)^A250),9)))","v":2.2193497999999999E-2},62.93698616700005]
[248,248,"2042-11-10",11,{"$f":"IF(ISERROR(MATCH(D251,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D251,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E251=\"C\",0,IF(E251 =\"D\",ROUND(1/((1+Simulador!$S$13)^A251),9) * 2,ROUND(1/((1+Simulador!$S$13)^A251),9)))","v":2.1853969000000001E-2},62.958840136000049]
[249,249,"2042-12-10",12,{"$f":"IF(ISERROR(MATCH(D252,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D252,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E252=\"C\",0,IF(E252 =\"D\",ROUND(1/((1+Simulador!$S$13)^A252),9) * 2,ROUND(1/((1+Simulador!$S$13)^A252),9)))","v":2.1519633999999999E-2},62.980359770000049]
[250,250,"2043-01-10",1,{"$f":"IF(ISERROR(MATCH(D253,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D253,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E253=\"C\",0,IF(E253 =\"D\",ROUND(1/((1+Simulador!$S$13)^A253),9) * 2,ROUND(1/((1+Simulador!$S$13)^A253),9)))","v":2.1190414000000001E-2},63.001550184000052]
[251,251,"2043-02-10",2,{"$f":"IF(ISERROR(MATCH(D254,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D254,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E254=\"C\",0,IF(E254 =\"D\",ROUND(1/((1+Simulador!$S$13)^A254),9) * 2,ROUND(1/((1+Simulador!$S$13)^A254),9)))","v":2.086623E-2},63.022416414000055]
[252,252,"2043-03-10",3,{"$f":"IF(ISERROR(MATCH(D255,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D255,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E255=\"C\",0,IF(E255 =\"D\",ROUND(1/((1+Simulador!$S$13)^A255),9) * 2,ROUND(1/((1+Simulador!$S$13)^A255),9)))","v":2.0547006E-2},63.042963420000056]
[253,253,"2043-04-10",4,{"$f":"IF(ISERROR(MATCH(D256,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D256,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E256=\"C\",0,IF(E256 =\"D\",ROUND(1/((1+Simulador!$S$13)^A256),9) * 2,ROUND(1/((1+Simulador!$S$13)^A256),9)))","v":2.0232666E-2},63.063196086000055]
[254,254,"2043-05-10",5,{"$f":"IF(ISERROR(MATCH(D257,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D257,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E257=\"C\",0,IF(E257 =\"D\",ROUND(1/((1+Simulador!$S$13)^A257),9) * 2,ROUND(1/((1+Simulador!$S$13)^A257),9)))","v":1.9923135000000002E-2},63.083119221000054]
[255,255,"2043-06-10",6,{"$f":"IF(ISERROR(MATCH(D258,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D258,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E258=\"C\",0,IF(E258 =\"D\",ROUND(1/((1+Simulador!$S$13)^A258),9) * 2,ROUND(1/((1+Simulador!$S$13)^A258),9)))","v":1.9618338999999999E-2},63.102737560000051]
[256,256,"2043-07-10",7,{"$f":"IF(ISERROR(MATCH(D259,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D259,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E259=\"C\",0,IF(E259 =\"D\",ROUND(1/((1+Simulador!$S$13)^A259),9) * 2,ROUND(1/((1+Simulador!$S$13)^A259),9)))","v":1.9318206000000001E-2},63.122055766000052]
[257,257,"2043-08-10",8,{"$f":"IF(ISERROR(MATCH(D260,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D260,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E260=\"C\",0,IF(E260 =\"D\",ROUND(1/((1+Simulador!$S$13)^A260),9) * 2,ROUND(1/((1+Simulador!$S$13)^A260),9)))","v":1.9022664000000002E-2},63.14107843000005]
[{"$f":"A260+1","v":258},258,{"$f":"DATE(YEAR(C260) + 1/12,MONTH(C260)+1,DAY(C260))","v":"2043-09-10"},9,{"$f":"IF(ISERROR(MATCH(D261,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D261,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E261=\"C\",0,IF(E261 =\"D\",ROUND(1/((1+Simulador!$S$13)^A261),9) * 2,ROUND(1/((1+Simulador!$S$13)^A261),9)))","v":1.8731643999999999E-2},63.159810074000049]
[259,259,"2043-10-10",10,{"$f":"IF(ISERROR(MATCH(D262,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D262,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E262=\"C\",0,IF(E262 =\"D\",ROUND(1/((1+Simulador!$S$13)^A262),9) * 2,ROUND(1/((1+Simulador!$S$13)^A262),9)))","v":1.8445076000000001E-2},63.178255150000048]
[260,260,"2043-11-10",11,{"$f":"IF(ISERROR(MATCH(D263,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D263,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E263=\"C\",0,IF(E263 =\"D\",ROUND(1/((1+Simulador!$S$13)^A263),9) * 2,ROUND(1/((1+Simulador!$S$13)^A263),9)))","v":1.8162892999999999E-2},63.196418043000051]
[261,261,"2043-12-10",12,{"$f":"IF(ISERROR(MATCH(D264,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D264,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E264=\"C\",0,IF(E264 =\"D\",ROUND(1/((1+Simulador!$S$13)^A264),9) * 2,ROUND(1/((1+Simulador!$S$13)^A264),9)))","v":1.7885025999999998E-2},63.214303069000053]
[262,262,"2044-01-10",1,{"$f":"IF(ISERROR(MATCH(D265,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D265,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E265=\"C\",0,IF(E265 =\"D\",ROUND(1/((1+Simulador!$S$13)^A265),9) * 2,ROUND(1/((1+Simulador!$S$13)^A265),9)))","v":1.7611410000000001E-2},63.231914479000054]
[263,263,"2044-02-10",2,{"$f":"IF(ISERROR(MATCH(D266,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D266,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E266=\"C\",0,IF(E266 =\"D\",ROUND(1/((1+Simulador!$S$13)^A266),9) * 2,ROUND(1/((1+Simulador!$S$13)^A266),9)))","v":1.734198E-2},63.249256459000051]
[264,264,"2044-03-10",3,{"$f":"IF(ISERROR(MATCH(D267,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D267,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E267=\"C\",0,IF(E267 =\"D\",ROUND(1/((1+Simulador!$S$13)^A267),9) * 2,ROUND(1/((1+Simulador!$S$13)^A267),9)))","v":1.7076672000000001E-2},63.266333131000053]
[265,265,"2044-04-10",4,{"$f":"IF(ISERROR(MATCH(D268,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D268,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E268=\"C\",0,IF(E268 =\"D\",ROUND(1/((1+Simulador!$S$13)^A268),9) * 2,ROUND(1/((1+Simulador!$S$13)^A268),9)))","v":1.6815422999999999E-2},63.28314855400005]
[266,266,"2044-05-10",5,{"$f":"IF(ISERROR(MATCH(D269,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D269,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E269=\"C\",0,IF(E269 =\"D\",ROUND(1/((1+Simulador!$S$13)^A269),9) * 2,ROUND(1/((1+Simulador!$S$13)^A269),9)))","v":1.6558171E-2},63.29970672500005]
[267,267,"2044-06-10",6,{"$f":"IF(ISERROR(MATCH(D270,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D270,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E270=\"C\",0,IF(E270 =\"D\",ROUND(1/((1+Simulador!$S$13)^A270),9) * 2,ROUND(1/((1+Simulador!$S$13)^A270),9)))","v":1.6304854000000001E-2},63.316011579000048]
[268,268,"2044-07-10",7,{"$f":"IF(ISERROR(MATCH(D271,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D271,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E271=\"C\",0,IF(E271 =\"D\",ROUND(1/((1+Simulador!$S$13)^A271),9) * 2,ROUND(1/((1+Simulador!$S$13)^A271),9)))","v":1.6055413000000001E-2},63.332066992000044]
[269,269,"2044-08-10",8,{"$f":"IF(ISERROR(MATCH(D272,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D272,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E272=\"C\",0,IF(E272 =\"D\",ROUND(1/((1+Simulador!$S$13)^A272),9) * 2,ROUND(1/((1+Simulador!$S$13)^A272),9)))","v":1.5809788000000002E-2},63.347876780000043]
[270,270,"2044-09-10",9,{"$f":"IF(ISERROR(MATCH(D273,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D273,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E273=\"C\",0,IF(E273 =\"D\",ROUND(1/((1+Simulador!$S$13)^A273),9) * 2,ROUND(1/((1+Simulador!$S$13)^A273),9)))","v":1.5567920000000001E-2},63.363444700000045]
[271,271,"2044-10-10",10,{"$f":"IF(ISERROR(MATCH(D274,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D274,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E274=\"C\",0,IF(E274 =\"D\",ROUND(1/((1+Simulador!$S$13)^A274),9) * 2,ROUND(1/((1+Simulador!$S$13)^A274),9)))","v":1.5329753E-2},63.378774453000048]
[272,272,"2044-11-10",11,{"$f":"IF(ISERROR(MATCH(D275,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D275,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E275=\"C\",0,IF(E275 =\"D\",ROUND(1/((1+Simulador!$S$13)^A275),9) * 2,ROUND(1/((1+Simulador!$S$13)^A275),9)))","v":1.5095229E-2},63.393869682000052]
[273,273,"2044-12-10",12,{"$f":"IF(ISERROR(MATCH(D276,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D276,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E276=\"C\",0,IF(E276 =\"D\",ROUND(1/((1+Simulador!$S$13)^A276),9) * 2,ROUND(1/((1+Simulador!$S$13)^A276),9)))","v":1.4864293000000001E-2},63.408733975000054]
[274,274,"2045-01-10",1,{"$f":"IF(ISERROR(MATCH(D277,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D277,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E277=\"C\",0,IF(E277 =\"D\",ROUND(1/((1+Simulador!$S$13)^A277),9) * 2,ROUND(1/((1+Simulador!$S$13)^A277),9)))","v":1.4636891000000001E-2},63.423370866000056]
[275,275,"2045-02-10",2,{"$f":"IF(ISERROR(MATCH(D278,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D278,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E278=\"C\",0,IF(E278 =\"D\",ROUND(1/((1+Simulador!$S$13)^A278),9) * 2,ROUND(1/((1+Simulador!$S$13)^A278),9)))","v":1.4412967E-2},63.437783833000054]
[276,276,"2045-03-10",3,{"$f":"IF(ISERROR(MATCH(D279,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D279,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E279=\"C\",0,IF(E279 =\"D\",ROUND(1/((1+Simulador!$S$13)^A279),9) * 2,ROUND(1/((1+Simulador!$S$13)^A279),9)))","v":1.4192468999999999E-2},63.451976302000055]
[277,277,"2045-04-10",4,{"$f":"IF(ISERROR(MATCH(D280,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D280,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E280=\"C\",0,IF(E280 =\"D\",ROUND(1/((1+Simulador!$S$13)^A280),9) * 2,ROUND(1/((1+Simulador!$S$13)^A280),9)))","v":1.3975344000000001E-2},63.465951646000057]
[278,278,"2045-05-10",5,{"$f":"IF(ISERROR(MATCH(D281,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D281,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E281=\"C\",0,IF(E281 =\"D\",ROUND(1/((1+Simulador!$S$13)^A281),9) * 2,ROUND(1/((1+Simulador!$S$13)^A281),9)))","v":1.3761541E-2},63.479713187000058]
[279,279,"2045-06-10",6,{"$f":"IF(ISERROR(MATCH(D282,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D282,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E282=\"C\",0,IF(E282 =\"D\",ROUND(1/((1+Simulador!$S$13)^A282),9) * 2,ROUND(1/((1+Simulador!$S$13)^A282),9)))","v":1.3551008E-2},63.493264195000059]
[280,280,"2045-07-10",7,{"$f":"IF(ISERROR(MATCH(D283,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D283,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E283=\"C\",0,IF(E283 =\"D\",ROUND(1/((1+Simulador!$S$13)^A283),9) * 2,ROUND(1/((1+Simulador!$S$13)^A283),9)))","v":1.3343697E-2},63.506607892000062]
[281,281,"2045-08-10",8,{"$f":"IF(ISERROR(MATCH(D284,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D284,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E284=\"C\",0,IF(E284 =\"D\",ROUND(1/((1+Simulador!$S$13)^A284),9) * 2,ROUND(1/((1+Simulador!$S$13)^A284),9)))","v":1.3139557E-2},63.519747449000064]
[282,282,"2045-09-10",9,{"$f":"IF(ISERROR(MATCH(D285,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D285,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E285=\"C\",0,IF(E285 =\"D\",ROUND(1/((1+Simulador!$S$13)^A285),9) * 2,ROUND(1/((1+Simulador!$S$13)^A285),9)))","v":1.293854E-2},63.532685989000065]
[283,283,"2045-10-10",10,{"$f":"IF(ISERROR(MATCH(D286,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D286,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E286=\"C\",0,IF(E286 =\"D\",ROUND(1/((1+Simulador!$S$13)^A286),9) * 2,ROUND(1/((1+Simulador!$S$13)^A286),9)))","v":1.2740599E-2},63.545426588000062]
[284,284,"2045-11-10",11,{"$f":"IF(ISERROR(MATCH(D287,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D287,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E287=\"C\",0,IF(E287 =\"D\",ROUND(1/((1+Simulador!$S$13)^A287),9) * 2,ROUND(1/((1+Simulador!$S$13)^A287),9)))","v":1.2545686E-2},63.557972274000065]
[285,285,"2045-12-10",12,{"$f":"IF(ISERROR(MATCH(D288,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D288,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E288=\"C\",0,IF(E288 =\"D\",ROUND(1/((1+Simulador!$S$13)^A288),9) * 2,ROUND(1/((1+Simulador!$S$13)^A288),9)))","v":1.2353754E-2},63.570326028000068]
[286,286,"2046-01-10",1,{"$f":"IF(ISERROR(MATCH(D289,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D289,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E289=\"C\",0,IF(E289 =\"D\",ROUND(1/((1+Simulador!$S$13)^A289),9) * 2,ROUND(1/((1+Simulador!$S$13)^A289),9)))","v":1.2164759000000001E-2},63.582490787000069]
[287,287,"2046-02-10",2,{"$f":"IF(ISERROR(MATCH(D290,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D290,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E290=\"C\",0,IF(E290 =\"D\",ROUND(1/((1+Simulador!$S$13)^A290),9) * 2,ROUND(1/((1+Simulador!$S$13)^A290),9)))","v":1.1978656000000001E-2},63.594469443000065]
[288,288,"2046-03-10",3,{"$f":"IF(ISERROR(MATCH(D291,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D291,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E291=\"C\",0,IF(E291 =\"D\",ROUND(1/((1+Simulador!$S$13)^A291),9) * 2,ROUND(1/((1+Simulador!$S$13)^A291),9)))","v":1.1795399E-2},63.606264842000066]
[289,{"$f":"IF(E292<>\"C\",IF(ISERROR(1+B291)=TRUE,1,1+B291),IF(ISNUMBER(B291),B291,1))","v":289},"2046-04-10",{"$f":"MONTH(C292)","v":4},{"$f":"IF(ISERROR(MATCH(D292,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D292,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E292=\"C\",0,IF(E292 =\"D\",ROUND(1/((1+Simulador!$S$13)^A292),9) * 2,ROUND(1/((1+Simulador!$S$13)^A292),9)))","v":1.1614945999999999E-2},{"$f":"G291+ROUND(F292,9)","v":63.617879788000067}]
[290,290,"2046-05-10",5,{"$f":"IF(ISERROR(MATCH(D293,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D293,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E293=\"C\",0,IF(E293 =\"D\",ROUND(1/((1+Simulador!$S$13)^A293),9) * 2,ROUND(1/((1+Simulador!$S$13)^A293),9)))","v":1.1437254000000001E-2},63.629317042000068]
[291,291,"2046-06-10",6,{"$f":"IF(ISERROR(MATCH(D294,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D294,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E294=\"C\",0,IF(E294 =\"D\",ROUND(1/((1+Simulador!$S$13)^A294),9) * 2,ROUND(1/((1+Simulador!$S$13)^A294),9)))","v":1.126228E-2},63.640579322000065]
[292,292,"2046-07-10",7,{"$f":"IF(ISERROR(MATCH(D295,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D295,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E295=\"C\",0,IF(E295 =\"D\",ROUND(1/((1+Simulador!$S$13)^A295),9) * 2,ROUND(1/((1+Simulador!$S$13)^A295),9)))","v":1.1089982999999999E-2},63.651669305000063]
[293,293,"2046-08-10",8,{"$f":"IF(ISERROR(MATCH(D296,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D296,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E296=\"C\",0,IF(E296 =\"D\",ROUND(1/((1+Simulador!$S$13)^A296),9) * 2,ROUND(1/((1+Simulador!$S$13)^A296),9)))","v":1.0920322E-2},63.66258962700006]
[294,294,"2046-09-10",9,{"$f":"IF(ISERROR(MATCH(D297,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D297,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E297=\"C\",0,IF(E297 =\"D\",ROUND(1/((1+Simulador!$S$13)^A297),9) * 2,ROUND(1/((1+Simulador!$S$13)^A297),9)))","v":1.0753255999999999E-2},63.673342883000061]
[295,295,"2046-10-10",10,{"$f":"IF(ISERROR(MATCH(D298,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D298,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E298=\"C\",0,IF(E298 =\"D\",ROUND(1/((1+Simulador!$S$13)^A298),9) * 2,ROUND(1/((1+Simulador!$S$13)^A298),9)))","v":1.0588746E-2},63.683931629000064]
[296,296,"2046-11-10",11,{"$f":"IF(ISERROR(MATCH(D299,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D299,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E299=\"C\",0,IF(E299 =\"D\",ROUND(1/((1+Simulador!$S$13)^A299),9) * 2,ROUND(1/((1+Simulador!$S$13)^A299),9)))","v":1.0426753E-2},63.694358382000061]
[297,297,"2046-12-10",12,{"$f":"IF(ISERROR(MATCH(D300,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D300,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E300=\"C\",0,IF(E300 =\"D\",ROUND(1/((1+Simulador!$S$13)^A300),9) * 2,ROUND(1/((1+Simulador!$S$13)^A300),9)))","v":1.0267238999999999E-2},63.704625621000062]
[298,298,"2047-01-10",1,{"$f":"IF(ISERROR(MATCH(D301,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D301,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E301=\"C\",0,IF(E301 =\"D\",ROUND(1/((1+Simulador!$S$13)^A301),9) * 2,ROUND(1/((1+Simulador!$S$13)^A301),9)))","v":1.0110164E-2},63.714735785000059]
[299,299,"2047-02-10",2,{"$f":"IF(ISERROR(MATCH(D302,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D302,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E302=\"C\",0,IF(E302 =\"D\",ROUND(1/((1+Simulador!$S$13)^A302),9) * 2,ROUND(1/((1+Simulador!$S$13)^A302),9)))","v":9.9554929999999993E-3},63.724691278000059]
[300,300,"2047-03-10",3,{"$f":"IF(ISERROR(MATCH(D303,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D303,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E303=\"C\",0,IF(E303 =\"D\",ROUND(1/((1+Simulador!$S$13)^A303),9) * 2,ROUND(1/((1+Simulador!$S$13)^A303),9)))","v":9.8031879999999991E-3},63.734494466000058]
[301,301,"2047-04-10",4,{"$f":"IF(ISERROR(MATCH(D304,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D304,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E304=\"C\",0,IF(E304 =\"D\",ROUND(1/((1+Simulador!$S$13)^A304),9) * 2,ROUND(1/((1+Simulador!$S$13)^A304),9)))","v":9.6532130000000008E-3},63.744147679000058]
[302,302,"2047-05-10",5,{"$f":"IF(ISERROR(MATCH(D305,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D305,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E305=\"C\",0,IF(E305 =\"D\",ROUND(1/((1+Simulador!$S$13)^A305),9) * 2,ROUND(1/((1+Simulador!$S$13)^A305),9)))","v":9.5055320000000006E-3},63.753653211000056]
[303,303,"2047-06-10",6,{"$f":"IF(ISERROR(MATCH(D306,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D306,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E306=\"C\",0,IF(E306 =\"D\",ROUND(1/((1+Simulador!$S$13)^A306),9) * 2,ROUND(1/((1+Simulador!$S$13)^A306),9)))","v":9.3601110000000008E-3},63.763013322000056]
[304,304,"2047-07-10",7,{"$f":"IF(ISERROR(MATCH(D307,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D307,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E307=\"C\",0,IF(E307 =\"D\",ROUND(1/((1+Simulador!$S$13)^A307),9) * 2,ROUND(1/((1+Simulador!$S$13)^A307),9)))","v":9.2169149999999991E-3},63.772230237000059]
[305,305,"2047-08-10",8,{"$f":"IF(ISERROR(MATCH(D308,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D308,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E308=\"C\",0,IF(E308 =\"D\",ROUND(1/((1+Simulador!$S$13)^A308),9) * 2,ROUND(1/((1+Simulador!$S$13)^A308),9)))","v":9.0759090000000001E-3},63.781306146000063]
[306,306,"2047-09-10",9,{"$f":"IF(ISERROR(MATCH(D309,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D309,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E309=\"C\",0,IF(E309 =\"D\",ROUND(1/((1+Simulador!$S$13)^A309),9) * 2,ROUND(1/((1+Simulador!$S$13)^A309),9)))","v":8.9370600000000001E-3},63.790243206000063]
[307,307,"2047-10-10",10,{"$f":"IF(ISERROR(MATCH(D310,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D310,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E310=\"C\",0,IF(E310 =\"D\",ROUND(1/((1+Simulador!$S$13)^A310),9) * 2,ROUND(1/((1+Simulador!$S$13)^A310),9)))","v":8.8003360000000006E-3},63.799043542000064]
[308,308,"2047-11-10",11,{"$f":"IF(ISERROR(MATCH(D311,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D311,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E311=\"C\",0,IF(E311 =\"D\",ROUND(1/((1+Simulador!$S$13)^A311),9) * 2,ROUND(1/((1+Simulador!$S$13)^A311),9)))","v":8.6657030000000003E-3},63.807709245000062]
[309,309,"2047-12-10",12,{"$f":"IF(ISERROR(MATCH(D312,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D312,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E312=\"C\",0,IF(E312 =\"D\",ROUND(1/((1+Simulador!$S$13)^A312),9) * 2,ROUND(1/((1+Simulador!$S$13)^A312),9)))","v":8.5331299999999999E-3},63.816242375000058]
[310,310,"2048-01-10",1,{"$f":"IF(ISERROR(MATCH(D313,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D313,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E313=\"C\",0,IF(E313 =\"D\",ROUND(1/((1+Simulador!$S$13)^A313),9) * 2,ROUND(1/((1+Simulador!$S$13)^A313),9)))","v":8.4025850000000006E-3},63.824644960000057]
[311,311,"2048-02-10",2,{"$f":"IF(ISERROR(MATCH(D314,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D314,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E314=\"C\",0,IF(E314 =\"D\",ROUND(1/((1+Simulador!$S$13)^A314),9) * 2,ROUND(1/((1+Simulador!$S$13)^A314),9)))","v":8.2740369999999997E-3},63.832918997000057]
[312,312,"2048-03-10",3,{"$f":"IF(ISERROR(MATCH(D315,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D315,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E315=\"C\",0,IF(E315 =\"D\",ROUND(1/((1+Simulador!$S$13)^A315),9) * 2,ROUND(1/((1+Simulador!$S$13)^A315),9)))","v":8.1474560000000008E-3},63.84106645300006]
[313,313,"2048-04-10",4,{"$f":"IF(ISERROR(MATCH(D316,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D316,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E316=\"C\",0,IF(E316 =\"D\",ROUND(1/((1+Simulador!$S$13)^A316),9) * 2,ROUND(1/((1+Simulador!$S$13)^A316),9)))","v":8.0228109999999995E-3},63.849089264000057]
[314,314,"2048-05-10",5,{"$f":"IF(ISERROR(MATCH(D317,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D317,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E317=\"C\",0,IF(E317 =\"D\",ROUND(1/((1+Simulador!$S$13)^A317),9) * 2,ROUND(1/((1+Simulador!$S$13)^A317),9)))","v":7.900074E-3},63.856989338000055]
[315,315,"2048-06-10",6,{"$f":"IF(ISERROR(MATCH(D318,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D318,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E318=\"C\",0,IF(E318 =\"D\",ROUND(1/((1+Simulador!$S$13)^A318),9) * 2,ROUND(1/((1+Simulador!$S$13)^A318),9)))","v":7.7792139999999996E-3},63.864768552000058]
[316,316,"2048-07-10",7,{"$f":"IF(ISERROR(MATCH(D319,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D319,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E319=\"C\",0,IF(E319 =\"D\",ROUND(1/((1+Simulador!$S$13)^A319),9) * 2,ROUND(1/((1+Simulador!$S$13)^A319),9)))","v":7.660203E-3},63.872428755000058]
[317,317,"2048-08-10",8,{"$f":"IF(ISERROR(MATCH(D320,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D320,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E320=\"C\",0,IF(E320 =\"D\",ROUND(1/((1+Simulador!$S$13)^A320),9) * 2,ROUND(1/((1+Simulador!$S$13)^A320),9)))","v":7.543012E-3},63.879971767000058]
[318,318,"2048-09-10",9,{"$f":"IF(ISERROR(MATCH(D321,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D321,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E321=\"C\",0,IF(E321 =\"D\",ROUND(1/((1+Simulador!$S$13)^A321),9) * 2,ROUND(1/((1+Simulador!$S$13)^A321),9)))","v":7.4276150000000003E-3},63.887399382000055]
[319,319,"2048-10-10",10,{"$f":"IF(ISERROR(MATCH(D322,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D322,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E322=\"C\",0,IF(E322 =\"D\",ROUND(1/((1+Simulador!$S$13)^A322),9) * 2,ROUND(1/((1+Simulador!$S$13)^A322),9)))","v":7.3139829999999996E-3},63.894713365000058]
[320,320,"2048-11-10",11,{"$f":"IF(ISERROR(MATCH(D323,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D323,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E323=\"C\",0,IF(E323 =\"D\",ROUND(1/((1+Simulador!$S$13)^A323),9) * 2,ROUND(1/((1+Simulador!$S$13)^A323),9)))","v":7.2020890000000001E-3},63.901915454000061]
[321,321,"2048-12-10",12,{"$f":"IF(ISERROR(MATCH(D324,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D324,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E324=\"C\",0,IF(E324 =\"D\",ROUND(1/((1+Simulador!$S$13)^A324),9) * 2,ROUND(1/((1+Simulador!$S$13)^A324),9)))","v":7.0919069999999997E-3},63.909007361000064]
[{"$f":"A324+1","v":322},322,{"$f":"DATE(YEAR(C324) + 1/12,MONTH(C324)+1,DAY(C324))","v":"2049-01-10"},1,{"$f":"IF(ISERROR(MATCH(D325,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D325,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E325=\"C\",0,IF(E325 =\"D\",ROUND(1/((1+Simulador!$S$13)^A325),9) * 2,ROUND(1/((1+Simulador!$S$13)^A325),9)))","v":6.9834110000000001E-3},63.915990772000065]
[323,323,"2049-02-10",2,{"$f":"IF(ISERROR(MATCH(D326,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D326,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E326=\"C\",0,IF(E326 =\"D\",ROUND(1/((1+Simulador!$S$13)^A326),9) * 2,ROUND(1/((1+Simulador!$S$13)^A326),9)))","v":6.8765750000000002E-3},63.922867347000064]
[324,324,"2049-03-10",3,{"$f":"IF(ISERROR(MATCH(D327,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D327,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E327=\"C\",0,IF(E327 =\"D\",ROUND(1/((1+Simulador!$S$13)^A327),9) * 2,ROUND(1/((1+Simulador!$S$13)^A327),9)))","v":6.7713729999999998E-3},63.929638720000064]
[325,325,"2049-04-10",4,{"$f":"IF(ISERROR(MATCH(D328,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D328,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E328=\"C\",0,IF(E328 =\"D\",ROUND(1/((1+Simulador!$S$13)^A328),9) * 2,ROUND(1/((1+Simulador!$S$13)^A328),9)))","v":6.6677799999999999E-3},63.936306500000065]
[326,326,"2049-05-10",5,{"$f":"IF(ISERROR(MATCH(D329,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D329,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E329=\"C\",0,IF(E329 =\"D\",ROUND(1/((1+Simulador!$S$13)^A329),9) * 2,ROUND(1/((1+Simulador!$S$13)^A329),9)))","v":6.5657729999999996E-3},63.942872273000063]
[327,327,"2049-06-10",6,{"$f":"IF(ISERROR(MATCH(D330,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D330,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E330=\"C\",0,IF(E330 =\"D\",ROUND(1/((1+Simulador!$S$13)^A330),9) * 2,ROUND(1/((1+Simulador!$S$13)^A330),9)))","v":6.4653250000000001E-3},63.949337598000064]
[328,328,"2049-07-10",7,{"$f":"IF(ISERROR(MATCH(D331,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D331,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E331=\"C\",0,IF(E331 =\"D\",ROUND(1/((1+Simulador!$S$13)^A331),9) * 2,ROUND(1/((1+Simulador!$S$13)^A331),9)))","v":6.3664150000000003E-3},63.955704013000066]
[329,329,"2049-08-10",8,{"$f":"IF(ISERROR(MATCH(D332,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D332,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E332=\"C\",0,IF(E332 =\"D\",ROUND(1/((1+Simulador!$S$13)^A332),9) * 2,ROUND(1/((1+Simulador!$S$13)^A332),9)))","v":6.2690180000000003E-3},63.961973031000063]
[330,330,"2049-09-10",9,{"$f":"IF(ISERROR(MATCH(D333,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D333,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E333=\"C\",0,IF(E333 =\"D\",ROUND(1/((1+Simulador!$S$13)^A333),9) * 2,ROUND(1/((1+Simulador!$S$13)^A333),9)))","v":6.1731110000000002E-3},63.968146142000066]
[331,331,"2049-10-10",10,{"$f":"IF(ISERROR(MATCH(D334,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D334,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E334=\"C\",0,IF(E334 =\"D\",ROUND(1/((1+Simulador!$S$13)^A334),9) * 2,ROUND(1/((1+Simulador!$S$13)^A334),9)))","v":6.0786709999999999E-3},63.974224813000063]
[332,332,"2049-11-10",11,{"$f":"IF(ISERROR(MATCH(D335,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D335,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E335=\"C\",0,IF(E335 =\"D\",ROUND(1/((1+Simulador!$S$13)^A335),9) * 2,ROUND(1/((1+Simulador!$S$13)^A335),9)))","v":5.9856759999999997E-3},63.980210489000065]
[333,333,"2049-12-10",12,{"$f":"IF(ISERROR(MATCH(D336,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D336,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E336=\"C\",0,IF(E336 =\"D\",ROUND(1/((1+Simulador!$S$13)^A336),9) * 2,ROUND(1/((1+Simulador!$S$13)^A336),9)))","v":5.8941030000000004E-3},63.986104592000068]
[334,334,"2050-01-10",1,{"$f":"IF(ISERROR(MATCH(D337,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D337,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E337=\"C\",0,IF(E337 =\"D\",ROUND(1/((1+Simulador!$S$13)^A337),9) * 2,ROUND(1/((1+Simulador!$S$13)^A337),9)))","v":5.8039320000000004E-3},63.991908524000067]
[335,335,"2050-02-10",2,{"$f":"IF(ISERROR(MATCH(D338,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D338,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E338=\"C\",0,IF(E338 =\"D\",ROUND(1/((1+Simulador!$S$13)^A338),9) * 2,ROUND(1/((1+Simulador!$S$13)^A338),9)))","v":5.7151399999999996E-3},63.997623664000066]
[336,336,"2050-03-10",3,{"$f":"IF(ISERROR(MATCH(D339,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D339,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E339=\"C\",0,IF(E339 =\"D\",ROUND(1/((1+Simulador!$S$13)^A339),9) * 2,ROUND(1/((1+Simulador!$S$13)^A339),9)))","v":5.6277059999999997E-3},64.003251370000072]
[337,337,"2050-04-10",4,{"$f":"IF(ISERROR(MATCH(D340,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D340,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E340=\"C\",0,IF(E340 =\"D\",ROUND(1/((1+Simulador!$S$13)^A340),9) * 2,ROUND(1/((1+Simulador!$S$13)^A340),9)))","v":5.5416099999999998E-3},64.008792980000067]
[338,338,"2050-05-10",5,{"$f":"IF(ISERROR(MATCH(D341,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D341,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E341=\"C\",0,IF(E341 =\"D\",ROUND(1/((1+Simulador!$S$13)^A341),9) * 2,ROUND(1/((1+Simulador!$S$13)^A341),9)))","v":5.4568309999999997E-3},64.01424981100007]
[339,339,"2050-06-10",6,{"$f":"IF(ISERROR(MATCH(D342,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D342,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E342=\"C\",0,IF(E342 =\"D\",ROUND(1/((1+Simulador!$S$13)^A342),9) * 2,ROUND(1/((1+Simulador!$S$13)^A342),9)))","v":5.3733490000000004E-3},64.019623160000066]
[340,340,"2050-07-10",7,{"$f":"IF(ISERROR(MATCH(D343,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D343,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E343=\"C\",0,IF(E343 =\"D\",ROUND(1/((1+Simulador!$S$13)^A343),9) * 2,ROUND(1/((1+Simulador!$S$13)^A343),9)))","v":5.2911449999999997E-3},64.024914305000067]
[341,341,"2050-08-10",8,{"$f":"IF(ISERROR(MATCH(D344,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D344,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E344=\"C\",0,IF(E344 =\"D\",ROUND(1/((1+Simulador!$S$13)^A344),9) * 2,ROUND(1/((1+Simulador!$S$13)^A344),9)))","v":5.2101980000000001E-3},64.030124503000067]
[342,342,"2050-09-10",9,{"$f":"IF(ISERROR(MATCH(D345,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D345,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E345=\"C\",0,IF(E345 =\"D\",ROUND(1/((1+Simulador!$S$13)^A345),9) * 2,ROUND(1/((1+Simulador!$S$13)^A345),9)))","v":5.1304890000000002E-3},64.035254992000063]
[343,343,"2050-10-10",10,{"$f":"IF(ISERROR(MATCH(D346,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D346,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E346=\"C\",0,IF(E346 =\"D\",ROUND(1/((1+Simulador!$S$13)^A346),9) * 2,ROUND(1/((1+Simulador!$S$13)^A346),9)))","v":5.0520000000000001E-3},64.040306992000069]
[344,344,"2050-11-10",11,{"$f":"IF(ISERROR(MATCH(D347,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D347,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E347=\"C\",0,IF(E347 =\"D\",ROUND(1/((1+Simulador!$S$13)^A347),9) * 2,ROUND(1/((1+Simulador!$S$13)^A347),9)))","v":4.9747109999999997E-3},64.045281703000072]
[345,345,"2050-12-10",12,{"$f":"IF(ISERROR(MATCH(D348,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D348,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E348=\"C\",0,IF(E348 =\"D\",ROUND(1/((1+Simulador!$S$13)^A348),9) * 2,ROUND(1/((1+Simulador!$S$13)^A348),9)))","v":4.8986050000000003E-3},64.050180308000066]
[346,346,"2051-01-10",1,{"$f":"IF(ISERROR(MATCH(D349,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D349,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E349=\"C\",0,IF(E349 =\"D\",ROUND(1/((1+Simulador!$S$13)^A349),9) * 2,ROUND(1/((1+Simulador!$S$13)^A349),9)))","v":4.8236629999999997E-3},64.055003971000062]
[347,347,"2051-02-10",2,{"$f":"IF(ISERROR(MATCH(D350,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D350,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E350=\"C\",0,IF(E350 =\"D\",ROUND(1/((1+Simulador!$S$13)^A350),9) * 2,ROUND(1/((1+Simulador!$S$13)^A350),9)))","v":4.749868E-3},64.059753839000066]
[348,348,"2051-03-10",3,{"$f":"IF(ISERROR(MATCH(D351,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D351,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E351=\"C\",0,IF(E351 =\"D\",ROUND(1/((1+Simulador!$S$13)^A351),9) * 2,ROUND(1/((1+Simulador!$S$13)^A351),9)))","v":4.6772020000000001E-3},64.064431041000063]
[349,349,"2051-04-10",4,{"$f":"IF(ISERROR(MATCH(D352,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D352,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E352=\"C\",0,IF(E352 =\"D\",ROUND(1/((1+Simulador!$S$13)^A352),9) * 2,ROUND(1/((1+Simulador!$S$13)^A352),9)))","v":4.605647E-3},64.069036688000068]
[350,350,"2051-05-10",5,{"$f":"IF(ISERROR(MATCH(D353,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D353,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E353=\"C\",0,IF(E353 =\"D\",ROUND(1/((1+Simulador!$S$13)^A353),9) * 2,ROUND(1/((1+Simulador!$S$13)^A353),9)))","v":4.5351870000000004E-3},64.07357187500007]
[351,351,"2051-06-10",6,{"$f":"IF(ISERROR(MATCH(D354,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D354,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E354=\"C\",0,IF(E354 =\"D\",ROUND(1/((1+Simulador!$S$13)^A354),9) * 2,ROUND(1/((1+Simulador!$S$13)^A354),9)))","v":4.4658049999999998E-3},64.078037680000065]
[352,352,"2051-07-10",7,{"$f":"IF(ISERROR(MATCH(D355,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D355,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E355=\"C\",0,IF(E355 =\"D\",ROUND(1/((1+Simulador!$S$13)^A355),9) * 2,ROUND(1/((1+Simulador!$S$13)^A355),9)))","v":4.3974849999999996E-3},64.082435165000064]
[353,{"$f":"IF(E356<>\"C\",IF(ISERROR(1+B355)=TRUE,1,1+B355),IF(ISNUMBER(B355),B355,1))","v":353},"2051-08-10",{"$f":"MONTH(C356)","v":8},{"$f":"IF(ISERROR(MATCH(D356,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D356,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E356=\"C\",0,IF(E356 =\"D\",ROUND(1/((1+Simulador!$S$13)^A356),9) * 2,ROUND(1/((1+Simulador!$S$13)^A356),9)))","v":4.3302089999999998E-3},{"$f":"G355+ROUND(F356,9)","v":64.086765374000066}]
[354,354,"2051-09-10",9,{"$f":"IF(ISERROR(MATCH(D357,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D357,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E357=\"C\",0,IF(E357 =\"D\",ROUND(1/((1+Simulador!$S$13)^A357),9) * 2,ROUND(1/((1+Simulador!$S$13)^A357),9)))","v":4.263963E-3},64.091029337000066]
[355,355,"2051-10-10",10,{"$f":"IF(ISERROR(MATCH(D358,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D358,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E358=\"C\",0,IF(E358 =\"D\",ROUND(1/((1+Simulador!$S$13)^A358),9) * 2,ROUND(1/((1+Simulador!$S$13)^A358),9)))","v":4.1987309999999998E-3},64.095228068000068]
[356,356,"2051-11-10",11,{"$f":"IF(ISERROR(MATCH(D359,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D359,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E359=\"C\",0,IF(E359 =\"D\",ROUND(1/((1+Simulador!$S$13)^A359),9) * 2,ROUND(1/((1+Simulador!$S$13)^A359),9)))","v":4.1344959999999997E-3},64.099362564000074]
[357,357,"2051-12-10",12,{"$f":"IF(ISERROR(MATCH(D360,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D360,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E360=\"C\",0,IF(E360 =\"D\",ROUND(1/((1+Simulador!$S$13)^A360),9) * 2,ROUND(1/((1+Simulador!$S$13)^A360),9)))","v":4.0712439999999999E-3},64.103433808000077]
[358,358,"2052-01-10",1,{"$f":"IF(ISERROR(MATCH(D361,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D361,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E361=\"C\",0,IF(E361 =\"D\",ROUND(1/((1+Simulador!$S$13)^A361),9) * 2,ROUND(1/((1+Simulador!$S$13)^A361),9)))","v":4.0089599999999998E-3},64.10744276800007]
[359,359,"2052-02-10",2,{"$f":"IF(ISERROR(MATCH(D362,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D362,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E362=\"C\",0,IF(E362 =\"D\",ROUND(1/((1+Simulador!$S$13)^A362),9) * 2,ROUND(1/((1+Simulador!$S$13)^A362),9)))","v":3.9476279999999999E-3},64.111390396000075]
[360,360,"2052-03-10",3,{"$f":"IF(ISERROR(MATCH(D363,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D363,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E363=\"C\",0,IF(E363 =\"D\",ROUND(1/((1+Simulador!$S$13)^A363),9) * 2,ROUND(1/((1+Simulador!$S$13)^A363),9)))","v":3.8872350000000002E-3},64.115277631000069]
[361,361,"2052-04-10",4,{"$f":"IF(ISERROR(MATCH(D364,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D364,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E364=\"C\",0,IF(E364 =\"D\",ROUND(1/((1+Simulador!$S$13)^A364),9) * 2,ROUND(1/((1+Simulador!$S$13)^A364),9)))","v":3.8277659999999998E-3},64.11910539700007]
[362,362,"2052-05-10",5,{"$f":"IF(ISERROR(MATCH(D365,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D365,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E365=\"C\",0,IF(E365 =\"D\",ROUND(1/((1+Simulador!$S$13)^A365),9) * 2,ROUND(1/((1+Simulador!$S$13)^A365),9)))","v":3.7692060000000002E-3},64.122874603000071]
[363,363,"2052-06-10",6,{"$f":"IF(ISERROR(MATCH(D366,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D366,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E366=\"C\",0,IF(E366 =\"D\",ROUND(1/((1+Simulador!$S$13)^A366),9) * 2,ROUND(1/((1+Simulador!$S$13)^A366),9)))","v":3.7115429999999999E-3},64.126586146000065]
[364,364,"2052-07-10",7,{"$f":"IF(ISERROR(MATCH(D367,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D367,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E367=\"C\",0,IF(E367 =\"D\",ROUND(1/((1+Simulador!$S$13)^A367),9) * 2,ROUND(1/((1+Simulador!$S$13)^A367),9)))","v":3.6547609999999999E-3},64.130240907000072]
[365,365,"2052-08-10",8,{"$f":"IF(ISERROR(MATCH(D368,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D368,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E368=\"C\",0,IF(E368 =\"D\",ROUND(1/((1+Simulador!$S$13)^A368),9) * 2,ROUND(1/((1+Simulador!$S$13)^A368),9)))","v":3.5988489999999999E-3},64.133839756000071]
[366,366,"2052-09-10",9,{"$f":"IF(ISERROR(MATCH(D369,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D369,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E369=\"C\",0,IF(E369 =\"D\",ROUND(1/((1+Simulador!$S$13)^A369),9) * 2,ROUND(1/((1+Simulador!$S$13)^A369),9)))","v":3.5437910000000001E-3},64.13738354700007]
[367,367,"2052-10-10",10,{"$f":"IF(ISERROR(MATCH(D370,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D370,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E370=\"C\",0,IF(E370 =\"D\",ROUND(1/((1+Simulador!$S$13)^A370),9) * 2,ROUND(1/((1+Simulador!$S$13)^A370),9)))","v":3.4895759999999999E-3},64.140873123000077]
[368,368,"2052-11-10",11,{"$f":"IF(ISERROR(MATCH(D371,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D371,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E371=\"C\",0,IF(E371 =\"D\",ROUND(1/((1+Simulador!$S$13)^A371),9) * 2,ROUND(1/((1+Simulador!$S$13)^A371),9)))","v":3.4361909999999999E-3},64.144309314000083]
[369,369,"2052-12-10",12,{"$f":"IF(ISERROR(MATCH(D372,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D372,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E372=\"C\",0,IF(E372 =\"D\",ROUND(1/((1+Simulador!$S$13)^A372),9) * 2,ROUND(1/((1+Simulador!$S$13)^A372),9)))","v":3.3836220000000002E-3},64.147692936000084]
[370,370,"2053-01-10",1,{"$f":"IF(ISERROR(MATCH(D373,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D373,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E373=\"C\",0,IF(E373 =\"D\",ROUND(1/((1+Simulador!$S$13)^A373),9) * 2,ROUND(1/((1+Simulador!$S$13)^A373),9)))","v":3.3318570000000001E-3},64.15102479300009]
[371,371,"2053-02-10",2,{"$f":"IF(ISERROR(MATCH(D374,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D374,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E374=\"C\",0,IF(E374 =\"D\",ROUND(1/((1+Simulador!$S$13)^A374),9) * 2,ROUND(1/((1+Simulador!$S$13)^A374),9)))","v":3.280884E-3},64.154305677000096]
[372,372,"2053-03-10",3,{"$f":"IF(ISERROR(MATCH(D375,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D375,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E375=\"C\",0,IF(E375 =\"D\",ROUND(1/((1+Simulador!$S$13)^A375),9) * 2,ROUND(1/((1+Simulador!$S$13)^A375),9)))","v":3.2306909999999999E-3},64.157536368000095]
[373,373,"2053-04-10",4,{"$f":"IF(ISERROR(MATCH(D376,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D376,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E376=\"C\",0,IF(E376 =\"D\",ROUND(1/((1+Simulador!$S$13)^A376),9) * 2,ROUND(1/((1+Simulador!$S$13)^A376),9)))","v":3.1812659999999999E-3},64.160717634000093]
[374,374,"2053-05-10",5,{"$f":"IF(ISERROR(MATCH(D377,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D377,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E377=\"C\",0,IF(E377 =\"D\",ROUND(1/((1+Simulador!$S$13)^A377),9) * 2,ROUND(1/((1+Simulador!$S$13)^A377),9)))","v":3.1325979999999999E-3},64.163850232000087]
[375,375,"2053-06-10",6,{"$f":"IF(ISERROR(MATCH(D378,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D378,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E378=\"C\",0,IF(E378 =\"D\",ROUND(1/((1+Simulador!$S$13)^A378),9) * 2,ROUND(1/((1+Simulador!$S$13)^A378),9)))","v":3.084673E-3},64.16693490500009]
[376,376,"2053-07-10",7,{"$f":"IF(ISERROR(MATCH(D379,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D379,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E379=\"C\",0,IF(E379 =\"D\",ROUND(1/((1+Simulador!$S$13)^A379),9) * 2,ROUND(1/((1+Simulador!$S$13)^A379),9)))","v":3.0374820000000002E-3},64.169972387000087]
[377,377,"2053-08-10",8,{"$f":"IF(ISERROR(MATCH(D380,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D380,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E380=\"C\",0,IF(E380 =\"D\",ROUND(1/((1+Simulador!$S$13)^A380),9) * 2,ROUND(1/((1+Simulador!$S$13)^A380),9)))","v":2.9910129999999998E-3},64.172963400000086]
[378,378,"2053-09-10",9,{"$f":"IF(ISERROR(MATCH(D381,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D381,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E381=\"C\",0,IF(E381 =\"D\",ROUND(1/((1+Simulador!$S$13)^A381),9) * 2,ROUND(1/((1+Simulador!$S$13)^A381),9)))","v":2.9452549999999999E-3},64.175908655000086]
[379,379,"2053-10-10",10,{"$f":"IF(ISERROR(MATCH(D382,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D382,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E382=\"C\",0,IF(E382 =\"D\",ROUND(1/((1+Simulador!$S$13)^A382),9) * 2,ROUND(1/((1+Simulador!$S$13)^A382),9)))","v":2.9001959999999999E-3},64.178808851000085]
[380,380,"2053-11-10",11,{"$f":"IF(ISERROR(MATCH(D383,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D383,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E383=\"C\",0,IF(E383 =\"D\",ROUND(1/((1+Simulador!$S$13)^A383),9) * 2,ROUND(1/((1+Simulador!$S$13)^A383),9)))","v":2.855827E-3},64.181664678000089]
[381,381,"2053-12-10",12,{"$f":"IF(ISERROR(MATCH(D384,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D384,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E384=\"C\",0,IF(E384 =\"D\",ROUND(1/((1+Simulador!$S$13)^A384),9) * 2,ROUND(1/((1+Simulador!$S$13)^A384),9)))","v":2.8121370000000001E-3},64.184476815000096]
[382,382,"2054-01-10",1,{"$f":"IF(ISERROR(MATCH(D385,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D385,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E385=\"C\",0,IF(E385 =\"D\",ROUND(1/((1+Simulador!$S$13)^A385),9) * 2,ROUND(1/((1+Simulador!$S$13)^A385),9)))","v":2.7691149999999999E-3},64.187245930000103]
[383,383,"2054-02-10",2,{"$f":"IF(ISERROR(MATCH(D386,Simulador!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D386,Simulador!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E386=\"C\",0,IF(E386 =\"D\",ROUND(1/((1+Simulador!$S$13)^A386),9) * 2,ROUND(1/((1+Simulador!$S$13)^A386),9)))","v":2.7267519999999998E-3},64.189972682000104]

{"sheet":"Simulador_Cliente","index":2,"n_rows":20,"n_cols":31,"rows_kept":20,"cut":false,"hidden":false,"merged":[[17,0,17,1],[18,0,18,1],[2,2,3,3]]}
[]
[]
[null,null,"SIMULADOR PRÉSTAMO BANCA EMPRENDEDORA MYPE",null,null,null,"Soles"]
[null,null,null,null,null,null,"Dólares"]
[]
[null,null,null,null,null,null,"No"]
[null,"Moneda","Soles",null,null,null,"Julio"]
[null,"Producto","Vivienda",null,null,null,"Diciembre"]
[null,"Monto del Préstamo",50000]
[null,"Fecha de Desembolso","2022-02-08",null,null,null,null,null,null,null,null,null,0]
[null,"Plazo",36,null,null,null,"Banco",null,null,null,null,null,30,null,null,null,null,{"$f":"IF(C8=G20,C11<=18,IF(C8=G17,C11<=24,C11<=36))","v":true},"O(C11=\" \";Y(C11>=1;C11<=60))"]
[null,"TEA",20,null,null,null,"Endoso",null,null,null,null,null,60]
[null,"Días de Gracia",30,null,null,null,null,null,null,null,null,null,90]
[null,"Seguro Desgravamen","Banco",null,null,null,"Sí",null,null,null,null,null,180]
[null,"Seguro Multiriesgo","Sí",null,null,null,"No"]
[null,"Seguro Todo Riesgo","No"]
[null,{"$f":"+IF(C16=\"Sí\",\"Valor del Bien a asegurar\",\"\")","v":""},null,null,null,null,"Capital de Trabajo",null,null,null,null,null,null,null,null,null,null,180,24,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OR(C17=\" \",C17>C9)","v":false}]
[null,null,null,null,null,null,"Activo Fijo",null,null,null,null,null,null,null,180,null,null,null,36]
[null,null,null,null,null,null,"Vivienda",null,null,null,null,null,null,null,90,null,null,null,36]
[null,null,null,null,null,null,"Consumo",null,null,null,null,null,null,null,60,null,null,null,18]

{"sheet":"Cronograma_Referencial","index":3,"n_rows":93,"n_cols":10,"rows_kept":93,"cut":false,"hidden":false,"merged":[[13,5,13,6],[12,1,12,2],[12,5,12,6],[4,1,4,9],[5,1,5,9],[8,1,8,2],[9,1,9,2],[10,1,10,2],[8,5,8,6],[9,5,9,6],[11,1,11,2],[10,5,10,6],[11,5,11,6]]}
[]
[]
[]
[]
[null,"(SIMULACIÓN)"]
[null,"CRONOGRAMA DE PAGOS"]
[]
[]
[null,"Moneda                                                  :",null,{"$f":"+Simulador_Cliente!C7","v":"Soles"},null,"Monto del Préstamo                                                  :",null,{"$f":"+Simulador_Cliente!C9","v":50000}]
[null,"Producto                                                :",null,{"$f":"+Simulador_Cliente!C8","v":"Vivienda"},null,"Tasa Efectiva Anual                                                  :",null,{"$f":"+Simulador_Cliente!C12&\"%\"","v":"20%"}]
[null,"Fecha de desembolso                          :",null,{"$f":"+Simulador_Cliente!C10","v":"2022-02-08"},null,"Tasa de Costo Efectiva Anual                                   :",null,{"$f":"+((1+I11)^12)-1","v":0.23560556854864312},{"$f":"+RATE(D12,J18,-H9-I12)","v":1.7786426602647894E-2}]
[null,"Plazo (en meses)                                                          :",null,{"$f":"+Simulador_Cliente!C11","v":36},null,"Tasa Seguro de Desgravamen Mensual                   :",null,{"$f":"+IF(Simulador_Cliente!C14=\"Endoso\",0,0.083%)","v":8.3000000000000001E-4},{"$f":"+Simulador!S16","v":765.47349999999994}]
[null,"Periodo de gracia                                 :",null,{"$f":"+Simulador_Cliente!C13&\" \"& \"días\"","v":"30 días"},null,"Tasa Seguro de Seguro Multiriesgo                         :",null,{"$f":"+IF(Simulador_Cliente!C15=\"No\",0,0.07%)","v":7.000000000000001E-4}]
[null,null,null,null,null,"Tasa Seguro Todo Riesgo                                        :",null,{"$f":"+IF(Simulador_Cliente!C16=\"No\",0,0.0292%)","v":0}]
[]
[]
[null,"N°","Fecha Vencimiento","Capital","Interes","Interes de Gracia","Seguro Desgravamen","Seguro Multiriesgos","Seguro Todo Riesgo","Total Cuota"]
[null,1,{"$f":"IFERROR(+IF(B18>0,VLOOKUP(B18,Simulador!$A$32:$W$550,3,0),\" \"),\" \")","v":"2022-04-10"},{"$f":"IFERROR(+IF(B18>0,VLOOKUP(B18,Simulador!$A$32:$W$550,13,0),\" \"),\" \")","v":956.1099999999999},{"$f":"IFERROR(+IF(B18>0,VLOOKUP(B18,Simulador!$A$32:$W$550,14,0),\" \"),\" \")","v":791.19},{"$f":"IFERROR(+IF(B18>0,VLOOKUP(B18,Simulador!$A$32:$W$550,15,0),\" \"),\" \")","v":21.263152777777776},{"$f":"IFERROR(+IF(B18>0,VLOOKUP(B18,Simulador!$A$32:$W$550,19,0),\" \"),\" \")","v":83},{"$f":"IFERROR(+IF(B18>0,VLOOKUP(B18,Simulador!$A$32:$W$550,20,0),\" \"),\" \")","v":70},{"$f":"IFERROR(+IF(B18>0,VLOOKUP(B18,Simulador!$A$32:$W$550,22,0),\" \"),\" \")","v":0},{"$f":"IFERROR(+IF(B18>0,VLOOKUP(B18,Simulador!$A$32:$W$550,23,0),\" \"),\" \")","v":1921.5631527777778}]
[null,{"$f":"IF(B18=0,\" \",IF(B18>=$D$12,\"\",B18+1))","v":2},{"$f":"IF($D$12=0,\" \",IF(B18=$D$12,\"TOTALES\",+IF(B19>0,VLOOKUP(B19,Simulador!$A$32:$W$550,3,0),\" \")))","v":"2022-05-10"},{"$f":"IF($D$12=0,\" \",IF(B18=$D$12,Simulador!$M$30,+IF(B19>0,VLOOKUP(B19,Simulador!$A$32:$W$550,13,0),\" \")))","v":1072.96},{"$f":"IF($D$12=0,\" \",IF(B18=$D$12,Simulador!$N$30,+IF(B19>0,VLOOKUP(B19,Simulador!$A$32:$W$550,14,0),\" \")))","v":750.84},{"$f":"IF($D$12=0,\" \",IF(B18=$D$12,Simulador!$O$30,+IF(B19>0,VLOOKUP(B19,Simulador!$A$32:$W$550,15,0),\" \")))","v":21.263152777777776},{"$f":"IF($D$12=0,\" \",IF(B18=$D$12,Simulador!$S$30,+IF(B19>0,VLOOKUP(B19,Simulador!$A$32:$W$550,19,0),\" \")))","v":41.5},{"$f":"IF($D$12=0,\" \",IF(B18=$D$12,Simulador!$T$30,+IF(B19>0,VLOOKUP(B19,Simulador!$A$32:$W$550,20,0),\" \")))","v":35},{"$f":"IF($D$12=0,\" \",IF(B18=$D$12,Simulador!$V$30,+IF(B19>0,VLOOKUP(B19,Simulador!$A$32:$W$550,22,0),\" \")))","v":0},{"$f":"IF($D$12=0,\" \",IF(B18=$D$12,Simulador!$W$30,+IF(B19>0,VLOOKUP(B19,Simulador!$A$32:$W$550,23,0),\" \")))","v":1921.563152777778}]
[null,3,{"$f":"IF($D$12=0,\" \",IF(B19=$D$12,\"TOTALES\",+IF(B20>0,VLOOKUP(B20,Simulador!$A$32:$W$550,3,0),\" \")))","v":"2022-06-10"},{"$f":"IF($D$12=0,\" \",IF(B19=$D$12,Simulador!$M$30,+IF(B20>0,VLOOKUP(B20,Simulador!$A$32:$W$550,13,0),\" \")))","v":1064.7199999999998},{"$f":"IF($D$12=0,\" \",IF(B19=$D$12,Simulador!$N$30,+IF(B20>0,VLOOKUP(B20,Simulador!$A$32:$W$550,14,0),\" \")))","v":759.08},{"$f":"IF($D$12=0,\" \",IF(B19=$D$12,Simulador!$O$30,+IF(B20>0,VLOOKUP(B20,Simulador!$A$32:$W$550,15,0),\" \")))","v":21.263152777777776},{"$f":"IF($D$12=0,\" \",IF(B19=$D$12,Simulador!$S$30,+IF(B20>0,VLOOKUP(B20,Simulador!$A$32:$W$550,19,0),\" \")))","v":41.5},{"$f":"IF($D$12=0,\" \",IF(B19=$D$12,Simulador!$T$30,+IF(B20>0,VLOOKUP(B20,Simulador!$A$32:$W$550,20,0),\" \")))","v":35},{"$f":"IF($D$12=0,\" \",IF(B19=$D$12,Simulador!$V$30,+IF(B20>0,VLOOKUP(B20,Simulador!$A$32:$W$550,22,0),\" \")))","v":0},{"$f":"IF($D$12=0,\" \",IF(B19=$D$12,Simulador!$W$30,+IF(B20>0,VLOOKUP(B20,Simulador!$A$32:$W$550,23,0),\" \")))","v":1921.5631527777775}]
[null,4,{"$f":"IF($D$12=0,\" \",IF(B20=$D$12,\"TOTALES\",+IF(B21>0,VLOOKUP(B21,Simulador!$A$32:$W$550,3,0),\" \")))","v":"2022-07-10"},{"$f":"IF($D$12=0,\" \",IF(B20=$D$12,Simulador!$M$30,+IF(B21>0,VLOOKUP(B21,Simulador!$A$32:$W$550,13,0),\" \")))","v":1105.69},{"$f":"IF($D$12=0,\" \",IF(B20=$D$12,Simulador!$N$30,+IF(B21>0,VLOOKUP(B21,Simulador!$A$32:$W$550,14,0),\" \")))","v":718.11},{"$f":"IF($D$12=0,\" \",IF(B20=$D$12,Simulador!$O$30,+IF(B21>0,VLOOKUP(B21,Simulador!$A$32:$W$550,15,0),\" \")))","v":21.263152777777776},{"$f":"IF($D$12=0,\" \",IF(B20=$D$12,Simulador!$S$30,+IF(B21>0,VLOOKUP(B21,Simulador!$A$32:$W$550,19,0),\" \")))","v":41.5},{"$f":"IF($D$12=0,\" \",IF(B20=$D$12,Simulador!$T$30,+IF(B21>0,VLOOKUP(B21,Simulador!$A$32:$W$550,20,0),\" \")))","v":35},{"$f":"IF($D$12=0,\" \",IF(B20=$D$12,Simulador!$V$30,+IF(B21>0,VLOOKUP(B21,Simulador!$A$32:$W$550,22,0),\" \")))","v":0},{"$f":"IF($D$12=0,\" \",IF(B20=$D$12,Simulador!$W$30,+IF(B21>0,VLOOKUP(B21,Simulador!$A$32:$W$550,23,0),\" \")))","v":1921.563152777778}]
[null,5,{"$f":"IF($D$12=0,\" \",IF(B21=$D$12,\"TOTALES\",+IF(B22>0,VLOOKUP(B22,Simulador!$A$32:$W$550,3,0),\" \")))","v":"2022-08-10"},{"$f":"IF($D$12=0,\" \",IF(B21=$D$12,Simulador!$M$30,+IF(B22>0,VLOOKUP(B22,Simulador!$A$32:$W$550,13,0),\" \")))","v":1099.06},{"$f":"IF($D$12=0,\" \",IF(B21=$D$12,Simulador!$N$30,+IF(B22>0,VLOOKUP(B22,Simulador!$A$32:$W$550,14,0),\" \")))","v":724.74},{"$f":"IF($D$12=0,\" \",IF(B21=$D$12,Simulador!$O$30,+IF(B22>0,VLOOKUP(B22,Simulador!$A$32:$W$550,15,0),\" \")))","v":21.263152777777776},{"$f":"IF($D$12=0,\" \",IF(B21=$D$12,Simulador!$S$30,+IF(B22>0,VLOOKUP(B22,Simulador!$A$32:$W$550,19,0),\" \")))","v":41.5},{"$f":"IF($D$12=0,\" \",IF(B21=$D$12,Simulador!$T$30,+IF(B22>0,VLOOKUP(B22,Simulador!$A$32:$W$550,20,0),\" \")))","v":35},{"$f":"IF($D$12=0,\" \",IF(B21=$D$12,Simulador!$V$30,+IF(B22>0,VLOOKUP(B22,Simulador!$A$32:$W$550,22,0),\" \")))","v":0},{"$f":"IF($D$12=0,\" \",IF(B21=$D$12,Simulador!$W$30,+IF(B22>0,VLOOKUP(B22,Simulador!$A$32:$W$550,23,0),\" \")))","v":1921.5631527777778}]
[null,6,{"$f":"IF($D$12=0,\" \",IF(B22=$D$12,\"TOTALES\",+IF(B23>0,VLOOKUP(B23,Simulador!$A$32:$W$550,3,0),\" \")))","v":"2022-09-10"},{"$f":"IF($D$12=0,\" \",IF(B22=$D$12,Simulador!$M$30,+IF(B23>0,VLOOKUP(B23,Simulador!$A$32:$W$550,13,0),\" \")))","v":1116.4499999999998},{"$f":"IF($D$12=0,\" \",IF(B22=$D$12,Simulador!$N$30,+IF(B23>0,VLOOKUP(B23,Simulador!$A$32:$W$550,14,0),\" \")))","v":707.35},{"$f":"IF($D$12=0,\" \",IF(B22=$D$12,Simulador!$O$30,+IF(B23>0,VLOOKUP(B23,Simulador!$A$32:$W$550,15,0),\" \")))","v":21.263152777777776},{"$f":"IF($D$12=0,\" \",IF(B22=$D$12,Simulador!$S$30,+IF(B23>0,VLOOKUP(B23,Simulador!$A$32:$W$550,19,0),\" \")))","v":41.5},{"$f":"IF($D$12=0,\" \",IF(B22=$D$12,Simulador!$T$30,+IF(B23>0,VLOOKUP(B23,Simulador!$A$32:$W$550,20,0),\" \")))","v":35},{"$f":"IF($D$12=0,\" \",IF(B22=$D$12,Simulador!$V$30,+IF(B23>0,VLOOKUP(B23,Simulador!$A$32:$W$550,22,0),\" \")))","v":0},{"$f":"IF($D$12=0,\" \",IF(B22=$D$12,Simulador!$W$30,+IF(B23>0,VLOOKUP(B23,Simulador!$A$32:$W$550,23,0),\" \")))","v":1921.5631527777775}]
[null,7,{"$f":"IF($D$12=0,\" \",IF(B23=$D$12,\"TOTALES\",+IF(B24>0,VLOOKUP(B24,Simulador!$A$32:$W$550,3,0),\" \")))","v":"2022-10-10"},{"$f":"IF($D$12=0,\" \",IF(B23=$D$12,Simulador!$M$30,+IF(B24>0,VLOOKUP(B24,Simulador!$A$32:$W$550,13,0),\" \")))","v":1156.54},{"$f":"IF($D$12=0,\" \",IF(B23=$D$12,Simulador!$N$30,+IF(B24>0,VLOOKUP(B24,Simulador!$A$32:$W$550,14,0),\" \")))","v":667.26},{"$f":"IF($D$12=0,\" \",IF(B23=$D$12,Simulador!$O$30,+IF(B24>0,VLOOKUP(B24,Simulador!$A$32:$W$550,15,0),\" \")))","v":21.263152777777776},{"$f":"IF($D$12=0,\" \",IF(B23=$D$12,Simulador!$S$30,+IF(B24>0,VLOOKUP(B24,Simulador!$A$32:$W$550,19,0),\" \")))","v":41.5},{"$f":"IF($D$12=0,\" \",IF(B23=$D$12,Simulador!$T$30,+IF(B24>0,VLOOKUP(B24,Simulador!$A$32:$W$550,20,0),\" \")))","v":35},{"$f":"IF($D$12=0,\" \",IF(B23=$D$12,Simulador!$V$30,+IF(B24>0,VLOOKUP(B24,Simulador!$A$32:$W$550,22,0),\" \")))","v":0},{"$f":"IF($D$12=0,\" \",IF(B23=$D$12,Simulador!$W$30,+IF(B24>0,VLOOKUP(B24,Simulador!$A$32:$W$550,23,0),\" \")))","v":1921.5631527777778}]
[null,8,{"$f":"IF($D$12=0,\" \",IF(B24=$D$12,\"TOTALES\",+IF(B25>0,VLOOKUP(B25,Simulador!$A$32:$W$550,3,0),\" \")))","v":"2022-11-10"},{"$f":"IF($D$12=0,\" \",IF(B24=$D$12,Simulador!$M$30,+IF(B25>0,VLOOKUP(B25,Simulador!$A$32:$W$550,13,0),\" \")))","v":1152.42},{"$f":"IF($D$12=0,\" \",IF(B24=$D$12,Simulador!$N$30,+IF(B25>0,VLOOKUP(B25,Simulador!$A$32:$W$550,14,0),\" \")))","v":671.38},{"$f":"IF($D$12=0,\" \",IF(B24=$D$12,Simulador!$O$30,+IF(B25>0,VLOOKUP(B25,Simulador!$A$32:$W$550,15,0),\" \")))","v":21.263152777777776},{"$f":"IF($D$12=0,\" \",IF(B24=$D$12,Simulador!$S$30,+IF(B25>0,VLOOKUP(B25,Simulador!$A$32:$W$550,19,0),\" \")))","v":41.5},{"$f":"IF($D$12=0,\" \",IF(B24=$D$12,Simulador!$T$30,+IF(B25>0,VLOOKUP(B25,Simulador!$A$32:$W$550,20,0),\" \")))","v":35},{"$f":"IF($D$12=0,\" \",IF(B24=$D$12,Simulador!$V$30,+IF(B25>0,VLOOKUP(B25,Simulador!$A$32:$W$550,22,0),\" \")))","v":0},{"$f":"IF($D$12=0,\" \",IF(B24=$D$12,Simulador!$W$30,+IF(B25>0,VLOOKUP(B25,Simulador!$A$32:$W$550,23,0),\" \")))","v":1921.563152777778}]
[null,9,{"$f":"IF($D$12=0,\" \",IF(B25=$D$12,\"TOTALES\",+IF(B26>0,VLOOKUP(B26,Simulador!$A$32:$W$550,3,0),\" \")))","v":"2022-12-10"},{"$f":"IF($D$12=0,\" \",IF(B25=$D$12,Simulador!$M$30,+IF(B26>0,VLOOKUP(B26,Simulador!$A$32:$W$550,13,0),\" \")))","v":1191.8899999999999},{"$f":"IF($D$12=0,\" \",IF(B25=$D$12,Simulador!$N$30,+IF(B26>0,VLOOKUP(B26,Simulador!$A$32:$W$550,14,0),\" \")))","v":631.91},{"$f":"IF($D$12=0,\" \",IF(B25=$D$12,Simulador!$O$30,+IF(B26>0,VLOOKUP(B26,Simulador!$A$32:$W$550,15,0),\" \")))","v":21.263152777777776},{"$f":"IF($D$12=0,\" \",IF(B25=$D$12,Simulador!$S$30,+IF(B26>0,VLOOKUP(B26,Simulador!$A$32:$W$550,19,0),\" \")))","v":41.5},{"$f":"IF($D$12=0,\" \",IF(B25=$D$12,Simulador!$T$30,+IF(B26>0,VLOOKUP(B26,Simulador!$A$32:$W$550,20,0),\" \")))","v":35},{"$f":"IF($D$12=0,\" \",IF(B25=$D$12,Simulador!$V$30,+IF(B26>0,VLOOKUP(B26,Simulador!$A$32:$W$550,22,0),\" \")))","v":0},{"$f":"IF($D$12=0,\" \",IF(B25=$D$12,Simulador!$W$30,+IF(B26>0,VLOOKUP(B26,Simulador!$A$32:$W$550,23,0),\" \")))","v":1921.5631527777775}]
[null,10,{"$f":"IF($D$12=0,\" \",IF(B26=$D$12,\"TOTALES\",+IF(B27>0,VLOOKUP(B27,Simulador!$A$32:$W$550,3,0),\" \")))","v":"2023-01-10"},{"$f":"IF($D$12=0,\" \",IF(B26=$D$12,Simulador!$M$30,+IF(B27>0,VLOOKUP(B27,Simulador!$A$32:$W$550,13,0),\" \")))","v":1189.52},{"$f":"IF($D$12=0,\" \",IF(B26=$D$12,Simulador!$N$30,+IF(B27>0,VLOOKUP(B27,Simulador!$A$32:$W$550,14,0),\" \")))","v":634.28},{"$f":"IF($D$12=0,\" \",IF(B26=$D$12,Simulador!$O$30,+IF(B27>0,VLOOKUP(B27,Simulador!$A$32:$W$550,15,0),\" \")))","v":21.263152777777776},{"$f":"IF($D$12=0,\" \",IF(B26=$D$12,Simulador!$S$30,+IF(B27>0,VLOOKUP(B27,Simulador!$A$32:$W$550,19,0),\" \")))","v":41.5},{"$f":"IF($D$12=0,\" \",IF(B26=$D$12,Simulador!$T$30,+IF(B27>0,VLOOKUP(B27,Simulador!$A$32:$W$550,20,0),\" \")))","v":35},{"$f":"IF($D$12=0,\" \",IF(B26=$D$12,Simulador!$V$30,+IF(B27>0,VLOOKUP(B27,Simulador!$A$32:$W$550,22,0),\" \")))","v":0},{"$f":"IF($D$12=0,\" \",IF(B26=$D$12,Simulador!$W$30,+IF(B27>0,VLOOKUP(B27,Simulador!$A$32:$W$550,23,0),\" \")))","v":1921.5631527777778}]
[null,11,{"$f":"IF($D$12=0,\" \",IF(B27=$D$12,\"TOTALES\",+IF(B28>0,VLOOKUP(B28,Simulador!$A$32:$W$550,3,0),\" \")))","v":"2023-02-10"},{"$f":"IF($D$12=0,\" \",IF(B27=$D$12,Simulador!$M$30,+IF(B28>0,VLOOKUP(B28,Simulador!$A$32:$W$550,13,0),\" \")))","v":1208.3399999999999},{"$f":"IF($D$12=0,\" \",IF(B27=$D$12,Simulador!$N$30,+IF(B28>0,VLOOKUP(B28,Simulador!$A$32:$W$550,14,0),\" \")))","v":615.46},{"$f":"IF($D$12=0,\" \",IF(B27=$D$12,Simulador!$O$30,+IF(B28>0,VLOOKUP(B28,Simulador!$A$32:$W$550,15,0),\" \")))","v":21.263152777777776},{"$f":"IF($D$12=0,\" \",IF(B27=$D$12,Simulador!$S$30,+IF(B28>0,VLOOKUP(B28,Simulador!$A$32:$W$550,19,0),\" \")))","v":41.5},{"$f":"IF($D$12=0,\" \",IF(B27=$D$12,Simulador!$T$30,+IF(B28>0,VLOOKUP(B28,Simulador!$A$32:$W$550,20,0),\" \")))","v":35},{"$f":"IF($D$12=0,\" \",IF(B27=$D$12,Simulador!$V$30,+IF(B28>0,VLOOKUP(B28,Simulador!$A$32:$W$550,22,0),\" \")))","v":0},{"$f":"IF($D$12=0,\" \",IF(B27=$D$12,Simulador!$W$30,+IF(B28>0,VLOOKUP(B28,Simulador!$A$32:$W$550,23,0),\" \")))","v":1921.5631527777778}]
[null,12,{"$f":"IF($D$12=0,\" \",IF(B28=$D$12,\"TOTALES\",+IF(B29>0,VLOOKUP(B29,Simulador!$A$32:$W$550,3,0),\" \")))","v":"2023-03-10"},{"$f":"IF($D$12=0,\" \",IF(B28=$D$12,Simulador!$M$30,+IF(B29>0,VLOOKUP(B29,Simulador!$A$32:$W$550,13,0),\" \")))","v":1285.58},{"$f":"IF($D$12=0,\" \",IF(B28=$D$12,Simulador!$N$30,+IF(B29>0,VLOOKUP(B29,Simulador!$A$32:$W$550,14,0),\" \")))","v":538.22},{"$f":"IF($D$12=0,\" \",IF(B28=$D$12,Simulador!$O$30,+IF(B29>0,VLOOKUP(B29,Simulador!$A$32:$W$550,15,0),\" \")))","v":21.263152777777776},{"$f":"IF($D$12=0,\" \",IF(B28=$D$12,Simulador!$S$30,+IF(B29>0,VLOOKUP(B29,Simulador!$A$32:$W$550,19,0),\" \")))","v":41.5},{"$f":"IF($D$12=0,\" \",IF(B28=$D$12,Simulador!$T$30,+IF(B29>0,VLOOKUP(B29,Simulador!$A$32:$W$550,20,0),\" \")))","v":35},{"$f":"IF($D$12=0,\" \",IF(B28=$D$12,Simulador!$V$30,+IF(B29>0,VLOOKUP(B29,Simulador!$A$32:$W$550,22,0),\" \")))","v":0},{"$f":"IF($D$12=0,\" \",IF(B28=$D$12,Simulador!$W$30,+IF(B29>0,VLOOKUP(B29,Simulador!$A$32:$W$550,23,0),\" \")))","v":1921.5631527777778}]
[null,13,{"$f":"IF($D$12=0,\" \",IF(B29=$D$12,\"TOTALES\",+IF(B30>0,VLOOKUP(B30,Simulador!$A$32:$W$550,3,0),\" \")))","v":"2023-04-10"},{"$f":"IF($D$12=0,\" \",IF(B29=$D$12,Simulador!$M$30,+IF(B30>0,VLOOKUP(B30,Simulador!$A$32:$W$550,13,0),\" \")))","v":1247.8},{"$f":"IF($D$12=0,\" \",IF(B29=$D$12,Simulador!$N$30,+IF(B30>0,VLOOKUP(B30,Simulador!$A$32:$W$550,14,0),\" \")))","v":576},{"$f":"IF($D$12=0,\" \",IF(B29=$D$12,Simulador!$O$30,+IF(B30>0,VLOOKUP(B30,Simulador!$A$32:$W$550,15,0),\" \")))","v":21.263152777777776},{"$f":"IF($D$12=0,\" \",IF(B29=$D$12,Simulador!$S$30,+IF(B30>0,VLOOKUP(B30,Simulador!$A$32:$W$550,19,0),\" \")))","v":41.5},{"$f":"IF($D$12=0,\" \",IF(B29=$D$12,Simulador!$T$30,+IF(B30>0,VLOOKUP(B30,Simulador!$A$32:$W$550,20,0),\" \")))","v":35},{"$f":"IF($D$12=0,\" \",IF(B29=$D$12,Simulador!$V$30,+IF(B30>0,VLOOKUP(B30,Simulador!$A$32:$W$550,22,0),\" \")))","v":0},{"$f":"IF($D$12=0,\" \",IF(B29=$D$12,Simulador!$W$30,+IF(B30>0,VLOOKUP(B30,Simulador!$A$32:$W$550,23,0),\" \")))","v":1921.5631527777778}]
[null,14,{"$f":"IF($D$12=0,\" \",IF(B30=$D$12,\"TOTALES\",+IF(B31>0,VLOOKUP(B31,Simulador!$A$32:$W$550,3,0),\" \")))","v":"2023-05-10"},{"$f":"IF($D$12=0,\" \",IF(B30=$D$12,Simulador!$M$30,+IF(B31>0,VLOOKUP(B31,Simulador!$A$32:$W$550,13,0),\" \")))","v":1285.6300000000001},{"$f":"IF($D$12=0,\" \",IF(B30=$D$12,Simulador!$N$30,+IF(B31>0,VLOOKUP(B31,Simulador!$A$32:$W$550,14,0),\" \")))","v":538.16999999999996},{"$f":"IF($D$12=0,\" \",IF(B30=$D$12,Simulador!$O$30,+IF(B31>0,VLOOKUP(B31,Simulador!$A$32:$W$550,15,0),\" \")))","v":21.263152777777776},{"$f":"IF($D$12=0,\" \",IF(B30=$D$12,Simulador!$S$30,+IF(B31>0,VLOOKUP(B31,Simulador!$A$32:$W$550,19,0),\" \")))","v":41.5},{"$f":"IF($D$12=0,\" \",IF(B30=$D$12,Simulador!$T$30,+IF(B31>0,VLOOKUP(B31,Simulador!$A$32:$W$550,20,0),\" \")))","v":35},{"$f":"IF($D$12=0,\" \",IF(B30=$D$12,Simulador!$V$30,+IF(B31>0,VLOOKUP(B31,Simulador!$A$32:$W$550,22,0),\" \")))","v":0},{"$f":"IF($D$12=0,\" \",IF(B30=$D$12,Simulador!$W$30,+IF(B31>0,VLOOKUP(B31,Simulador!$A$32:$W$550,23,0),\" \")))","v":1921.563152777778}]
[null,15,{"$f":"IF($D$12=0,\" \",IF(B31=$D$12,\"TOTALES\",+IF(B32>0,VLOOKUP(B32,Simulador!$A$32:$W$550,3,0),\" \")))","v":"2023-06-10"},{"$f":"IF($D$12=0,\" \",IF(B31=$D$12,Simulador!$M$30,+IF(B32>0,VLOOKUP(B32,Simulador!$A$32:$W$550,13,0),\" \")))","v":1287.8899999999999},{"$f":"IF($D$12=0,\" \",IF(B31=$D$12,Simulador!$N$30,+IF(B32>0,VLOOKUP(B32,Simulador!$A$32:$W$550,14,0),\" \")))","v":535.91},{"$f":"IF($D$12=0,\" \",IF(B31=$D$12,Simulador!$O$30,+IF(B32>0,VLOOKUP(B32,Simulador!$A$32:$W$550,15,0),\" \")))","v":21.263152777777776},{"$f":"IF($D$12=0,\" \",IF(B31=$D$12,Simulador!$S$30,+IF(B32>0,VLOOKUP(B32,Simulador!$A$32:$W$550,19,0),\" \")))","v":41.5},{"$f":"IF($D$12=0,\" \",IF(B31=$D$12,Simulador!$T$30,+IF(B32>0,VLOOKUP(B32,Simulador!$A$32:$W$550,20,0),\" \")))","v":35},{"$f":"IF($D$12=0,\" \",IF(B31=$D$12,Simulador!$V$30,+IF(B32>0,VLOOKUP(B32,Simulador!$A$32:$W$550,22,0),\" \")))","v":0},{"$f":"IF($D$12=0,\" \",IF(B31=$D$12,Simulador!$W$30,+IF(B32>0,VLOOKUP(B32,Simulador!$A$32:$W$550,23,0),\" \")))","v":1921.5631527777775}]
[null,16,{"$f":"IF($D$12=0,\" \",IF(B32=$D$12,\"TOTALES\",+IF(B33>0,VLOOKUP(B33,Simulador!$A$32:$W$550,3,0),\" \")))","v":"2023-07-10"},{"$f":"IF($D$12=0,\" \",IF(B32=$D$12,Simulador!$M$30,+IF(B33>0,VLOOKUP(B33,Simulador!$A$32:$W$550,13,0),\" \")))","v":1325.03},{"$f":"IF($D$12=0,\" \",IF(B32=$D$12,Simulador!$N$30,+IF(B33>0,VLOOKUP(B33,Simulador!$A$32:$W$550,14,0),\" \")))","v":498.77},{"$f":"IF($D$12=0,\" \",IF(B32=$D$12,Simulador!$O$30,+IF(B33>0,VLOOKUP(B33,Simulador!$A$32:$W$550,15,0),\" \")))","v":21.263152777777776},{"$f":"IF($D$12=0,\" \",IF(B32=$D$12,Simulador!$S$30,+IF(B33>0,VLOOKUP(B33,Simulador!$A$32:$W$550,19,0),\" \")))","v":41.5},{"$f":"IF($D$12=0,\" \",IF(B32=$D$12,Simulador!$T$30,+IF(B33>0,VLOOKUP(B33,Simulador!$A$32:$W$550,20,0),\" \")))","v":35},{"$f":"IF($D$12=0,\" \",IF(B32=$D$12,Simulador!$V$30,+IF(B33>0,VLOOKUP(B33,Simulador!$A$32:$W$550,22,0),\" \")))","v":0},{"$f":"IF($D$12=0,\" \",IF(B32=$D$12,Simulador!$W$30,+IF(B33>0,VLOOKUP(B33,Simulador!$A$32:$W$550,23,0),\" \")))","v":1921.5631527777778}]
[null,17,{"$f":"IF($D$12=0,\" \",IF(B33=$D$12,\"TOTALES\",+IF(B34>0,VLOOKUP(B34,Simulador!$A$32:$W$550,3,0),\" \")))","v":"2023-08-10"},{"$f":"IF($D$12=0,\" \",IF(B33=$D$12,Simulador!$M$30,+IF(B34>0,VLOOKUP(B34,Simulador!$A$32:$W$550,13,0),\" \")))","v":1329.24},{"$f":"IF($D$12=0,\" \",IF(B33=$D$12,Simulador!$N$30,+IF(B34>0,VLOOKUP(B34,Simulador!$A$32:$W$550,14,0),\" \")))","v":494.56},{"$f":"IF($D$12=0,\" \",IF(B33=$D$12,Simulador!$O$30,+IF(B34>0,VLOOKUP(B34,Simulador!$A$32:$W$550,15,0),\" \")))","v":21.263152777777776},{"$f":"IF($D$12=0,\" \",IF(B33=$D$12,Simulador!$S$30,+IF(B34>0,VLOOKUP(B34,Simulador!$A$32:$W$550,19,0),\" \")))","v":41.5},{"$f":"IF($D$12=0,\" \",IF(B33=$D$12,Simulador!$T$30,+IF(B34>0,VLOOKUP(B34,Simulador!$A$32:$W$550,20,0),\" \")))","v":35},{"$f":"IF($D$12=0,\" \",IF(B33=$D$12,Simulador!$V$30,+IF(B34>0,VLOOKUP(B34,Simulador!$A$32:$W$550,22,0),\" \")))","v":0},{"$f":"IF($D$12=0,\" \",IF(B33=$D$12,Simulador!$W$30,+IF(B34>0,VLOOKUP(B34,Simulador!$A$32:$W$550,23,0),\" \")))","v":1921.5631527777778}]
[null,18,{"$f":"IF($D$12=0,\" \",IF(B34=$D$12,\"TOTALES\",+IF(B35>0,VLOOKUP(B35,Simulador!$A$32:$W$550,3,0),\" \")))","v":"2023-09-10"},{"$f":"IF($D$12=0,\" \",IF(B34=$D$12,Simulador!$M$30,+IF(B35>0,VLOOKUP(B35,Simulador!$A$32:$W$550,13,0),\" \")))","v":1350.27},{"$f":"IF($D$12=0,\" \",IF(B34=$D$12,Simulador!$N$30,+IF(B35>0,VLOOKUP(B35,Simulador!$A$32:$W$550,14,0),\" \")))","v":473.53},{"$f":"IF($D$12=0,\" \",IF(B34=$D$12,Simulador!$O$30,+IF(B35>0,VLOOKUP(B35,Simulador!$A$32:$W$550,15,0),\" \")))","v":21.263152777777776},{"$f":"IF($D$12=0,\" \",IF(B34=$D$12,Simulador!$S$30,+IF(B35>0,VLOOKUP(B35,Simulador!$A$32:$W$550,19,0),\" \")))","v":41.5},{"$f":"IF($D$12=0,\" \",IF(B34=$D$12,Simulador!$T$30,+IF(B35>0,VLOOKUP(B35,Simulador!$A$32:$W$550,20,0),\" \")))","v":35},{"$f":"IF($D$12=0,\" \",IF(B34=$D$12,Simulador!$V$30,+IF(B35>0,VLOOKUP(B35,Simulador!$A$32:$W$550,22,0),\" \")))","v":0},{"$f":"IF($D$12=0,\" \",IF(B34=$D$12,Simulador!$W$30,+IF(B35>0,VLOOKUP(B35,Simulador!$A$32:$W$550,23,0),\" \")))","v":1921.5631527777778}]
[null,19,{"$f":"IF($D$12=0,\" \",IF(B35=$D$12,\"TOTALES\",+IF(B36>0,VLOOKUP(B36,Simulador!$A$32:$W$550,3,0),\" \")))","v":"2023-10-10"},{"$f":"IF($D$12=0,\" \",IF(B35=$D$12,Simulador!$M$30,+IF(B36>0,VLOOKUP(B36,Simulador!$A$32:$W$550,13,0),\" \")))","v":1386.33},{"$f":"IF($D$12=0,\" \",IF(B35=$D$12,Simulador!$N$30,+IF(B36>0,VLOOKUP(B36,Simulador!$A$32:$W$550,14,0),\" \")))","v":437.47},{"$f":"IF($D$12=0,\" \",IF(B35=$D$12,Simulador!$O$30,+IF(B36>0,VLOOKUP(B36,Simulador!$A$32:$W$550,15,0),\" \")))","v":21.263152777777776},{"$f":"IF($D$12=0,\" \",IF(B35=$D$12,Simulador!$S$30,+IF(B36>0,VLOOKUP(B36,Simulador!$A$32:$W$550,19,0),\" \")))","v":41.5},{"$f":"IF($D$12=0,\" \",IF(B35=$D$12,Simulador!$T$30,+IF(B36>0,VLOOKUP(B36,Simulador!$A$32:$W$550,20,0),\" \")))","v":35},{"$f":"IF($D$12=0,\" \",IF(B35=$D$12,Simulador!$V$30,+IF(B36>0,VLOOKUP(B36,Simulador!$A$32:$W$550,22,0),\" \")))","v":0},{"$f":"IF($D$12=0,\" \",IF(B35=$D$12,Simulador!$W$30,+IF(B36>0,VLOOKUP(B36,Simulador!$A$32:$W$550,23,0),\" \")))","v":1921.5631527777778}]
[null,20,{"$f":"IF($D$12=0,\" \",IF(B36=$D$12,\"TOTALES\",+IF(B37>0,VLOOKUP(B37,Simulador!$A$32:$W$550,3,0),\" \")))","v":"2023-11-10"},{"$f":"IF($D$12=0,\" \",IF(B36=$D$12,Simulador!$M$30,+IF(B37>0,VLOOKUP(B37,Simulador!$A$32:$W$550,13,0),\" \")))","v":1393.57},{"$f":"IF($D$12=0,\" \",IF(B36=$D$12,Simulador!$N$30,+IF(B37>0,VLOOKUP(B37,Simulador!$A$32:$W$550,14,0),\" \")))","v":430.23},{"$f":"IF($D$12=0,\" \",IF(B36=$D$12,Simulador!$O$30,+IF(B37>0,VLOOKUP(B37,Simulador!$A$32:$W$550,15,0),\" \")))","v":21.263152777777776},{"$f":"IF($D$12=0,\" \",IF(B36=$D$12,Simulador!$S$30,+IF(B37>0,VLOOKUP(B37,Simulador!$A$32:$W$550,19,0),\" \")))","v":41.5},{"$f":"IF($D$12=0,\" \",IF(B36=$D$12,Simulador!$T$30,+IF(B37>0,VLOOKUP(B37,Simulador!$A$32:$W$550,20,0),\" \")))","v":35},{"$f":"IF($D$12=0,\" \",IF(B36=$D$12,Simulador!$V$30,+IF(B37>0,VLOOKUP(B37,Simulador!$A$32:$W$550,22,0),\" \")))","v":0},{"$f":"IF($D$12=0,\" \",IF(B36=$D$12,Simulador!$W$30,+IF(B37>0,VLOOKUP(B37,Simulador!$A$32:$W$550,23,0),\" \")))","v":1921.5631527777778}]
[null,21,{"$f":"IF($D$12=0,\" \",IF(B37=$D$12,\"TOTALES\",+IF(B38>0,VLOOKUP(B38,Simulador!$A$32:$W$550,3,0),\" \")))","v":"2023-12-10"},{"$f":"IF($D$12=0,\" \",IF(B37=$D$12,Simulador!$M$30,+IF(B38>0,VLOOKUP(B38,Simulador!$A$32:$W$550,13,0),\" \")))","v":1428.8899999999999},{"$f":"IF($D$12=0,\" \",IF(B37=$D$12,Simulador!$N$30,+IF(B38>0,VLOOKUP(B38,Simulador!$A$32:$W$550,14,0),\" \")))","v":394.91},{"$f":"IF($D$12=0,\" \",IF(B37=$D$12,Simulador!$O$30,+IF(B38>0,VLOOKUP(B38,Simulador!$A$32:$W$550,15,0),\" \")))","v":21.263152777777776},{"$f":"IF($D$12=0,\" \",IF(B37=$D$12,Simulador!$S$30,+IF(B38>0,VLOOKUP(B38,Simulador!$A$32:$W$550,19,0),\" \")))","v":41.5},{"$f":"IF($D$12=0,\" \",IF(B37=$D$12,Simulador!$T$30,+IF(B38>0,VLOOKUP(B38,Simulador!$A$32:$W$550,20,0),\" \")))","v":35},{"$f":"IF($D$12=0,\" \",IF(B37=$D$12,Simulador!$V$30,+IF(B38>0,VLOOKUP(B38,Simulador!$A$32:$W$550,22,0),\" \")))","v":0},{"$f":"IF($D$12=0,\" \",IF(B37=$D$12,Simulador!$W$30,+IF(B38>0,VLOOKUP(B38,Simulador!$A$32:$W$550,23,0),\" \")))","v":1921.5631527777778}]
[null,22,{"$f":"IF($D$12=0,\" \",IF(B38=$D$12,\"TOTALES\",+IF(B39>0,VLOOKUP(B39,Simulador!$A$32:$W$550,3,0),\" \")))","v":"2024-01-10"},{"$f":"IF($D$12=0,\" \",IF(B38=$D$12,Simulador!$M$30,+IF(B39>0,VLOOKUP(B39,Simulador!$A$32:$W$550,13,0),\" \")))","v":1438.24},{"$f":"IF($D$12=0,\" \",IF(B38=$D$12,Simulador!$N$30,+IF(B39>0,VLOOKUP(B39,Simulador!$A$32:$W$550,14,0),\" \")))","v":385.56},{"$f":"IF($D$12=0,\" \",IF(B38=$D$12,Simulador!$O$30,+IF(B39>0,VLOOKUP(B39,Simulador!$A$32:$W$550,15,0),\" \")))","v":21.263152777777776},{"$f":"IF($D$12=0,\" \",IF(B38=$D$12,Simulador!$S$30,+IF(B39>0,VLOOKUP(B39,Simulador!$A$32:$W$550,19,0),\" \")))","v":41.5},{"$f":"IF($D$12=0,\" \",IF(B38=$D$12,Simulador!$T$30,+IF(B39>0,VLOOKUP(B39,Simulador!$A$32:$W$550,20,0),\" \")))","v":35},{"$f":"IF($D$12=0,\" \",IF(B38=$D$12,Simulador!$V$30,+IF(B39>0,VLOOKUP(B39,Simulador!$A$32:$W$550,22,0),\" \")))","v":0},{"$f":"IF($D$12=0,\" \",IF(B38=$D$12,Simulador!$W$30,+IF(B39>0,VLOOKUP(B39,Simulador!$A$32:$W$550,23,0),\" \")))","v":1921.5631527777778}]
[null,23,{"$f":"IF($D$12=0,\" \",IF(B39=$D$12,\"TOTALES\",+IF(B40>0,VLOOKUP(B40,Simulador!$A$32:$W$550,3,0),\" \")))","v":"2024-02-10"},{"$f":"IF($D$12=0,\" \",IF(B39=$D$12,Simulador!$M$30,+IF(B40>0,VLOOKUP(B40,Simulador!$A$32:$W$550,13,0),\" \")))","v":1460.99},{"$f":"IF($D$12=0,\" \",IF(B39=$D$12,Simulador!$N$30,+IF(B40>0,VLOOKUP(B40,Simulador!$A$32:$W$550,14,0),\" \")))","v":362.81},{"$f":"IF($D$12=0,\" \",IF(B39=$D$12,Simulador!$O$30,+IF(B40>0,VLOOKUP(B40,Simulador!$A$32:$W$550,15,0),\" \")))","v":21.263152777777776},{"$f":"IF($D$12=0,\" \",IF(B39=$D$12,Simulador!$S$30,+IF(B40>0,VLOOKUP(B40,Simulador!$A$32:$W$550,19,0),\" \")))","v":41.5},{"$f":"IF($D$12=0,\" \",IF(B39=$D$12,Simulador!$T$30,+IF(B40>0,VLOOKUP(B40,Simulador!$A$32:$W$550,20,0),\" \")))","v":35},{"$f":"IF($D$12=0,\" \",IF(B39=$D$12,Simulador!$V$30,+IF(B40>0,VLOOKUP(B40,Simulador!$A$32:$W$550,22,0),\" \")))","v":0},{"$f":"IF($D$12=0,\" \",IF(B39=$D$12,Simulador!$W$30,+IF(B40>0,VLOOKUP(B40,Simulador!$A$32:$W$550,23,0),\" \")))","v":1921.5631527777778}]
[null,24,{"$f":"IF($D$12=0,\" \",IF(B40=$D$12,\"TOTALES\",+IF(B41>0,VLOOKUP(B41,Simulador!$A$32:$W$550,3,0),\" \")))","v":"2024-03-10"},{"$f":"IF($D$12=0,\" \",IF(B40=$D$12,Simulador!$M$30,+IF(B41>0,VLOOKUP(B41,Simulador!$A$32:$W$550,13,0),\" \")))","v":1506.19},{"$f":"IF($D$12=0,\" \",IF(B40=$D$12,Simulador!$N$30,+IF(B41>0,VLOOKUP(B41,Simulador!$A$32:$W$550,14,0),\" \")))","v":317.61},{"$f":"IF($D$12=0,\" \",IF(B40=$D$12,Simulador!$O$30,+IF(B41>0,VLOOKUP(B41,Simulador!$A$32:$W$550,15,0),\" \")))","v":21.263152777777776},{"$f":"IF($D$12=0,\" \",IF(B40=$D$12,Simulador!$S$30,+IF(B41>0,VLOOKUP(B41,Simulador!$A$32:$W$550,19,0),\" \")))","v":41.5},{"$f":"IF($D$12=0,\" \",IF(B40=$D$12,Simulador!$T$30,+IF(B41>0,VLOOKUP(B41,Simulador!$A$32:$W$550,20,0),\" \")))","v":35},{"$f":"IF($D$12=0,\" \",IF(B40=$D$12,Simulador!$V$30,+IF(B41>0,VLOOKUP(B41,Simulador!$A$32:$W$550,22,0),\" \")))","v":0},{"$f":"IF($D$12=0,\" \",IF(B40=$D$12,Simulador!$W$30,+IF(B41>0,VLOOKUP(B41,Simulador!$A$32:$W$550,23,0),\" \")))","v":1921.563152777778}]
[null,25,{"$f":"IF($D$12=0,\" \",IF(B41=$D$12,\"TOTALES\",+IF(B42>0,VLOOKUP(B42,Simulador!$A$32:$W$550,3,0),\" \")))","v":"2024-04-10"},{"$f":"IF($D$12=0,\" \",IF(B41=$D$12,Simulador!$M$30,+IF(B42>0,VLOOKUP(B42,Simulador!$A$32:$W$550,13,0),\" \")))","v":1507.9499999999998},{"$f":"IF($D$12=0,\" \",IF(B41=$D$12,Simulador!$N$30,+IF(B42>0,VLOOKUP(B42,Simulador!$A$32:$W$550,14,0),\" \")))","v":315.85000000000002},{"$f":"IF($D$12=0,\" \",IF(B41=$D$12,Simulador!$O$30,+IF(B42>0,VLOOKUP(B42,Simulador!$A$32:$W$550,15,0),\" \")))","v":21.263152777777776},{"$f":"IF($D$12=0,\" \",IF(B41=$D$12,Simulador!$S$30,+IF(B42>0,VLOOKUP(B42,Simulador!$A$32:$W$550,19,0),\" \")))","v":41.5},{"$f":"IF($D$12=0,\" \",IF(B41=$D$12,Simulador!$T$30,+IF(B42>0,VLOOKUP(B42,Simulador!$A$32:$W$550,20,0),\" \")))","v":35},{"$f":"IF($D$12=0,\" \",IF(B41=$D$12,Simulador!$V$30,+IF(B42>0,VLOOKUP(B42,Simulador!$A$32:$W$550,22,0),\" \")))","v":0},{"$f":"IF($D$12=0,\" \",IF(B41=$D$12,Simulador!$W$30,+IF(B42>0,VLOOKUP(B42,Simulador!$A$32:$W$550,23,0),\" \")))","v":1921.5631527777775}]
[null,26,{"$f":"IF($D$12=0,\" \",IF(B42=$D$12,\"TOTALES\",+IF(B43>0,VLOOKUP(B43,Simulador!$A$32:$W$550,3,0),\" \")))","v":"2024-05-10"},{"$f":"IF($D$12=0,\" \",IF(B42=$D$12,Simulador!$M$30,+IF(B43>0,VLOOKUP(B43,Simulador!$A$32:$W$550,13,0),\" \")))","v":1541.3},{"$f":"IF($D$12=0,\" \",IF(B42=$D$12,Simulador!$N$30,+IF(B43>0,VLOOKUP(B43,Simulador!$A$32:$W$550,14,0),\" \")))","v":282.5},{"$f":"IF($D$12=0,\" \",IF(B42=$D$12,Simulador!$O$30,+IF(B43>0,VLOOKUP(B43,Simulador!$A$32:$W$550,15,0),\" \")))","v":21.263152777777776},{"$f":"IF($D$12=0,\" \",IF(B42=$D$12,Simulador!$S$30,+IF(B43>0,VLOOKUP(B43,Simulador!$A$32:$W$550,19,0),\" \")))","v":41.5},{"$f":"IF($D$12=0,\" \",IF(B42=$D$12,Simulador!$T$30,+IF(B43>0,VLOOKUP(B43,Simulador!$A$32:$W$550,20,0),\" \")))","v":35},{"$f":"IF($D$12=0,\" \",IF(B42=$D$12,Simulador!$V$30,+IF(B43>0,VLOOKUP(B43,Simulador!$A$32:$W$550,22,0),\" \")))","v":0},{"$f":"IF($D$12=0,\" \",IF(B42=$D$12,Simulador!$W$30,+IF(B43>0,VLOOKUP(B43,Simulador!$A$32:$W$550,23,0),\" \")))","v":1921.5631527777778}]
[null,27,{"$f":"IF($D$12=0,\" \",IF(B43=$D$12,\"TOTALES\",+IF(B44>0,VLOOKUP(B44,Simulador!$A$32:$W$550,3,0),\" \")))","v":"2024-06-10"},{"$f":"IF($D$12=0,\" \",IF(B43=$D$12,Simulador!$M$30,+IF(B44>0,VLOOKUP(B44,Simulador!$A$32:$W$550,13,0),\" \")))","v":1556.1999999999998},{"$f":"IF($D$12=0,\" \",IF(B43=$D$12,Simulador!$N$30,+IF(B44>0,VLOOKUP(B44,Simulador!$A$32:$W$550,14,0),\" \")))","v":267.60000000000002},{"$f":"IF($D$12=0,\" \",IF(B43=$D$12,Simulador!$O$30,+IF(B44>0,VLOOKUP(B44,Simulador!$A$32:$W$550,15,0),\" \")))","v":21.263152777777776},{"$f":"IF($D$12=0,\" \",IF(B43=$D$12,Simulador!$S$30,+IF(B44>0,VLOOKUP(B44,Simulador!$A$32:$W$550,19,0),\" \")))","v":41.5},{"$f":"IF($D$12=0,\" \",IF(B43=$D$12,Simulador!$T$30,+IF(B44>0,VLOOKUP(B44,Simulador!$A$32:$W$550,20,0),\" \")))","v":35},{"$f":"IF($D$12=0,\" \",IF(B43=$D$12,Simulador!$V$30,+IF(B44>0,VLOOKUP(B44,Simulador!$A$32:$W$550,22,0),\" \")))","v":0},{"$f":"IF($D$12=0,\" \",IF(B43=$D$12,Simulador!$W$30,+IF(B44>0,VLOOKUP(B44,Simulador!$A$32:$W$550,23,0),\" \")))","v":1921.5631527777775}]
[null,28,{"$f":"IF($D$12=0,\" \",IF(B44=$D$12,\"TOTALES\",+IF(B45>0,VLOOKUP(B45,Simulador!$A$32:$W$550,3,0),\" \")))","v":"2024-07-10"},{"$f":"IF($D$12=0,\" \",IF(B44=$D$12,Simulador!$M$30,+IF(B45>0,VLOOKUP(B45,Simulador!$A$32:$W$550,13,0),\" \")))","v":1588.72},{"$f":"IF($D$12=0,\" \",IF(B44=$D$12,Simulador!$N$30,+IF(B45>0,VLOOKUP(B45,Simulador!$A$32:$W$550,14,0),\" \")))","v":235.08},{"$f":"IF($D$12=0,\" \",IF(B44=$D$12,Simulador!$O$30,+IF(B45>0,VLOOKUP(B45,Simulador!$A$32:$W$550,15,0),\" \")))","v":21.263152777777776},{"$f":"IF($D$12=0,\" \",IF(B44=$D$12,Simulador!$S$30,+IF(B45>0,VLOOKUP(B45,Simulador!$A$32:$W$550,19,0),\" \")))","v":41.5},{"$f":"IF($D$12=0,\" \",IF(B44=$D$12,Simulador!$T$30,+IF(B45>0,VLOOKUP(B45,Simulador!$A$32:$W$550,20,0),\" \")))","v":35},{"$f":"IF($D$12=0,\" \",IF(B44=$D$12,Simulador!$V$30,+IF(B45>0,VLOOKUP(B45,Simulador!$A$32:$W$550,22,0),\" \")))","v":0},{"$f":"IF($D$12=0,\" \",IF(B44=$D$12,Simulador!$W$30,+IF(B45>0,VLOOKUP(B45,Simulador!$A$32:$W$550,23,0),\" \")))","v":1921.5631527777778}]
[null,29,{"$f":"IF($D$12=0,\" \",IF(B45=$D$12,\"TOTALES\",+IF(B46>0,VLOOKUP(B46,Simulador!$A$32:$W$550,3,0),\" \")))","v":"2024-08-10"},{"$f":"IF($D$12=0,\" \",IF(B45=$D$12,Simulador!$M$30,+IF(B46>0,VLOOKUP(B46,Simulador!$A$32:$W$550,13,0),\" \")))","v":1605.96},{"$f":"IF($D$12=0,\" \",IF(B45=$D$12,Simulador!$N$30,+IF(B46>0,VLOOKUP(B46,Simulador!$A$32:$W$550,14,0),\" \")))","v":217.84},{"$f":"IF($D$12=0,\" \",IF(B45=$D$12,Simulador!$O$30,+IF(B46>0,VLOOKUP(B46,Simulador!$A$32:$W$550,15,0),\" \")))","v":21.263152777777776},{"$f":"IF($D$12=0,\" \",IF(B45=$D$12,Simulador!$S$30,+IF(B46>0,VLOOKUP(B46,Simulador!$A$32:$W$550,19,0),\" \")))","v":41.5},{"$f":"IF($D$12=0,\" \",IF(B45=$D$12,Simulador!$T$30,+IF(B46>0,VLOOKUP(B46,Simulador!$A$32:$W$550,20,0),\" \")))","v":35},{"$f":"IF($D$12=0,\" \",IF(B45=$D$12,Simulador!$V$30,+IF(B46>0,VLOOKUP(B46,Simulador!$A$32:$W$550,22,0),\" \")))","v":0},{"$f":"IF($D$12=0,\" \",IF(B45=$D$12,Simulador!$W$30,+IF(B46>0,VLOOKUP(B46,Simulador!$A$32:$W$550,23,0),\" \")))","v":1921.5631527777778}]
[null,30,{"$f":"IF($D$12=0,\" \",IF(B46=$D$12,\"TOTALES\",+IF(B47>0,VLOOKUP(B47,Simulador!$A$32:$W$550,3,0),\" \")))","v":"2024-09-10"},{"$f":"IF($D$12=0,\" \",IF(B46=$D$12,Simulador!$M$30,+IF(B47>0,VLOOKUP(B47,Simulador!$A$32:$W$550,13,0),\" \")))","v":1631.37},{"$f":"IF($D$12=0,\" \",IF(B46=$D$12,Simulador!$N$30,+IF(B47>0,VLOOKUP(B47,Simulador!$A$32:$W$550,14,0),\" \")))","v":192.43},{"$f":"IF($D$12=0,\" \",IF(B46=$D$12,Simulador!$O$30,+IF(B47>0,VLOOKUP(B47,Simulador!$A$32:$W$550,15,0),\" \")))","v":21.263152777777776},{"$f":"IF($D$12=0,\" \",IF(B46=$D$12,Simulador!$S$30,+IF(B47>0,VLOOKUP(B47,Simulador!$A$32:$W$550,19,0),\" \")))","v":41.5},{"$f":"IF($D$12=0,\" \",IF(B46=$D$12,Simulador!$T$30,+IF(B47>0,VLOOKUP(B47,Simulador!$A$32:$W$550,20,0),\" \")))","v":35},{"$f":"IF($D$12=0,\" \",IF(B46=$D$12,Simulador!$V$30,+IF(B47>0,VLOOKUP(B47,Simulador!$A$32:$W$550,22,0),\" \")))","v":0},{"$f":"IF($D$12=0,\" \",IF(B46=$D$12,Simulador!$W$30,+IF(B47>0,VLOOKUP(B47,Simulador!$A$32:$W$550,23,0),\" \")))","v":1921.5631527777778}]
[null,31,{"$f":"IF($D$12=0,\" \",IF(B47=$D$12,\"TOTALES\",+IF(B48>0,VLOOKUP(B48,Simulador!$A$32:$W$550,3,0),\" \")))","v":"2024-10-10"},{"$f":"IF($D$12=0,\" \",IF(B47=$D$12,Simulador!$M$30,+IF(B48>0,VLOOKUP(B48,Simulador!$A$32:$W$550,13,0),\" \")))","v":1662.6},{"$f":"IF($D$12=0,\" \",IF(B47=$D$12,Simulador!$N$30,+IF(B48>0,VLOOKUP(B48,Simulador!$A$32:$W$550,14,0),\" \")))","v":161.19999999999999},{"$f":"IF($D$12=0,\" \",IF(B47=$D$12,Simulador!$O$30,+IF(B48>0,VLOOKUP(B48,Simulador!$A$32:$W$550,15,0),\" \")))","v":21.263152777777776},{"$f":"IF($D$12=0,\" \",IF(B47=$D$12,Simulador!$S$30,+IF(B48>0,VLOOKUP(B48,Simulador!$A$32:$W$550,19,0),\" \")))","v":41.5},{"$f":"IF($D$12=0,\" \",IF(B47=$D$12,Simulador!$T$30,+IF(B48>0,VLOOKUP(B48,Simulador!$A$32:$W$550,20,0),\" \")))","v":35},{"$f":"IF($D$12=0,\" \",IF(B47=$D$12,Simulador!$V$30,+IF(B48>0,VLOOKUP(B48,Simulador!$A$32:$W$550,22,0),\" \")))","v":0},{"$f":"IF($D$12=0,\" \",IF(B47=$D$12,Simulador!$W$30,+IF(B48>0,VLOOKUP(B48,Simulador!$A$32:$W$550,23,0),\" \")))","v":1921.5631527777778}]
[null,32,{"$f":"IF($D$12=0,\" \",IF(B48=$D$12,\"TOTALES\",+IF(B49>0,VLOOKUP(B49,Simulador!$A$32:$W$550,3,0),\" \")))","v":"2024-11-10"},{"$f":"IF($D$12=0,\" \",IF(B48=$D$12,Simulador!$M$30,+IF(B49>0,VLOOKUP(B49,Simulador!$A$32:$W$550,13,0),\" \")))","v":1683.5},{"$f":"IF($D$12=0,\" \",IF(B48=$D$12,Simulador!$N$30,+IF(B49>0,VLOOKUP(B49,Simulador!$A$32:$W$550,14,0),\" \")))","v":140.30000000000001},{"$f":"IF($D$12=0,\" \",IF(B48=$D$12,Simulador!$O$30,+IF(B49>0,VLOOKUP(B49,Simulador!$A$32:$W$550,15,0),\" \")))","v":21.263152777777776},{"$f":"IF($D$12=0,\" \",IF(B48=$D$12,Simulador!$S$30,+IF(B49>0,VLOOKUP(B49,Simulador!$A$32:$W$550,19,0),\" \")))","v":41.5},{"$f":"IF($D$12=0,\" \",IF(B48=$D$12,Simulador!$T$30,+IF(B49>0,VLOOKUP(B49,Simulador!$A$32:$W$550,20,0),\" \")))","v":35},{"$f":"IF($D$12=0,\" \",IF(B48=$D$12,Simulador!$V$30,+IF(B49>0,VLOOKUP(B49,Simulador!$A$32:$W$550,22,0),\" \")))","v":0},{"$f":"IF($D$12=0,\" \",IF(B48=$D$12,Simulador!$W$30,+IF(B49>0,VLOOKUP(B49,Simulador!$A$32:$W$550,23,0),\" \")))","v":1921.5631527777778}]
[null,33,{"$f":"IF($D$12=0,\" \",IF(B49=$D$12,\"TOTALES\",+IF(B50>0,VLOOKUP(B50,Simulador!$A$32:$W$550,3,0),\" \")))","v":"2024-12-10"},{"$f":"IF($D$12=0,\" \",IF(B49=$D$12,Simulador!$M$30,+IF(B50>0,VLOOKUP(B50,Simulador!$A$32:$W$550,13,0),\" \")))","v":1713.83},{"$f":"IF($D$12=0,\" \",IF(B49=$D$12,Simulador!$N$30,+IF(B50>0,VLOOKUP(B50,Simulador!$A$32:$W$550,14,0),\" \")))","v":109.97},{"$f":"IF($D$12=0,\" \",IF(B49=$D$12,Simulador!$O$30,+IF(B50>0,VLOOKUP(B50,Simulador!$A$32:$W$550,15,0),\" \")))","v":21.263152777777776},{"$f":"IF($D$12=0,\" \",IF(B49=$D$12,Simulador!$S$30,+IF(B50>0,VLOOKUP(B50,Simulador!$A$32:$W$550,19,0),\" \")))","v":41.5},{"$f":"IF($D$12=0,\" \",IF(B49=$D$12,Simulador!$T$30,+IF(B50>0,VLOOKUP(B50,Simulador!$A$32:$W$550,20,0),\" \")))","v":35},{"$f":"IF($D$12=0,\" \",IF(B49=$D$12,Simulador!$V$30,+IF(B50>0,VLOOKUP(B50,Simulador!$A$32:$W$550,22,0),\" \")))","v":0},{"$f":"IF($D$12=0,\" \",IF(B49=$D$12,Simulador!$W$30,+IF(B50>0,VLOOKUP(B50,Simulador!$A$32:$W$550,23,0),\" \")))","v":1921.5631527777778}]
[null,{"$f":"IF(B50=0,\" \",IF(B50>=$D$12,\"\",B50+1))","v":34},{"$f":"IF($D$12=0,\" \",IF(B50=$D$12,\"TOTALES\",+IF(B51>0,VLOOKUP(B51,Simulador!$A$32:$W$550,3,0),\" \")))","v":"2025-01-10"},{"$f":"IF($D$12=0,\" \",IF(B50=$D$12,Simulador!$M$30,+IF(B51>0,VLOOKUP(B51,Simulador!$A$32:$W$550,13,0),\" \")))","v":1737.26},{"$f":"IF($D$12=0,\" \",IF(B50=$D$12,Simulador!$N$30,+IF(B51>0,VLOOKUP(B51,Simulador!$A$32:$W$550,14,0),\" \")))","v":86.54},{"$f":"IF($D$12=0,\" \",IF(B50=$D$12,Simulador!$O$30,+IF(B51>0,VLOOKUP(B51,Simulador!$A$32:$W$550,15,0),\" \")))","v":21.263152777777776},{"$f":"IF($D$12=0,\" \",IF(B50=$D$12,Simulador!$S$30,+IF(B51>0,VLOOKUP(B51,Simulador!$A$32:$W$550,19,0),\" \")))","v":41.5},{"$f":"IF($D$12=0,\" \",IF(B50=$D$12,Simulador!$T$30,+IF(B51>0,VLOOKUP(B51,Simulador!$A$32:$W$550,20,0),\" \")))","v":35},{"$f":"IF($D$12=0,\" \",IF(B50=$D$12,Simulador!$V$30,+IF(B51>0,VLOOKUP(B51,Simulador!$A$32:$W$550,22,0),\" \")))","v":0},{"$f":"IF($D$12=0,\" \",IF(B50=$D$12,Simulador!$W$30,+IF(B51>0,VLOOKUP(B51,Simulador!$A$32:$W$550,23,0),\" \")))","v":1921.5631527777778}]
[null,35,{"$f":"IF($D$12=0,\" \",IF(B51=$D$12,\"TOTALES\",+IF(B52>0,VLOOKUP(B52,Simulador!$A$32:$W$550,3,0),\" \")))","v":"2025-02-10"},{"$f":"IF($D$12=0,\" \",IF(B51=$D$12,Simulador!$M$30,+IF(B52>0,VLOOKUP(B52,Simulador!$A$32:$W$550,13,0),\" \")))","v":1764.75},{"$f":"IF($D$12=0,\" \",IF(B51=$D$12,Simulador!$N$30,+IF(B52>0,VLOOKUP(B52,Simulador!$A$32:$W$550,14,0),\" \")))","v":59.05},{"$f":"IF($D$12=0,\" \",IF(B51=$D$12,Simulador!$O$30,+IF(B52>0,VLOOKUP(B52,Simulador!$A$32:$W$550,15,0),\" \")))","v":21.263152777777776},{"$f":"IF($D$12=0,\" \",IF(B51=$D$12,Simulador!$S$30,+IF(B52>0,VLOOKUP(B52,Simulador!$A$32:$W$550,19,0),\" \")))","v":41.5},{"$f":"IF($D$12=0,\" \",IF(B51=$D$12,Simulador!$T$30,+IF(B52>0,VLOOKUP(B52,Simulador!$A$32:$W$550,20,0),\" \")))","v":35},{"$f":"IF($D$12=0,\" \",IF(B51=$D$12,Simulador!$V$30,+IF(B52>0,VLOOKUP(B52,Simulador!$A$32:$W$550,22,0),\" \")))","v":0},{"$f":"IF($D$12=0,\" \",IF(B51=$D$12,Simulador!$W$30,+IF(B52>0,VLOOKUP(B52,Simulador!$A$32:$W$550,23,0),\" \")))","v":1921.5631527777778}]
[null,36,{"$f":"IF($D$12=0,\" \",IF(B52=$D$12,\"TOTALES\",+IF(B53>0,VLOOKUP(B53,Simulador!$A$32:$W$550,3,0),\" \")))","v":"2025-03-10"},{"$f":"IF($D$12=0,\" \",IF(B52=$D$12,Simulador!$M$30,+IF(B53>0,VLOOKUP(B53,Simulador!$A$32:$W$550,13,0),\" \")))","v":1967.21},{"$f":"IF($D$12=0,\" \",IF(B52=$D$12,Simulador!$N$30,+IF(B53>0,VLOOKUP(B53,Simulador!$A$32:$W$550,14,0),\" \")))","v":28.09},{"$f":"IF($D$12=0,\" \",IF(B52=$D$12,Simulador!$O$30,+IF(B53>0,VLOOKUP(B53,Simulador!$A$32:$W$550,15,0),\" \")))","v":21.263152777777776},{"$f":"IF($D$12=0,\" \",IF(B52=$D$12,Simulador!$S$30,+IF(B53>0,VLOOKUP(B53,Simulador!$A$32:$W$550,19,0),\" \")))","v":41.5},{"$f":"IF($D$12=0,\" \",IF(B52=$D$12,Simulador!$T$30,+IF(B53>0,VLOOKUP(B53,Simulador!$A$32:$W$550,20,0),\" \")))","v":35},{"$f":"IF($D$12=0,\" \",IF(B52=$D$12,Simulador!$V$30,+IF(B53>0,VLOOKUP(B53,Simulador!$A$32:$W$550,22,0),\" \")))","v":0},{"$f":"IF($D$12=0,\" \",IF(B52=$D$12,Simulador!$W$30,+IF(B53>0,VLOOKUP(B53,Simulador!$A$32:$W$550,23,0),\" \")))","v":2093.0631527777778}]
[null,"",{"$f":"IF($D$12=0,\" \",IF(B53=$D$12,\"TOTALES\",+IF(B54>0,VLOOKUP(B54,Simulador!$A$32:$W$550,3,0),\" \")))","v":"TOTALES"},{"$f":"IF($D$12=0,\" \",IF(B53=$D$12,Simulador!$M$30,+IF(B54>0,VLOOKUP(B54,Simulador!$A$32:$W$550,13,0),\" \")))","v":50000.000000000007},{"$f":"IF($D$12=0,\" \",IF(B53=$D$12,Simulador!$N$30,+IF(B54>0,VLOOKUP(B54,Simulador!$A$32:$W$550,14,0),\" \")))","v":15751.8},{"$f":"IF($D$12=0,\" \",IF(B53=$D$12,Simulador!$O$30,+IF(B54>0,VLOOKUP(B54,Simulador!$A$32:$W$550,15,0),\" \")))","v":765.47350000000063},{"$f":"IF($D$12=0,\" \",IF(B53=$D$12,Simulador!$S$30,+IF(B54>0,VLOOKUP(B54,Simulador!$A$32:$W$550,19,0),\" \")))","v":1535.5},{"$f":"IF($D$12=0,\" \",IF(B53=$D$12,Simulador!$T$30,+IF(B54>0,VLOOKUP(B54,Simulador!$A$32:$W$550,20,0),\" \")))","v":1295},{"$f":"IF($D$12=0,\" \",IF(B53=$D$12,Simulador!$V$30,+IF(B54>0,VLOOKUP(B54,Simulador!$A$32:$W$550,22,0),\" \")))","v":0},{"$f":"IF($D$12=0,\" \",IF(B53=$D$12,Simulador!$W$30,+IF(B54>0,VLOOKUP(B54,Simulador!$A$32:$W$550,23,0),\" \")))","v":69347.773500000025}]
[null,"",{"$f":"IF($D$12=0,\" \",IF(B54=$D$12,\"TOTALES\",+IF(B55>0,VLOOKUP(B55,Simulador!$A$32:$W$550,3,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B54=$D$12,Simulador!$M$30,+IF(B55>0,VLOOKUP(B55,Simulador!$A$32:$W$550,13,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B54=$D$12,Simulador!$N$30,+IF(B55>0,VLOOKUP(B55,Simulador!$A$32:$W$550,14,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B54=$D$12,Simulador!$O$30,+IF(B55>0,VLOOKUP(B55,Simulador!$A$32:$W$550,15,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B54=$D$12,Simulador!$S$30,+IF(B55>0,VLOOKUP(B55,Simulador!$A$32:$W$550,19,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B54=$D$12,Simulador!$T$30,+IF(B55>0,VLOOKUP(B55,Simulador!$A$32:$W$550,20,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B54=$D$12,Simulador!$V$30,+IF(B55>0,VLOOKUP(B55,Simulador!$A$32:$W$550,22,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B54=$D$12,Simulador!$W$30,+IF(B55>0,VLOOKUP(B55,Simulador!$A$32:$W$550,23,0),\" \")))","v":""}]
[null,"",{"$f":"IF($D$12=0,\" \",IF(B55=$D$12,\"TOTALES\",+IF(B56>0,VLOOKUP(B56,Simulador!$A$32:$W$550,3,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B55=$D$12,Simulador!$M$30,+IF(B56>0,VLOOKUP(B56,Simulador!$A$32:$W$550,13,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B55=$D$12,Simulador!$N$30,+IF(B56>0,VLOOKUP(B56,Simulador!$A$32:$W$550,14,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B55=$D$12,Simulador!$O$30,+IF(B56>0,VLOOKUP(B56,Simulador!$A$32:$W$550,15,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B55=$D$12,Simulador!$S$30,+IF(B56>0,VLOOKUP(B56,Simulador!$A$32:$W$550,19,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B55=$D$12,Simulador!$T$30,+IF(B56>0,VLOOKUP(B56,Simulador!$A$32:$W$550,20,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B55=$D$12,Simulador!$V$30,+IF(B56>0,VLOOKUP(B56,Simulador!$A$32:$W$550,22,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B55=$D$12,Simulador!$W$30,+IF(B56>0,VLOOKUP(B56,Simulador!$A$32:$W$550,23,0),\" \")))","v":""}]
[null,"",{"$f":"IF($D$12=0,\" \",IF(B56=$D$12,\"TOTALES\",+IF(B57>0,VLOOKUP(B57,Simulador!$A$32:$W$550,3,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B56=$D$12,Simulador!$M$30,+IF(B57>0,VLOOKUP(B57,Simulador!$A$32:$W$550,13,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B56=$D$12,Simulador!$N$30,+IF(B57>0,VLOOKUP(B57,Simulador!$A$32:$W$550,14,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B56=$D$12,Simulador!$O$30,+IF(B57>0,VLOOKUP(B57,Simulador!$A$32:$W$550,15,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B56=$D$12,Simulador!$S$30,+IF(B57>0,VLOOKUP(B57,Simulador!$A$32:$W$550,19,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B56=$D$12,Simulador!$T$30,+IF(B57>0,VLOOKUP(B57,Simulador!$A$32:$W$550,20,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B56=$D$12,Simulador!$V$30,+IF(B57>0,VLOOKUP(B57,Simulador!$A$32:$W$550,22,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B56=$D$12,Simulador!$W$30,+IF(B57>0,VLOOKUP(B57,Simulador!$A$32:$W$550,23,0),\" \")))","v":""}]
[null,"",{"$f":"IF($D$12=0,\" \",IF(B57=$D$12,\"TOTALES\",+IF(B58>0,VLOOKUP(B58,Simulador!$A$32:$W$550,3,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B57=$D$12,Simulador!$M$30,+IF(B58>0,VLOOKUP(B58,Simulador!$A$32:$W$550,13,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B57=$D$12,Simulador!$N$30,+IF(B58>0,VLOOKUP(B58,Simulador!$A$32:$W$550,14,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B57=$D$12,Simulador!$O$30,+IF(B58>0,VLOOKUP(B58,Simulador!$A$32:$W$550,15,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B57=$D$12,Simulador!$S$30,+IF(B58>0,VLOOKUP(B58,Simulador!$A$32:$W$550,19,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B57=$D$12,Simulador!$T$30,+IF(B58>0,VLOOKUP(B58,Simulador!$A$32:$W$550,20,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B57=$D$12,Simulador!$V$30,+IF(B58>0,VLOOKUP(B58,Simulador!$A$32:$W$550,22,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B57=$D$12,Simulador!$W$30,+IF(B58>0,VLOOKUP(B58,Simulador!$A$32:$W$550,23,0),\" \")))","v":""}]
[null,"",{"$f":"IF($D$12=0,\" \",IF(B58=$D$12,\"TOTALES\",+IF(B59>0,VLOOKUP(B59,Simulador!$A$32:$W$550,3,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B58=$D$12,Simulador!$M$30,+IF(B59>0,VLOOKUP(B59,Simulador!$A$32:$W$550,13,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B58=$D$12,Simulador!$N$30,+IF(B59>0,VLOOKUP(B59,Simulador!$A$32:$W$550,14,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B58=$D$12,Simulador!$O$30,+IF(B59>0,VLOOKUP(B59,Simulador!$A$32:$W$550,15,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B58=$D$12,Simulador!$S$30,+IF(B59>0,VLOOKUP(B59,Simulador!$A$32:$W$550,19,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B58=$D$12,Simulador!$T$30,+IF(B59>0,VLOOKUP(B59,Simulador!$A$32:$W$550,20,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B58=$D$12,Simulador!$V$30,+IF(B59>0,VLOOKUP(B59,Simulador!$A$32:$W$550,22,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B58=$D$12,Simulador!$W$30,+IF(B59>0,VLOOKUP(B59,Simulador!$A$32:$W$550,23,0),\" \")))","v":""}]
[null,"",{"$f":"IF($D$12=0,\" \",IF(B59=$D$12,\"TOTALES\",+IF(B60>0,VLOOKUP(B60,Simulador!$A$32:$W$550,3,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B59=$D$12,Simulador!$M$30,+IF(B60>0,VLOOKUP(B60,Simulador!$A$32:$W$550,13,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B59=$D$12,Simulador!$N$30,+IF(B60>0,VLOOKUP(B60,Simulador!$A$32:$W$550,14,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B59=$D$12,Simulador!$O$30,+IF(B60>0,VLOOKUP(B60,Simulador!$A$32:$W$550,15,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B59=$D$12,Simulador!$S$30,+IF(B60>0,VLOOKUP(B60,Simulador!$A$32:$W$550,19,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B59=$D$12,Simulador!$T$30,+IF(B60>0,VLOOKUP(B60,Simulador!$A$32:$W$550,20,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B59=$D$12,Simulador!$V$30,+IF(B60>0,VLOOKUP(B60,Simulador!$A$32:$W$550,22,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B59=$D$12,Simulador!$W$30,+IF(B60>0,VLOOKUP(B60,Simulador!$A$32:$W$550,23,0),\" \")))","v":""}]
[null,"",{"$f":"IF($D$12=0,\" \",IF(B60=$D$12,\"TOTALES\",+IF(B61>0,VLOOKUP(B61,Simulador!$A$32:$W$550,3,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B60=$D$12,Simulador!$M$30,+IF(B61>0,VLOOKUP(B61,Simulador!$A$32:$W$550,13,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B60=$D$12,Simulador!$N$30,+IF(B61>0,VLOOKUP(B61,Simulador!$A$32:$W$550,14,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B60=$D$12,Simulador!$O$30,+IF(B61>0,VLOOKUP(B61,Simulador!$A$32:$W$550,15,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B60=$D$12,Simulador!$S$30,+IF(B61>0,VLOOKUP(B61,Simulador!$A$32:$W$550,19,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B60=$D$12,Simulador!$T$30,+IF(B61>0,VLOOKUP(B61,Simulador!$A$32:$W$550,20,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B60=$D$12,Simulador!$V$30,+IF(B61>0,VLOOKUP(B61,Simulador!$A$32:$W$550,22,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B60=$D$12,Simulador!$W$30,+IF(B61>0,VLOOKUP(B61,Simulador!$A$32:$W$550,23,0),\" \")))","v":""}]
[null,"",{"$f":"IF($D$12=0,\" \",IF(B61=$D$12,\"TOTALES\",+IF(B62>0,VLOOKUP(B62,Simulador!$A$32:$W$550,3,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B61=$D$12,Simulador!$M$30,+IF(B62>0,VLOOKUP(B62,Simulador!$A$32:$W$550,13,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B61=$D$12,Simulador!$N$30,+IF(B62>0,VLOOKUP(B62,Simulador!$A$32:$W$550,14,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B61=$D$12,Simulador!$O$30,+IF(B62>0,VLOOKUP(B62,Simulador!$A$32:$W$550,15,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B61=$D$12,Simulador!$S$30,+IF(B62>0,VLOOKUP(B62,Simulador!$A$32:$W$550,19,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B61=$D$12,Simulador!$T$30,+IF(B62>0,VLOOKUP(B62,Simulador!$A$32:$W$550,20,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B61=$D$12,Simulador!$V$30,+IF(B62>0,VLOOKUP(B62,Simulador!$A$32:$W$550,22,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B61=$D$12,Simulador!$W$30,+IF(B62>0,VLOOKUP(B62,Simulador!$A$32:$W$550,23,0),\" \")))","v":""}]
[null,"",{"$f":"IF($D$12=0,\" \",IF(B62=$D$12,\"TOTALES\",+IF(B63>0,VLOOKUP(B63,Simulador!$A$32:$W$550,3,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B62=$D$12,Simulador!$M$30,+IF(B63>0,VLOOKUP(B63,Simulador!$A$32:$W$550,13,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B62=$D$12,Simulador!$N$30,+IF(B63>0,VLOOKUP(B63,Simulador!$A$32:$W$550,14,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B62=$D$12,Simulador!$O$30,+IF(B63>0,VLOOKUP(B63,Simulador!$A$32:$W$550,15,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B62=$D$12,Simulador!$S$30,+IF(B63>0,VLOOKUP(B63,Simulador!$A$32:$W$550,19,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B62=$D$12,Simulador!$T$30,+IF(B63>0,VLOOKUP(B63,Simulador!$A$32:$W$550,20,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B62=$D$12,Simulador!$V$30,+IF(B63>0,VLOOKUP(B63,Simulador!$A$32:$W$550,22,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B62=$D$12,Simulador!$W$30,+IF(B63>0,VLOOKUP(B63,Simulador!$A$32:$W$550,23,0),\" \")))","v":""}]
[null,"",{"$f":"IF($D$12=0,\" \",IF(B63=$D$12,\"TOTALES\",+IF(B64>0,VLOOKUP(B64,Simulador!$A$32:$W$550,3,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B63=$D$12,Simulador!$M$30,+IF(B64>0,VLOOKUP(B64,Simulador!$A$32:$W$550,13,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B63=$D$12,Simulador!$N$30,+IF(B64>0,VLOOKUP(B64,Simulador!$A$32:$W$550,14,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B63=$D$12,Simulador!$O$30,+IF(B64>0,VLOOKUP(B64,Simulador!$A$32:$W$550,15,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B63=$D$12,Simulador!$S$30,+IF(B64>0,VLOOKUP(B64,Simulador!$A$32:$W$550,19,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B63=$D$12,Simulador!$T$30,+IF(B64>0,VLOOKUP(B64,Simulador!$A$32:$W$550,20,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B63=$D$12,Simulador!$V$30,+IF(B64>0,VLOOKUP(B64,Simulador!$A$32:$W$550,22,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B63=$D$12,Simulador!$W$30,+IF(B64>0,VLOOKUP(B64,Simulador!$A$32:$W$550,23,0),\" \")))","v":""}]
[null,"",{"$f":"IF($D$12=0,\" \",IF(B64=$D$12,\"TOTALES\",+IF(B65>0,VLOOKUP(B65,Simulador!$A$32:$W$550,3,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B64=$D$12,Simulador!$M$30,+IF(B65>0,VLOOKUP(B65,Simulador!$A$32:$W$550,13,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B64=$D$12,Simulador!$N$30,+IF(B65>0,VLOOKUP(B65,Simulador!$A$32:$W$550,14,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B64=$D$12,Simulador!$O$30,+IF(B65>0,VLOOKUP(B65,Simulador!$A$32:$W$550,15,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B64=$D$12,Simulador!$S$30,+IF(B65>0,VLOOKUP(B65,Simulador!$A$32:$W$550,19,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B64=$D$12,Simulador!$T$30,+IF(B65>0,VLOOKUP(B65,Simulador!$A$32:$W$550,20,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B64=$D$12,Simulador!$V$30,+IF(B65>0,VLOOKUP(B65,Simulador!$A$32:$W$550,22,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B64=$D$12,Simulador!$W$30,+IF(B65>0,VLOOKUP(B65,Simulador!$A$32:$W$550,23,0),\" \")))","v":""}]
[null,"",{"$f":"IF($D$12=0,\" \",IF(B65=$D$12,\"TOTALES\",+IF(B66>0,VLOOKUP(B66,Simulador!$A$32:$W$550,3,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B65=$D$12,Simulador!$M$30,+IF(B66>0,VLOOKUP(B66,Simulador!$A$32:$W$550,13,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B65=$D$12,Simulador!$N$30,+IF(B66>0,VLOOKUP(B66,Simulador!$A$32:$W$550,14,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B65=$D$12,Simulador!$O$30,+IF(B66>0,VLOOKUP(B66,Simulador!$A$32:$W$550,15,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B65=$D$12,Simulador!$S$30,+IF(B66>0,VLOOKUP(B66,Simulador!$A$32:$W$550,19,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B65=$D$12,Simulador!$T$30,+IF(B66>0,VLOOKUP(B66,Simulador!$A$32:$W$550,20,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B65=$D$12,Simulador!$V$30,+IF(B66>0,VLOOKUP(B66,Simulador!$A$32:$W$550,22,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B65=$D$12,Simulador!$W$30,+IF(B66>0,VLOOKUP(B66,Simulador!$A$32:$W$550,23,0),\" \")))","v":""}]
[null,"",{"$f":"IF($D$12=0,\" \",IF(B66=$D$12,\"TOTALES\",+IF(B67>0,VLOOKUP(B67,Simulador!$A$32:$W$550,3,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B66=$D$12,Simulador!$M$30,+IF(B67>0,VLOOKUP(B67,Simulador!$A$32:$W$550,13,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B66=$D$12,Simulador!$N$30,+IF(B67>0,VLOOKUP(B67,Simulador!$A$32:$W$550,14,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B66=$D$12,Simulador!$O$30,+IF(B67>0,VLOOKUP(B67,Simulador!$A$32:$W$550,15,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B66=$D$12,Simulador!$S$30,+IF(B67>0,VLOOKUP(B67,Simulador!$A$32:$W$550,19,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B66=$D$12,Simulador!$T$30,+IF(B67>0,VLOOKUP(B67,Simulador!$A$32:$W$550,20,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B66=$D$12,Simulador!$V$30,+IF(B67>0,VLOOKUP(B67,Simulador!$A$32:$W$550,22,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B66=$D$12,Simulador!$W$30,+IF(B67>0,VLOOKUP(B67,Simulador!$A$32:$W$550,23,0),\" \")))","v":""}]
[null,"",{"$f":"IF($D$12=0,\" \",IF(B67=$D$12,\"TOTALES\",+IF(B68>0,VLOOKUP(B68,Simulador!$A$32:$W$550,3,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B67=$D$12,Simulador!$M$30,+IF(B68>0,VLOOKUP(B68,Simulador!$A$32:$W$550,13,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B67=$D$12,Simulador!$N$30,+IF(B68>0,VLOOKUP(B68,Simulador!$A$32:$W$550,14,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B67=$D$12,Simulador!$O$30,+IF(B68>0,VLOOKUP(B68,Simulador!$A$32:$W$550,15,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B67=$D$12,Simulador!$S$30,+IF(B68>0,VLOOKUP(B68,Simulador!$A$32:$W$550,19,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B67=$D$12,Simulador!$T$30,+IF(B68>0,VLOOKUP(B68,Simulador!$A$32:$W$550,20,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B67=$D$12,Simulador!$V$30,+IF(B68>0,VLOOKUP(B68,Simulador!$A$32:$W$550,22,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B67=$D$12,Simulador!$W$30,+IF(B68>0,VLOOKUP(B68,Simulador!$A$32:$W$550,23,0),\" \")))","v":""}]
[null,"",{"$f":"IF($D$12=0,\" \",IF(B68=$D$12,\"TOTALES\",+IF(B69>0,VLOOKUP(B69,Simulador!$A$32:$W$550,3,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B68=$D$12,Simulador!$M$30,+IF(B69>0,VLOOKUP(B69,Simulador!$A$32:$W$550,13,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B68=$D$12,Simulador!$N$30,+IF(B69>0,VLOOKUP(B69,Simulador!$A$32:$W$550,14,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B68=$D$12,Simulador!$O$30,+IF(B69>0,VLOOKUP(B69,Simulador!$A$32:$W$550,15,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B68=$D$12,Simulador!$S$30,+IF(B69>0,VLOOKUP(B69,Simulador!$A$32:$W$550,19,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B68=$D$12,Simulador!$T$30,+IF(B69>0,VLOOKUP(B69,Simulador!$A$32:$W$550,20,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B68=$D$12,Simulador!$V$30,+IF(B69>0,VLOOKUP(B69,Simulador!$A$32:$W$550,22,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B68=$D$12,Simulador!$W$30,+IF(B69>0,VLOOKUP(B69,Simulador!$A$32:$W$550,23,0),\" \")))","v":""}]
[null,"",{"$f":"IF($D$12=0,\" \",IF(B69=$D$12,\"TOTALES\",+IF(B70>0,VLOOKUP(B70,Simulador!$A$32:$W$550,3,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B69=$D$12,Simulador!$M$30,+IF(B70>0,VLOOKUP(B70,Simulador!$A$32:$W$550,13,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B69=$D$12,Simulador!$N$30,+IF(B70>0,VLOOKUP(B70,Simulador!$A$32:$W$550,14,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B69=$D$12,Simulador!$O$30,+IF(B70>0,VLOOKUP(B70,Simulador!$A$32:$W$550,15,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B69=$D$12,Simulador!$S$30,+IF(B70>0,VLOOKUP(B70,Simulador!$A$32:$W$550,19,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B69=$D$12,Simulador!$T$30,+IF(B70>0,VLOOKUP(B70,Simulador!$A$32:$W$550,20,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B69=$D$12,Simulador!$V$30,+IF(B70>0,VLOOKUP(B70,Simulador!$A$32:$W$550,22,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B69=$D$12,Simulador!$W$30,+IF(B70>0,VLOOKUP(B70,Simulador!$A$32:$W$550,23,0),\" \")))","v":""}]
[null,"",{"$f":"IF($D$12=0,\" \",IF(B70=$D$12,\"TOTALES\",+IF(B71>0,VLOOKUP(B71,Simulador!$A$32:$W$550,3,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B70=$D$12,Simulador!$M$30,+IF(B71>0,VLOOKUP(B71,Simulador!$A$32:$W$550,13,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B70=$D$12,Simulador!$N$30,+IF(B71>0,VLOOKUP(B71,Simulador!$A$32:$W$550,14,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B70=$D$12,Simulador!$O$30,+IF(B71>0,VLOOKUP(B71,Simulador!$A$32:$W$550,15,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B70=$D$12,Simulador!$S$30,+IF(B71>0,VLOOKUP(B71,Simulador!$A$32:$W$550,19,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B70=$D$12,Simulador!$T$30,+IF(B71>0,VLOOKUP(B71,Simulador!$A$32:$W$550,20,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B70=$D$12,Simulador!$V$30,+IF(B71>0,VLOOKUP(B71,Simulador!$A$32:$W$550,22,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B70=$D$12,Simulador!$W$30,+IF(B71>0,VLOOKUP(B71,Simulador!$A$32:$W$550,23,0),\" \")))","v":""}]
[null,"",{"$f":"IF($D$12=0,\" \",IF(B71=$D$12,\"TOTALES\",+IF(B72>0,VLOOKUP(B72,Simulador!$A$32:$W$550,3,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B71=$D$12,Simulador!$M$30,+IF(B72>0,VLOOKUP(B72,Simulador!$A$32:$W$550,13,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B71=$D$12,Simulador!$N$30,+IF(B72>0,VLOOKUP(B72,Simulador!$A$32:$W$550,14,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B71=$D$12,Simulador!$O$30,+IF(B72>0,VLOOKUP(B72,Simulador!$A$32:$W$550,15,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B71=$D$12,Simulador!$S$30,+IF(B72>0,VLOOKUP(B72,Simulador!$A$32:$W$550,19,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B71=$D$12,Simulador!$T$30,+IF(B72>0,VLOOKUP(B72,Simulador!$A$32:$W$550,20,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B71=$D$12,Simulador!$V$30,+IF(B72>0,VLOOKUP(B72,Simulador!$A$32:$W$550,22,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B71=$D$12,Simulador!$W$30,+IF(B72>0,VLOOKUP(B72,Simulador!$A$32:$W$550,23,0),\" \")))","v":""}]
[null,"",{"$f":"IF($D$12=0,\" \",IF(B72=$D$12,\"TOTALES\",+IF(B73>0,VLOOKUP(B73,Simulador!$A$32:$W$550,3,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B72=$D$12,Simulador!$M$30,+IF(B73>0,VLOOKUP(B73,Simulador!$A$32:$W$550,13,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B72=$D$12,Simulador!$N$30,+IF(B73>0,VLOOKUP(B73,Simulador!$A$32:$W$550,14,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B72=$D$12,Simulador!$O$30,+IF(B73>0,VLOOKUP(B73,Simulador!$A$32:$W$550,15,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B72=$D$12,Simulador!$S$30,+IF(B73>0,VLOOKUP(B73,Simulador!$A$32:$W$550,19,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B72=$D$12,Simulador!$T$30,+IF(B73>0,VLOOKUP(B73,Simulador!$A$32:$W$550,20,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B72=$D$12,Simulador!$V$30,+IF(B73>0,VLOOKUP(B73,Simulador!$A$32:$W$550,22,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B72=$D$12,Simulador!$W$30,+IF(B73>0,VLOOKUP(B73,Simulador!$A$32:$W$550,23,0),\" \")))","v":""}]
[null,"",{"$f":"IF($D$12=0,\" \",IF(B73=$D$12,\"TOTALES\",+IF(B74>0,VLOOKUP(B74,Simulador!$A$32:$W$550,3,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B73=$D$12,Simulador!$M$30,+IF(B74>0,VLOOKUP(B74,Simulador!$A$32:$W$550,13,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B73=$D$12,Simulador!$N$30,+IF(B74>0,VLOOKUP(B74,Simulador!$A$32:$W$550,14,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B73=$D$12,Simulador!$O$30,+IF(B74>0,VLOOKUP(B74,Simulador!$A$32:$W$550,15,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B73=$D$12,Simulador!$S$30,+IF(B74>0,VLOOKUP(B74,Simulador!$A$32:$W$550,19,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B73=$D$12,Simulador!$T$30,+IF(B74>0,VLOOKUP(B74,Simulador!$A$32:$W$550,20,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B73=$D$12,Simulador!$V$30,+IF(B74>0,VLOOKUP(B74,Simulador!$A$32:$W$550,22,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B73=$D$12,Simulador!$W$30,+IF(B74>0,VLOOKUP(B74,Simulador!$A$32:$W$550,23,0),\" \")))","v":""}]
[null,"",{"$f":"IF($D$12=0,\" \",IF(B74=$D$12,\"TOTALES\",+IF(B75>0,VLOOKUP(B75,Simulador!$A$32:$W$550,3,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B74=$D$12,Simulador!$M$30,+IF(B75>0,VLOOKUP(B75,Simulador!$A$32:$W$550,13,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B74=$D$12,Simulador!$N$30,+IF(B75>0,VLOOKUP(B75,Simulador!$A$32:$W$550,14,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B74=$D$12,Simulador!$O$30,+IF(B75>0,VLOOKUP(B75,Simulador!$A$32:$W$550,15,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B74=$D$12,Simulador!$S$30,+IF(B75>0,VLOOKUP(B75,Simulador!$A$32:$W$550,19,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B74=$D$12,Simulador!$T$30,+IF(B75>0,VLOOKUP(B75,Simulador!$A$32:$W$550,20,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B74=$D$12,Simulador!$V$30,+IF(B75>0,VLOOKUP(B75,Simulador!$A$32:$W$550,22,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B74=$D$12,Simulador!$W$30,+IF(B75>0,VLOOKUP(B75,Simulador!$A$32:$W$550,23,0),\" \")))","v":""}]
[null,"",{"$f":"IF($D$12=0,\" \",IF(B75=$D$12,\"TOTALES\",+IF(B76>0,VLOOKUP(B76,Simulador!$A$32:$W$550,3,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B75=$D$12,Simulador!$M$30,+IF(B76>0,VLOOKUP(B76,Simulador!$A$32:$W$550,13,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B75=$D$12,Simulador!$N$30,+IF(B76>0,VLOOKUP(B76,Simulador!$A$32:$W$550,14,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B75=$D$12,Simulador!$O$30,+IF(B76>0,VLOOKUP(B76,Simulador!$A$32:$W$550,15,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B75=$D$12,Simulador!$S$30,+IF(B76>0,VLOOKUP(B76,Simulador!$A$32:$W$550,19,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B75=$D$12,Simulador!$T$30,+IF(B76>0,VLOOKUP(B76,Simulador!$A$32:$W$550,20,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B75=$D$12,Simulador!$V$30,+IF(B76>0,VLOOKUP(B76,Simulador!$A$32:$W$550,22,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B75=$D$12,Simulador!$W$30,+IF(B76>0,VLOOKUP(B76,Simulador!$A$32:$W$550,23,0),\" \")))","v":""}]
[null,"",{"$f":"IF($D$12=0,\" \",IF(B76=$D$12,\"TOTALES\",+IF(B77>0,VLOOKUP(B77,Simulador!$A$32:$W$550,3,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B76=$D$12,Simulador!$M$30,+IF(B77>0,VLOOKUP(B77,Simulador!$A$32:$W$550,13,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B76=$D$12,Simulador!$N$30,+IF(B77>0,VLOOKUP(B77,Simulador!$A$32:$W$550,14,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B76=$D$12,Simulador!$O$30,+IF(B77>0,VLOOKUP(B77,Simulador!$A$32:$W$550,15,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B76=$D$12,Simulador!$S$30,+IF(B77>0,VLOOKUP(B77,Simulador!$A$32:$W$550,19,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B76=$D$12,Simulador!$T$30,+IF(B77>0,VLOOKUP(B77,Simulador!$A$32:$W$550,20,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B76=$D$12,Simulador!$V$30,+IF(B77>0,VLOOKUP(B77,Simulador!$A$32:$W$550,22,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B76=$D$12,Simulador!$W$30,+IF(B77>0,VLOOKUP(B77,Simulador!$A$32:$W$550,23,0),\" \")))","v":""}]
[null,"",{"$f":"IF($D$12=0,\" \",IF(B77=$D$12,\"TOTALES\",+IF(B78>0,VLOOKUP(B78,Simulador!$A$32:$W$550,3,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B77=$D$12,Simulador!$M$30,+IF(B78>0,VLOOKUP(B78,Simulador!$A$32:$W$550,13,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B77=$D$12,Simulador!$N$30,+IF(B78>0,VLOOKUP(B78,Simulador!$A$32:$W$550,14,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B77=$D$12,Simulador!$O$30,+IF(B78>0,VLOOKUP(B78,Simulador!$A$32:$W$550,15,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B77=$D$12,Simulador!$S$30,+IF(B78>0,VLOOKUP(B78,Simulador!$A$32:$W$550,19,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B77=$D$12,Simulador!$T$30,+IF(B78>0,VLOOKUP(B78,Simulador!$A$32:$W$550,20,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B77=$D$12,Simulador!$V$30,+IF(B78>0,VLOOKUP(B78,Simulador!$A$32:$W$550,22,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B77=$D$12,Simulador!$W$30,+IF(B78>0,VLOOKUP(B78,Simulador!$A$32:$W$550,23,0),\" \")))","v":""}]
[null,"",{"$f":"IF($D$12=0,\" \",IF(B78=$D$12,\"TOTALES\",+IF(B79>0,VLOOKUP(B79,Simulador!$A$32:$W$550,3,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B78=$D$12,Simulador!$M$30,+IF(B79>0,VLOOKUP(B79,Simulador!$A$32:$W$550,13,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B78=$D$12,Simulador!$N$30,+IF(B79>0,VLOOKUP(B79,Simulador!$A$32:$W$550,14,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B78=$D$12,Simulador!$O$30,+IF(B79>0,VLOOKUP(B79,Simulador!$A$32:$W$550,15,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B78=$D$12,Simulador!$S$30,+IF(B79>0,VLOOKUP(B79,Simulador!$A$32:$W$550,19,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B78=$D$12,Simulador!$T$30,+IF(B79>0,VLOOKUP(B79,Simulador!$A$32:$W$550,20,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B78=$D$12,Simulador!$V$30,+IF(B79>0,VLOOKUP(B79,Simulador!$A$32:$W$550,22,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B78=$D$12,Simulador!$W$30,+IF(B79>0,VLOOKUP(B79,Simulador!$A$32:$W$550,23,0),\" \")))","v":""}]
[null,"",{"$f":"IF($D$12=0,\" \",IF(B79=$D$12,\"TOTALES\",+IF(B80>0,VLOOKUP(B80,Simulador!$A$32:$W$550,3,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B79=$D$12,Simulador!$M$30,+IF(B80>0,VLOOKUP(B80,Simulador!$A$32:$W$550,13,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B79=$D$12,Simulador!$N$30,+IF(B80>0,VLOOKUP(B80,Simulador!$A$32:$W$550,14,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B79=$D$12,Simulador!$O$30,+IF(B80>0,VLOOKUP(B80,Simulador!$A$32:$W$550,15,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B79=$D$12,Simulador!$S$30,+IF(B80>0,VLOOKUP(B80,Simulador!$A$32:$W$550,19,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B79=$D$12,Simulador!$T$30,+IF(B80>0,VLOOKUP(B80,Simulador!$A$32:$W$550,20,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B79=$D$12,Simulador!$V$30,+IF(B80>0,VLOOKUP(B80,Simulador!$A$32:$W$550,22,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B79=$D$12,Simulador!$W$30,+IF(B80>0,VLOOKUP(B80,Simulador!$A$32:$W$550,23,0),\" \")))","v":""}]
[null,"",{"$f":"IF($D$12=0,\" \",IF(B80=$D$12,\"TOTALES\",+IF(B81>0,VLOOKUP(B81,Simulador!$A$32:$W$550,3,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B80=$D$12,Simulador!$M$30,+IF(B81>0,VLOOKUP(B81,Simulador!$A$32:$W$550,13,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B80=$D$12,Simulador!$N$30,+IF(B81>0,VLOOKUP(B81,Simulador!$A$32:$W$550,14,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B80=$D$12,Simulador!$O$30,+IF(B81>0,VLOOKUP(B81,Simulador!$A$32:$W$550,15,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B80=$D$12,Simulador!$S$30,+IF(B81>0,VLOOKUP(B81,Simulador!$A$32:$W$550,19,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B80=$D$12,Simulador!$T$30,+IF(B81>0,VLOOKUP(B81,Simulador!$A$32:$W$550,20,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B80=$D$12,Simulador!$V$30,+IF(B81>0,VLOOKUP(B81,Simulador!$A$32:$W$550,22,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B80=$D$12,Simulador!$W$30,+IF(B81>0,VLOOKUP(B81,Simulador!$A$32:$W$550,23,0),\" \")))","v":""}]
[null,"",{"$f":"IF($D$12=0,\" \",IF(B81=$D$12,\"TOTALES\",+IF(B82>0,VLOOKUP(B82,Simulador!$A$32:$W$550,3,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B81=$D$12,Simulador!$M$30,+IF(B82>0,VLOOKUP(B82,Simulador!$A$32:$W$550,13,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B81=$D$12,Simulador!$N$30,+IF(B82>0,VLOOKUP(B82,Simulador!$A$32:$W$550,14,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B81=$D$12,Simulador!$O$30,+IF(B82>0,VLOOKUP(B82,Simulador!$A$32:$W$550,15,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B81=$D$12,Simulador!$S$30,+IF(B82>0,VLOOKUP(B82,Simulador!$A$32:$W$550,19,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B81=$D$12,Simulador!$T$30,+IF(B82>0,VLOOKUP(B82,Simulador!$A$32:$W$550,20,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B81=$D$12,Simulador!$V$30,+IF(B82>0,VLOOKUP(B82,Simulador!$A$32:$W$550,22,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B81=$D$12,Simulador!$W$30,+IF(B82>0,VLOOKUP(B82,Simulador!$A$32:$W$550,23,0),\" \")))","v":""}]
[null,{"$f":"IF(B82=0,\" \",IF(B82>=$D$12,\"\",B82+1))","v":""},{"$f":"IF($D$12=0,\" \",IF(B82=$D$12,\"TOTALES\",+IF(B83>0,VLOOKUP(B83,Simulador!$A$32:$W$550,3,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B82=$D$12,Simulador!$M$30,+IF(B83>0,VLOOKUP(B83,Simulador!$A$32:$W$550,13,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B82=$D$12,Simulador!$N$30,+IF(B83>0,VLOOKUP(B83,Simulador!$A$32:$W$550,14,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B82=$D$12,Simulador!$O$30,+IF(B83>0,VLOOKUP(B83,Simulador!$A$32:$W$550,15,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B82=$D$12,Simulador!$S$30,+IF(B83>0,VLOOKUP(B83,Simulador!$A$32:$W$550,19,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B82=$D$12,Simulador!$T$30,+IF(B83>0,VLOOKUP(B83,Simulador!$A$32:$W$550,20,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B82=$D$12,Simulador!$V$30,+IF(B83>0,VLOOKUP(B83,Simulador!$A$32:$W$550,22,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B82=$D$12,Simulador!$W$30,+IF(B83>0,VLOOKUP(B83,Simulador!$A$32:$W$550,23,0),\" \")))","v":""}]
[null,"",{"$f":"IF($D$12=0,\" \",IF(B83=$D$12,\"TOTALES\",+IF(B84>0,VLOOKUP(B84,Simulador!$A$32:$W$550,3,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B83=$D$12,Simulador!$M$30,+IF(B84>0,VLOOKUP(B84,Simulador!$A$32:$W$550,13,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B83=$D$12,Simulador!$N$30,+IF(B84>0,VLOOKUP(B84,Simulador!$A$32:$W$550,14,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B83=$D$12,Simulador!$O$30,+IF(B84>0,VLOOKUP(B84,Simulador!$A$32:$W$550,15,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B83=$D$12,Simulador!$S$30,+IF(B84>0,VLOOKUP(B84,Simulador!$A$32:$W$550,19,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B83=$D$12,Simulador!$T$30,+IF(B84>0,VLOOKUP(B84,Simulador!$A$32:$W$550,20,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B83=$D$12,Simulador!$V$30,+IF(B84>0,VLOOKUP(B84,Simulador!$A$32:$W$550,22,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B83=$D$12,Simulador!$W$30,+IF(B84>0,VLOOKUP(B84,Simulador!$A$32:$W$550,23,0),\" \")))","v":""}]
[null,"",{"$f":"IF($D$12=0,\" \",IF(B84=$D$12,\"TOTALES\",+IF(B85>0,VLOOKUP(B85,Simulador!$A$32:$W$550,3,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B84=$D$12,Simulador!$M$30,+IF(B85>0,VLOOKUP(B85,Simulador!$A$32:$W$550,13,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B84=$D$12,Simulador!$N$30,+IF(B85>0,VLOOKUP(B85,Simulador!$A$32:$W$550,14,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B84=$D$12,Simulador!$O$30,+IF(B85>0,VLOOKUP(B85,Simulador!$A$32:$W$550,15,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B84=$D$12,Simulador!$S$30,+IF(B85>0,VLOOKUP(B85,Simulador!$A$32:$W$550,19,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B84=$D$12,Simulador!$T$30,+IF(B85>0,VLOOKUP(B85,Simulador!$A$32:$W$550,20,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B84=$D$12,Simulador!$V$30,+IF(B85>0,VLOOKUP(B85,Simulador!$A$32:$W$550,22,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B84=$D$12,Simulador!$W$30,+IF(B85>0,VLOOKUP(B85,Simulador!$A$32:$W$550,23,0),\" \")))","v":""}]
[null,"",{"$f":"IF($D$12=0,\" \",IF(B85=$D$12,\"TOTALES\",+IF(B86>0,VLOOKUP(B86,Simulador!$A$32:$W$550,3,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B85=$D$12,Simulador!$M$30,+IF(B86>0,VLOOKUP(B86,Simulador!$A$32:$W$550,13,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B85=$D$12,Simulador!$N$30,+IF(B86>0,VLOOKUP(B86,Simulador!$A$32:$W$550,14,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B85=$D$12,Simulador!$O$30,+IF(B86>0,VLOOKUP(B86,Simulador!$A$32:$W$550,15,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B85=$D$12,Simulador!$S$30,+IF(B86>0,VLOOKUP(B86,Simulador!$A$32:$W$550,19,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B85=$D$12,Simulador!$T$30,+IF(B86>0,VLOOKUP(B86,Simulador!$A$32:$W$550,20,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B85=$D$12,Simulador!$V$30,+IF(B86>0,VLOOKUP(B86,Simulador!$A$32:$W$550,22,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B85=$D$12,Simulador!$W$30,+IF(B86>0,VLOOKUP(B86,Simulador!$A$32:$W$550,23,0),\" \")))","v":""}]
[null,"",{"$f":"IF($D$12=0,\" \",IF(B86=$D$12,\"TOTALES\",+IF(B87>0,VLOOKUP(B87,Simulador!$A$32:$W$550,3,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B86=$D$12,Simulador!$M$30,+IF(B87>0,VLOOKUP(B87,Simulador!$A$32:$W$550,13,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B86=$D$12,Simulador!$N$30,+IF(B87>0,VLOOKUP(B87,Simulador!$A$32:$W$550,14,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B86=$D$12,Simulador!$O$30,+IF(B87>0,VLOOKUP(B87,Simulador!$A$32:$W$550,15,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B86=$D$12,Simulador!$S$30,+IF(B87>0,VLOOKUP(B87,Simulador!$A$32:$W$550,19,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B86=$D$12,Simulador!$T$30,+IF(B87>0,VLOOKUP(B87,Simulador!$A$32:$W$550,20,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B86=$D$12,Simulador!$V$30,+IF(B87>0,VLOOKUP(B87,Simulador!$A$32:$W$550,22,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B86=$D$12,Simulador!$W$30,+IF(B87>0,VLOOKUP(B87,Simulador!$A$32:$W$550,23,0),\" \")))","v":""}]
[null,"",{"$f":"IF($D$12=0,\" \",IF(B87=$D$12,\"TOTALES\",+IF(B88>0,VLOOKUP(B88,Simulador!$A$32:$W$550,3,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B87=$D$12,Simulador!$M$30,+IF(B88>0,VLOOKUP(B88,Simulador!$A$32:$W$550,13,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B87=$D$12,Simulador!$N$30,+IF(B88>0,VLOOKUP(B88,Simulador!$A$32:$W$550,14,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B87=$D$12,Simulador!$O$30,+IF(B88>0,VLOOKUP(B88,Simulador!$A$32:$W$550,15,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B87=$D$12,Simulador!$S$30,+IF(B88>0,VLOOKUP(B88,Simulador!$A$32:$W$550,19,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B87=$D$12,Simulador!$T$30,+IF(B88>0,VLOOKUP(B88,Simulador!$A$32:$W$550,20,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B87=$D$12,Simulador!$V$30,+IF(B88>0,VLOOKUP(B88,Simulador!$A$32:$W$550,22,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B87=$D$12,Simulador!$W$30,+IF(B88>0,VLOOKUP(B88,Simulador!$A$32:$W$550,23,0),\" \")))","v":""}]
[null,"",{"$f":"IF($D$12=0,\" \",IF(B88=$D$12,\"TOTALES\",+IF(B89>0,VLOOKUP(B89,Simulador!$A$32:$W$550,3,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B88=$D$12,Simulador!$M$30,+IF(B89>0,VLOOKUP(B89,Simulador!$A$32:$W$550,13,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B88=$D$12,Simulador!$N$30,+IF(B89>0,VLOOKUP(B89,Simulador!$A$32:$W$550,14,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B88=$D$12,Simulador!$O$30,+IF(B89>0,VLOOKUP(B89,Simulador!$A$32:$W$550,15,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B88=$D$12,Simulador!$S$30,+IF(B89>0,VLOOKUP(B89,Simulador!$A$32:$W$550,19,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B88=$D$12,Simulador!$T$30,+IF(B89>0,VLOOKUP(B89,Simulador!$A$32:$W$550,20,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B88=$D$12,Simulador!$V$30,+IF(B89>0,VLOOKUP(B89,Simulador!$A$32:$W$550,22,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B88=$D$12,Simulador!$W$30,+IF(B89>0,VLOOKUP(B89,Simulador!$A$32:$W$550,23,0),\" \")))","v":""}]
[null,"",{"$f":"IF($D$12=0,\" \",IF(B89=$D$12,\"TOTALES\",+IF(B90>0,VLOOKUP(B90,Simulador!$A$32:$W$550,3,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B89=$D$12,Simulador!$M$30,+IF(B90>0,VLOOKUP(B90,Simulador!$A$32:$W$550,13,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B89=$D$12,Simulador!$N$30,+IF(B90>0,VLOOKUP(B90,Simulador!$A$32:$W$550,14,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B89=$D$12,Simulador!$O$30,+IF(B90>0,VLOOKUP(B90,Simulador!$A$32:$W$550,15,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B89=$D$12,Simulador!$S$30,+IF(B90>0,VLOOKUP(B90,Simulador!$A$32:$W$550,19,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B89=$D$12,Simulador!$T$30,+IF(B90>0,VLOOKUP(B90,Simulador!$A$32:$W$550,20,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B89=$D$12,Simulador!$V$30,+IF(B90>0,VLOOKUP(B90,Simulador!$A$32:$W$550,22,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B89=$D$12,Simulador!$W$30,+IF(B90>0,VLOOKUP(B90,Simulador!$A$32:$W$550,23,0),\" \")))","v":""}]
[null,"",{"$f":"IF($D$12=0,\" \",IF(B90=$D$12,\"TOTALES\",+IF(B91>0,VLOOKUP(B91,Simulador!$A$32:$W$550,3,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B90=$D$12,Simulador!$M$30,+IF(B91>0,VLOOKUP(B91,Simulador!$A$32:$W$550,13,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B90=$D$12,Simulador!$N$30,+IF(B91>0,VLOOKUP(B91,Simulador!$A$32:$W$550,14,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B90=$D$12,Simulador!$O$30,+IF(B91>0,VLOOKUP(B91,Simulador!$A$32:$W$550,15,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B90=$D$12,Simulador!$S$30,+IF(B91>0,VLOOKUP(B91,Simulador!$A$32:$W$550,19,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B90=$D$12,Simulador!$T$30,+IF(B91>0,VLOOKUP(B91,Simulador!$A$32:$W$550,20,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B90=$D$12,Simulador!$V$30,+IF(B91>0,VLOOKUP(B91,Simulador!$A$32:$W$550,22,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B90=$D$12,Simulador!$W$30,+IF(B91>0,VLOOKUP(B91,Simulador!$A$32:$W$550,23,0),\" \")))","v":""}]
[null,"",{"$f":"IF($D$12=0,\" \",IF(B91=$D$12,\"TOTALES\",+IF(B92>0,VLOOKUP(B92,Simulador!$A$32:$W$550,3,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B91=$D$12,Simulador!$M$30,+IF(B92>0,VLOOKUP(B92,Simulador!$A$32:$W$550,13,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B91=$D$12,Simulador!$N$30,+IF(B92>0,VLOOKUP(B92,Simulador!$A$32:$W$550,14,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B91=$D$12,Simulador!$O$30,+IF(B92>0,VLOOKUP(B92,Simulador!$A$32:$W$550,15,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B91=$D$12,Simulador!$S$30,+IF(B92>0,VLOOKUP(B92,Simulador!$A$32:$W$550,19,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B91=$D$12,Simulador!$T$30,+IF(B92>0,VLOOKUP(B92,Simulador!$A$32:$W$550,20,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B91=$D$12,Simulador!$V$30,+IF(B92>0,VLOOKUP(B92,Simulador!$A$32:$W$550,22,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B91=$D$12,Simulador!$W$30,+IF(B92>0,VLOOKUP(B92,Simulador!$A$32:$W$550,23,0),\" \")))","v":""}]
[null,"",{"$f":"IF($D$12=0,\" \",IF(B92=$D$12,\"TOTALES\",+IF(B93>0,VLOOKUP(B93,Simulador!$A$32:$W$550,3,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B92=$D$12,Simulador!$M$30,+IF(B93>0,VLOOKUP(B93,Simulador!$A$32:$W$550,13,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B92=$D$12,Simulador!$N$30,+IF(B93>0,VLOOKUP(B93,Simulador!$A$32:$W$550,14,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B92=$D$12,Simulador!$O$30,+IF(B93>0,VLOOKUP(B93,Simulador!$A$32:$W$550,15,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B92=$D$12,Simulador!$S$30,+IF(B93>0,VLOOKUP(B93,Simulador!$A$32:$W$550,19,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B92=$D$12,Simulador!$T$30,+IF(B93>0,VLOOKUP(B93,Simulador!$A$32:$W$550,20,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B92=$D$12,Simulador!$V$30,+IF(B93>0,VLOOKUP(B93,Simulador!$A$32:$W$550,22,0),\" \")))","v":""},{"$f":"IF($D$12=0,\" \",IF(B92=$D$12,Simulador!$W$30,+IF(B93>0,VLOOKUP(B93,Simulador!$A$32:$W$550,23,0),\" \")))","v":""}]