{"text_format":"1","workbook":"xlsx","n_sheets":4,"sheets":["Hoja1","Hoja2","Simulador","Calculos PLD"],"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":"Hoja1","index":0,"n_rows":15,"n_cols":13,"rows_kept":15,"cut":false,"hidden":false,"merged":[[2,1,3,3],[4,0,5,3],[15,0,15,1],[16,0,16,1],[18,0,18,3]]}
[]
[]
[null,"SIMULADOR PRÉSTAMO PERSONAL\nCON GARANTÍA",null,null,null,null,"Soles"]
[null,null,null,null,null,null,"Dólares"]
["Nota: Para hacer uso del simulador, debe tener habilitado y desbloqueado la opción de macros en su equipo. Luego de habiliarlo ingrese todos los valores a simular,después de click a Calcular y luego a Generar cronograma para visualizar el Cronograma Simulado"]
[null,null,null,null,null,null,"No"]
[null,"Moneda","Soles",null,null,null,"Julio"]
[null,"Monto del Préstamo",8000,null,null,null,"Diciembre"]
[null,"Fecha de Desembolso","2025-03-25",null,null,null,null,null,null,null,null,null,0]
[null,"Plazo",12,null,null,null,"Seguro sin retorno",null,null,null,null,null,30]
[null,"TEA*",16.3,null,null,null,"Seguro con retorno",null,null,null,null,null,60]
[null,"Días de Gracia",0,null,null,null,"Endoso o sin seguro",null,null,null,null,null,90]
[null,"Seguro Desgravamen**","Endoso o sin seguro"]
[null,"Cuota Doble 1","No",null,null,null,null,{"$f":"+Simulador!Q29","v":0.31916666666660365},{"$f":"+Simulador!W28","v":0}]
[null,"Cuota Doble 2","No",null,null,null,null,null,{"$f":"+IF(AND(I14>-1,I14<1),\"CORRECTO\",\"INCORRECTO\")","v":"CORRECTO"}]

{"sheet":"Hoja2","index":1,"n_rows":68,"n_cols":9,"rows_kept":68,"cut":false,"hidden":false,"merged":[[13,1,13,2],[13,5,13,6],[14,1,14,2],[10,1,10,2],[10,5,10,6],[11,1,11,2],[11,5,11,6],[12,1,12,2],[12,5,12,6],[4,1,4,7],[5,1,5,7],[8,1,8,2],[8,5,8,6],[9,1,9,2],[9,5,9,6]]}
[]
[]
[]
[]
[null,"(SIMULACIÓN)"]
[null,"CRONOGRAMA DE PAGOS"]
[]
[]
[null,"Moneda                                                 :",null,{"$f":"+Hoja1!C7","v":"Soles"},null,"Monto del Préstamo                                                    :",null,{"$f":"Hoja1!C8","v":8000}]
[null,"Producto                                              :",null,"Préstamo Personal con Garantía",null,"Tasa Efectiva Anual (fija)                                             :",null,{"$f":"+Hoja1!C11&\"%\"","v":"16.3%"}]
[null,"Fecha de desembolso                          :",null,{"$f":"+Hoja1!C9","v":"2025-03-25"},null,"Plazo (en meses)                                                        :",null,{"$f":"+Hoja1!C10","v":12}]
[null,"Mes de Cuota Doble 1                         :",null,{"$f":"+Hoja1!C14","v":"No"},null,"Tasa de Costo Efectiva Anual                                     :",null,{"$f":"+Simulador!Q18","v":0.16299871973769098},{"$f":"+RATE(H11,H18,-H9-I13)","v":1.2908694575893305E-2}]
[null,"Mes de Cuota Doble 2                         :",null,{"$f":"+Hoja1!C15","v":"No"},null,"Tasa Seguro de Desgravamen Mensual                      :",null,{"$f":"+IF(Hoja1!C13=\"Endoso o sin seguro\",0,IF(Hoja1!C13=\"Seguro con retorno\",0.346%,0.18%))","v":0},{"$f":"Simulador!Q16","v":0}]
[null,"Periodo de gracia                               :",null,{"$f":"+Hoja1!C12&\" \"& \"días\"","v":"0 días"}]
[null,"Frecuencia de pago                            :",null,"Mensual"]
[null,{"$f":"+IF(AND(Simulador!W28<1,Simulador!W28>-1),\"\",\"No ha presionado el botón de calcular, por favor volver a simular\")","v":""}]
[null,"N°","Fecha Vencimiento","Capital","Interes","Interes de Gracia","Seguro Desgravamen","Total Cuota"]
[null,1,{"$f":"IFERROR(+IF(B18>0,VLOOKUP(B18,Simulador!$A$32:$T$581,3,0),\" \"),\" \")","v":"2025-04-25"},{"$f":"IFERROR(+IF(B18>0,VLOOKUP(B18,Simulador!$A$32:$T$581,11,0),\" \"),\" \")","v":619.21916666666652},{"$f":"IFERROR(+IF(B18>0,VLOOKUP(B18,Simulador!$A$32:$T$550,12,0),\" \"),\" \")","v":104.7},{"$f":"IFERROR(+IF(B18>0,VLOOKUP(B18,Simulador!$A$32:$T$550,13,0),\" \"),\" \")","v":0},{"$f":"IFERROR(+IF(B18>0,VLOOKUP(B18,Simulador!$A$32:$T$550,20,0),\" \"),\" \")","v":0},{"$f":"IFERROR(+IF(B18>0,VLOOKUP(B18,Simulador!$A$32:$Z$550,22,0),\" \"),\" \")","v":723.91916666666657}]
[null,{"$f":"IF(B18=0,\" \",IF(B18>=$H$11,\"\",B18+1))","v":2},{"$f":"IFERROR(+IF(B19>0,VLOOKUP(B19,Simulador!$A$32:$T$581,3,0),\" \"),\" \")","v":"2025-05-25"},{"$f":"IF($H$11=0,\" \",IF(B18=$H$11,Simulador!$J$33,+IF(B19>0,VLOOKUP(B19,Simulador!$A$32:$T$581,11,0),\" \")))","v":630.45916666666653},{"$f":"IF($H$11=0,\" \",IF(B18=$H$11,Simulador!$L$31,+IF(B19>0,VLOOKUP(B19,Simulador!$A$32:$T$550,12,0),\" \")))","v":93.46},{"$f":"IF($H$11=0,\" \",IF(B18=$H$11,Simulador!$M$31,+IF(B19>0,VLOOKUP(B19,Simulador!$A$32:$T$550,13,0),\" \")))","v":0},{"$f":"IF($H$11=0,\" \",IF(B18=$H$11,Simulador!$T$31,+IF(B19>0,VLOOKUP(B19,Simulador!$A$32:$T$550,20,0),\" \")))","v":0},{"$f":"IF($H$11=0,\" \",IF(B18=$H$11,Simulador!$V$31,+IF(B19>0,VLOOKUP(B19,Simulador!$A$32:$Z$550,22,0),\" \")))","v":723.91916666666657}]
[null,{"$f":"IF(B19=0,\" \",IF(B19>=$H$11,\"\",B19+1))","v":3},{"$f":"IFERROR(+IF(B20>0,VLOOKUP(B20,Simulador!$A$32:$T$581,3,0),\" \"),\" \")","v":"2025-06-25"},{"$f":"IF($H$11=0,\" \",IF(B19=$H$11,Simulador!$J$33,+IF(B20>0,VLOOKUP(B20,Simulador!$A$32:$T$581,11,0),\" \")))","v":635.56916666666655},{"$f":"IF($H$11=0,\" \",IF(B19=$H$11,Simulador!$L$31,+IF(B20>0,VLOOKUP(B20,Simulador!$A$32:$T$550,12,0),\" \")))","v":88.35},{"$f":"IF($H$11=0,\" \",IF(B19=$H$11,Simulador!$M$31,+IF(B20>0,VLOOKUP(B20,Simulador!$A$32:$T$550,13,0),\" \")))","v":0},{"$f":"IF($H$11=0,\" \",IF(B19=$H$11,Simulador!$T$31,+IF(B20>0,VLOOKUP(B20,Simulador!$A$32:$T$550,20,0),\" \")))","v":0},{"$f":"IF($H$11=0,\" \",IF(B19=$H$11,Simulador!$V$31,+IF(B20>0,VLOOKUP(B20,Simulador!$A$32:$Z$550,22,0),\" \")))","v":723.91916666666657}]
[null,4,{"$f":"IFERROR(+IF(B21>0,VLOOKUP(B21,Simulador!$A$32:$T$581,3,0),\" \"),\" \")","v":"2025-07-25"},{"$f":"IF($H$11=0,\" \",IF(B20=$H$11,Simulador!$J$33,+IF(B21>0,VLOOKUP(B21,Simulador!$A$32:$T$581,11,0),\" \")))","v":646.48916666666651},{"$f":"IF($H$11=0,\" \",IF(B20=$H$11,Simulador!$L$31,+IF(B21>0,VLOOKUP(B21,Simulador!$A$32:$T$550,12,0),\" \")))","v":77.430000000000007},{"$f":"IF($H$11=0,\" \",IF(B20=$H$11,Simulador!$M$31,+IF(B21>0,VLOOKUP(B21,Simulador!$A$32:$T$550,13,0),\" \")))","v":0},{"$f":"IF($H$11=0,\" \",IF(B20=$H$11,Simulador!$T$31,+IF(B21>0,VLOOKUP(B21,Simulador!$A$32:$T$550,20,0),\" \")))","v":0},{"$f":"IF($H$11=0,\" \",IF(B20=$H$11,Simulador!$V$31,+IF(B21>0,VLOOKUP(B21,Simulador!$A$32:$Z$550,22,0),\" \")))","v":723.91916666666657}]
[null,5,{"$f":"IFERROR(+IF(B22>0,VLOOKUP(B22,Simulador!$A$32:$T$581,3,0),\" \"),\" \")","v":"2025-08-25"},{"$f":"IF($H$11=0,\" \",IF(B21=$H$11,Simulador!$J$33,+IF(B22>0,VLOOKUP(B22,Simulador!$A$32:$T$581,11,0),\" \")))","v":652.34916666666663},{"$f":"IF($H$11=0,\" \",IF(B21=$H$11,Simulador!$L$31,+IF(B22>0,VLOOKUP(B22,Simulador!$A$32:$T$550,12,0),\" \")))","v":71.569999999999993},{"$f":"IF($H$11=0,\" \",IF(B21=$H$11,Simulador!$M$31,+IF(B22>0,VLOOKUP(B22,Simulador!$A$32:$T$550,13,0),\" \")))","v":0},{"$f":"IF($H$11=0,\" \",IF(B21=$H$11,Simulador!$T$31,+IF(B22>0,VLOOKUP(B22,Simulador!$A$32:$T$550,20,0),\" \")))","v":0},{"$f":"IF($H$11=0,\" \",IF(B21=$H$11,Simulador!$V$31,+IF(B22>0,VLOOKUP(B22,Simulador!$A$32:$Z$550,22,0),\" \")))","v":723.91916666666657}]
[null,6,{"$f":"IFERROR(+IF(B23>0,VLOOKUP(B23,Simulador!$A$32:$T$581,3,0),\" \"),\" \")","v":"2025-09-25"},{"$f":"IF($H$11=0,\" \",IF(B22=$H$11,Simulador!$J$33,+IF(B23>0,VLOOKUP(B23,Simulador!$A$32:$T$581,11,0),\" \")))","v":660.8891666666666},{"$f":"IF($H$11=0,\" \",IF(B22=$H$11,Simulador!$L$31,+IF(B23>0,VLOOKUP(B23,Simulador!$A$32:$T$550,12,0),\" \")))","v":63.03},{"$f":"IF($H$11=0,\" \",IF(B22=$H$11,Simulador!$M$31,+IF(B23>0,VLOOKUP(B23,Simulador!$A$32:$T$550,13,0),\" \")))","v":0},{"$f":"IF($H$11=0,\" \",IF(B22=$H$11,Simulador!$T$31,+IF(B23>0,VLOOKUP(B23,Simulador!$A$32:$T$550,20,0),\" \")))","v":0},{"$f":"IF($H$11=0,\" \",IF(B22=$H$11,Simulador!$V$31,+IF(B23>0,VLOOKUP(B23,Simulador!$A$32:$Z$550,22,0),\" \")))","v":723.91916666666657}]
[null,7,{"$f":"IFERROR(+IF(B24>0,VLOOKUP(B24,Simulador!$A$32:$T$581,3,0),\" \"),\" \")","v":"2025-10-25"},{"$f":"IF($H$11=0,\" \",IF(B23=$H$11,Simulador!$J$33,+IF(B24>0,VLOOKUP(B24,Simulador!$A$32:$T$581,11,0),\" \")))","v":671.29916666666657},{"$f":"IF($H$11=0,\" \",IF(B23=$H$11,Simulador!$L$31,+IF(B24>0,VLOOKUP(B24,Simulador!$A$32:$T$550,12,0),\" \")))","v":52.62},{"$f":"IF($H$11=0,\" \",IF(B23=$H$11,Simulador!$M$31,+IF(B24>0,VLOOKUP(B24,Simulador!$A$32:$T$550,13,0),\" \")))","v":0},{"$f":"IF($H$11=0,\" \",IF(B23=$H$11,Simulador!$T$31,+IF(B24>0,VLOOKUP(B24,Simulador!$A$32:$T$550,20,0),\" \")))","v":0},{"$f":"IF($H$11=0,\" \",IF(B23=$H$11,Simulador!$V$31,+IF(B24>0,VLOOKUP(B24,Simulador!$A$32:$Z$550,22,0),\" \")))","v":723.91916666666657}]
[null,8,{"$f":"IFERROR(+IF(B25>0,VLOOKUP(B25,Simulador!$A$32:$T$581,3,0),\" \"),\" \")","v":"2025-11-25"},{"$f":"IF($H$11=0,\" \",IF(B24=$H$11,Simulador!$J$33,+IF(B25>0,VLOOKUP(B25,Simulador!$A$32:$T$581,11,0),\" \")))","v":678.32916666666654},{"$f":"IF($H$11=0,\" \",IF(B24=$H$11,Simulador!$L$31,+IF(B25>0,VLOOKUP(B25,Simulador!$A$32:$T$550,12,0),\" \")))","v":45.59},{"$f":"IF($H$11=0,\" \",IF(B24=$H$11,Simulador!$M$31,+IF(B25>0,VLOOKUP(B25,Simulador!$A$32:$T$550,13,0),\" \")))","v":0},{"$f":"IF($H$11=0,\" \",IF(B24=$H$11,Simulador!$T$31,+IF(B25>0,VLOOKUP(B25,Simulador!$A$32:$T$550,20,0),\" \")))","v":0},{"$f":"IF($H$11=0,\" \",IF(B24=$H$11,Simulador!$V$31,+IF(B25>0,VLOOKUP(B25,Simulador!$A$32:$Z$550,22,0),\" \")))","v":723.91916666666657}]
[null,9,{"$f":"IFERROR(+IF(B26>0,VLOOKUP(B26,Simulador!$A$32:$T$581,3,0),\" \"),\" \")","v":"2025-12-25"},{"$f":"IF($H$11=0,\" \",IF(B25=$H$11,Simulador!$J$33,+IF(B26>0,VLOOKUP(B26,Simulador!$A$32:$T$581,11,0),\" \")))","v":688.39916666666659},{"$f":"IF($H$11=0,\" \",IF(B25=$H$11,Simulador!$L$31,+IF(B26>0,VLOOKUP(B26,Simulador!$A$32:$T$550,12,0),\" \")))","v":35.520000000000003},{"$f":"IF($H$11=0,\" \",IF(B25=$H$11,Simulador!$M$31,+IF(B26>0,VLOOKUP(B26,Simulador!$A$32:$T$550,13,0),\" \")))","v":0},{"$f":"IF($H$11=0,\" \",IF(B25=$H$11,Simulador!$T$31,+IF(B26>0,VLOOKUP(B26,Simulador!$A$32:$T$550,20,0),\" \")))","v":0},{"$f":"IF($H$11=0,\" \",IF(B25=$H$11,Simulador!$V$31,+IF(B26>0,VLOOKUP(B26,Simulador!$A$32:$Z$550,22,0),\" \")))","v":723.91916666666657}]
[null,10,{"$f":"IFERROR(+IF(B27>0,VLOOKUP(B27,Simulador!$A$32:$T$581,3,0),\" \"),\" \")","v":"2026-01-25"},{"$f":"IF($H$11=0,\" \",IF(B26=$H$11,Simulador!$J$33,+IF(B27>0,VLOOKUP(B27,Simulador!$A$32:$T$581,11,0),\" \")))","v":696.20916666666653},{"$f":"IF($H$11=0,\" \",IF(B26=$H$11,Simulador!$L$31,+IF(B27>0,VLOOKUP(B27,Simulador!$A$32:$T$550,12,0),\" \")))","v":27.71},{"$f":"IF($H$11=0,\" \",IF(B26=$H$11,Simulador!$M$31,+IF(B27>0,VLOOKUP(B27,Simulador!$A$32:$T$550,13,0),\" \")))","v":0},{"$f":"IF($H$11=0,\" \",IF(B26=$H$11,Simulador!$T$31,+IF(B27>0,VLOOKUP(B27,Simulador!$A$32:$T$550,20,0),\" \")))","v":0},{"$f":"IF($H$11=0,\" \",IF(B26=$H$11,Simulador!$V$31,+IF(B27>0,VLOOKUP(B27,Simulador!$A$32:$Z$550,22,0),\" \")))","v":723.91916666666657}]
[null,11,{"$f":"IFERROR(+IF(B28>0,VLOOKUP(B28,Simulador!$A$32:$T$581,3,0),\" \"),\" \")","v":"2026-02-25"},{"$f":"IF($H$11=0,\" \",IF(B27=$H$11,Simulador!$J$33,+IF(B28>0,VLOOKUP(B28,Simulador!$A$32:$T$581,11,0),\" \")))","v":705.31916666666655},{"$f":"IF($H$11=0,\" \",IF(B27=$H$11,Simulador!$L$31,+IF(B28>0,VLOOKUP(B28,Simulador!$A$32:$T$550,12,0),\" \")))","v":18.600000000000001},{"$f":"IF($H$11=0,\" \",IF(B27=$H$11,Simulador!$M$31,+IF(B28>0,VLOOKUP(B28,Simulador!$A$32:$T$550,13,0),\" \")))","v":0},{"$f":"IF($H$11=0,\" \",IF(B27=$H$11,Simulador!$T$31,+IF(B28>0,VLOOKUP(B28,Simulador!$A$32:$T$550,20,0),\" \")))","v":0},{"$f":"IF($H$11=0,\" \",IF(B27=$H$11,Simulador!$V$31,+IF(B28>0,VLOOKUP(B28,Simulador!$A$32:$Z$550,22,0),\" \")))","v":723.91916666666657}]
[null,12,{"$f":"IFERROR(+IF(B29>0,VLOOKUP(B29,Simulador!$A$32:$T$581,3,0),\" \"),\" \")","v":"2026-03-25"},{"$f":"IF($H$11=0,\" \",IF(B28=$H$11,Simulador!$J$33,+IF(B29>0,VLOOKUP(B29,Simulador!$A$32:$T$581,11,0),\" \")))","v":715.46916666666652},{"$f":"IF($H$11=0,\" \",IF(B28=$H$11,Simulador!$L$31,+IF(B29>0,VLOOKUP(B29,Simulador!$A$32:$T$550,12,0),\" \")))","v":8.4499999999999993},{"$f":"IF($H$11=0,\" \",IF(B28=$H$11,Simulador!$M$31,+IF(B29>0,VLOOKUP(B29,Simulador!$A$32:$T$550,13,0),\" \")))","v":0},{"$f":"IF($H$11=0,\" \",IF(B28=$H$11,Simulador!$T$31,+IF(B29>0,VLOOKUP(B29,Simulador!$A$32:$T$550,20,0),\" \")))","v":0},{"$f":"IF($H$11=0,\" \",IF(B28=$H$11,Simulador!$V$31,+IF(B29>0,VLOOKUP(B29,Simulador!$A$32:$Z$550,22,0),\" \")))","v":723.91916666666657}]
[null,"",{"$f":"IFERROR(+IF(B30>0,VLOOKUP(B30,Simulador!$A$32:$T$581,3,0),\" \"),\" \")","v":""},{"$f":"IF($H$11=0,\" \",IF(B29=$H$11,Simulador!$J$33,+IF(B30>0,VLOOKUP(B30,Simulador!$A$32:$T$581,11,0),\" \")))","v":8000},{"$f":"IF($H$11=0,\" \",IF(B29=$H$11,Simulador!$L$31,+IF(B30>0,VLOOKUP(B30,Simulador!$A$32:$T$550,12,0),\" \")))","v":687.03000000000009},{"$f":"IF($H$11=0,\" \",IF(B29=$H$11,Simulador!$M$31,+IF(B30>0,VLOOKUP(B30,Simulador!$A$32:$T$550,13,0),\" \")))","v":0},{"$f":"IF($H$11=0,\" \",IF(B29=$H$11,Simulador!$T$31,+IF(B30>0,VLOOKUP(B30,Simulador!$A$32:$T$550,20,0),\" \")))","v":0},{"$f":"IF($H$11=0,\" \",IF(B29=$H$11,Simulador!$V$31,+IF(B30>0,VLOOKUP(B30,Simulador!$A$32:$Z$550,22,0),\" \")))","v":8687.0299999999988}]
[null,"",{"$f":"IFERROR(+IF(B31>0,VLOOKUP(B31,Simulador!$A$32:$T$581,3,0),\" \"),\" \")","v":""},{"$f":"IF($H$11=0,\" \",IF(B30=$H$11,Simulador!$J$33,+IF(B31>0,VLOOKUP(B31,Simulador!$A$32:$T$581,11,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B30=$H$11,Simulador!$L$31,+IF(B31>0,VLOOKUP(B31,Simulador!$A$32:$T$550,12,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B30=$H$11,Simulador!$M$31,+IF(B31>0,VLOOKUP(B31,Simulador!$A$32:$T$550,13,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B30=$H$11,Simulador!$T$31,+IF(B31>0,VLOOKUP(B31,Simulador!$A$32:$T$550,20,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B30=$H$11,Simulador!$V$31,+IF(B31>0,VLOOKUP(B31,Simulador!$A$32:$Z$550,22,0),\" \")))","v":""}]
[null,"",{"$f":"IFERROR(+IF(B32>0,VLOOKUP(B32,Simulador!$A$32:$T$581,3,0),\" \"),\" \")","v":""},{"$f":"IF($H$11=0,\" \",IF(B31=$H$11,Simulador!$J$33,+IF(B32>0,VLOOKUP(B32,Simulador!$A$32:$T$581,11,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B31=$H$11,Simulador!$L$31,+IF(B32>0,VLOOKUP(B32,Simulador!$A$32:$T$550,12,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B31=$H$11,Simulador!$M$31,+IF(B32>0,VLOOKUP(B32,Simulador!$A$32:$T$550,13,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B31=$H$11,Simulador!$T$31,+IF(B32>0,VLOOKUP(B32,Simulador!$A$32:$T$550,20,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B31=$H$11,Simulador!$V$31,+IF(B32>0,VLOOKUP(B32,Simulador!$A$32:$Z$550,22,0),\" \")))","v":""}]
[null,"",{"$f":"IFERROR(+IF(B33>0,VLOOKUP(B33,Simulador!$A$32:$T$581,3,0),\" \"),\" \")","v":""},{"$f":"IF($H$11=0,\" \",IF(B32=$H$11,Simulador!$J$33,+IF(B33>0,VLOOKUP(B33,Simulador!$A$32:$T$581,11,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B32=$H$11,Simulador!$L$31,+IF(B33>0,VLOOKUP(B33,Simulador!$A$32:$T$550,12,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B32=$H$11,Simulador!$M$31,+IF(B33>0,VLOOKUP(B33,Simulador!$A$32:$T$550,13,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B32=$H$11,Simulador!$T$31,+IF(B33>0,VLOOKUP(B33,Simulador!$A$32:$T$550,20,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B32=$H$11,Simulador!$V$31,+IF(B33>0,VLOOKUP(B33,Simulador!$A$32:$Z$550,22,0),\" \")))","v":""}]
[null,"",{"$f":"IFERROR(+IF(B34>0,VLOOKUP(B34,Simulador!$A$32:$T$581,3,0),\" \"),\" \")","v":""},{"$f":"IF($H$11=0,\" \",IF(B33=$H$11,Simulador!$J$33,+IF(B34>0,VLOOKUP(B34,Simulador!$A$32:$T$581,11,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B33=$H$11,Simulador!$L$31,+IF(B34>0,VLOOKUP(B34,Simulador!$A$32:$T$550,12,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B33=$H$11,Simulador!$M$31,+IF(B34>0,VLOOKUP(B34,Simulador!$A$32:$T$550,13,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B33=$H$11,Simulador!$T$31,+IF(B34>0,VLOOKUP(B34,Simulador!$A$32:$T$550,20,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B33=$H$11,Simulador!$V$31,+IF(B34>0,VLOOKUP(B34,Simulador!$A$32:$Z$550,22,0),\" \")))","v":""}]
[null,"",{"$f":"IFERROR(+IF(B35>0,VLOOKUP(B35,Simulador!$A$32:$T$581,3,0),\" \"),\" \")","v":""},{"$f":"IF($H$11=0,\" \",IF(B34=$H$11,Simulador!$J$33,+IF(B35>0,VLOOKUP(B35,Simulador!$A$32:$T$581,11,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B34=$H$11,Simulador!$L$31,+IF(B35>0,VLOOKUP(B35,Simulador!$A$32:$T$550,12,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B34=$H$11,Simulador!$M$31,+IF(B35>0,VLOOKUP(B35,Simulador!$A$32:$T$550,13,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B34=$H$11,Simulador!$T$31,+IF(B35>0,VLOOKUP(B35,Simulador!$A$32:$T$550,20,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B34=$H$11,Simulador!$V$31,+IF(B35>0,VLOOKUP(B35,Simulador!$A$32:$Z$550,22,0),\" \")))","v":""}]
[null,"",{"$f":"IFERROR(+IF(B36>0,VLOOKUP(B36,Simulador!$A$32:$T$581,3,0),\" \"),\" \")","v":""},{"$f":"IF($H$11=0,\" \",IF(B35=$H$11,Simulador!$J$33,+IF(B36>0,VLOOKUP(B36,Simulador!$A$32:$T$581,11,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B35=$H$11,Simulador!$L$31,+IF(B36>0,VLOOKUP(B36,Simulador!$A$32:$T$550,12,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B35=$H$11,Simulador!$M$31,+IF(B36>0,VLOOKUP(B36,Simulador!$A$32:$T$550,13,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B35=$H$11,Simulador!$T$31,+IF(B36>0,VLOOKUP(B36,Simulador!$A$32:$T$550,20,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B35=$H$11,Simulador!$V$31,+IF(B36>0,VLOOKUP(B36,Simulador!$A$32:$Z$550,22,0),\" \")))","v":""}]
[null,"",{"$f":"IFERROR(+IF(B37>0,VLOOKUP(B37,Simulador!$A$32:$T$581,3,0),\" \"),\" \")","v":""},{"$f":"IF($H$11=0,\" \",IF(B36=$H$11,Simulador!$J$33,+IF(B37>0,VLOOKUP(B37,Simulador!$A$32:$T$581,11,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B36=$H$11,Simulador!$L$31,+IF(B37>0,VLOOKUP(B37,Simulador!$A$32:$T$550,12,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B36=$H$11,Simulador!$M$31,+IF(B37>0,VLOOKUP(B37,Simulador!$A$32:$T$550,13,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B36=$H$11,Simulador!$T$31,+IF(B37>0,VLOOKUP(B37,Simulador!$A$32:$T$550,20,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B36=$H$11,Simulador!$V$31,+IF(B37>0,VLOOKUP(B37,Simulador!$A$32:$Z$550,22,0),\" \")))","v":""}]
[null,"",{"$f":"IFERROR(+IF(B38>0,VLOOKUP(B38,Simulador!$A$32:$T$581,3,0),\" \"),\" \")","v":""},{"$f":"IF($H$11=0,\" \",IF(B37=$H$11,Simulador!$J$33,+IF(B38>0,VLOOKUP(B38,Simulador!$A$32:$T$581,11,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B37=$H$11,Simulador!$L$31,+IF(B38>0,VLOOKUP(B38,Simulador!$A$32:$T$550,12,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B37=$H$11,Simulador!$M$31,+IF(B38>0,VLOOKUP(B38,Simulador!$A$32:$T$550,13,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B37=$H$11,Simulador!$T$31,+IF(B38>0,VLOOKUP(B38,Simulador!$A$32:$T$550,20,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B37=$H$11,Simulador!$V$31,+IF(B38>0,VLOOKUP(B38,Simulador!$A$32:$Z$550,22,0),\" \")))","v":""}]
[null,"",{"$f":"IFERROR(+IF(B39>0,VLOOKUP(B39,Simulador!$A$32:$T$581,3,0),\" \"),\" \")","v":""},{"$f":"IF($H$11=0,\" \",IF(B38=$H$11,Simulador!$J$33,+IF(B39>0,VLOOKUP(B39,Simulador!$A$32:$T$581,11,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B38=$H$11,Simulador!$L$31,+IF(B39>0,VLOOKUP(B39,Simulador!$A$32:$T$550,12,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B38=$H$11,Simulador!$M$31,+IF(B39>0,VLOOKUP(B39,Simulador!$A$32:$T$550,13,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B38=$H$11,Simulador!$T$31,+IF(B39>0,VLOOKUP(B39,Simulador!$A$32:$T$550,20,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B38=$H$11,Simulador!$V$31,+IF(B39>0,VLOOKUP(B39,Simulador!$A$32:$Z$550,22,0),\" \")))","v":""}]
[null,"",{"$f":"IFERROR(+IF(B40>0,VLOOKUP(B40,Simulador!$A$32:$T$581,3,0),\" \"),\" \")","v":""},{"$f":"IF($H$11=0,\" \",IF(B39=$H$11,Simulador!$J$33,+IF(B40>0,VLOOKUP(B40,Simulador!$A$32:$T$581,11,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B39=$H$11,Simulador!$L$31,+IF(B40>0,VLOOKUP(B40,Simulador!$A$32:$T$550,12,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B39=$H$11,Simulador!$M$31,+IF(B40>0,VLOOKUP(B40,Simulador!$A$32:$T$550,13,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B39=$H$11,Simulador!$T$31,+IF(B40>0,VLOOKUP(B40,Simulador!$A$32:$T$550,20,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B39=$H$11,Simulador!$V$31,+IF(B40>0,VLOOKUP(B40,Simulador!$A$32:$Z$550,22,0),\" \")))","v":""}]
[null,"",{"$f":"IFERROR(+IF(B41>0,VLOOKUP(B41,Simulador!$A$32:$T$581,3,0),\" \"),\" \")","v":""},{"$f":"IF($H$11=0,\" \",IF(B40=$H$11,Simulador!$J$33,+IF(B41>0,VLOOKUP(B41,Simulador!$A$32:$T$581,11,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B40=$H$11,Simulador!$L$31,+IF(B41>0,VLOOKUP(B41,Simulador!$A$32:$T$550,12,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B40=$H$11,Simulador!$M$31,+IF(B41>0,VLOOKUP(B41,Simulador!$A$32:$T$550,13,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B40=$H$11,Simulador!$T$31,+IF(B41>0,VLOOKUP(B41,Simulador!$A$32:$T$550,20,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B40=$H$11,Simulador!$V$31,+IF(B41>0,VLOOKUP(B41,Simulador!$A$32:$Z$550,22,0),\" \")))","v":""}]
[null,"",{"$f":"IFERROR(+IF(B42>0,VLOOKUP(B42,Simulador!$A$32:$T$581,3,0),\" \"),\" \")","v":""},{"$f":"IF($H$11=0,\" \",IF(B41=$H$11,Simulador!$J$33,+IF(B42>0,VLOOKUP(B42,Simulador!$A$32:$T$581,11,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B41=$H$11,Simulador!$L$31,+IF(B42>0,VLOOKUP(B42,Simulador!$A$32:$T$550,12,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B41=$H$11,Simulador!$M$31,+IF(B42>0,VLOOKUP(B42,Simulador!$A$32:$T$550,13,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B41=$H$11,Simulador!$T$31,+IF(B42>0,VLOOKUP(B42,Simulador!$A$32:$T$550,20,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B41=$H$11,Simulador!$V$31,+IF(B42>0,VLOOKUP(B42,Simulador!$A$32:$Z$550,22,0),\" \")))","v":""}]
[null,"",{"$f":"IFERROR(+IF(B43>0,VLOOKUP(B43,Simulador!$A$32:$T$581,3,0),\" \"),\" \")","v":""},{"$f":"IF($H$11=0,\" \",IF(B42=$H$11,Simulador!$J$33,+IF(B43>0,VLOOKUP(B43,Simulador!$A$32:$T$581,11,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B42=$H$11,Simulador!$L$31,+IF(B43>0,VLOOKUP(B43,Simulador!$A$32:$T$550,12,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B42=$H$11,Simulador!$M$31,+IF(B43>0,VLOOKUP(B43,Simulador!$A$32:$T$550,13,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B42=$H$11,Simulador!$T$31,+IF(B43>0,VLOOKUP(B43,Simulador!$A$32:$T$550,20,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B42=$H$11,Simulador!$V$31,+IF(B43>0,VLOOKUP(B43,Simulador!$A$32:$Z$550,22,0),\" \")))","v":""}]
[null,"",{"$f":"IFERROR(+IF(B44>0,VLOOKUP(B44,Simulador!$A$32:$T$581,3,0),\" \"),\" \")","v":""},{"$f":"IF($H$11=0,\" \",IF(B43=$H$11,Simulador!$J$33,+IF(B44>0,VLOOKUP(B44,Simulador!$A$32:$T$581,11,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B43=$H$11,Simulador!$L$31,+IF(B44>0,VLOOKUP(B44,Simulador!$A$32:$T$550,12,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B43=$H$11,Simulador!$M$31,+IF(B44>0,VLOOKUP(B44,Simulador!$A$32:$T$550,13,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B43=$H$11,Simulador!$T$31,+IF(B44>0,VLOOKUP(B44,Simulador!$A$32:$T$550,20,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B43=$H$11,Simulador!$V$31,+IF(B44>0,VLOOKUP(B44,Simulador!$A$32:$Z$550,22,0),\" \")))","v":""}]
[null,"",{"$f":"IFERROR(+IF(B45>0,VLOOKUP(B45,Simulador!$A$32:$T$581,3,0),\" \"),\" \")","v":""},{"$f":"IF($H$11=0,\" \",IF(B44=$H$11,Simulador!$J$33,+IF(B45>0,VLOOKUP(B45,Simulador!$A$32:$T$581,11,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B44=$H$11,Simulador!$L$31,+IF(B45>0,VLOOKUP(B45,Simulador!$A$32:$T$550,12,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B44=$H$11,Simulador!$M$31,+IF(B45>0,VLOOKUP(B45,Simulador!$A$32:$T$550,13,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B44=$H$11,Simulador!$T$31,+IF(B45>0,VLOOKUP(B45,Simulador!$A$32:$T$550,20,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B44=$H$11,Simulador!$V$31,+IF(B45>0,VLOOKUP(B45,Simulador!$A$32:$Z$550,22,0),\" \")))","v":""}]
[null,"",{"$f":"IFERROR(+IF(B46>0,VLOOKUP(B46,Simulador!$A$32:$T$581,3,0),\" \"),\" \")","v":""},{"$f":"IF($H$11=0,\" \",IF(B45=$H$11,Simulador!$J$33,+IF(B46>0,VLOOKUP(B46,Simulador!$A$32:$T$581,11,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B45=$H$11,Simulador!$L$31,+IF(B46>0,VLOOKUP(B46,Simulador!$A$32:$T$550,12,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B45=$H$11,Simulador!$M$31,+IF(B46>0,VLOOKUP(B46,Simulador!$A$32:$T$550,13,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B45=$H$11,Simulador!$T$31,+IF(B46>0,VLOOKUP(B46,Simulador!$A$32:$T$550,20,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B45=$H$11,Simulador!$V$31,+IF(B46>0,VLOOKUP(B46,Simulador!$A$32:$Z$550,22,0),\" \")))","v":""}]
[null,"",{"$f":"IFERROR(+IF(B47>0,VLOOKUP(B47,Simulador!$A$32:$T$581,3,0),\" \"),\" \")","v":""},{"$f":"IF($H$11=0,\" \",IF(B46=$H$11,Simulador!$J$33,+IF(B47>0,VLOOKUP(B47,Simulador!$A$32:$T$581,11,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B46=$H$11,Simulador!$L$31,+IF(B47>0,VLOOKUP(B47,Simulador!$A$32:$T$550,12,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B46=$H$11,Simulador!$M$31,+IF(B47>0,VLOOKUP(B47,Simulador!$A$32:$T$550,13,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B46=$H$11,Simulador!$T$31,+IF(B47>0,VLOOKUP(B47,Simulador!$A$32:$T$550,20,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B46=$H$11,Simulador!$V$31,+IF(B47>0,VLOOKUP(B47,Simulador!$A$32:$Z$550,22,0),\" \")))","v":""}]
[null,"",{"$f":"IFERROR(+IF(B48>0,VLOOKUP(B48,Simulador!$A$32:$T$581,3,0),\" \"),\" \")","v":""},{"$f":"IF($H$11=0,\" \",IF(B47=$H$11,Simulador!$J$33,+IF(B48>0,VLOOKUP(B48,Simulador!$A$32:$T$581,11,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B47=$H$11,Simulador!$L$31,+IF(B48>0,VLOOKUP(B48,Simulador!$A$32:$T$550,12,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B47=$H$11,Simulador!$M$31,+IF(B48>0,VLOOKUP(B48,Simulador!$A$32:$T$550,13,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B47=$H$11,Simulador!$T$31,+IF(B48>0,VLOOKUP(B48,Simulador!$A$32:$T$550,20,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B47=$H$11,Simulador!$V$31,+IF(B48>0,VLOOKUP(B48,Simulador!$A$32:$Z$550,22,0),\" \")))","v":""}]
[null,"",{"$f":"IFERROR(+IF(B49>0,VLOOKUP(B49,Simulador!$A$32:$T$581,3,0),\" \"),\" \")","v":""},{"$f":"IF($H$11=0,\" \",IF(B48=$H$11,Simulador!$J$33,+IF(B49>0,VLOOKUP(B49,Simulador!$A$32:$T$581,11,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B48=$H$11,Simulador!$L$31,+IF(B49>0,VLOOKUP(B49,Simulador!$A$32:$T$550,12,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B48=$H$11,Simulador!$M$31,+IF(B49>0,VLOOKUP(B49,Simulador!$A$32:$T$550,13,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B48=$H$11,Simulador!$T$31,+IF(B49>0,VLOOKUP(B49,Simulador!$A$32:$T$550,20,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B48=$H$11,Simulador!$V$31,+IF(B49>0,VLOOKUP(B49,Simulador!$A$32:$Z$550,22,0),\" \")))","v":""}]
[null,"",{"$f":"IFERROR(+IF(B50>0,VLOOKUP(B50,Simulador!$A$32:$T$581,3,0),\" \"),\" \")","v":""},{"$f":"IF($H$11=0,\" \",IF(B49=$H$11,Simulador!$J$33,+IF(B50>0,VLOOKUP(B50,Simulador!$A$32:$T$581,11,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B49=$H$11,Simulador!$L$31,+IF(B50>0,VLOOKUP(B50,Simulador!$A$32:$T$550,12,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B49=$H$11,Simulador!$M$31,+IF(B50>0,VLOOKUP(B50,Simulador!$A$32:$T$550,13,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B49=$H$11,Simulador!$T$31,+IF(B50>0,VLOOKUP(B50,Simulador!$A$32:$T$550,20,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B49=$H$11,Simulador!$V$31,+IF(B50>0,VLOOKUP(B50,Simulador!$A$32:$Z$550,22,0),\" \")))","v":""}]
[null,"",{"$f":"IFERROR(+IF(B51>0,VLOOKUP(B51,Simulador!$A$32:$T$581,3,0),\" \"),\" \")","v":""},{"$f":"IF($H$11=0,\" \",IF(B50=$H$11,Simulador!$J$33,+IF(B51>0,VLOOKUP(B51,Simulador!$A$32:$T$581,11,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B50=$H$11,Simulador!$L$31,+IF(B51>0,VLOOKUP(B51,Simulador!$A$32:$T$550,12,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B50=$H$11,Simulador!$M$31,+IF(B51>0,VLOOKUP(B51,Simulador!$A$32:$T$550,13,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B50=$H$11,Simulador!$T$31,+IF(B51>0,VLOOKUP(B51,Simulador!$A$32:$T$550,20,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B50=$H$11,Simulador!$V$31,+IF(B51>0,VLOOKUP(B51,Simulador!$A$32:$Z$550,22,0),\" \")))","v":""}]
[null,"",{"$f":"IFERROR(+IF(B52>0,VLOOKUP(B52,Simulador!$A$32:$T$581,3,0),\" \"),\" \")","v":""},{"$f":"IF($H$11=0,\" \",IF(B51=$H$11,Simulador!$J$33,+IF(B52>0,VLOOKUP(B52,Simulador!$A$32:$T$581,11,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B51=$H$11,Simulador!$L$31,+IF(B52>0,VLOOKUP(B52,Simulador!$A$32:$T$550,12,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B51=$H$11,Simulador!$M$31,+IF(B52>0,VLOOKUP(B52,Simulador!$A$32:$T$550,13,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B51=$H$11,Simulador!$T$31,+IF(B52>0,VLOOKUP(B52,Simulador!$A$32:$T$550,20,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B51=$H$11,Simulador!$V$31,+IF(B52>0,VLOOKUP(B52,Simulador!$A$32:$Z$550,22,0),\" \")))","v":""}]
[null,"",{"$f":"IFERROR(+IF(B53>0,VLOOKUP(B53,Simulador!$A$32:$T$581,3,0),\" \"),\" \")","v":""},{"$f":"IF($H$11=0,\" \",IF(B52=$H$11,Simulador!$J$33,+IF(B53>0,VLOOKUP(B53,Simulador!$A$32:$T$581,11,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B52=$H$11,Simulador!$L$31,+IF(B53>0,VLOOKUP(B53,Simulador!$A$32:$T$550,12,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B52=$H$11,Simulador!$M$31,+IF(B53>0,VLOOKUP(B53,Simulador!$A$32:$T$550,13,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B52=$H$11,Simulador!$T$31,+IF(B53>0,VLOOKUP(B53,Simulador!$A$32:$T$550,20,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B52=$H$11,Simulador!$V$31,+IF(B53>0,VLOOKUP(B53,Simulador!$A$32:$Z$550,22,0),\" \")))","v":""}]
[null,"",{"$f":"IFERROR(+IF(B54>0,VLOOKUP(B54,Simulador!$A$32:$T$581,3,0),\" \"),\" \")","v":""},{"$f":"IF($H$11=0,\" \",IF(B53=$H$11,Simulador!$J$33,+IF(B54>0,VLOOKUP(B54,Simulador!$A$32:$T$581,11,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B53=$H$11,Simulador!$L$31,+IF(B54>0,VLOOKUP(B54,Simulador!$A$32:$T$550,12,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B53=$H$11,Simulador!$M$31,+IF(B54>0,VLOOKUP(B54,Simulador!$A$32:$T$550,13,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B53=$H$11,Simulador!$T$31,+IF(B54>0,VLOOKUP(B54,Simulador!$A$32:$T$550,20,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B53=$H$11,Simulador!$V$31,+IF(B54>0,VLOOKUP(B54,Simulador!$A$32:$Z$550,22,0),\" \")))","v":""}]
[null,"",{"$f":"IFERROR(+IF(B55>0,VLOOKUP(B55,Simulador!$A$32:$T$581,3,0),\" \"),\" \")","v":""},{"$f":"IF($H$11=0,\" \",IF(B54=$H$11,Simulador!$J$33,+IF(B55>0,VLOOKUP(B55,Simulador!$A$32:$T$581,11,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B54=$H$11,Simulador!$L$31,+IF(B55>0,VLOOKUP(B55,Simulador!$A$32:$T$550,12,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B54=$H$11,Simulador!$M$31,+IF(B55>0,VLOOKUP(B55,Simulador!$A$32:$T$550,13,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B54=$H$11,Simulador!$T$31,+IF(B55>0,VLOOKUP(B55,Simulador!$A$32:$T$550,20,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B54=$H$11,Simulador!$V$31,+IF(B55>0,VLOOKUP(B55,Simulador!$A$32:$Z$550,22,0),\" \")))","v":""}]
[null,"",{"$f":"IFERROR(+IF(B56>0,VLOOKUP(B56,Simulador!$A$32:$T$581,3,0),\" \"),\" \")","v":""},{"$f":"IF($H$11=0,\" \",IF(B55=$H$11,Simulador!$J$33,+IF(B56>0,VLOOKUP(B56,Simulador!$A$32:$T$581,11,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B55=$H$11,Simulador!$L$31,+IF(B56>0,VLOOKUP(B56,Simulador!$A$32:$T$550,12,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B55=$H$11,Simulador!$M$31,+IF(B56>0,VLOOKUP(B56,Simulador!$A$32:$T$550,13,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B55=$H$11,Simulador!$T$31,+IF(B56>0,VLOOKUP(B56,Simulador!$A$32:$T$550,20,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B55=$H$11,Simulador!$V$31,+IF(B56>0,VLOOKUP(B56,Simulador!$A$32:$Z$550,22,0),\" \")))","v":""}]
[null,"",{"$f":"IFERROR(+IF(B57>0,VLOOKUP(B57,Simulador!$A$32:$T$581,3,0),\" \"),\" \")","v":""},{"$f":"IF($H$11=0,\" \",IF(B56=$H$11,Simulador!$J$33,+IF(B57>0,VLOOKUP(B57,Simulador!$A$32:$T$581,11,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B56=$H$11,Simulador!$L$31,+IF(B57>0,VLOOKUP(B57,Simulador!$A$32:$T$550,12,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B56=$H$11,Simulador!$M$31,+IF(B57>0,VLOOKUP(B57,Simulador!$A$32:$T$550,13,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B56=$H$11,Simulador!$T$31,+IF(B57>0,VLOOKUP(B57,Simulador!$A$32:$T$550,20,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B56=$H$11,Simulador!$V$31,+IF(B57>0,VLOOKUP(B57,Simulador!$A$32:$Z$550,22,0),\" \")))","v":""}]
[null,"",{"$f":"IFERROR(+IF(B58>0,VLOOKUP(B58,Simulador!$A$32:$T$581,3,0),\" \"),\" \")","v":""},{"$f":"IF($H$11=0,\" \",IF(B57=$H$11,Simulador!$J$33,+IF(B58>0,VLOOKUP(B58,Simulador!$A$32:$T$581,11,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B57=$H$11,Simulador!$L$31,+IF(B58>0,VLOOKUP(B58,Simulador!$A$32:$T$550,12,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B57=$H$11,Simulador!$M$31,+IF(B58>0,VLOOKUP(B58,Simulador!$A$32:$T$550,13,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B57=$H$11,Simulador!$T$31,+IF(B58>0,VLOOKUP(B58,Simulador!$A$32:$T$550,20,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B57=$H$11,Simulador!$V$31,+IF(B58>0,VLOOKUP(B58,Simulador!$A$32:$Z$550,22,0),\" \")))","v":""}]
[null,"",{"$f":"IFERROR(+IF(B59>0,VLOOKUP(B59,Simulador!$A$32:$T$581,3,0),\" \"),\" \")","v":""},{"$f":"IF($H$11=0,\" \",IF(B58=$H$11,Simulador!$J$33,+IF(B59>0,VLOOKUP(B59,Simulador!$A$32:$T$581,11,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B58=$H$11,Simulador!$L$31,+IF(B59>0,VLOOKUP(B59,Simulador!$A$32:$T$550,12,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B58=$H$11,Simulador!$M$31,+IF(B59>0,VLOOKUP(B59,Simulador!$A$32:$T$550,13,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B58=$H$11,Simulador!$T$31,+IF(B59>0,VLOOKUP(B59,Simulador!$A$32:$T$550,20,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B58=$H$11,Simulador!$V$31,+IF(B59>0,VLOOKUP(B59,Simulador!$A$32:$Z$550,22,0),\" \")))","v":""}]
[null,"",{"$f":"IFERROR(+IF(B60>0,VLOOKUP(B60,Simulador!$A$32:$T$581,3,0),\" \"),\" \")","v":""},{"$f":"IF($H$11=0,\" \",IF(B59=$H$11,Simulador!$J$33,+IF(B60>0,VLOOKUP(B60,Simulador!$A$32:$T$581,11,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B59=$H$11,Simulador!$L$31,+IF(B60>0,VLOOKUP(B60,Simulador!$A$32:$T$550,12,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B59=$H$11,Simulador!$M$31,+IF(B60>0,VLOOKUP(B60,Simulador!$A$32:$T$550,13,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B59=$H$11,Simulador!$T$31,+IF(B60>0,VLOOKUP(B60,Simulador!$A$32:$T$550,20,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B59=$H$11,Simulador!$V$31,+IF(B60>0,VLOOKUP(B60,Simulador!$A$32:$Z$550,22,0),\" \")))","v":""}]
[null,"",{"$f":"IFERROR(+IF(B61>0,VLOOKUP(B61,Simulador!$A$32:$T$581,3,0),\" \"),\" \")","v":""},{"$f":"IF($H$11=0,\" \",IF(B60=$H$11,Simulador!$J$33,+IF(B61>0,VLOOKUP(B61,Simulador!$A$32:$T$581,11,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B60=$H$11,Simulador!$L$31,+IF(B61>0,VLOOKUP(B61,Simulador!$A$32:$T$550,12,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B60=$H$11,Simulador!$M$31,+IF(B61>0,VLOOKUP(B61,Simulador!$A$32:$T$550,13,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B60=$H$11,Simulador!$T$31,+IF(B61>0,VLOOKUP(B61,Simulador!$A$32:$T$550,20,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B60=$H$11,Simulador!$V$31,+IF(B61>0,VLOOKUP(B61,Simulador!$A$32:$Z$550,22,0),\" \")))","v":""}]
[null,"",{"$f":"IFERROR(+IF(B62>0,VLOOKUP(B62,Simulador!$A$32:$T$581,3,0),\" \"),\" \")","v":""},{"$f":"IF($H$11=0,\" \",IF(B61=$H$11,Simulador!$J$33,+IF(B62>0,VLOOKUP(B62,Simulador!$A$32:$T$581,11,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B61=$H$11,Simulador!$L$31,+IF(B62>0,VLOOKUP(B62,Simulador!$A$32:$T$550,12,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B61=$H$11,Simulador!$M$31,+IF(B62>0,VLOOKUP(B62,Simulador!$A$32:$T$550,13,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B61=$H$11,Simulador!$T$31,+IF(B62>0,VLOOKUP(B62,Simulador!$A$32:$T$550,20,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B61=$H$11,Simulador!$V$31,+IF(B62>0,VLOOKUP(B62,Simulador!$A$32:$Z$550,22,0),\" \")))","v":""}]
[null,"",{"$f":"IFERROR(+IF(B63>0,VLOOKUP(B63,Simulador!$A$32:$T$581,3,0),\" \"),\" \")","v":""},{"$f":"IF($H$11=0,\" \",IF(B62=$H$11,Simulador!$J$33,+IF(B63>0,VLOOKUP(B63,Simulador!$A$32:$T$581,11,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B62=$H$11,Simulador!$L$31,+IF(B63>0,VLOOKUP(B63,Simulador!$A$32:$T$550,12,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B62=$H$11,Simulador!$M$31,+IF(B63>0,VLOOKUP(B63,Simulador!$A$32:$T$550,13,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B62=$H$11,Simulador!$T$31,+IF(B63>0,VLOOKUP(B63,Simulador!$A$32:$T$550,20,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B62=$H$11,Simulador!$V$31,+IF(B63>0,VLOOKUP(B63,Simulador!$A$32:$Z$550,22,0),\" \")))","v":""}]
[null,"",{"$f":"IFERROR(+IF(B64>0,VLOOKUP(B64,Simulador!$A$32:$T$581,3,0),\" \"),\" \")","v":""},{"$f":"IF($H$11=0,\" \",IF(B63=$H$11,Simulador!$J$33,+IF(B64>0,VLOOKUP(B64,Simulador!$A$32:$T$581,11,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B63=$H$11,Simulador!$L$31,+IF(B64>0,VLOOKUP(B64,Simulador!$A$32:$T$550,12,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B63=$H$11,Simulador!$M$31,+IF(B64>0,VLOOKUP(B64,Simulador!$A$32:$T$550,13,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B63=$H$11,Simulador!$T$31,+IF(B64>0,VLOOKUP(B64,Simulador!$A$32:$T$550,20,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B63=$H$11,Simulador!$V$31,+IF(B64>0,VLOOKUP(B64,Simulador!$A$32:$Z$550,22,0),\" \")))","v":""}]
[null,"",{"$f":"IFERROR(+IF(B65>0,VLOOKUP(B65,Simulador!$A$32:$T$581,3,0),\" \"),\" \")","v":""},{"$f":"IF($H$11=0,\" \",IF(B64=$H$11,Simulador!$J$33,+IF(B65>0,VLOOKUP(B65,Simulador!$A$32:$T$581,11,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B64=$H$11,Simulador!$L$31,+IF(B65>0,VLOOKUP(B65,Simulador!$A$32:$T$550,12,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B64=$H$11,Simulador!$M$31,+IF(B65>0,VLOOKUP(B65,Simulador!$A$32:$T$550,13,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B64=$H$11,Simulador!$T$31,+IF(B65>0,VLOOKUP(B65,Simulador!$A$32:$T$550,20,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B64=$H$11,Simulador!$V$31,+IF(B65>0,VLOOKUP(B65,Simulador!$A$32:$Z$550,22,0),\" \")))","v":""}]
[null,"",{"$f":"IF($H$11=0,\" \",IF(B65=$H$11,\"TOTALES\",+IF(B66>0,VLOOKUP(B66,Simulador!$A$32:$T$581,3,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B65=$H$11,Simulador!$J$33,+IF(B66>0,VLOOKUP(B66,Simulador!$A$32:$T$581,11,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B65=$H$11,Simulador!$L$31,+IF(B66>0,VLOOKUP(B66,Simulador!$A$32:$T$550,12,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B65=$H$11,Simulador!$M$31,+IF(B66>0,VLOOKUP(B66,Simulador!$A$32:$T$550,13,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B65=$H$11,Simulador!$T$31,+IF(B66>0,VLOOKUP(B66,Simulador!$A$32:$T$550,20,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B65=$H$11,Simulador!$V$31,+IF(B66>0,VLOOKUP(B66,Simulador!$A$32:$Z$550,22,0),\" \")))","v":""}]
[null,"",{"$f":"IF($H$11=0,\" \",IF(B66=$H$11,\"TOTALES\",+IF(B67>0,VLOOKUP(B67,Simulador!$A$32:$T$550,3,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B66=$H$11,Simulador!$J$33,+IF(B67>0,VLOOKUP(B67,Simulador!$A$32:$T$550,11,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B66=$H$11,Simulador!$L$31,+IF(B67>0,VLOOKUP(B67,Simulador!$A$32:$T$550,12,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B66=$H$11,Simulador!$M$31,+IF(B67>0,VLOOKUP(B67,Simulador!$A$32:$T$550,13,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B66=$H$11,Simulador!$T$31,+IF(B67>0,VLOOKUP(B67,Simulador!$A$32:$T$550,20,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B66=$H$11,Simulador!$V$31,+IF(B67>0,VLOOKUP(B67,Simulador!$A$32:$Z$550,22,0),\" \")))","v":""}]
[null,"",{"$f":"IF($H$11=0,\" \",IF(B67=$H$11,\"TOTALES\",+IF(B68>0,VLOOKUP(B68,Simulador!$A$32:$T$550,3,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B67=$H$11,Simulador!$J$33,+IF(B68>0,VLOOKUP(B68,Simulador!$A$32:$T$550,11,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B67=$H$11,Simulador!$L$31,+IF(B68>0,VLOOKUP(B68,Simulador!$A$32:$T$550,12,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B67=$H$11,Simulador!$M$31,+IF(B68>0,VLOOKUP(B68,Simulador!$A$32:$T$550,13,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B67=$H$11,Simulador!$T$31,+IF(B68>0,VLOOKUP(B68,Simulador!$A$32:$T$550,20,0),\" \")))","v":""},{"$f":"IF($H$11=0,\" \",IF(B67=$H$11,Simulador!$V$31,+IF(B68>0,VLOOKUP(B68,Simulador!$A$32:$Z$550,22,0),\" \")))","v":""}]

{"sheet":"Simulador","index":2,"n_rows":275,"n_cols":45,"rows_kept":275,"cut":false,"hidden":false,"merged":[[1,2,1,22],[28,17,28,18],[31,35,31,36]]}
[]
[null,null,"SIMULADOR DE CUOTAS - CRÉDITO PLD"]
[]
[]
[null,null,"Importe Solicitado",null,null,null,null,{"$f":"+Hoja1!C8","v":8000},null,null,null,"Fecha Desembolso",null,null,null,null,{"$f":"+Hoja1!C9","v":"2025-03-25"}]
[null,null,"Saldo de Capital",null,null,null,null,{"$f":"H5","v":8000},null,null,null,"Fecha Final de Gracia",null,null,null,null,{"$f":"+DATE(YEAR(Q5+H15),MONTH(Q5+H15),DAY(Q5+H15))","v":"2025-03-25"}]
[null,null,"Saldo de Interes",null,null,null,null,0,null,null,null,"Fecha de la 1° cuota",null,null,null,null,{"$f":"DATE(YEAR(EDATE(Q6,1)),MONTH(EDATE(Q6,1)),DAY(EDATE(Q6,1)))","v":"2025-04-25"}]
[null,null,"Tasa Anual (TEA)",null,null,null,null,{"$f":"+Hoja1!C11","v":16.3},null,null,null,"Fecha final de vencimiento",null,null,null,null,{"$f":"IF(OR($H$16>0,$H$17>0),VLOOKUP($H$14,$A$33:$C$272,3,0),DATE(YEAR(EDATE(Q6,H14)),MONTH(EDATE(Q6,H14)),DAY(EDATE(Q6,H14))))","v":"2026-03-25"}]
[null,null,"Tasa de Seguro de Desgravamen",null,null,null,null,{"$f":"+IF(Hoja1!C13=\"Endoso o sin seguro\",0,IF(Hoja1!C13=\"Seguro con retorno\",0.346%,0.18%))","v":0},null,null,null,"Base",null,null,null,null,360]
[null,null,"Tasa Anual (TEA) - Ajustada",null,null,null,null,{"$f":"+H8","v":16.3},null,null,null,"Frecuencia pago en días",null,null,null,null,30,{"$f":"+((1+22%)^(1/12)-1)*12*100","v":20.050756647753776},{"$f":"+(Q11%)*Q12/Q9","v":1.2838955266203706E-2}]
[null,null,"Comision por Env. Inf",null,null,null,null,0,null,null,null,"Tasa Equivalente - Ajustada",null,null,null,null,{"$f":"ROUND((((H10/100+1)^(1/(Q9/Q10))-1)*Q9/Q10)*100,6)","v":15.195695000000001},"tea conv. A tem luego nominal anual"]
[null,null,"Valor Asegurable",null,null,null,null,0,null,null,null,"Días entre cuotas",null,null,null,null,{"$f":"(Q8-Q6)/H14","v":30.416666666666668},"dias promedio entre cuotas"]
[null,null,"Tasa de Seguro Todo Riesgo",null,null,null,null,0,{"$f":"+H13*12","v":0},{"$f":"+I13/365*30*H12","v":0},null,"Factor Aplicado - Ajustada",null,null,null,null,{"$f":"ROUND(($Q$11/100)/($Q$9/$Q$12),8)","v":1.283896E-2},"tem convertida de manera nominal a los dias entre cuotas"]
[null,null,"Plazo y  Nro. Cuotas",null,null,null,null,{"$f":"+Hoja1!C10","v":12},{"$f":"H14","v":12},null,null,"Factor Aplicado para la cuota - Ajustada",null,null,null,null,{"$f":"1/((1-((1+$Q$13)^(-1*$H$14)))/$Q$13)","v":9.0450358320120064E-2},"Factor de cuota (ok)"]
[null,null,"Días de Gracia",null,null,null,null,{"$f":"+Hoja1!C12","v":0},null,null,null,"Interes de Gracia  (Se considera la TEA Normal)",null,null,null,null,{"$f":"IF(H15>0,ROUND(H6*(((1+H8/100)^(ABS(H15)/Q9))-1),4),ROUND(H6*(((1+H8/100)^(ABS(H15)/Q9))-1),4) * -1)","v":0},"Ok"]
[null,null,"Mes de No Pago 1",null,null,null,null,0,null,null,null,"Saldo Interes +/- Interes Gracia",null,null,null,null,{"$f":"IF(H7 + Q15>0,H7+ Q15,0)","v":0}]
[null,null,"Mes de No Pago 2",null,null,null,null,0,null,null,null,"Seg Desg de Gracia",null,null,null,null,{"$f":"IF(H15>0,ROUNDDOWN(H5*H9/30*H15,2),ROUNDDOWN(H5*H9/30*H15,2)*0)","v":0}]
[null,null,"Mes Cuota Doble 1",null,null,null,null,{"$f":"+IF(Hoja1!C14=\"No\",0,IF(Hoja1!C14=\"Julio\",7,12))","v":0},null,null,null,"TCEA",null,null,null,null,{"$f":"+$AH$31","v":0.16299871973769098}]
[null,null,"Mes Cuota Doble 2",null,null,null," ",{"$f":"+IF(Hoja1!C15=\"No\",0,IF(Hoja1!C15=\"Julio\",7,12))","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Suavización",null,null,null,null,null,"Validador Cuota Doble"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ultimo saldo de Principal",null,{"$f":"VLOOKUP(I14,$F$32:$W$272,18,FALSE)","v":-0.01},null,null,null,"Cuota Simple",null,{"$f":"+VLOOKUP(\"\",$D$33:$V$272,19,0)","v":723.91916666666657}]
[null,null,null,null,null,"Valor de cuota por dias de gracia",null,null,null,{"$f":"+ROUND(IF(OR(H16+H17>0,H18+H19>0),Q16/VLOOKUP(H14,'Calculos PLD'!$A$3:$G$386,7,FALSE),Simulador!Q16*Simulador!$Q$14),2)","v":0},{"$f":"Q16/SUM(AN33:INDIRECT(CONCATENATE(\"AE\",32+I14-1)))","v":0},null,null,null,"Numero de Dias",null,{"$f":"Q8-Q6","v":365},null,null,null,"Cuota Doble",null,{"$f":"+IFERROR(VLOOKUP(\"D\",$D$33:$V$272,19,0),\" \")","v":" "}]
[null,null,null,null,null,"Valor de cuota por capital",null,null,null,{"$f":"ROUND(IF(OR(H16 + H17 > 0,H18 + H19>0), ROUNDUP(H6/VLOOKUP(H14,'Calculos PLD'!$A$3:$G$386,7,FALSE),2),H6*$Q$14),2)","v":723.6},null,"sin desgravamen",null,null,"Valor de Cuota Nivelada",null,{"$f":"ROUND(+Q22/ROUND(1*(((1+H10/100)^(Q23/Q9))-1),4),2)","v":-0.06},null,null,null,"Factor",null,{"$f":"+IFERROR(W23/W22,\" \")","v":" "}]
[null,null,null,null,null,"Valor de Seg Desg por dia de gracia",null,null,null,{"$f":"$Q$17/(($I$14+COUNTIF(D33:INDIRECT(CONCATENATE(\"C\",32+I14-1)),\"D\"))*(1/((1+0)^($Q$10/$Q$9))))","v":0}]
[null,null,null,null,null,"Seguro de Desgravamen (FPF)",null,null,null,{"$f":"$H$5*$H$9","v":0},null,null,null,null,"Factor Ajuste",null,{"$f":"Q24*Q14","v":-5.427021499207204E-3},null,"Se copia LO DEL COSTADO  a partir de la primera corrida",null,"Calce de Capital"]
[null,null,null,null,null,"Comision por Env.Inf",null,null,null,0,null,null,null,null,"Exceso de Int + Gracia",null,{"$f":"SUM(X33:X152)","v":0},{"$f":"ROUND(IF(OR(H16+ H17> 0,H18 + H19>0),ROUNDUP($Q$27/VLOOKUP(H14,'Calculos PLD'!$A$3:$G$386,7,FALSE),2),$Q$27*$Q$14),2)","v":0},0,null,"Suma Capital (K)",null,{"$f":"+SUM($K$33:$K$272)","v":7999.9999999999982}]
[null,null,null,null,null,"Seguro Todo Riesgo",null,null,null,{"$f":"ROUND($H$12*$H$13,2)","v":0},null,null,null,null,"Factor Ajuste 2",null,{"$f":"+Q22/H14","v":-8.3333333333333339E-4},null,null,null,"Validador",null,{"$f":"+$H$5-W27","v":0},null,null,null,"<- El valor tiene que ser cercano a cero."]
[null,null,null,null,null,"Cuota",null,null,null,{"$f":"J23+J24+J26+J27+ J28+J25","v":723.6},null,null,null,null,"Digite Factor de Ajuste Anterior  mas El Actual",null,0.31916666666660365,"Se actualiza en cada simulación (Validar que la celda W28 sea cero)",null,{"$f":"$W$272","v":""}]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(L33:L272)","v":687.03000000000009},0,687.03000000000009,8687.0299999999988,0,0,0,0,{"$f":"+SUM(T33:T272)","v":0},0,{"$f":"+SUM(V33:V272)","v":8687.0299999999988},null,null,null,null,null,null,null,null,null,null,"TIR",{"$f":"(1+XIRR(AH32:AH272,AG32:AG272))^(360/365)-1","v":0.16299871973769098},null,null,null,null,"Minicronograma de Gracia"]
[null,null,"Fecha Vcto.","Marca","Nro. Cuota (De acuerdo a Plazo)","Nro. Cuota","Periodo Base","Tasa","Nro. Dias","Principal*","Capital","Interes","Interes de Gracia","Interes Total","Valor Cuota (variable)","Comision por Env. Inf","Tasa de Seguro de Desgravamen*","Importe de Gracia Desgravamen","Importe Desgravamen por No Pago","Seg. Desgravamen Total","Seguro Todo Riesgo","Cuota","Saldo Principal","Exceso ","Nuevo Interes I","Nuevo Desgravamen  I (no se utiliza)","Nuevo Interes (SF2INT)\nreplica columna L","Nuevo Desgravamen (SF2GRV)\nreplica columna Q","Desgravamen Gracia\nreplica columna R","Desgravamen No Pago S","Total Cuota (SF2PAG)\nigual a columna V",null,{"$f":"+Q5","v":"2025-03-25"},{"$f":"-H5","v":-8000},null,"VALIDADORES",null,null,"Dias Transcurridos Acumulados","Factor Simple Actualizacion","Principal","Capital","Interes","Cuota Gracia","Saldo Deuda"]
[1,{"$f":"IF(A33=\"\",\"\",IF(A33<=$H$22,0,1))","v":1},{"$f":"IF(OR(MONTH(EDATE($Q$6,E33))=$H$16,MONTH(EDATE($Q$6,E33))=$H$17),IF(ABS($H$17-$H$16)=1,EDATE($Q$6,E33+2),EDATE($Q$6,E33+1)),EDATE($Q$6,E33))","v":"2025-04-25"},{"$f":"IF(B33=\"\",\"\",IF(OR(MONTH(C33)=$H$18,MONTH(C33)=$H$19),\"D\",\"\"))","v":""},{"$f":"IF(OR(MONTH(Q7)=H16, MONTH(Q7)=H17),IF(ABS(H17-H16)=1,3,2),1)","v":1},{"$f":"1","v":1},{"$f":"$Q$9","v":360},{"$f":"IF(B33=\"\",\"\",$H$10)","v":16.3},{"$f":"C33-Q6","v":31},{"$f":"H6","v":8000},{"$f":"IF(B33=\"\",\"\",IF((IF(ISERROR(MATCH(MONTH(C33),$H$18:$H$19,0))=FALSE,$J$24 + $Q$29,0) + $J$24+$Q$29+$S$27)-L33<0,0.01,IF(ISERROR(MATCH(MONTH(C33),$H$18:$H$19,0))=FALSE,$J$24 + $Q$29,0)+ ($J$24+$Q$29+$S$27)-L33)- R33 -S33-Q33)","v":619.21916666666652},{"$f":"IF(B33=\"\",\"\",IF($J$24+$Q$29<ROUND(ROUND(J33*(((1+(H33/100))^(I33/G33))-1),4),2),$J$24+$Q$29 +-0.01,IF(ROUND(ROUND(J33*(((1+(H33/100))^(I33/G33))-1),4),2)>$J$24,$J$24+ -0.01,ROUND(ROUND(J33*(((1+(H33/100))^(I33/G33))-1),4),2))))","v":104.7},{"$f":"IF(B33=\"\",\"\",IF(ISERROR(MATCH(MONTH(C33),$H$18:$H$19,0))=FALSE,$J$23,0)  + $J$23)","v":0},{"$f":"IF(B33=\"\",\"\",L33+M33)","v":104.7},{"$f":"IF(B33=\"\",\"\",K33+N33)","v":723.91916666666657},{"$f":"IF(B33=\"\",\"\",$J$27)","v":0},{"$f":"IF(B33=\"\",\"\",ROUND($H$9*J33,2))","v":0},{"$f":"IF(B33=\"\",\"\",(E33-F33)*ROUNDDOWN($H$5*$H$9/30*30,2) + ROUNDDOWN($H$5*$H$9/30*H15,2))","v":0},{"$f":"IF(B33=\"\",\"\",IF(E33-0>1,ROUNDDOWN($J33*$H$9/30*(DATE(YEAR($C33),MONTH($C33)-1,DAY($C33))-C32),2),0))","v":0},{"$f":"IF(B33=\"\",\"\",Q33+R33+S33)","v":0},{"$f":"IF(B33=\"\",\"\",$J$28)","v":0},{"$f":"IF(B33=\"\",\"\",O33+P33+Q33+R33+S33+U33)","v":723.91916666666657},{"$f":"IF(B33=\"\",\"\",(ROUND(J33-K33,2)))","v":7380.78},{"$f":"IF(B33=\"\",\"\",IF(ROUND(ROUND(J33*(((1+(H33/100))^(I33/G33))-1),4),2) - $J$24<0,0,ROUND(ROUND(J33*(((1+(H33/100))^(I33/G33))-1),4),2) - $J$24))","v":0},null,{"$f":"SUM(K33:M33)","v":723.91916666666657},{"$f":"+L33","v":104.7},{"$f":"+Q33","v":0},0,0,{"$f":"IFERROR(AA33+K33 + P33 + U33+AB33 + M33 + AC33 + AD33,\"\")","v":723.91916666666657},{"$f":"IFERROR(IF(D33=\"D\",$J$24*2,$J$24)+Q33,0)","v":723.6},{"$f":"+IF(C33=\"\",0,C33)","v":"2025-04-25"},{"$f":"+IF(AE33=\"\",0,AE33)","v":723.91916666666657},null,{"$f":"+IFERROR(AE33-V33,0)","v":0},{"$f":"+IFERROR(AA33-L33,0)","v":0},null,{"$f":"I33","v":31},{"$f":"(1/((1+($J$8/100))^(AM33/$Q$9))*1) * IF(D33=\"D\",2,1)","v":1},{"$f":"Q16","v":0},{"$f":"AR33-AQ33","v":0},{"$f":"(((1+($J$8/100))^((K33)/$Q$9))-1)*AO33","v":0},{"$f":"IF(D33=\"D\",$K$23,0)+ $K$23","v":0},{"$f":"AO33-AP33","v":0}]
[{"$f":"+IF(A33>=$H$14,\"\",A33+1)","v":2},{"$f":"IF(A34=\"\",\"\",IF(A34<=$H$22,0,1))","v":1},{"$f":"IF(B34=\"\",\"\",IF(OR(MONTH(EDATE($Q$6,E34))=$H$16,MONTH(EDATE($Q$6,E34))=$H$17),IF(ABS($H$17-$H$16)=1,EDATE($Q$6,E34+2),EDATE($Q$6,E34+1)),EDATE($Q$6,E34)))","v":"2025-05-25"},"",{"$f":"+IF(B34=\"\",\"\",IF(OR(MONTH(DATE(YEAR(C33)+0.0833333333333333,MONTH(C33)+1,DAY(C33)))=$H$16,MONTH(DATE(YEAR(C33)+0.5,MONTH(C33)+1,DAY(C33)))=$H$17),IF(ABS($H$17-$H$16)=1,E33+1,E33+2),E33+1))","v":2},{"$f":"+IF(B34=\"\",\"\",F33+1)","v":2},{"$f":"IF(B34=\"\",\"\",$Q$9)","v":360},{"$f":"IF(B34=\"\",\"\",$H$10)","v":16.3},{"$f":"IF(B34=\"\",\"\",C34-C33)","v":30},{"$f":"IF(B34=\"\",\"\",W33)","v":7380.78},630.45916666666653,93.46,0,93.46,723.91916666666657,0,{"$f":"IF(B34=\"\",\"\",ROUND($H$9*J34/30*$I34,2)-S34)","v":0},null,{"$f":"IF(B34=\"\",\"\",IF(E34-E33>1,ROUNDDOWN($J34*$H$9/30*(DATE(YEAR($C34),MONTH($C34)-1,DAY($C34))-C33),2),0))","v":0},0,0,{"$f":"IF(B34=\"\",\"\",O34+P34+Q34+R34+S34+U34)","v":723.91916666666657},6750.32,0,null,723.91916666666657,{"$f":"+L34","v":93.46},0,0,0,723.91916666666657,{"$f":"IFERROR(IF(D34=\"D\",$J$24*2,$J$24)+Q34,0)","v":723.6},"2025-05-25",723.91916666666657,null,{"$f":"+IFERROR(AE34-V34,0)","v":0},{"$f":"+IFERROR(AA34-L34,0)","v":0},null,{"$f":"I34 + AM33","v":61},1,{"$f":"AS33","v":0},{"$f":"AR34-AQ34","v":0},0,0,{"$f":"AO34-AP34","v":0}]
[{"$f":"+IF(A34>=$H$14,\"\",A34+1)","v":3},1,"2025-06-25","",{"$f":"+IF(B35=\"\",\"\",IF(OR(MONTH(DATE(YEAR(C34)+0.0833333333333333,MONTH(C34)+1,DAY(C34)))=$H$16,MONTH(DATE(YEAR(C34)+0.5,MONTH(C34)+1,DAY(C34)))=$H$17),IF(ABS($H$17-$H$16)=1,E34+1,E34+2),E34+1))","v":3},{"$f":"+IF(B35=\"\",\"\",F34+1)","v":3},{"$f":"IF(B35=\"\",\"\",$Q$9)","v":360},16.3,{"$f":"IF(B35=\"\",\"\",C35-C34)","v":31},{"$f":"IF(B35=\"\",\"\",W34)","v":6750.32},635.56916666666655,88.35,0,88.35,723.91916666666657,0,{"$f":"IF(B35=\"\",\"\",ROUND($H$9*J35/30*$I35,2)-S35)","v":0},null,0,0,0,723.91916666666657,6114.75,0,null,723.91916666666657,88.35,0,0,0,723.91916666666657,723.6,"2025-06-25",723.91916666666657,null,0,0,null,92,1,{"$f":"AS34","v":0},0,0,0,0]
[4,1,"2025-07-25","",4,4,360,16.3,30,6114.75,646.48916666666651,77.430000000000007,0,77.430000000000007,723.91916666666657,0,0,null,0,0,0,723.91916666666657,5468.26,0,null,723.91916666666657,77.430000000000007,0,0,0,723.91916666666657,723.6,"2025-07-25",723.91916666666657,null,0,0,null,122,1,0,0,0,0,0]
[5,1,"2025-08-25","",5,5,360,16.3,31,5468.26,652.34916666666663,71.569999999999993,0,71.569999999999993,723.91916666666657,0,0,null,0,0,0,723.91916666666657,4815.91,0,null,723.91916666666657,71.569999999999993,0,0,0,723.91916666666657,723.6,"2025-08-25",723.91916666666657,null,0,0,null,153,1,0,0,0,0,0]
[6,1,"2025-09-25","",6,6,360,16.3,31,4815.91,660.8891666666666,63.03,0,63.03,723.91916666666657,0,0,null,0,0,0,723.91916666666657,4155.0200000000004,0,null,723.91916666666657,63.03,0,0,0,723.91916666666657,723.6,"2025-09-25",723.91916666666657,null,0,0,null,184,1,0,0,0,0,0]
[7,1,"2025-10-25","",7,7,360,16.3,30,4155.0200000000004,671.29916666666657,52.62,0,52.62,723.91916666666657,0,0,null,0,0,0,723.91916666666657,3483.72,0,null,723.91916666666657,52.62,0,0,0,723.91916666666657,723.6,"2025-10-25",723.91916666666657,null,0,0,null,214,1,0,0,0,0,0]
[8,1,"2025-11-25","",8,8,360,16.3,31,3483.72,678.32916666666654,45.59,0,45.59,723.91916666666657,0,0,null,0,0,0,723.91916666666657,2805.39,0,null,723.91916666666657,45.59,0,0,0,723.91916666666657,723.6,"2025-11-25",723.91916666666657,null,0,0,null,245,1,0,0,0,0,0]
[9,1,"2025-12-25","",9,9,360,16.3,30,2805.39,688.39916666666659,35.520000000000003,0,35.520000000000003,723.91916666666657,0,0,null,0,0,0,723.91916666666657,2116.9899999999998,0,null,723.91916666666657,35.520000000000003,0,0,0,723.91916666666657,723.6,"2025-12-25",723.91916666666657,null,0,0,null,275,1,0,0,0,0,0]
[10,1,"2026-01-25","",10,10,360,16.3,31,2116.9899999999998,696.20916666666653,27.71,0,27.71,723.91916666666657,0,0,null,0,0,0,723.91916666666657,1420.78,0,null,723.91916666666657,27.71,0,0,0,723.91916666666657,723.6,"2026-01-25",723.91916666666657,null,0,0,null,306,1,0,0,0,0,0]
[11,1,"2026-02-25","",11,11,360,16.3,31,1420.78,705.31916666666655,18.600000000000001,0,18.600000000000001,723.91916666666657,0,0,null,0,0,0,723.91916666666657,715.46,0,null,723.91916666666657,18.600000000000001,0,0,0,723.91916666666657,723.6,"2026-02-25",723.91916666666657,null,0,0,null,337,1,0,0,0,0,0]
[12,1,"2026-03-25","",12,12,360,16.3,28,715.46,715.46916666666652,8.4499999999999993,0,8.4499999999999993,723.91916666666657,0,0,null,0,0,0,723.91916666666657,-0.01,0,null,723.91916666666657,8.4499999999999993,0,0,0,723.91916666666657,723.6,"2026-03-25",723.91916666666657,null,0,0,null,365,1,0,0,0,0,0]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,{"$f":"+IF(C45=\"\",0,C45)","v":"00:00:00"},{"$f":"+IF(AE45=\"\",0,AE45)","v":0},null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,{"$f":"+IF(C46=\"\",0,C46)","v":"00:00:00"},{"$f":"+IF(AE46=\"\",0,AE46)","v":0},null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","",{"$f":"IF(B97=\"\",\"\",IF(OR(MONTH(C97)=$H$18,MONTH(C97)=$H$19),\"D\",\"\"))","v":""},"","","","","","",{"$f":"IF(B97=\"\",\"\",IF((IF(ISERROR(MATCH(MONTH(C97),$H$18:$H$19,0))=FALSE,$J$24 + $Q$29,0) + $J$24+$Q$29+$S$27)-L97<0,0.01,IF(ISERROR(MATCH(MONTH(C97),$H$18:$H$19,0))=FALSE,$J$24 + $Q$29,0)+ ($J$24+$Q$29+$S$27)-L97)- R97 -S97-Q97)","v":""},{"$f":"IF(B97=\"\",\"\",IF($J$24+$Q$29<ROUND(ROUND(J97*(((1+(H97/100))^(I97/G97))-1),4),2),$J$24+$Q$29 +-0.01,IF(ROUND(ROUND(J97*(((1+(H97/100))^(I97/G97))-1),4),2)>$J$24,$J$24+ -0.01,ROUND(ROUND(J97*(((1+(H97/100))^(I97/G97))-1),4),2))))","v":""},{"$f":"IF(B97=\"\",\"\",IF(ISERROR(MATCH(MONTH(C97),$H$18:$H$19,0))=FALSE,$J$23,0)  + $J$23)","v":""},{"$f":"IF(B97=\"\",\"\",L97+M97)","v":""},{"$f":"IF(B97=\"\",\"\",K97+N97)","v":""},{"$f":"IF(B97=\"\",\"\",$J$27)","v":""},"",null,"",{"$f":"IF(B97=\"\",\"\",Q97+R97+S97)","v":""},{"$f":"IF(B97=\"\",\"\",$J$28)","v":""},"",{"$f":"IF(B97=\"\",\"\",(ROUND(J97-K97,2)))","v":""},{"$f":"IF(B97=\"\",\"\",IF(ROUND(ROUND(J97*(((1+(H97/100))^(I97/G97))-1),4),2) - $J$24<0,0,ROUND(ROUND(J97*(((1+(H97/100))^(I97/G97))-1),4),2) - $J$24))","v":""},null,{"$f":"SUM(K97:M97)","v":0},"",{"$f":"+Q97","v":""},0,"",{"$f":"IFERROR(AA97+K97 + P97 + U97+AB97 + M97 + AC97 + AD97,\"\")","v":""},0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$f":"(1/((1+($J$8/100))^(AM97/$Q$9))*1) * IF(D97=\"D\",2,1)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(((1+($J$8/100))^((K97)/$Q$9))-1)*AO97","v":{"$error":"#VALUE!"}},{"$f":"IF(D97=\"D\",$K$23,0)+ $K$23","v":0},{"$error":"#VALUE!"}]
["",{"$f":"IF(A98=\"\",\"\",IF(A98<=$H$22,0,1))","v":""},{"$f":"IF(B98=\"\",\"\",IF(OR(MONTH(EDATE($Q$6,E98))=$H$16,MONTH(EDATE($Q$6,E98))=$H$17),IF(ABS($H$17-$H$16)=1,EDATE($Q$6,E98+2),EDATE($Q$6,E98+1)),EDATE($Q$6,E98)))","v":""},"","","","",{"$f":"IF(B98=\"\",\"\",$H$10)","v":""},"","","","","","","","","",null,{"$f":"IF(B98=\"\",\"\",IF(E98-E97>1,ROUNDDOWN($J98*$H$9/30*(DATE(YEAR($C98),MONTH($C98)-1,DAY($C98))-C97),2),0))","v":""},"","",{"$f":"IF(B98=\"\",\"\",O98+P98+Q98+R98+S98+U98)","v":""},"","",null,0,{"$f":"+L98","v":""},"",0,"","",{"$f":"IFERROR(IF(D98=\"D\",$J$24*2,$J$24)+Q98,0)","v":0},"00:00:00",0,null,{"$f":"+IFERROR(AE98-V98,0)","v":0},{"$f":"+IFERROR(AA98-L98,0)","v":0},null,{"$f":"I98 + AM97","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"AR98-AQ98","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$f":"AO98-AP98","v":{"$error":"#VALUE!"}}]
[{"$f":"+IF(A98>=$H$14,\"\",A98+1)","v":""},"","","",{"$f":"+IF(B99=\"\",\"\",IF(OR(MONTH(DATE(YEAR(C98)+0.0833333333333333,MONTH(C98)+1,DAY(C98)))=$H$16,MONTH(DATE(YEAR(C98)+0.5,MONTH(C98)+1,DAY(C98)))=$H$17),IF(ABS($H$17-$H$16)=1,E98+1,E98+2),E98+1))","v":""},{"$f":"+IF(B99=\"\",\"\",F98+1)","v":""},{"$f":"IF(B99=\"\",\"\",$Q$9)","v":""},"",{"$f":"IF(B99=\"\",\"\",C99-C98)","v":""},{"$f":"IF(B99=\"\",\"\",W98)","v":""},"","","","","","",{"$f":"IF(B99=\"\",\"\",ROUND($H$9*J99/30*$I99,2)-S99)","v":""},null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"AS98","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,{"$f":"+IF(C110=\"\",0,C110)","v":"00:00:00"},{"$f":"+IF(AE110=\"\",0,AE110)","v":0},null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","",{"$f":"IF(B161=\"\",\"\",IF(OR(MONTH(C161)=$H$18,MONTH(C161)=$H$19),\"D\",\"\"))","v":""},"","","","","","",{"$f":"IF(B161=\"\",\"\",IF((IF(ISERROR(MATCH(MONTH(C161),$H$18:$H$19,0))=FALSE,$J$24 + $Q$29,0) + $J$24+$Q$29+$S$27)-L161<0,0.01,IF(ISERROR(MATCH(MONTH(C161),$H$18:$H$19,0))=FALSE,$J$24 + $Q$29,0)+ ($J$24+$Q$29+$S$27)-L161)- R161 -S161-Q161)","v":""},{"$f":"IF(B161=\"\",\"\",IF($J$24+$Q$29<ROUND(ROUND(J161*(((1+(H161/100))^(I161/G161))-1),4),2),$J$24+$Q$29 +-0.01,IF(ROUND(ROUND(J161*(((1+(H161/100))^(I161/G161))-1),4),2)>$J$24,$J$24+ -0.01,ROUND(ROUND(J161*(((1+(H161/100))^(I161/G161))-1),4),2))))","v":""},{"$f":"IF(B161=\"\",\"\",IF(ISERROR(MATCH(MONTH(C161),$H$18:$H$19,0))=FALSE,$J$23,0)  + $J$23)","v":""},{"$f":"IF(B161=\"\",\"\",L161+M161)","v":""},{"$f":"IF(B161=\"\",\"\",K161+N161)","v":""},{"$f":"IF(B161=\"\",\"\",$J$27)","v":""},"",null,"",{"$f":"IF(B161=\"\",\"\",Q161+R161+S161)","v":""},{"$f":"IF(B161=\"\",\"\",$J$28)","v":""},"",{"$f":"IF(B161=\"\",\"\",(ROUND(J161-K161,2)))","v":""},{"$f":"IF(B161=\"\",\"\",IF(ROUND(ROUND(J161*(((1+(H161/100))^(I161/G161))-1),4),2) - $J$24<0,0,ROUND(ROUND(J161*(((1+(H161/100))^(I161/G161))-1),4),2) - $J$24))","v":""},null,{"$f":"SUM(K161:M161)","v":0},"",{"$f":"+Q161","v":""},0,"",{"$f":"IFERROR(AA161+K161 + P161 + U161+AB161 + M161 + AC161 + AD161,\"\")","v":""},0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$f":"(1/((1+($J$8/100))^(AM161/$Q$9))*1) * IF(D161=\"D\",2,1)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(((1+($J$8/100))^((K161)/$Q$9))-1)*AO161","v":{"$error":"#VALUE!"}},{"$f":"IF(D161=\"D\",$K$23,0)+ $K$23","v":0},{"$error":"#VALUE!"}]
["",{"$f":"IF(A162=\"\",\"\",IF(A162<=$H$22,0,1))","v":""},{"$f":"IF(B162=\"\",\"\",IF(OR(MONTH(EDATE($Q$6,E162))=$H$16,MONTH(EDATE($Q$6,E162))=$H$17),IF(ABS($H$17-$H$16)=1,EDATE($Q$6,E162+2),EDATE($Q$6,E162+1)),EDATE($Q$6,E162)))","v":""},"","","","",{"$f":"IF(B162=\"\",\"\",$H$10)","v":""},"","","","","","","","","",null,{"$f":"IF(B162=\"\",\"\",IF(E162-E161>1,ROUNDDOWN($J162*$H$9/30*(DATE(YEAR($C162),MONTH($C162)-1,DAY($C162))-C161),2),0))","v":""},"","",{"$f":"IF(B162=\"\",\"\",O162+P162+Q162+R162+S162+U162)","v":""},"","",null,0,{"$f":"+L162","v":""},"",0,"","",{"$f":"IFERROR(IF(D162=\"D\",$J$24*2,$J$24)+Q162,0)","v":0},"00:00:00",0,null,{"$f":"+IFERROR(AE162-V162,0)","v":0},{"$f":"+IFERROR(AA162-L162,0)","v":0},null,{"$f":"I162 + AM161","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"AR162-AQ162","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$f":"AO162-AP162","v":{"$error":"#VALUE!"}}]
[{"$f":"+IF(A162>=$H$14,\"\",A162+1)","v":""},"","","",{"$f":"+IF(B163=\"\",\"\",IF(OR(MONTH(DATE(YEAR(C162)+0.0833333333333333,MONTH(C162)+1,DAY(C162)))=$H$16,MONTH(DATE(YEAR(C162)+0.5,MONTH(C162)+1,DAY(C162)))=$H$17),IF(ABS($H$17-$H$16)=1,E162+1,E162+2),E162+1))","v":""},{"$f":"+IF(B163=\"\",\"\",F162+1)","v":""},{"$f":"IF(B163=\"\",\"\",$Q$9)","v":""},"",{"$f":"IF(B163=\"\",\"\",C163-C162)","v":""},{"$f":"IF(B163=\"\",\"\",W162)","v":""},"","","","","","",{"$f":"IF(B163=\"\",\"\",ROUND($H$9*J163/30*$I163,2)-S163)","v":""},null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"AS162","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,{"$f":"+IF(C174=\"\",0,C174)","v":"00:00:00"},{"$f":"+IF(AE174=\"\",0,AE174)","v":0},null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","",{"$f":"IF(B225=\"\",\"\",IF(OR(MONTH(C225)=$H$18,MONTH(C225)=$H$19),\"D\",\"\"))","v":""},"","","","","","",{"$f":"IF(B225=\"\",\"\",IF((IF(ISERROR(MATCH(MONTH(C225),$H$18:$H$19,0))=FALSE,$J$24 + $Q$29,0) + $J$24+$Q$29+$S$27)-L225<0,0.01,IF(ISERROR(MATCH(MONTH(C225),$H$18:$H$19,0))=FALSE,$J$24 + $Q$29,0)+ ($J$24+$Q$29+$S$27)-L225)- R225 -S225-Q225)","v":""},{"$f":"IF(B225=\"\",\"\",IF($J$24+$Q$29<ROUND(ROUND(J225*(((1+(H225/100))^(I225/G225))-1),4),2),$J$24+$Q$29 +-0.01,IF(ROUND(ROUND(J225*(((1+(H225/100))^(I225/G225))-1),4),2)>$J$24,$J$24+ -0.01,ROUND(ROUND(J225*(((1+(H225/100))^(I225/G225))-1),4),2))))","v":""},{"$f":"IF(B225=\"\",\"\",IF(ISERROR(MATCH(MONTH(C225),$H$18:$H$19,0))=FALSE,$J$23,0)  + $J$23)","v":""},{"$f":"IF(B225=\"\",\"\",L225+M225)","v":""},{"$f":"IF(B225=\"\",\"\",K225+N225)","v":""},{"$f":"IF(B225=\"\",\"\",$J$27)","v":""},"",null,"",{"$f":"IF(B225=\"\",\"\",Q225+R225+S225)","v":""},{"$f":"IF(B225=\"\",\"\",$J$28)","v":""},"",{"$f":"IF(B225=\"\",\"\",(ROUND(J225-K225,2)))","v":""},{"$f":"IF(B225=\"\",\"\",IF(ROUND(ROUND(J225*(((1+(H225/100))^(I225/G225))-1),4),2) - $J$24<0,0,ROUND(ROUND(J225*(((1+(H225/100))^(I225/G225))-1),4),2) - $J$24))","v":""},null,{"$f":"SUM(K225:M225)","v":0},"",{"$f":"+Q225","v":""},0,"",{"$f":"IFERROR(AA225+K225 + P225 + U225+AB225 + M225 + AC225 + AD225,\"\")","v":""},0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$f":"(1/((1+($J$8/100))^(AM225/$Q$9))*1) * IF(D225=\"D\",2,1)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(((1+($J$8/100))^((K225)/$Q$9))-1)*AO225","v":{"$error":"#VALUE!"}},{"$f":"IF(D225=\"D\",$K$23,0)+ $K$23","v":0},{"$error":"#VALUE!"}]
["",{"$f":"IF(A226=\"\",\"\",IF(A226<=$H$22,0,1))","v":""},{"$f":"IF(B226=\"\",\"\",IF(OR(MONTH(EDATE($Q$6,E226))=$H$16,MONTH(EDATE($Q$6,E226))=$H$17),IF(ABS($H$17-$H$16)=1,EDATE($Q$6,E226+2),EDATE($Q$6,E226+1)),EDATE($Q$6,E226)))","v":""},"","","","",{"$f":"IF(B226=\"\",\"\",$H$10)","v":""},"","","","","","","","","",null,{"$f":"IF(B226=\"\",\"\",IF(E226-E225>1,ROUNDDOWN($J226*$H$9/30*(DATE(YEAR($C226),MONTH($C226)-1,DAY($C226))-C225),2),0))","v":""},"","",{"$f":"IF(B226=\"\",\"\",O226+P226+Q226+R226+S226+U226)","v":""},"","",null,0,{"$f":"+L226","v":""},"",0,"","",{"$f":"IFERROR(IF(D226=\"D\",$J$24*2,$J$24)+Q226,0)","v":0},"00:00:00",0,null,{"$f":"+IFERROR(AE226-V226,0)","v":0},{"$f":"+IFERROR(AA226-L226,0)","v":0},null,{"$f":"I226 + AM225","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"AR226-AQ226","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$f":"AO226-AP226","v":{"$error":"#VALUE!"}}]
[{"$f":"+IF(A226>=$H$14,\"\",A226+1)","v":""},"","","",{"$f":"+IF(B227=\"\",\"\",IF(OR(MONTH(DATE(YEAR(C226)+0.0833333333333333,MONTH(C226)+1,DAY(C226)))=$H$16,MONTH(DATE(YEAR(C226)+0.5,MONTH(C226)+1,DAY(C226)))=$H$17),IF(ABS($H$17-$H$16)=1,E226+1,E226+2),E226+1))","v":""},{"$f":"+IF(B227=\"\",\"\",F226+1)","v":""},{"$f":"IF(B227=\"\",\"\",$Q$9)","v":""},"",{"$f":"IF(B227=\"\",\"\",C227-C226)","v":""},{"$f":"IF(B227=\"\",\"\",W226)","v":""},"","","","","","",{"$f":"IF(B227=\"\",\"\",ROUND($H$9*J227/30*$I227,2)-S227)","v":""},null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"AS226","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,{"$f":"+IF(C238=\"\",0,C238)","v":"00:00:00"},{"$f":"+IF(AE238=\"\",0,AE238)","v":0},null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","",null,"","","","","","",null,0,"","",0,"","",0,"00:00:00",0,null,0,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"}]
[]
[null,null,"Totales",null,null,null,null,null,null,null,{"$f":"+SUM(K33:K272)","v":7999.9999999999982},{"$f":"+SUM(L33:L272)","v":687.03000000000009},{"$f":"+SUM(M33:M272)","v":0},{"$f":"+SUM(N33:N272)","v":687.03000000000009},8687.0299999999988,0,0,0,0,0,0,8687.0299999999988,null,{"$f":"+SUM(X33:X272)","v":0},0,8687.0299999999988,687.03000000000009,0,null,null,{"$f":"+SUM(AE33:AE272)","v":8687.0299999999988},null,null,null,null,{"$f":"+AE274-V274","v":0},{"$f":"+AA274-L274","v":0}]
[null,null,"Validador"]

{"sheet":"Calculos PLD","index":3,"n_rows":386,"n_cols":7,"rows_kept":386,"cut":false,"hidden":false,"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!Q7","v":"2025-04-25"},{"$f":"MONTH(C4)","v":4},{"$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!$Q$13)^A4),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A4),9)))","v":0.98732378899999995},{"$f":"ROUND(F4,9)","v":0.98732378899999995}]
[{"$f":"A4+1","v":2},{"$f":"IF(E5<>\"C\",IF(ISERROR(1+B4)=TRUE,1,1+B4),IF(ISNUMBER(B4),B4,1))","v":2},{"$f":"DATE(YEAR(C4) + 1/12,MONTH(C4)+1,DAY(C4))","v":"2025-05-25"},5,{"$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!$Q$13)^A5),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A5),9)))","v":0.97480826499999995},{"$f":"G4+ROUND(F5,9)","v":1.962132054}]
[3,3,"2025-06-25",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!$Q$13)^A6),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A6),9)))","v":0.96245139000000002},{"$f":"G5+ROUND(F6,9)","v":2.924583444}]
[4,4,"2025-07-25",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!$Q$13)^A7),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A7),9)))","v":0.95025115400000004},3.8748345980000001]
[5,5,"2025-08-25",8,{"$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!$Q$13)^A8),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A8),9)))","v":0.93820557000000004},4.8130401680000006]
[6,6,"2025-09-25",9,{"$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!$Q$13)^A9),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A9),9)))","v":0.92631267799999994},5.739352846000001]
[7,7,"2025-10-25",10,{"$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!$Q$13)^A10),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A10),9)))","v":0.91457054400000004},6.653923390000001]
[8,8,"2025-11-25",11,{"$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!$Q$13)^A11),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A11),9)))","v":0.90297725500000003},7.5569006450000007]
[9,9,"2025-12-25",12,{"$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!$Q$13)^A12),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A12),9)))","v":0.89153092499999997},8.4484315700000003]
[10,10,"2026-01-25",1,{"$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!$Q$13)^A13),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A13),9)))","v":0.88022969100000004},9.3286612610000006]
[11,11,"2026-02-25",2,{"$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!$Q$13)^A14),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A14),9)))","v":0.86907171400000005},10.197732975000001]
[12,12,"2026-03-25",3,{"$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!$Q$13)^A15),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A15),9)))","v":0.85805517799999997},11.055788153000002]
[13,13,"2026-04-25",4,{"$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!$Q$13)^A16),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A16),9)))","v":0.84717829},11.902966443000002]
[14,14,"2026-05-25",5,{"$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!$Q$13)^A17),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A17),9)))","v":0.83643927900000004},12.739405722000003]
[15,15,"2026-06-25",6,{"$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!$Q$13)^A18),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A18),9)))","v":0.82583639900000005},13.565242121000002]
[16,16,"2026-07-25",7,{"$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!$Q$13)^A19),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A19),9)))","v":0.81536792300000005},14.380610044000003]
[17,17,"2026-08-25",8,{"$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!$Q$13)^A20),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A20),9)))","v":0.80503214700000003},15.185642191000003]
[18,18,"2026-09-25",9,{"$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!$Q$13)^A21),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A21),9)))","v":0.79482739000000002},15.980469581000003]
[19,19,"2026-10-25",10,{"$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!$Q$13)^A22),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A22),9)))","v":0.78475199100000004},16.765221572000002]
[20,20,"2026-11-25",11,{"$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!$Q$13)^A23),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A23),9)))","v":0.77480430899999997},17.540025881000002]
[21,21,"2026-12-25",12,{"$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!$Q$13)^A24),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A24),9)))","v":0.76498272700000003},18.305008608000001]
[22,22,"2027-01-25",1,{"$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!$Q$13)^A25),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A25),9)))","v":0.75528564399999998},19.060294252000002]
[23,23,"2027-02-25",2,{"$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!$Q$13)^A26),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A26),9)))","v":0.74571148499999995},19.806005737000003]
[24,24,"2027-03-25",3,{"$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!$Q$13)^A27),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A27),9)))","v":0.73625868900000002},20.542264426000003]
[25,25,"2027-04-25",4,{"$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!$Q$13)^A28),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A28),9)))","v":0.72692571800000005},21.269190144000003]
[26,26,"2027-05-25",5,{"$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!$Q$13)^A29),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A29),9)))","v":0.71771105499999999},21.986901199000002]
[27,27,"2027-06-25",6,{"$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!$Q$13)^A30),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A30),9)))","v":0.708613198},22.695514397]
[28,28,"2027-07-25",7,{"$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!$Q$13)^A31),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A31),9)))","v":0.69963066799999996},23.395145065000001]
[29,29,"2027-08-25",8,{"$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!$Q$13)^A32),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A32),9)))","v":0.69076200300000001},24.085907068000001]
[30,30,"2027-09-25",9,{"$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!$Q$13)^A33),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A33),9)))","v":0.68200575799999996},24.767912826]
[31,31,"2027-10-25",10,{"$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!$Q$13)^A34),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A34),9)))","v":0.673360509},25.441273334999998]
[32,32,"2027-11-25",11,{"$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!$Q$13)^A35),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A35),9)))","v":0.66482485000000002},26.106098184999997]
[33,33,"2027-12-25",12,{"$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!$Q$13)^A36),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A36),9)))","v":0.65639738999999997},26.762495574999996]
[34,34,"2028-01-25",1,{"$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!$Q$13)^A37),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A37),9)))","v":0.64807675799999998},27.410572332999994]
[35,35,"2028-02-25",2,{"$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!$Q$13)^A38),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A38),9)))","v":0.639861601},28.050433933999994]
[36,36,"2028-03-25",3,{"$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!$Q$13)^A39),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A39),9)))","v":0.63175057999999995},28.682184513999992]
[37,37,"2028-04-25",4,{"$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!$Q$13)^A40),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A40),9)))","v":0.62374237700000001},29.305926890999991]
[38,38,"2028-05-25",5,{"$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!$Q$13)^A41),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A41),9)))","v":0.61583568700000002},29.921762577999992]
[39,39,"2028-06-25",6,{"$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!$Q$13)^A42),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A42),9)))","v":0.60802922400000003},30.529791801999991]
[40,40,"2028-07-25",7,{"$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!$Q$13)^A43),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A43),9)))","v":0.600321718},31.130113519999991]
[41,41,"2028-08-25",8,{"$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!$Q$13)^A44),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A44),9)))","v":0.59271191300000003},31.72282543299999]
[42,42,"2028-09-25",9,{"$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!$Q$13)^A45),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A45),9)))","v":0.58519857200000003},32.308024004999993]
[43,43,"2028-10-25",10,{"$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!$Q$13)^A46),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A46),9)))","v":0.57778047200000004},32.885804476999994]
[44,44,"2028-11-25",11,{"$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!$Q$13)^A47),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A47),9)))","v":0.57045640500000006},33.456260881999995]
[45,45,"2028-12-25",12,{"$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!$Q$13)^A48),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A48),9)))","v":0.56322517900000002},34.019486060999995]
[46,46,"2029-01-25",1,{"$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!$Q$13)^A49),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A49),9)))","v":0.556085618},34.575571678999992]
[47,47,"2029-02-25",2,{"$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!$Q$13)^A50),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A50),9)))","v":0.54903656000000001},35.12460823899999]
[48,48,"2029-03-25",3,{"$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!$Q$13)^A51),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A51),9)))","v":0.54207685699999997},35.666685095999988]
[49,49,"2029-04-25",4,{"$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!$Q$13)^A52),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A52),9)))","v":0.53520537599999995},36.201890471999988]
[50,50,"2029-05-25",5,{"$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!$Q$13)^A53),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A53),9)))","v":0.52842100000000003},36.73031147199999]
[51,51,"2029-06-25",6,{"$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!$Q$13)^A54),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A54),9)))","v":0.52172262400000002},37.252034095999988]
[52,52,"2029-07-25",7,{"$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!$Q$13)^A55),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A55),9)))","v":0.51510915800000001},37.76714325399999]
[53,53,"2029-08-25",8,{"$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!$Q$13)^A56),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A56),9)))","v":0.508579526},38.275722779999988]
[54,54,"2029-09-25",9,{"$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!$Q$13)^A57),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A57),9)))","v":0.50213266499999998},38.777855444999986]
[55,55,"2029-10-25",10,{"$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!$Q$13)^A58),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A58),9)))","v":0.49576752600000001},39.273622970999988]
[56,56,"2029-11-25",11,{"$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!$Q$13)^A59),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A59),9)))","v":0.48948307200000002},39.763106042999986]
[57,57,"2029-12-25",12,{"$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!$Q$13)^A60),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A60),9)))","v":0.48327828099999998},40.246384323999983]
[58,58,"2030-01-25",1,{"$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!$Q$13)^A61),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A61),9)))","v":0.477152144},40.723536467999985]
[59,59,"2030-02-25",2,{"$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!$Q$13)^A62),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A62),9)))","v":0.47110366300000001},41.194640130999986]
[60,60,"2030-03-25",3,{"$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!$Q$13)^A63),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A63),9)))","v":0.46513185400000001},41.659771984999985]
[61,61,"2030-04-25",4,{"$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!$Q$13)^A64),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A64),9)))","v":0.459235744},42.119007728999982]
[62,62,"2030-05-25",5,{"$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!$Q$13)^A65),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A65),9)))","v":0.45341437499999998},42.572422103999983]
[63,63,"2030-06-25",6,{"$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!$Q$13)^A66),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A66),9)))","v":0.447666799},43.02008890299998]
[64,64,"2030-07-25",7,{"$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!$Q$13)^A67),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A67),9)))","v":0.44199208099999998},43.462080983999982]
[65,65,"2030-08-25",{"$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!$Q$13)^A68),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A68),9)))","v":0.43638929599999998},43.898470279999984]
[{"$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":"2030-09-25"},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!$Q$13)^A69),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A69),9)))","v":0.43085753300000001},44.329327812999985]
[67,67,"2030-10-25",10,{"$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!$Q$13)^A70),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A70),9)))","v":0.425395892},{"$f":"G69+ROUND(F70,9)","v":44.754723704999982}]
[68,68,"2030-11-25",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!$Q$13)^A71),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A71),9)))","v":0.42000348500000001},45.174727189999984]
[69,69,"2030-12-25",12,{"$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!$Q$13)^A72),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A72),9)))","v":0.41467943200000001},45.589406621999984]
[70,70,"2031-01-25",1,{"$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!$Q$13)^A73),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A73),9)))","v":0.409422868},45.998829489999984]
[71,71,"2031-02-25",2,{"$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!$Q$13)^A74),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A74),9)))","v":0.40423293799999999},46.403062427999984]
[72,72,"2031-03-25",3,{"$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!$Q$13)^A75),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A75),9)))","v":0.39910879599999999},46.802171223999984]
[73,73,"2031-04-25",4,{"$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!$Q$13)^A76),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A76),9)))","v":0.39404960900000002},47.196220832999984]
[74,74,"2031-05-25",5,{"$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!$Q$13)^A77),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A77),9)))","v":0.38905455300000003},47.585275385999985]
[75,75,"2031-06-25",6,{"$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!$Q$13)^A78),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A78),9)))","v":0.38412281500000001},47.969398200999983]
[76,76,"2031-07-25",7,{"$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!$Q$13)^A79),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A79),9)))","v":0.37925359400000003},48.348651794999981]
[77,77,"2031-08-25",8,{"$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!$Q$13)^A80),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A80),9)))","v":0.37444609499999998},48.723097889999984]
[78,78,"2031-09-25",9,{"$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!$Q$13)^A81),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A81),9)))","v":0.36969953799999999},49.092797427999983]
[79,79,"2031-10-25",10,{"$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!$Q$13)^A82),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A82),9)))","v":0.36501314800000001},49.457810575999986]
[80,80,"2031-11-25",11,{"$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!$Q$13)^A83),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A83),9)))","v":0.36038616499999998},49.818196740999987]
[81,81,"2031-12-25",12,{"$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!$Q$13)^A84),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A84),9)))","v":0.355817834},50.174014574999987]
[82,82,"2032-01-25",1,{"$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!$Q$13)^A85),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A85),9)))","v":0.35130741199999999},50.525321986999984]
[83,83,"2032-02-25",2,{"$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!$Q$13)^A86),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A86),9)))","v":0.34685416499999999},50.872176151999987]
[84,84,"2032-03-25",3,{"$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!$Q$13)^A87),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A87),9)))","v":0.34245736900000001},51.214633520999989]
[85,85,"2032-04-25",4,{"$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!$Q$13)^A88),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A88),9)))","v":0.338116307},51.552749827999989]
[86,86,"2032-05-25",5,{"$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!$Q$13)^A89),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A89),9)))","v":0.33383027399999998},51.886580101999989]
[87,87,"2032-06-25",6,{"$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!$Q$13)^A90),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A90),9)))","v":0.32959857100000001},52.216178672999987]
[88,88,"2032-07-25",7,{"$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!$Q$13)^A91),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A91),9)))","v":0.32542051},52.541599182999988]
[89,89,"2032-08-25",8,{"$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!$Q$13)^A92),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A92),9)))","v":0.32129541099999998},52.862894593999989]
[90,90,"2032-09-25",9,{"$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!$Q$13)^A93),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A93),9)))","v":0.31722260299999999},53.180117196999987]
[91,91,"2032-10-25",10,{"$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!$Q$13)^A94),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A94),9)))","v":0.31320142200000001},53.493318618999986]
[92,92,"2032-11-25",11,{"$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!$Q$13)^A95),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A95),9)))","v":0.309231215},53.802549833999983]
[93,93,"2032-12-25",12,{"$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!$Q$13)^A96),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A96),9)))","v":0.30531133500000002},54.107861168999982]
[94,94,"2033-01-25",1,{"$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!$Q$13)^A97),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A97),9)))","v":0.30144114399999999},54.409302312999984]
[95,95,"2033-02-25",2,{"$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!$Q$13)^A98),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A98),9)))","v":0.29762001300000002},54.706922325999983]
[96,96,"2033-03-25",3,{"$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!$Q$13)^A99),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A99),9)))","v":0.293847319},55.000769644999984]
[97,97,"2033-04-25",4,{"$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!$Q$13)^A100),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A100),9)))","v":0.29012244799999998},55.290892092999982]
[98,98,"2033-05-25",5,{"$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!$Q$13)^A101),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A101),9)))","v":0.28644479499999997},55.577336887999984]
[99,99,"2033-06-25",6,{"$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!$Q$13)^A102),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A102),9)))","v":0.28281376000000003},55.860150647999987]
[100,100,"2033-07-25",7,{"$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!$Q$13)^A103),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A103),9)))","v":0.279228753},56.139379400999985]
[101,101,"2033-08-25",8,{"$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!$Q$13)^A104),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A104),9)))","v":0.275689191},56.415068591999983]
[102,102,"2033-09-25",9,{"$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!$Q$13)^A105),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A105),9)))","v":0.27219449699999998},56.687263088999984]
[103,103,"2033-10-25",10,{"$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!$Q$13)^A106),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A106),9)))","v":0.26874410199999998},56.956007190999983]
[104,104,"2033-11-25",11,{"$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!$Q$13)^A107),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A107),9)))","v":0.26533744500000001},57.221344635999984]
[105,105,"2033-12-25",12,{"$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!$Q$13)^A108),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A108),9)))","v":0.261973972},57.483318607999983]
[106,106,"2034-01-25",1,{"$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!$Q$13)^A109),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A109),9)))","v":0.25865313400000001},57.741971741999983]
[107,107,"2034-02-25",2,{"$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!$Q$13)^A110),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A110),9)))","v":0.25537439299999998},57.997346134999979]
[108,108,"2034-03-25",3,{"$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!$Q$13)^A111),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A111),9)))","v":0.25213721300000003},58.249483347999977]
[109,109,"2034-04-25",4,{"$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!$Q$13)^A112),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A112),9)))","v":0.24894106899999999},58.498424416999974]
[110,110,"2034-05-25",5,{"$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!$Q$13)^A113),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A113),9)))","v":0.24578543899999999},58.744209855999976]
[111,111,"2034-06-25",6,{"$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!$Q$13)^A114),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A114),9)))","v":0.24266981100000001},58.986879666999975]
[112,112,"2034-07-25",7,{"$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!$Q$13)^A115),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A115),9)))","v":0.239593678},59.226473344999974]
[113,113,"2034-08-25",8,{"$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!$Q$13)^A116),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A116),9)))","v":0.23655653800000001},59.463029882999976]
[114,114,"2034-09-25",9,{"$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!$Q$13)^A117),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A117),9)))","v":0.23355789699999999},59.696587779999973]
[115,115,"2034-10-25",10,{"$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!$Q$13)^A118),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A118),9)))","v":0.23059726799999999},59.92718504799997]
[116,116,"2034-11-25",11,{"$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!$Q$13)^A119),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A119),9)))","v":0.22767416900000001},60.154859216999967]
[117,117,"2034-12-25",12,{"$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!$Q$13)^A120),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A120),9)))","v":0.22478812300000001},60.37964733999997]
[118,118,"2035-01-25",1,{"$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!$Q$13)^A121),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A121),9)))","v":0.22193866100000001},60.601586000999973]
[119,119,"2035-02-25",2,{"$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!$Q$13)^A122),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A122),9)))","v":0.21912532000000001},60.820711320999976]
[120,120,"2035-03-25",3,{"$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!$Q$13)^A123),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A123),9)))","v":0.21634764100000001},61.037058961999975]
[121,121,"2035-04-25",4,{"$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!$Q$13)^A124),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A124),9)))","v":0.21360517300000001},61.250664134999973]
[122,122,"2035-05-25",5,{"$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!$Q$13)^A125),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A125),9)))","v":0.210897469},61.461561603999975]
[123,123,"2035-06-25",6,{"$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!$Q$13)^A126),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A126),9)))","v":0.208224088},61.669785691999977]
[124,124,"2035-07-25",7,{"$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!$Q$13)^A127),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A127),9)))","v":0.20558459600000001},61.875370287999978]
[125,125,"2035-08-25",8,{"$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!$Q$13)^A128),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A128),9)))","v":0.202978562},62.078348849999976]
[126,126,"2035-09-25",9,{"$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!$Q$13)^A129),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A129),9)))","v":0.20040556300000001},62.278754412999973]
[127,127,"2035-10-25",10,{"$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!$Q$13)^A130),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A130),9)))","v":0.19786518},62.476619592999974]
[128,128,"2035-11-25",11,{"$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!$Q$13)^A131),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A131),9)))","v":0.195356999},62.671976591999972]
[129,129,"2035-12-25",{"$f":"MONTH(C132)","v":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!$Q$13)^A132),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A132),9)))","v":0.19288061300000001},62.864857204999971]
[{"$f":"A132+1","v":130},{"$f":"IF(E133<>\"C\",IF(ISERROR(1+B132)=TRUE,1,1+B132),IF(ISNUMBER(B132),B132,1))","v":130},{"$f":"DATE(YEAR(C132) + 1/12,MONTH(C132)+1,DAY(C132))","v":"2036-01-25"},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!$Q$13)^A133),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A133),9)))","v":0.190435618},63.055292822999974]
[131,131,"2036-02-25",2,{"$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!$Q$13)^A134),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A134),9)))","v":0.188021616},{"$f":"G133+ROUND(F134,9)","v":63.243314438999974}]
[132,132,"2036-03-25",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!$Q$13)^A135),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A135),9)))","v":0.185638214},63.428952652999975]
[133,133,"2036-04-25",4,{"$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!$Q$13)^A136),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A136),9)))","v":0.18328502499999999},63.612237677999971]
[134,134,"2036-05-25",5,{"$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!$Q$13)^A137),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A137),9)))","v":0.18096166499999999},63.793199342999969]
[135,135,"2036-06-25",6,{"$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!$Q$13)^A138),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A138),9)))","v":0.17866775700000001},63.971867099999969]
[136,136,"2036-07-25",7,{"$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!$Q$13)^A139),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A139),9)))","v":0.17640292699999999},64.148270026999967]
[137,137,"2036-08-25",8,{"$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!$Q$13)^A140),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A140),9)))","v":0.17416680600000001},64.322436832999969]
[138,138,"2036-09-25",9,{"$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!$Q$13)^A141),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A141),9)))","v":0.17195903100000001},64.494395863999969]
[139,139,"2036-10-25",10,{"$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!$Q$13)^A142),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A142),9)))","v":0.169779242},64.664175105999973]
[140,140,"2036-11-25",11,{"$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!$Q$13)^A143),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A143),9)))","v":0.16762708500000001},64.83180219099998]
[141,141,"2036-12-25",12,{"$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!$Q$13)^A144),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A144),9)))","v":0.16550220900000001},64.997304399999976]
[142,142,"2037-01-25",1,{"$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!$Q$13)^A145),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A145),9)))","v":0.16340426799999999},65.16070866799997]
[143,143,"2037-02-25",2,{"$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!$Q$13)^A146),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A146),9)))","v":0.16133292099999999},65.322041588999966]
[144,144,"2037-03-25",3,{"$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!$Q$13)^A147),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A147),9)))","v":0.15928783099999999},65.481329419999966]
[145,145,"2037-04-25",4,{"$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!$Q$13)^A148),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A148),9)))","v":0.157268665},65.63859808499997]
[146,146,"2037-05-25",5,{"$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!$Q$13)^A149),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A149),9)))","v":0.155275094},65.793873178999974]
[147,147,"2037-06-25",6,{"$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!$Q$13)^A150),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A150),9)))","v":0.153306794},65.947179972999976]
[148,148,"2037-07-25",7,{"$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!$Q$13)^A151),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A151),9)))","v":0.15136344500000001},66.098543417999977]
[149,149,"2037-08-25",8,{"$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!$Q$13)^A152),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A152),9)))","v":0.14944473},66.247988147999976]
[150,150,"2037-09-25",9,{"$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!$Q$13)^A153),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A153),9)))","v":0.147550337},66.395538484999975]
[151,151,"2037-10-25",10,{"$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!$Q$13)^A154),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A154),9)))","v":0.145679958},66.541218442999977]
[152,152,"2037-11-25",11,{"$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!$Q$13)^A155),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A155),9)))","v":0.143833288},66.685051730999973]
[153,153,"2037-12-25",12,{"$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!$Q$13)^A156),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A156),9)))","v":0.14201002700000001},66.827061757999971]
[154,154,"2038-01-25",1,{"$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!$Q$13)^A157),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A157),9)))","v":0.14020987800000001},66.967271635999964]
[155,155,"2038-02-25",2,{"$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!$Q$13)^A158),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A158),9)))","v":0.13843254799999999},67.105704183999961]
[156,156,"2038-03-25",3,{"$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!$Q$13)^A159),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A159),9)))","v":0.13667774799999999},67.242381931999958]
[157,157,"2038-04-25",4,{"$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!$Q$13)^A160),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A160),9)))","v":0.13494519199999999},67.377327123999962]
[158,158,"2038-05-25",5,{"$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!$Q$13)^A161),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A161),9)))","v":0.13323459800000001},67.510561721999963]
[159,159,"2038-06-25",6,{"$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!$Q$13)^A162),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A162),9)))","v":0.13154568899999999},67.642107410999969]
[160,160,"2038-07-25",7,{"$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!$Q$13)^A163),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A163),9)))","v":0.12987818800000001},67.771985598999976]
[161,161,"2038-08-25",8,{"$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!$Q$13)^A164),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A164),9)))","v":0.12823182399999999},67.900217422999972]
[162,162,"2038-09-25",9,{"$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!$Q$13)^A165),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A165),9)))","v":0.12660633099999999},68.026823753999977]
[163,163,"2038-10-25",10,{"$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!$Q$13)^A166),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A166),9)))","v":0.12500144199999999},68.151825195999976]
[164,164,"2038-11-25",11,{"$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!$Q$13)^A167),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A167),9)))","v":0.123416898},68.275242093999978]
[165,165,"2038-12-25",12,{"$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!$Q$13)^A168),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A168),9)))","v":0.12185243900000001},68.397094532999972]
[166,166,"2039-01-25",1,{"$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!$Q$13)^A169),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A169),9)))","v":0.120307812},68.517402344999965]
[167,167,"2039-02-25",2,{"$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!$Q$13)^A170),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A170),9)))","v":0.118782765},68.636185109999971]
[168,168,"2039-03-25",3,{"$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!$Q$13)^A171),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A171),9)))","v":0.11727704899999999},68.753462158999966]
[169,169,"2039-04-25",4,{"$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!$Q$13)^A172),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A172),9)))","v":0.115790421},68.869252579999966]
[170,170,"2039-05-25",5,{"$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!$Q$13)^A173),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A173),9)))","v":0.114322637},68.983575216999967]
[171,171,"2039-06-25",6,{"$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!$Q$13)^A174),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A174),9)))","v":0.112873459},69.096448675999966]
[172,172,"2039-07-25",7,{"$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!$Q$13)^A175),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A175),9)))","v":0.111442652},69.20789132799996]
[173,173,"2039-08-25",8,{"$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!$Q$13)^A176),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A176),9)))","v":0.110029981},69.317921308999956]
[174,174,"2039-09-25",9,{"$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!$Q$13)^A177),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A177),9)))","v":0.10863521800000001},69.42655652699996]
[175,175,"2039-10-25",10,{"$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!$Q$13)^A178),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A178),9)))","v":0.107258135},69.533814661999955]
[176,176,"2039-11-25",11,{"$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!$Q$13)^A179),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A179),9)))","v":0.105898508},69.639713169999951]
[177,177,"2039-12-25",12,{"$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!$Q$13)^A180),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A180),9)))","v":0.104556116},69.744269285999948]
[178,178,"2040-01-25",1,{"$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!$Q$13)^A181),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A181),9)))","v":0.103230741},69.847500026999953]
[179,179,"2040-02-25",2,{"$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!$Q$13)^A182),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A182),9)))","v":0.10192216599999999},69.949422192999947]
[180,180,"2040-03-25",3,{"$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!$Q$13)^A183),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A183),9)))","v":0.10063018},70.050052372999943]
[181,181,"2040-04-25",4,{"$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!$Q$13)^A184),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A184),9)))","v":9.9354570000000003E-2},70.149406942999946]
[182,182,"2040-05-25",5,{"$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!$Q$13)^A185),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A185),9)))","v":9.8095131000000002E-2},70.247502073999939]
[183,183,"2040-06-25",6,{"$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!$Q$13)^A186),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A186),9)))","v":9.6851655999999994E-2},70.344353729999938]
[184,184,"2040-07-25",7,{"$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!$Q$13)^A187),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A187),9)))","v":9.5623944000000002E-2},70.439977673999934]
[185,185,"2040-08-25",8,{"$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!$Q$13)^A188),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A188),9)))","v":9.4411795000000007E-2},70.534389468999933]
[186,186,"2040-09-25",9,{"$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!$Q$13)^A189),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A189),9)))","v":9.3215011E-2},70.627604479999931]
[187,187,"2040-10-25",10,{"$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!$Q$13)^A190),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A190),9)))","v":9.2033398000000002E-2},70.719637877999929]
[188,188,"2040-11-25",11,{"$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!$Q$13)^A191),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A191),9)))","v":9.0866763000000003E-2},70.810504640999923]
[189,189,"2040-12-25",12,{"$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!$Q$13)^A192),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A192),9)))","v":8.9714917000000005E-2},70.900219557999918]
[190,190,"2041-01-25",1,{"$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!$Q$13)^A193),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A193),9)))","v":8.8577671999999996E-2},70.988797229999918]
[191,191,"2041-02-25",2,{"$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!$Q$13)^A194),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A194),9)))","v":8.7454843000000004E-2},71.076252072999921]
[192,192,"2041-03-25",3,{"$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!$Q$13)^A195),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A195),9)))","v":8.6346247000000001E-2},71.162598319999915]
[193,193,"2041-04-25",{"$f":"MONTH(C196)","v":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!$Q$13)^A196),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A196),9)))","v":8.5251702999999998E-2},71.247850022999913]
[{"$f":"A196+1","v":194},{"$f":"IF(E197<>\"C\",IF(ISERROR(1+B196)=TRUE,1,1+B196),IF(ISNUMBER(B196),B196,1))","v":194},{"$f":"DATE(YEAR(C196) + 1/12,MONTH(C196)+1,DAY(C196))","v":"2041-05-25"},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!$Q$13)^A197),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A197),9)))","v":8.4171035000000005E-2},71.33202105799991]
[195,195,"2041-06-25",6,{"$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!$Q$13)^A198),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A198),9)))","v":8.3104065000000005E-2},{"$f":"G197+ROUND(F198,9)","v":71.41512512299991}]
[196,196,"2041-07-25",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!$Q$13)^A199),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A199),9)))","v":8.2050620000000005E-2},71.497175742999914]
[197,197,"2041-08-25",8,{"$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!$Q$13)^A200),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A200),9)))","v":8.1010529999999997E-2},71.578186272999915]
[198,198,"2041-09-25",9,{"$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!$Q$13)^A201),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A201),9)))","v":7.9983623000000004E-2},71.658169895999919]
[199,199,"2041-10-25",10,{"$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!$Q$13)^A202),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A202),9)))","v":7.8969734E-2},71.737139629999916]
[200,200,"2041-11-25",11,{"$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!$Q$13)^A203),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A203),9)))","v":7.7968697000000003E-2},71.815108326999919]
[201,201,"2041-12-25",12,{"$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!$Q$13)^A204),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A204),9)))","v":7.6980349000000003E-2},71.892088675999915]
[202,202,"2042-01-25",1,{"$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!$Q$13)^A205),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A205),9)))","v":7.6004530000000001E-2},71.968093205999921]
[203,203,"2042-02-25",2,{"$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!$Q$13)^A206),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A206),9)))","v":7.5041080999999996E-2},72.043134286999916]
[204,204,"2042-03-25",3,{"$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!$Q$13)^A207),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A207),9)))","v":7.4089844000000002E-2},72.117224130999915]
[205,205,"2042-04-25",4,{"$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!$Q$13)^A208),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A208),9)))","v":7.3150666000000003E-2},72.190374796999919]
[206,206,"2042-05-25",5,{"$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!$Q$13)^A209),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A209),9)))","v":7.2223391999999997E-2},72.262598188999917]
[207,207,"2042-06-25",6,{"$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!$Q$13)^A210),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A210),9)))","v":7.1307872999999994E-2},72.333906061999912]
[208,208,"2042-07-25",7,{"$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!$Q$13)^A211),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A211),9)))","v":7.0403960000000002E-2},72.404310021999905]
[209,209,"2042-08-25",8,{"$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!$Q$13)^A212),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A212),9)))","v":6.9511504000000002E-2},72.473821525999909]
[210,210,"2042-09-25",9,{"$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!$Q$13)^A213),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A213),9)))","v":6.8630362E-2},72.542451887999903]
[211,211,"2042-10-25",10,{"$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!$Q$13)^A214),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A214),9)))","v":6.7760389000000004E-2},72.610212276999903]
[212,212,"2042-11-25",11,{"$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!$Q$13)^A215),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A215),9)))","v":6.6901444000000004E-2},72.677113720999898]
[213,213,"2042-12-25",12,{"$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!$Q$13)^A216),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A216),9)))","v":6.6053387000000005E-2},72.743167107999895]
[214,214,"2043-01-25",1,{"$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!$Q$13)^A217),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A217),9)))","v":6.5216080999999995E-2},72.808383188999898]
[215,215,"2043-02-25",2,{"$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!$Q$13)^A218),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A218),9)))","v":6.4389388000000006E-2},72.872772576999893]
[216,216,"2043-03-25",3,{"$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!$Q$13)^A219),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A219),9)))","v":6.3573173999999996E-2},72.936345750999891]
[217,217,"2043-04-25",4,{"$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!$Q$13)^A220),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A220),9)))","v":6.2767306999999994E-2},72.999113057999892]
[218,218,"2043-05-25",5,{"$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!$Q$13)^A221),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A221),9)))","v":6.1971656E-2},73.06108471399989]
[219,219,"2043-06-25",6,{"$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!$Q$13)^A222),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A222),9)))","v":6.1186089999999999E-2},73.122270803999896]
[220,220,"2043-07-25",7,{"$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!$Q$13)^A223),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A223),9)))","v":6.0410482000000001E-2},73.182681285999891]
[221,221,"2043-08-25",8,{"$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!$Q$13)^A224),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A224),9)))","v":5.9644705999999999E-2},73.242325991999891]
[222,222,"2043-09-25",9,{"$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!$Q$13)^A225),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A225),9)))","v":5.8888637000000001E-2},73.301214628999887]
[223,223,"2043-10-25",10,{"$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!$Q$13)^A226),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A226),9)))","v":5.8142153000000002E-2},73.359356781999892]
[224,224,"2043-11-25",11,{"$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!$Q$13)^A227),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A227),9)))","v":5.7405129999999999E-2},73.416761911999899]
[225,225,"2043-12-25",12,{"$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!$Q$13)^A228),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A228),9)))","v":5.6677450999999997E-2},73.473439362999898]
[226,226,"2044-01-25",1,{"$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!$Q$13)^A229),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A229),9)))","v":5.5958995999999997E-2},73.529398358999899]
[227,227,"2044-02-25",2,{"$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!$Q$13)^A230),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A230),9)))","v":5.5249647999999998E-2},73.584648006999899]
[228,228,"2044-03-25",3,{"$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!$Q$13)^A231),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A231),9)))","v":5.4549291E-2},73.6391972979999]
[229,229,"2044-04-25",4,{"$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!$Q$13)^A232),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A232),9)))","v":5.3857812999999997E-2},73.693055110999893]
[230,230,"2044-05-25",5,{"$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!$Q$13)^A233),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A233),9)))","v":5.3175100000000003E-2},73.746230210999897]
[231,231,"2044-06-25",6,{"$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!$Q$13)^A234),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A234),9)))","v":5.2501040999999998E-2},73.798731251999897]
[232,232,"2044-07-25",7,{"$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!$Q$13)^A235),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A235),9)))","v":5.1835526999999999E-2},73.850566778999891]
[233,233,"2044-08-25",8,{"$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!$Q$13)^A236),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A236),9)))","v":5.1178449000000001E-2},73.901745227999896]
[234,234,"2044-09-25",9,{"$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!$Q$13)^A237),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A237),9)))","v":5.0529699999999997E-2},73.952274927999895]
[235,235,"2044-10-25",10,{"$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!$Q$13)^A238),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A238),9)))","v":4.9889175000000001E-2},74.002164102999899]
[236,236,"2044-11-25",11,{"$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!$Q$13)^A239),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A239),9)))","v":4.9256768999999999E-2},74.051420871999895]
[237,237,"2044-12-25",12,{"$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!$Q$13)^A240),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A240),9)))","v":4.8632380000000003E-2},74.100053251999896]
[238,238,"2045-01-25",1,{"$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!$Q$13)^A241),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A241),9)))","v":4.8015905999999997E-2},74.148069157999899]
[239,239,"2045-02-25",2,{"$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!$Q$13)^A242),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A242),9)))","v":4.7407246E-2},74.195476403999905]
[240,240,"2045-03-25",3,{"$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!$Q$13)^A243),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A243),9)))","v":4.6806302000000001E-2},74.242282705999898]
[241,241,"2045-04-25",4,{"$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!$Q$13)^A244),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A244),9)))","v":4.6212975000000003E-2},74.288495680999901]
[242,242,"2045-05-25",5,{"$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!$Q$13)^A245),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A245),9)))","v":4.5627170000000002E-2},74.334122850999904]
[243,243,"2045-06-25",6,{"$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!$Q$13)^A246),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A246),9)))","v":4.5048789999999998E-2},74.3791716409999]
[244,244,"2045-07-25",7,{"$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!$Q$13)^A247),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A247),9)))","v":4.4477742000000001E-2},74.423649382999898]
[245,245,"2045-08-25",8,{"$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!$Q$13)^A248),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A248),9)))","v":4.3913933000000002E-2},74.467563315999897]
[246,246,"2045-09-25",9,{"$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!$Q$13)^A249),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A249),9)))","v":4.3357271000000003E-2},74.510920586999902]
[247,247,"2045-10-25",10,{"$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!$Q$13)^A250),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A250),9)))","v":4.2807665000000002E-2},74.5537282519999]
[248,248,"2045-11-25",11,{"$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!$Q$13)^A251),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A251),9)))","v":4.2265025999999997E-2},74.595993277999895]
[249,249,"2045-12-25",12,{"$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!$Q$13)^A252),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A252),9)))","v":4.1729266000000001E-2},74.637722543999899]
[250,250,"2046-01-25",1,{"$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!$Q$13)^A253),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A253),9)))","v":4.1200296999999997E-2},74.678922840999903]
[251,251,"2046-02-25",2,{"$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!$Q$13)^A254),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A254),9)))","v":4.0678033000000002E-2},74.719600873999909]
[252,252,"2046-03-25",3,{"$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!$Q$13)^A255),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A255),9)))","v":4.0162389999999999E-2},74.759763263999915]
[253,253,"2046-04-25",4,{"$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!$Q$13)^A256),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A256),9)))","v":3.9653282999999998E-2},74.799416546999922]
[254,254,"2046-05-25",5,{"$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!$Q$13)^A257),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A257),9)))","v":3.9150628999999999E-2},74.838567175999927]
[255,255,"2046-06-25",6,{"$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!$Q$13)^A258),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A258),9)))","v":3.8654347999999998E-2},74.877221523999921]
[256,256,"2046-07-25",7,{"$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!$Q$13)^A259),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A259),9)))","v":3.8164357000000003E-2},74.915385880999921]
[257,257,"2046-08-25",{"$f":"MONTH(C260)","v":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!$Q$13)^A260),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A260),9)))","v":3.7680577999999999E-2},74.953066458999928]
[{"$f":"A260+1","v":258},{"$f":"IF(E261<>\"C\",IF(ISERROR(1+B260)=TRUE,1,1+B260),IF(ISNUMBER(B260),B260,1))","v":258},{"$f":"DATE(YEAR(C260) + 1/12,MONTH(C260)+1,DAY(C260))","v":"2046-09-25"},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!$Q$13)^A261),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A261),9)))","v":3.7202931000000002E-2},74.990269389999924]
[259,259,"2046-10-25",10,{"$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!$Q$13)^A262),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A262),9)))","v":3.6731339000000002E-2},{"$f":"G261+ROUND(F262,9)","v":75.027000728999923}]
[260,260,"2046-11-25",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!$Q$13)^A263),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A263),9)))","v":3.6265723999999999E-2},75.063266452999926]
[261,261,"2046-12-25",12,{"$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!$Q$13)^A264),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A264),9)))","v":3.5806012999999998E-2},75.099072465999924]
[262,262,"2047-01-25",1,{"$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!$Q$13)^A265),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A265),9)))","v":3.5352127999999997E-2},75.134424593999924]
[263,263,"2047-02-25",2,{"$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!$Q$13)^A266),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A266),9)))","v":3.4903996999999999E-2},75.169328590999925]
[264,264,"2047-03-25",3,{"$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!$Q$13)^A267),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A267),9)))","v":3.4461547000000002E-2},75.203790137999931]
[265,265,"2047-04-25",4,{"$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!$Q$13)^A268),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A268),9)))","v":3.4024705000000002E-2},75.237814842999924]
[266,266,"2047-05-25",5,{"$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!$Q$13)^A269),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A269),9)))","v":3.3593400000000002E-2},75.271408242999925]
[267,267,"2047-06-25",6,{"$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!$Q$13)^A270),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A270),9)))","v":3.3167562999999997E-2},75.304575805999932]
[268,268,"2047-07-25",7,{"$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!$Q$13)^A271),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A271),9)))","v":3.2747124000000002E-2},75.337322929999928]
[269,269,"2047-08-25",8,{"$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!$Q$13)^A272),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A272),9)))","v":3.2332014999999999E-2},75.369654944999922]
[270,270,"2047-09-25",9,{"$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!$Q$13)^A273),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A273),9)))","v":3.1922167000000001E-2},75.401577111999927]
[271,271,"2047-10-25",10,{"$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!$Q$13)^A274),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A274),9)))","v":3.1517515000000003E-2},75.433094626999932]
[272,272,"2047-11-25",11,{"$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!$Q$13)^A275),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A275),9)))","v":3.1117993E-2},75.464212619999927]
[273,273,"2047-12-25",12,{"$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!$Q$13)^A276),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A276),9)))","v":3.0723534E-2},75.49493615399993]
[274,274,"2048-01-25",1,{"$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!$Q$13)^A277),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A277),9)))","v":3.0334076000000001E-2},75.525270229999933]
[275,275,"2048-02-25",2,{"$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!$Q$13)^A278),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A278),9)))","v":2.9949554999999999E-2},75.555219784999935]
[276,276,"2048-03-25",3,{"$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!$Q$13)^A279),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A279),9)))","v":2.9569907999999999E-2},75.584789692999934]
[277,277,"2048-04-25",4,{"$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!$Q$13)^A280),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A280),9)))","v":2.9195074000000001E-2},75.613984766999934]
[278,278,"2048-05-25",5,{"$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!$Q$13)^A281),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A281),9)))","v":2.8824991000000001E-2},75.642809757999927]
[279,279,"2048-06-25",6,{"$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!$Q$13)^A282),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A282),9)))","v":2.8459598999999999E-2},75.671269356999929]
[280,280,"2048-07-25",7,{"$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!$Q$13)^A283),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A283),9)))","v":2.809884E-2},75.699368196999927]
[281,281,"2048-08-25",8,{"$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!$Q$13)^A284),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A284),9)))","v":2.7742652999999999E-2},75.727110849999931]
[282,282,"2048-09-25",9,{"$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!$Q$13)^A285),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A285),9)))","v":2.7390980999999998E-2},75.754501830999928]
[283,283,"2048-10-25",10,{"$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!$Q$13)^A286),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A286),9)))","v":2.7043767E-2},75.781545597999923]
[284,284,"2048-11-25",11,{"$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!$Q$13)^A287),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A287),9)))","v":2.6700954999999998E-2},75.808246552999918]
[285,285,"2048-12-25",12,{"$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!$Q$13)^A288),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A288),9)))","v":2.6362488E-2},75.834609040999922]
[286,286,"2049-01-25",1,{"$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!$Q$13)^A289),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A289),9)))","v":2.6028310999999998E-2},75.860637351999927]
[287,287,"2049-02-25",2,{"$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!$Q$13)^A290),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A290),9)))","v":2.5698371000000001E-2},75.886335722999931]
[288,288,"2049-03-25",3,{"$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!$Q$13)^A291),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A291),9)))","v":2.5372612999999999E-2},75.911708335999933]
[289,289,"2049-04-25",4,{"$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!$Q$13)^A292),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A292),9)))","v":2.5050983999999998E-2},75.936759319999936]
[290,290,"2049-05-25",5,{"$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!$Q$13)^A293),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A293),9)))","v":2.4733432999999999E-2},75.961492752999931]
[291,291,"2049-06-25",6,{"$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!$Q$13)^A294),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A294),9)))","v":2.4419907000000001E-2},75.985912659999926]
[292,292,"2049-07-25",7,{"$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!$Q$13)^A295),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A295),9)))","v":2.4110355E-2},76.010023014999931]
[293,293,"2049-08-25",8,{"$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!$Q$13)^A296),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A296),9)))","v":2.3804727000000001E-2},76.033827741999929]
[294,294,"2049-09-25",9,{"$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!$Q$13)^A297),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A297),9)))","v":2.3502973E-2},76.057330714999935]
[295,295,"2049-10-25",10,{"$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!$Q$13)^A298),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A298),9)))","v":2.3205045000000001E-2},76.080535759999933]
[296,296,"2049-11-25",11,{"$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!$Q$13)^A299),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A299),9)))","v":2.2910891999999999E-2},76.103446651999931]
[297,297,"2049-12-25",12,{"$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!$Q$13)^A300),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A300),9)))","v":2.2620469000000001E-2},76.126067120999934]
[298,298,"2050-01-25",1,{"$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!$Q$13)^A301),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A301),9)))","v":2.2333727000000001E-2},76.148400847999937]
[299,299,"2050-02-25",2,{"$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!$Q$13)^A302),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A302),9)))","v":2.205062E-2},76.170451467999939]
[300,300,"2050-03-25",3,{"$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!$Q$13)^A303),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A303),9)))","v":2.1771102000000001E-2},76.192222569999942]
[301,301,"2050-04-25",4,{"$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!$Q$13)^A304),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A304),9)))","v":2.1495126999999999E-2},76.213717696999936]
[302,302,"2050-05-25",5,{"$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!$Q$13)^A305),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A305),9)))","v":2.1222649999999999E-2},76.234940346999934]
[303,303,"2050-06-25",6,{"$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!$Q$13)^A306),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A306),9)))","v":2.0953626999999999E-2},76.255893973999932]
[304,304,"2050-07-25",7,{"$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!$Q$13)^A307),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A307),9)))","v":2.0688015000000001E-2},76.276581988999936]
[305,305,"2050-08-25",8,{"$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!$Q$13)^A308),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A308),9)))","v":2.0425769E-2},76.297007757999936]
[306,306,"2050-09-25",9,{"$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!$Q$13)^A309),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A309),9)))","v":2.0166848000000001E-2},76.317174605999938]
[307,307,"2050-10-25",10,{"$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!$Q$13)^A310),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A310),9)))","v":1.9911208999999999E-2},76.337085814999938]
[308,308,"2050-11-25",11,{"$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!$Q$13)^A311),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A311),9)))","v":1.9658809999999999E-2},76.356744624999934]
[309,309,"2050-12-25",12,{"$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!$Q$13)^A312),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A312),9)))","v":1.9409611E-2},76.376154235999934]
[310,310,"2051-01-25",1,{"$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!$Q$13)^A313),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A313),9)))","v":1.9163570000000001E-2},76.395317805999937]
[311,311,"2051-02-25",2,{"$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!$Q$13)^A314),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A314),9)))","v":1.8920649000000001E-2},76.414238454999932]
[312,312,"2051-03-25",3,{"$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!$Q$13)^A315),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A315),9)))","v":1.8680807000000001E-2},76.432919261999928]
[313,313,"2051-04-25",4,{"$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!$Q$13)^A316),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A316),9)))","v":1.8444004999999999E-2},76.451363266999934]
[314,314,"2051-05-25",5,{"$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!$Q$13)^A317),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A317),9)))","v":1.8210205E-2},76.469573471999936]
[315,315,"2051-06-25",6,{"$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!$Q$13)^A318),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A318),9)))","v":1.7979367999999999E-2},76.487552839999935]
[316,316,"2051-07-25",7,{"$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!$Q$13)^A319),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A319),9)))","v":1.7751458000000001E-2},76.505304297999942]
[317,317,"2051-08-25",8,{"$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!$Q$13)^A320),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A320),9)))","v":1.7526436999999999E-2},76.522830734999943]
[318,318,"2051-09-25",9,{"$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!$Q$13)^A321),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A321),9)))","v":1.7304268000000001E-2},76.540135002999946]
[319,319,"2051-10-25",10,{"$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!$Q$13)^A322),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A322),9)))","v":1.7084915999999999E-2},76.557219918999948]
[320,320,"2051-11-25",11,{"$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!$Q$13)^A323),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A323),9)))","v":1.6868344E-2},76.57408826299995]
[321,321,"2051-12-25",{"$f":"MONTH(C324)","v":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!$Q$13)^A324),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A324),9)))","v":1.6654517000000001E-2},76.590742779999957]
[{"$f":"A324+1","v":322},{"$f":"IF(E325<>\"C\",IF(ISERROR(1+B324)=TRUE,1,1+B324),IF(ISNUMBER(B324),B324,1))","v":322},{"$f":"DATE(YEAR(C324) + 1/12,MONTH(C324)+1,DAY(C324))","v":"2052-01-25"},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!$Q$13)^A325),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A325),9)))","v":1.6443401E-2},76.60718618099996]
[323,323,"2052-02-25",2,{"$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!$Q$13)^A326),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A326),9)))","v":1.6234960999999999E-2},{"$f":"G325+ROUND(F326,9)","v":76.623421141999955}]
[324,324,"2052-03-25",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!$Q$13)^A327),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A327),9)))","v":1.6029162999999999E-2},76.639450304999954]
[325,325,"2052-04-25",4,{"$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!$Q$13)^A328),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A328),9)))","v":1.5825974E-2},76.655276278999949]
[326,326,"2052-05-25",5,{"$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!$Q$13)^A329),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A329),9)))","v":1.5625361000000001E-2},76.670901639999954]
[327,327,"2052-06-25",6,{"$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!$Q$13)^A330),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A330),9)))","v":1.542729E-2},76.686328929999959]
[328,328,"2052-07-25",7,{"$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!$Q$13)^A331),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A331),9)))","v":1.5231731E-2},76.701560660999959]
[329,329,"2052-08-25",8,{"$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!$Q$13)^A332),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A332),9)))","v":1.5038650000000001E-2},76.716599310999953]
[330,330,"2052-09-25",9,{"$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!$Q$13)^A333),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A333),9)))","v":1.4848017E-2},76.731447327999959]
[331,331,"2052-10-25",10,{"$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!$Q$13)^A334),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A334),9)))","v":1.4659800000000001E-2},76.746107127999963]
[332,332,"2052-11-25",11,{"$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!$Q$13)^A335),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A335),9)))","v":1.4473969999999999E-2},76.76058109799996]
[333,333,"2052-12-25",12,{"$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!$Q$13)^A336),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A336),9)))","v":1.4290495E-2},76.774871592999958]
[334,334,"2053-01-25",1,{"$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!$Q$13)^A337),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A337),9)))","v":1.4109345000000001E-2},76.788980937999952]
[335,335,"2053-02-25",2,{"$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!$Q$13)^A338),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A338),9)))","v":1.3930491999999999E-2},76.802911429999952]
[336,336,"2053-03-25",3,{"$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!$Q$13)^A339),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A339),9)))","v":1.3753906E-2},76.816665335999957]
[337,337,"2053-04-25",4,{"$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!$Q$13)^A340),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A340),9)))","v":1.3579559E-2},76.83024489499995]
[338,338,"2053-05-25",5,{"$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!$Q$13)^A341),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A341),9)))","v":1.3407422E-2},76.84365231699995]
[339,339,"2053-06-25",6,{"$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!$Q$13)^A342),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A342),9)))","v":1.3237466E-2},76.856889782999957]
[340,340,"2053-07-25",7,{"$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!$Q$13)^A343),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A343),9)))","v":1.3069664999999999E-2},76.86995944799996]
[341,341,"2053-08-25",8,{"$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!$Q$13)^A344),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A344),9)))","v":1.2903992E-2},76.882863439999966]
[342,342,"2053-09-25",9,{"$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!$Q$13)^A345),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A345),9)))","v":1.2740418E-2},76.895603857999973]
[343,343,"2053-10-25",10,{"$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!$Q$13)^A346),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A346),9)))","v":1.2578918E-2},76.908182775999975]
[344,344,"2053-11-25",11,{"$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!$Q$13)^A347),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A347),9)))","v":1.2419464999999999E-2},76.920602240999969]
[345,345,"2053-12-25",12,{"$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!$Q$13)^A348),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A348),9)))","v":1.2262033E-2},76.932864273999968]
[346,346,"2054-01-25",1,{"$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!$Q$13)^A349),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A349),9)))","v":1.2106597E-2},76.944970870999967]
[347,347,"2054-02-25",2,{"$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!$Q$13)^A350),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A350),9)))","v":1.1953131000000001E-2},76.956924001999965]
[348,348,"2054-03-25",3,{"$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!$Q$13)^A351),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A351),9)))","v":1.1801611E-2},76.968725612999961]
[349,349,"2054-04-25",4,{"$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!$Q$13)^A352),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A352),9)))","v":1.1652011E-2},76.980377623999956]
[350,350,"2054-05-25",5,{"$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!$Q$13)^A353),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A353),9)))","v":1.1504307E-2},76.991881930999952]
[351,351,"2054-06-25",6,{"$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!$Q$13)^A354),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A354),9)))","v":1.1358475999999999E-2},77.00324040699995]
[352,352,"2054-07-25",7,{"$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!$Q$13)^A355),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A355),9)))","v":1.1214494E-2},77.014454900999951]
[353,353,"2054-08-25",8,{"$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!$Q$13)^A356),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A356),9)))","v":1.1072337E-2},77.025527237999952]
[354,354,"2054-09-25",9,{"$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!$Q$13)^A357),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A357),9)))","v":1.0931981E-2},77.036459218999951]
[355,355,"2054-10-25",10,{"$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!$Q$13)^A358),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A358),9)))","v":1.0793405000000001E-2},77.047252623999952]
[356,356,"2054-11-25",11,{"$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!$Q$13)^A359),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A359),9)))","v":1.0656585999999999E-2},77.057909209999949]
[357,357,"2054-12-25",12,{"$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!$Q$13)^A360),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A360),9)))","v":1.0521501000000001E-2},77.068430710999948]
[358,358,"2055-01-25",1,{"$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!$Q$13)^A361),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A361),9)))","v":1.0388128E-2},77.07881883899995]
[359,359,"2055-02-25",2,{"$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!$Q$13)^A362),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A362),9)))","v":1.0256446000000001E-2},77.08907528499995]
[360,360,"2055-03-25",3,{"$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!$Q$13)^A363),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A363),9)))","v":1.0126433000000001E-2},77.099201717999946]
[361,361,"2055-04-25",4,{"$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!$Q$13)^A364),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A364),9)))","v":9.9980680000000006E-3},77.109199785999948]
[362,362,"2055-05-25",5,{"$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!$Q$13)^A365),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A365),9)))","v":9.8713310000000005E-3},77.119071116999947]
[363,363,"2055-06-25",6,{"$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!$Q$13)^A366),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A366),9)))","v":9.7462E-3},77.128817316999942]
[364,364,"2055-07-25",7,{"$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!$Q$13)^A367),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A367),9)))","v":9.6226550000000008E-3},77.138439971999944]
[365,365,"2055-08-25",8,{"$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!$Q$13)^A368),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A368),9)))","v":9.5006759999999996E-3},77.147940647999945]
[366,366,"2055-09-25",9,{"$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!$Q$13)^A369),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A369),9)))","v":9.3802429999999999E-3},77.157320890999941]
[367,367,"2055-10-25",10,{"$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!$Q$13)^A370),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A370),9)))","v":9.2613369999999997E-3},77.166582227999939]
[368,368,"2055-11-25",11,{"$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!$Q$13)^A371),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A371),9)))","v":9.1439390000000002E-3},77.175726166999937]
[369,369,"2055-12-25",12,{"$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!$Q$13)^A372),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A372),9)))","v":9.0280280000000004E-3},77.18475419499994]
[370,370,"2056-01-25",1,{"$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!$Q$13)^A373),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A373),9)))","v":8.9135870000000006E-3},77.193667781999935]
[371,371,"2056-02-25",2,{"$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!$Q$13)^A374),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A374),9)))","v":8.8005970000000003E-3},77.202468378999939]
[372,372,"2056-03-25",3,{"$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!$Q$13)^A375),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A375),9)))","v":8.6890379999999996E-3},77.211157416999939]
[373,373,"2056-04-25",4,{"$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!$Q$13)^A376),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A376),9)))","v":8.5788940000000001E-3},77.219736310999934]
[374,374,"2056-05-25",5,{"$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!$Q$13)^A377),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A377),9)))","v":8.4701459999999996E-3},77.228206456999928]
[375,375,"2056-06-25",6,{"$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!$Q$13)^A378),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A378),9)))","v":8.3627770000000001E-3},77.23656923399993]
[376,376,"2056-07-25",7,{"$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!$Q$13)^A379),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A379),9)))","v":8.2567690000000006E-3},77.244826002999929]
[377,377,"2056-08-25",8,{"$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!$Q$13)^A380),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A380),9)))","v":8.1521040000000003E-3},77.252978106999933]
[378,378,"2056-09-25",9,{"$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!$Q$13)^A381),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A381),9)))","v":8.0487660000000006E-3},77.261026872999935]
[379,379,"2056-10-25",10,{"$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!$Q$13)^A382),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A382),9)))","v":7.9467380000000001E-3},77.268973610999936]
[380,380,"2056-11-25",11,{"$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!$Q$13)^A383),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A383),9)))","v":7.8460040000000002E-3},77.276819614999937]
[381,381,"2056-12-25",12,{"$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!$Q$13)^A384),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A384),9)))","v":7.746546E-3},77.284566160999944]
[382,382,"2057-01-25",1,{"$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!$Q$13)^A385),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A385),9)))","v":7.6483499999999999E-3},77.292214510999941]
[383,383,"2057-02-25",2,{"$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!$Q$13)^A386),9) * 2,ROUND(1/((1+Simulador!$Q$13)^A386),9)))","v":7.5513969999999996E-3},77.299765907999941]