{"text_format":"1","workbook":"xlsx","n_sheets":8,"sheets":["RESUMEN","simulador","data_seguros","simulador_1","Calculos CC","Simulador Original","Calculos Original","Simulador Original (2)"],"not_rendered":{"charts":0,"images":2,"macros":1,"external_links":0,"defined_names":1,"comments":4,"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":"RESUMEN","index":0,"n_rows":14,"n_cols":9,"rows_kept":14,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Importe Solicitado",33050]
[null,"Tasa Anual (TEA)",13.5]
[null,"Tasa de Seguro de Desgravamen",1.4999999999999999E-4]
[null,"Plazo y  Nro. Cuotas",60,{"$f":"+simulador_1!H12","v":72}]
[null,"Fecha Desembolso","2022-04-28"]
[null,"Comisiones + Pago Casillero",3.03]
[null,"Días de Gracia",17]
[null,"Mes de No Pago 1",1]
[null,"Mes de No Pago 2",6]
[]
[null,null,"Desembolso","Interes","Impacto Interes","Suma de Cuota","Impacto Cuota Total","Cuota","Impacto Cuota"]
[null,"Simulador IBS (Original)",{"$f":"+'Simulador Original'!$G$5","v":33050},{"$f":"+SUM('Simulador Original'!$K$32:$K$103)","v":10406.780000000004},null,{"$f":"+SUM('Simulador Original'!Q32:Q103)","v":50500.950214285702},null,{"$f":"+'Simulador Original'!$Q$32","v":1010.0190042857142}]
[null,"Simulador Cambiando Cuota",{"$f":"+simulador_1!$H$5","v":34000},{"$f":"+SUM(simulador_1!$L$33:$L$104)","v":12836.879999999996},{"$f":"+D14-D13","v":2430.0999999999913},{"$f":"+SUM(simulador_1!$U$33:$U$104)","v":49165.063900003719},{"$f":"+F14-F13","v":-1335.8863142819828},{"$f":"+simulador_1!U33","v":682.84810972227342},{"$f":"+H14-H13","v":-327.17089456344081}]

{"sheet":"simulador","index":1,"n_rows":116,"n_cols":17,"rows_kept":116,"cut":false,"hidden":false,"merged":[[111,2,112,8],[113,2,114,8],[108,2,110,8],[105,2,107,8],[2,2,3,8],[13,5,13,6],[95,2,96,8],[102,2,104,8],[100,2,101,8]]}
[]
[]
[null,null,"Simulador Creditos por Convenio"]
[]
[]
[]
[null,null,"Monto solicitado:",null,null,null,34000]
[null,null,"Fecha de desembolso",null,null,null,{"$f":"TODAY()","v":"2025-08-21"}]
[null,null,"Periodo de gracia (días):",null,null,null,30]
[null,null,"Primera fecha de pago",null,null,null,{"$f":"simulador_1!Q7","v":"2025-10-20"}]
[null,null,"TEA*:",null,null,null,11.5]
[null,null,"Plazo:",null,null,null,72]
[null,null,"Comisión  + Uso de Casillero***:",null,null,null,10]
[null,null,"Tipo de Seguro",null,null,"CS: Plan 0 - sin retorno"]
[null,null,"Tasa Seguro",null,null,null,{"$f":"_xlfn.XLOOKUP(F14,data_seguros!$A$1:$A$3,data_seguros!$B$1:$B$3)","v":8.9999999999999998E-4}]
[]
[null,null,"TCEA:",null,null,null,{"$f":"simulador_1!AI31","v":0.13187714434072806}]
[null,null,"Cuota:",null,null,null,{"$f":"I22","v":682.84810972227342}]
[]
[]
[null,null,"Periodo","Saldo","Capital","Interes","Seguros","Portes","Cuota"]
[null,null,{"$f":"simulador_1!E33","v":1},{"$f":"simulador_1!J33","v":34000},{"$f":"simulador_1!K33","v":297.52500000005119},{"$f":"simulador_1!N33","v":314.12310972222224},{"$f":"simulador_1!T33","v":61.2},{"$f":"simulador_1!P33","v":10},{"$f":"simulador_1!U33","v":682.84810972227342}]
[null,null,{"$f":"simulador_1!E34","v":2},{"$f":"simulador_1!J34","v":33702.47},{"$f":"simulador_1!K34","v":319.80500000005128},{"$f":"simulador_1!N34","v":321.70310972222222},{"$f":"simulador_1!T34","v":31.34},{"$f":"simulador_1!P34","v":10},{"$f":"simulador_1!U34","v":682.84810972227353}]
[null,null,{"$f":"simulador_1!E35","v":3},{"$f":"simulador_1!J35","v":33382.660000000003},{"$f":"simulador_1!K35","v":334.30500000005122},{"$f":"simulador_1!N35","v":308.50310972222223},{"$f":"simulador_1!T35","v":30.04},{"$f":"simulador_1!P35","v":10},{"$f":"simulador_1!U35","v":682.84810972227342}]
[null,null,{"$f":"simulador_1!E36","v":4},{"$f":"simulador_1!J36","v":33048.36},{"$f":"simulador_1!K36","v":326.5750000000512},{"$f":"simulador_1!N36","v":315.54310972222225},{"$f":"simulador_1!T36","v":30.73},{"$f":"simulador_1!P36","v":10},{"$f":"simulador_1!U36","v":682.84810972227342}]
[null,null,{"$f":"simulador_1!E37","v":5},{"$f":"simulador_1!J37","v":32721.78},{"$f":"simulador_1!K37","v":329.9550000000512},{"$f":"simulador_1!N37","v":312.46310972222227},{"$f":"simulador_1!T37","v":30.43},{"$f":"simulador_1!P37","v":10},{"$f":"simulador_1!U37","v":682.84810972227331}]
[null,null,{"$f":"simulador_1!E38","v":6},{"$f":"simulador_1!J38","v":32391.82},{"$f":"simulador_1!K38","v":365.92500000005123},{"$f":"simulador_1!N38","v":279.71310972222227},{"$f":"simulador_1!T38","v":27.21},{"$f":"simulador_1!P38","v":10},{"$f":"simulador_1!U38","v":682.84810972227342}]
[null,null,{"$f":"simulador_1!E39","v":7},{"$f":"simulador_1!J39","v":32025.89},{"$f":"simulador_1!K39","v":337.15500000005125},{"$f":"simulador_1!N39","v":305.91310972222226},{"$f":"simulador_1!T39","v":29.78},{"$f":"simulador_1!P39","v":10},{"$f":"simulador_1!U39","v":682.84810972227342}]
[null,null,{"$f":"simulador_1!E40","v":8},{"$f":"simulador_1!J40","v":31688.73},{"$f":"simulador_1!K40","v":351.26500000005126},{"$f":"simulador_1!N40","v":293.06310972222224},{"$f":"simulador_1!T40","v":28.52},{"$f":"simulador_1!P40","v":10},{"$f":"simulador_1!U40","v":682.84810972227342},null,null,null,null,null,null,null,0]
[null,null,{"$f":"simulador_1!E41","v":9},{"$f":"simulador_1!J41","v":31337.46},{"$f":"simulador_1!K41","v":344.27500000005125},{"$f":"simulador_1!N41","v":299.43310972222224},{"$f":"simulador_1!T41","v":29.14},{"$f":"simulador_1!P41","v":10},{"$f":"simulador_1!U41","v":682.84810972227342}]
[null,null,{"$f":"simulador_1!E42","v":10},{"$f":"simulador_1!J42","v":30993.18},{"$f":"simulador_1!K42","v":358.23500000005123},{"$f":"simulador_1!N42","v":286.72310972222226},{"$f":"simulador_1!T42","v":27.89},{"$f":"simulador_1!P42","v":10},{"$f":"simulador_1!U42","v":682.84810972227342}]
[null,null,{"$f":"simulador_1!E43","v":11},{"$f":"simulador_1!J43","v":30634.94},{"$f":"simulador_1!K43","v":351.54500000005123},{"$f":"simulador_1!N43","v":292.81310972222224},{"$f":"simulador_1!T43","v":28.49},{"$f":"simulador_1!P43","v":10},{"$f":"simulador_1!U43","v":682.84810972227342}]
[null,null,{"$f":"simulador_1!E44","v":12},{"$f":"simulador_1!J44","v":30283.39},{"$f":"simulador_1!K44","v":355.18500000005122},{"$f":"simulador_1!N44","v":289.50310972222223},{"$f":"simulador_1!T44","v":28.16},{"$f":"simulador_1!P44","v":10},{"$f":"simulador_1!U44","v":682.84810972227331}]
[null,null,{"$f":"simulador_1!E45","v":13},{"$f":"simulador_1!J45","v":29928.2},{"$f":"simulador_1!K45","v":368.88500000005121},{"$f":"simulador_1!N45","v":277.02310972222227},{"$f":"simulador_1!T45","v":26.94},{"$f":"simulador_1!P45","v":10},{"$f":"simulador_1!U45","v":682.84810972227342}]
[null,null,{"$f":"simulador_1!E46","v":14},{"$f":"simulador_1!J46","v":29559.31},{"$f":"simulador_1!K46","v":362.67500000005123},{"$f":"simulador_1!N46","v":282.68310972222224},{"$f":"simulador_1!T46","v":27.49},{"$f":"simulador_1!P46","v":10},{"$f":"simulador_1!U46","v":682.84810972227342}]
[null,null,{"$f":"simulador_1!E47","v":15},{"$f":"simulador_1!J47","v":29196.639999999999},{"$f":"simulador_1!K47","v":376.21500000005119},{"$f":"simulador_1!N47","v":270.35310972222226},{"$f":"simulador_1!T47","v":26.28},{"$f":"simulador_1!P47","v":10},{"$f":"simulador_1!U47","v":682.84810972227342}]
[null,null,{"$f":"simulador_1!E48","v":16},{"$f":"simulador_1!J48","v":28820.42},{"$f":"simulador_1!K48","v":370.3250000000512},{"$f":"simulador_1!N48","v":275.72310972222226},{"$f":"simulador_1!T48","v":26.8},{"$f":"simulador_1!P48","v":10},{"$f":"simulador_1!U48","v":682.84810972227342}]
[null,null,{"$f":"simulador_1!E49","v":17},{"$f":"simulador_1!J49","v":28450.09},{"$f":"simulador_1!K49","v":374.15500000005125},{"$f":"simulador_1!N49","v":272.23310972222225},{"$f":"simulador_1!T49","v":26.46},{"$f":"simulador_1!P49","v":10},{"$f":"simulador_1!U49","v":682.84810972227342}]
[null,null,{"$f":"simulador_1!E50","v":18},{"$f":"simulador_1!J50","v":28075.94},{"$f":"simulador_1!K50","v":406.25500000005121},{"$f":"simulador_1!N50","v":243.01310972222223},{"$f":"simulador_1!T50","v":23.58},{"$f":"simulador_1!P50","v":10},{"$f":"simulador_1!U50","v":682.84810972227342}]
[null,null,{"$f":"simulador_1!E51","v":19},{"$f":"simulador_1!J51","v":27669.68},{"$f":"simulador_1!K51","v":382.23500000005123},{"$f":"simulador_1!N51","v":264.88310972222223},{"$f":"simulador_1!T51","v":25.73},{"$f":"simulador_1!P51","v":10},{"$f":"simulador_1!U51","v":682.84810972227342}]
[null,null,{"$f":"simulador_1!E52","v":20},{"$f":"simulador_1!J52","v":27287.439999999999},{"$f":"simulador_1!K52","v":395.32500000005126},{"$f":"simulador_1!N52","v":252.96310972222221},{"$f":"simulador_1!T52","v":24.56},{"$f":"simulador_1!P52","v":10},{"$f":"simulador_1!U52","v":682.84810972227342}]
[null,null,{"$f":"simulador_1!E53","v":21},{"$f":"simulador_1!J53","v":26892.11},{"$f":"simulador_1!K53","v":390.27500000005125},{"$f":"simulador_1!N53","v":257.56310972222224},{"$f":"simulador_1!T53","v":25.01},{"$f":"simulador_1!P53","v":10},{"$f":"simulador_1!U53","v":682.84810972227342}]
[null,null,{"$f":"simulador_1!E54","v":22},{"$f":"simulador_1!J54","v":26501.83},{"$f":"simulador_1!K54","v":403.19500000005121},{"$f":"simulador_1!N54","v":245.80310972222222},{"$f":"simulador_1!T54","v":23.85},{"$f":"simulador_1!P54","v":10},{"$f":"simulador_1!U54","v":682.84810972227342}]
[null,null,{"$f":"simulador_1!E55","v":23},{"$f":"simulador_1!J55","v":26098.639999999999},{"$f":"simulador_1!K55","v":398.48500000005129},{"$f":"simulador_1!N55","v":250.09310972222221},{"$f":"simulador_1!T55","v":24.27},{"$f":"simulador_1!P55","v":10},{"$f":"simulador_1!U55","v":682.84810972227342}]
[null,null,{"$f":"simulador_1!E56","v":24},{"$f":"simulador_1!J56","v":25700.15},{"$f":"simulador_1!K56","v":402.61500000005128},{"$f":"simulador_1!N56","v":246.33310972222222},{"$f":"simulador_1!T56","v":23.9},{"$f":"simulador_1!P56","v":10},{"$f":"simulador_1!U56","v":682.84810972227342}]
[null,null,{"$f":"simulador_1!E57","v":25},{"$f":"simulador_1!J57","v":25297.53},{"$f":"simulador_1!K57","v":415.25500000005127},{"$f":"simulador_1!N57","v":234.82310972222223},{"$f":"simulador_1!T57","v":22.77},{"$f":"simulador_1!P57","v":10},{"$f":"simulador_1!U57","v":682.84810972227342}]
[null,null,{"$f":"simulador_1!E58","v":26},{"$f":"simulador_1!J58","v":24882.27},{"$f":"simulador_1!K58","v":411.0750000000512},{"$f":"simulador_1!N58","v":238.63310972222223},{"$f":"simulador_1!T58","v":23.14},{"$f":"simulador_1!P58","v":10},{"$f":"simulador_1!U58","v":682.84810972227342}]
[null,null,{"$f":"simulador_1!E59","v":27},{"$f":"simulador_1!J59","v":24471.19},{"$f":"simulador_1!K59","v":423.53500000005124},{"$f":"simulador_1!N59","v":227.29310972222223},{"$f":"simulador_1!T59","v":22.02},{"$f":"simulador_1!P59","v":10},{"$f":"simulador_1!U59","v":682.84810972227342}]
[null,null,{"$f":"simulador_1!E60","v":28},{"$f":"simulador_1!J60","v":24047.65},{"$f":"simulador_1!K60","v":419.71500000005119},{"$f":"simulador_1!N60","v":230.77310972222222},{"$f":"simulador_1!T60","v":22.36},{"$f":"simulador_1!P60","v":10},{"$f":"simulador_1!U60","v":682.84810972227342}]
[null,null,{"$f":"simulador_1!E61","v":29},{"$f":"simulador_1!J61","v":23627.94},{"$f":"simulador_1!K61","v":424.05500000005122},{"$f":"simulador_1!N61","v":226.82310972222223},{"$f":"simulador_1!T61","v":21.97},{"$f":"simulador_1!P61","v":10},{"$f":"simulador_1!U61","v":682.84810972227342}]
[null,null,{"$f":"simulador_1!E62","v":30},{"$f":"simulador_1!J62","v":23203.88},{"$f":"simulador_1!K62","v":443.98500000005123},{"$f":"simulador_1!N62","v":208.67310972222222},{"$f":"simulador_1!T62","v":20.190000000000001},{"$f":"simulador_1!P62","v":10},{"$f":"simulador_1!U62","v":682.84810972227342}]
[null,null,{"$f":"simulador_1!E63","v":31},{"$f":"simulador_1!J63","v":22759.89},{"$f":"simulador_1!K63","v":433.03500000005118},{"$f":"simulador_1!N63","v":218.64310972222222},{"$f":"simulador_1!T63","v":21.17},{"$f":"simulador_1!P63","v":10},{"$f":"simulador_1!U63","v":682.84810972227331}]
[null,null,{"$f":"simulador_1!E64","v":32},{"$f":"simulador_1!J64","v":22326.85},{"$f":"simulador_1!K64","v":445.00500000005127},{"$f":"simulador_1!N64","v":207.75310972222221},{"$f":"simulador_1!T64","v":20.09},{"$f":"simulador_1!P64","v":10},{"$f":"simulador_1!U64","v":682.84810972227353}]
[null,null,{"$f":"simulador_1!E65","v":33},{"$f":"simulador_1!J65","v":21881.84},{"$f":"simulador_1!K65","v":442.11500000005117},{"$f":"simulador_1!N65","v":210.38310972222223},{"$f":"simulador_1!T65","v":20.350000000000001},{"$f":"simulador_1!P65","v":10},{"$f":"simulador_1!U65","v":682.84810972227342}]
[null,null,{"$f":"simulador_1!E66","v":34},{"$f":"simulador_1!J66","v":21439.72},{"$f":"simulador_1!K66","v":453.87500000005122},{"$f":"simulador_1!N66","v":199.67310972222222},{"$f":"simulador_1!T66","v":19.3},{"$f":"simulador_1!P66","v":10},{"$f":"simulador_1!U66","v":682.84810972227342}]
[null,null,{"$f":"simulador_1!E67","v":35},{"$f":"simulador_1!J67","v":20985.85},{"$f":"simulador_1!K67","v":451.38500000005126},{"$f":"simulador_1!N67","v":201.9431097222222},{"$f":"simulador_1!T67","v":19.52},{"$f":"simulador_1!P67","v":10},{"$f":"simulador_1!U67","v":682.84810972227342}]
[null,null,{"$f":"simulador_1!E68","v":36},{"$f":"simulador_1!J68","v":20534.46},{"$f":"simulador_1!K68","v":456.05500000005122},{"$f":"simulador_1!N68","v":197.6931097222222},{"$f":"simulador_1!T68","v":19.100000000000001},{"$f":"simulador_1!P68","v":10},{"$f":"simulador_1!U68","v":682.84810972227342}]
[null,null,{"$f":"simulador_1!E69","v":37},{"$f":"simulador_1!J69","v":20078.400000000001},{"$f":"simulador_1!K69","v":467.5150000000512},{"$f":"simulador_1!N69","v":187.26310972222223},{"$f":"simulador_1!T69","v":18.07},{"$f":"simulador_1!P69","v":10},{"$f":"simulador_1!U69","v":682.84810972227342}]
[null,null,{"$f":"simulador_1!E70","v":38},{"$f":"simulador_1!J70","v":19610.89},{"$f":"simulador_1!K70","v":465.61500000005123},{"$f":"simulador_1!N70","v":188.99310972222221},{"$f":"simulador_1!T70","v":18.239999999999998},{"$f":"simulador_1!P70","v":10},{"$f":"simulador_1!U70","v":682.84810972227342}]
[null,null,{"$f":"simulador_1!E71","v":39},{"$f":"simulador_1!J71","v":19145.27},{"$f":"simulador_1!K71","v":476.85500000005118},{"$f":"simulador_1!N71","v":178.76310972222223},{"$f":"simulador_1!T71","v":17.23},{"$f":"simulador_1!P71","v":10},{"$f":"simulador_1!U71","v":682.84810972227342}]
[null,null,{"$f":"simulador_1!E72","v":40},{"$f":"simulador_1!J72","v":18668.41},{"$f":"simulador_1!K72","v":475.37500000005122},{"$f":"simulador_1!N72","v":180.11310972222222},{"$f":"simulador_1!T72","v":17.36},{"$f":"simulador_1!P72","v":10},{"$f":"simulador_1!U72","v":682.84810972227342}]
[null,null,{"$f":"simulador_1!E73","v":41},{"$f":"simulador_1!J73","v":18193.03},{"$f":"simulador_1!K73","v":480.28500000005118},{"$f":"simulador_1!N73","v":175.64310972222222},{"$f":"simulador_1!T73","v":16.920000000000002},{"$f":"simulador_1!P73","v":10},{"$f":"simulador_1!U73","v":682.84810972227331}]
[null,null,{"$f":"simulador_1!E74","v":42},{"$f":"simulador_1!J74","v":17712.740000000002},{"$f":"simulador_1!K74","v":503.06500000005121},{"$f":"simulador_1!N74","v":154.90310972222221},{"$f":"simulador_1!T74","v":14.88},{"$f":"simulador_1!P74","v":10},{"$f":"simulador_1!U74","v":682.84810972227342}]
[null,null,{"$f":"simulador_1!E75","v":43},{"$f":"simulador_1!J75","v":17209.68},{"$f":"simulador_1!K75","v":490.46500000005125},{"$f":"simulador_1!N75","v":166.37310972222221},{"$f":"simulador_1!T75","v":16.010000000000002},{"$f":"simulador_1!P75","v":10},{"$f":"simulador_1!U75","v":682.84810972227342}]
[null,null,{"$f":"simulador_1!E76","v":44},{"$f":"simulador_1!J76","v":16719.21},{"$f":"simulador_1!K76","v":501.1450000000512},{"$f":"simulador_1!N76","v":156.65310972222221},{"$f":"simulador_1!T76","v":15.05},{"$f":"simulador_1!P76","v":10},{"$f":"simulador_1!U76","v":682.84810972227331}]
[null,null,{"$f":"simulador_1!E77","v":45},{"$f":"simulador_1!J77","v":16218.06},{"$f":"simulador_1!K77","v":500.72500000005124},{"$f":"simulador_1!N77","v":157.04310972222223},{"$f":"simulador_1!T77","v":15.08},{"$f":"simulador_1!P77","v":10},{"$f":"simulador_1!U77","v":682.84810972227353}]
[null,null,{"$f":"simulador_1!E78","v":46},{"$f":"simulador_1!J78","v":15717.33},{"$f":"simulador_1!K78","v":511.17500000005123},{"$f":"simulador_1!N78","v":147.52310972222222},{"$f":"simulador_1!T78","v":14.15},{"$f":"simulador_1!P78","v":10},{"$f":"simulador_1!U78","v":682.84810972227342}]
[null,null,{"$f":"simulador_1!E79","v":47},{"$f":"simulador_1!J79","v":15206.15},{"$f":"simulador_1!K79","v":511.19500000005121},{"$f":"simulador_1!N79","v":147.51310972222223},{"$f":"simulador_1!T79","v":14.14},{"$f":"simulador_1!P79","v":10},{"$f":"simulador_1!U79","v":682.84810972227342}]
[null,null,{"$f":"simulador_1!E80","v":48},{"$f":"simulador_1!J80","v":14694.95},{"$f":"simulador_1!K80","v":516.48500000005129},{"$f":"simulador_1!N80","v":142.6931097222222},{"$f":"simulador_1!T80","v":13.67},{"$f":"simulador_1!P80","v":10},{"$f":"simulador_1!U80","v":682.84810972227342}]
[null,null,{"$f":"simulador_1!E81","v":49},{"$f":"simulador_1!J81","v":14178.46},{"$f":"simulador_1!K81","v":526.5850000000512},{"$f":"simulador_1!N81","v":133.50310972222221},{"$f":"simulador_1!T81","v":12.76},{"$f":"simulador_1!P81","v":10},{"$f":"simulador_1!U81","v":682.84810972227342}]
[null,null,{"$f":"simulador_1!E82","v":50},{"$f":"simulador_1!J82","v":13651.87},{"$f":"simulador_1!K82","v":527.27500000005125},{"$f":"simulador_1!N82","v":132.87310972222221},{"$f":"simulador_1!T82","v":12.7},{"$f":"simulador_1!P82","v":10},{"$f":"simulador_1!U82","v":682.84810972227342}]
[null,null,{"$f":"simulador_1!E83","v":51},{"$f":"simulador_1!J83","v":13124.6},{"$f":"simulador_1!K83","v":537.13500000005126},{"$f":"simulador_1!N83","v":123.90310972222221},{"$f":"simulador_1!T83","v":11.81},{"$f":"simulador_1!P83","v":10},{"$f":"simulador_1!U83","v":682.84810972227342}]
[null,null,{"$f":"simulador_1!E84","v":52},{"$f":"simulador_1!J84","v":12587.46},{"$f":"simulador_1!K84","v":538.29500000005123},{"$f":"simulador_1!N84","v":122.84310972222222},{"$f":"simulador_1!T84","v":11.71},{"$f":"simulador_1!P84","v":10},{"$f":"simulador_1!U84","v":682.84810972227342}]
[null,null,{"$f":"simulador_1!E85","v":53},{"$f":"simulador_1!J85","v":12049.16},{"$f":"simulador_1!K85","v":543.86500000005117},{"$f":"simulador_1!N85","v":117.77310972222222},{"$f":"simulador_1!T85","v":11.21},{"$f":"simulador_1!P85","v":10},{"$f":"simulador_1!U85","v":682.84810972227342}]
[null,null,{"$f":"simulador_1!E86","v":54},{"$f":"simulador_1!J86","v":11505.29},{"$f":"simulador_1!K86","v":561.06500000005133},{"$f":"simulador_1!N86","v":102.12310972222221},{"$f":"simulador_1!T86","v":9.66},{"$f":"simulador_1!P86","v":10},{"$f":"simulador_1!U86","v":682.84810972227353}]
[null,null,{"$f":"simulador_1!E87","v":55},{"$f":"simulador_1!J87","v":10944.22},{"$f":"simulador_1!K87","v":555.29500000005135},{"$f":"simulador_1!N87","v":107.37310972222221},{"$f":"simulador_1!T87","v":10.18},{"$f":"simulador_1!P87","v":10},{"$f":"simulador_1!U87","v":682.84810972227353}]
[null,null,{"$f":"simulador_1!E88","v":56},{"$f":"simulador_1!J88","v":10388.92},{"$f":"simulador_1!K88","v":564.52500000005125},{"$f":"simulador_1!N88","v":98.973109722222219},{"$f":"simulador_1!T88","v":9.35},{"$f":"simulador_1!P88","v":10},{"$f":"simulador_1!U88","v":682.84810972227342}]
[null,null,{"$f":"simulador_1!E89","v":57},{"$f":"simulador_1!J89","v":9824.39},{"$f":"simulador_1!K89","v":566.88500000005126},{"$f":"simulador_1!N89","v":96.823109722222213},{"$f":"simulador_1!T89","v":9.14},{"$f":"simulador_1!P89","v":10},{"$f":"simulador_1!U89","v":682.84810972227342}]
[null,null,{"$f":"simulador_1!E90","v":58},{"$f":"simulador_1!J90","v":9257.5},{"$f":"simulador_1!K90","v":575.85500000005118},{"$f":"simulador_1!N90","v":88.663109722222217},{"$f":"simulador_1!T90","v":8.33},{"$f":"simulador_1!P90","v":10},{"$f":"simulador_1!U90","v":682.84810972227342}]
[null,null,{"$f":"simulador_1!E91","v":59},{"$f":"simulador_1!J91","v":8681.64},{"$f":"simulador_1!K91","v":578.71500000005119},{"$f":"simulador_1!N91","v":86.063109722222222},{"$f":"simulador_1!T91","v":8.07},{"$f":"simulador_1!P91","v":10},{"$f":"simulador_1!U91","v":682.84810972227342}]
[null,null,{"$f":"simulador_1!E92","v":60},{"$f":"simulador_1!J92","v":8102.92},{"$f":"simulador_1!K92","v":584.69500000005132},{"$f":"simulador_1!N92","v":80.613109722222219},{"$f":"simulador_1!T92","v":7.54},{"$f":"simulador_1!P92","v":10},{"$f":"simulador_1!U92","v":682.84810972227342}]
[null,null,{"$f":"simulador_1!E93","v":61},{"$f":"simulador_1!J93","v":7518.22},{"$f":"simulador_1!K93","v":593.26500000005126},{"$f":"simulador_1!N93","v":72.813109722222222},{"$f":"simulador_1!T93","v":6.77},{"$f":"simulador_1!P93","v":10},{"$f":"simulador_1!U93","v":682.84810972227342}]
[null,null,{"$f":"simulador_1!E94","v":62},{"$f":"simulador_1!J94","v":6924.95},{"$f":"simulador_1!K94","v":596.88500000005115},{"$f":"simulador_1!N94","v":69.523109722222216},{"$f":"simulador_1!T94","v":6.44},{"$f":"simulador_1!P94","v":10},{"$f":"simulador_1!U94","v":682.84810972227342}]
[null,null,{"$f":"simulador_1!E95","v":63},{"$f":"simulador_1!J95","v":6328.06},{"$f":"simulador_1!K95","v":605.18500000005122},{"$f":"simulador_1!N95","v":61.963109722222221},{"$f":"simulador_1!T95","v":5.7},{"$f":"simulador_1!P95","v":10},{"$f":"simulador_1!U95","v":682.84810972227342}]
[null,null,{"$f":"simulador_1!E96","v":64},{"$f":"simulador_1!J96","v":5722.87},{"$f":"simulador_1!K96","v":609.3250000000512},{"$f":"simulador_1!N96","v":58.203109722222223},{"$f":"simulador_1!T96","v":5.32},{"$f":"simulador_1!P96","v":10},{"$f":"simulador_1!U96","v":682.84810972227342}]
[null,null,{"$f":"simulador_1!E97","v":65},{"$f":"simulador_1!J97","v":5113.54},{"$f":"simulador_1!K97","v":615.62500000005127},{"$f":"simulador_1!N97","v":52.463109722222221},{"$f":"simulador_1!T97","v":4.76},{"$f":"simulador_1!P97","v":10},{"$f":"simulador_1!U97","v":682.84810972227342}]
[null,null,{"$f":"simulador_1!E98","v":66},{"$f":"simulador_1!J98","v":4497.91},{"$f":"simulador_1!K98","v":626.52500000005125},{"$f":"simulador_1!N98","v":42.543109722222226},{"$f":"simulador_1!T98","v":3.78},{"$f":"simulador_1!P98","v":10},{"$f":"simulador_1!U98","v":682.84810972227342}]
[null,null,{"$f":"simulador_1!E99","v":67},{"$f":"simulador_1!J99","v":3871.38},{"$f":"simulador_1!K99","v":628.48500000005117},{"$f":"simulador_1!N99","v":40.763109722222225},{"$f":"simulador_1!T99","v":3.6},{"$f":"simulador_1!P99","v":10},{"$f":"simulador_1!U99","v":682.84810972227342}]
[null,null,{"$f":"simulador_1!E100","v":68},{"$f":"simulador_1!J100","v":3242.89},{"$f":"simulador_1!K100","v":636.07500000005132},{"$f":"simulador_1!N100","v":33.853109722222221},{"$f":"simulador_1!T100","v":2.92},{"$f":"simulador_1!P100","v":10},{"$f":"simulador_1!U100","v":682.84810972227342}]
[null,null,{"$f":"simulador_1!E101","v":69},{"$f":"simulador_1!J101","v":2606.81},{"$f":"simulador_1!K101","v":641.57500000005132},{"$f":"simulador_1!N101","v":28.853109722222221},{"$f":"simulador_1!T101","v":2.42},{"$f":"simulador_1!P101","v":10},{"$f":"simulador_1!U101","v":682.84810972227342}]
[null,null,{"$f":"simulador_1!E102","v":70},{"$f":"simulador_1!J102","v":1965.23},{"$f":"simulador_1!K102","v":648.86500000005128},{"$f":"simulador_1!N102","v":22.213109722222221},{"$f":"simulador_1!T102","v":1.77},{"$f":"simulador_1!P102","v":10},{"$f":"simulador_1!U102","v":682.84810972227342}]
[null,null,{"$f":"simulador_1!E103","v":71},{"$f":"simulador_1!J103","v":1316.36},{"$f":"simulador_1!K103","v":654.92500000005123},{"$f":"simulador_1!N103","v":16.703109722222223},{"$f":"simulador_1!T103","v":1.22},{"$f":"simulador_1!P103","v":10},{"$f":"simulador_1!U103","v":682.84810972227342}]
[null,null,{"$f":"simulador_1!E104","v":72},{"$f":"simulador_1!J104","v":661.43},{"$f":"simulador_1!K104","v":661.69500000005121},{"$f":"simulador_1!N104","v":10.533109722222221},{"$f":"simulador_1!T104","v":0.62},{"$f":"simulador_1!P104","v":10},{"$f":"simulador_1!U104","v":682.84810972227342}]
[]
[]
[null,"-","La simulación obtenida no representa la aprobación del crédito, la cual está sujeta a la evaluación crediticia que debe realizar el Banco."]
[]
[null,"-","Este simulador es referencial y el cálculo se ha efectuado en base a la infromación ingresada."]
[null,"-","Esta simulación no incluye ITF (Impuesto a las Transacciones Financieras)."]
[null,"-","(*) La TEA apliacada a esta simulación es fija. Depende de las condicinoes del convenio y la propuesta final."]
[null,"-","El seguro de desgravamen no es obligatorio. De contratarlo se calcula sobre el saldo insoluto de la deuda, el costo del seguro es el cobrado por la aseguradora."]
[]
[null,"-","El cliente podrá adquirir el seguro de desgravamen en nuestras oficinas o de forma particular. En este ultimo caso deberá endosarlo a favor del Banco, y el seguro deberá tener las mismas coberturas que el/los comercializados por el Banco y cubrir el 100% el importe de capital adeudado."]
[]
[]
[null,"-","(**) El seguro de desgravamen con retorno aplica solo para créditos financiados desde 25 meses a más. Aplica una devolución de hasta el 25% de las primas pagadas al término del cronograma inicial. De realizarse la cancelación antes de la cutoa 25, no existirá devolución."]
[]
[]
[null,"-","La cuota de gracia es por el periodo de gracia el cual es el que transcurre entre la fecha de desembolso del crédito y el día en que se inicia el devengo de la cuota a pagar, lo cual ocurre un mes antes del primer vencimiento de pago."]
[]
[]
[null,"-","En caso el cliente elija el envío de estado de cuenta físico, el costo por ello es de S/ 10.00 y este monto se suma a la cuota mensual."]
[]
[null,"-","Esta información se proporciona de acuerdo con el Reglamento de Gestión de Conducta de Mercado del Sistema Financiero."]
[]
[null,"-","(***) Comisión de Descuento Automático por planilla más Gasto de Uso de Casillero"]

{"sheet":"data_seguros","index":2,"n_rows":3,"n_cols":2,"rows_kept":3,"cut":false,"hidden":false,"merged":[]}
["CS: Plan 0 - sin retorno",8.9999999999999998E-4]
["CS: Plan 25 - con retorno (**)",4.1999999999999997E-3]
["SS: Sin Seguro",0]

{"sheet":"simulador_1","index":3,"n_rows":104,"n_cols":35,"rows_kept":104,"cut":false,"hidden":false,"merged":[[1,2,1,22],[20,9,21,9],[20,10,21,10],[27,14,27,15]]}
[]
[null,null,"SIMULADOR DE CUOTAS - CRÉDITO CONVENIOS"]
[]
[]
[null,null,"Importe Solicitado",null,null,null,null,{"$f":"simulador!G7","v":34000},null,null,null,"Fecha Desembolso",null,null,null,null,{"$f":"simulador!G8","v":"2025-08-21"}]
[null,null,"Saldo de Capital",null,null,null,null,{"$f":"H5","v":34000},null,null,null,"Fecha Final de Gracia",null,null,null,null,{"$f":"DATE(YEAR(Q5+H14),MONTH(Q5 + H14),DAY(Q5 +H14))","v":"2025-09-20"}]
[null,null,"Saldo de Interes",null,null,null,null,0,null,null,null,"Fecha de la 1° cuota",null,null,null,null,{"$f":"DATE(YEAR(EDATE(Q6,1)),MONTH(EDATE(Q6,1)),DAY(EDATE(Q6,1)))","v":"2025-10-20"},null,{"$f":"Q6-Q5","v":30}]
[null,null,"Tasa Anual (TEA)",null,null,null,null,{"$f":"simulador!G11","v":11.5},"Tasa de Gracia",{"$f":"H8","v":11.5},null,"Fecha final de vencimiento",null,null,null,null,{"$f":"IF(OR($H$16>0,$H$17>0),VLOOKUP($H$12,$A$33:$C$121,3,0),DATE(YEAR(EDATE(Q6,H12)),MONTH(EDATE(Q6,H12)),DAY(EDATE(Q6,H12))))","v":"2031-09-20"}]
[null,null,"Tasa de Seguro de Desgravámen",null,null,null,null,{"$f":"simulador!G15","v":8.9999999999999998E-4},null,null,null,"Base",null,null,null,null,360]
[null,null,null,null,null,null,null,null,null,null,null,"Frecuencia pago en días",null,null,null,null,30]
[null,null,"Comisiones + Pago Casillero",null,null,null,null,{"$f":"simulador!G13","v":10},null,null,null,"Tasa Equivalente",null,null,null,null,{"$f":"ROUND((((H8/100+1)^(1/(Q9/Q10))-1)*Q9/Q10)*100,6)","v":10.934962000000001},"tea conv. A tem luego nominal anual"]
[null,null,"Plazo y  Nro. Cuotas (Aplicar Si hay Mes No Pago)",null,null,null,null,{"$f":"+H13-VLOOKUP($H$13,'Calculos CC'!$A$4:$H$99,8,0)","v":72},{"$f":"+H12","v":72},null,null,"Días entre cuotas",null,null,null,null,{"$f":"(Q8-Q6)/H12","v":30.430555555555557},"dias promedio entre cuotas"]
[null,null,"Plazo y  Nro. Cuotas",null,null,null,null,{"$f":"simulador!G12","v":72},null,null,null,"Factor Aplicado",null,null,null,null,{"$f":"($Q$11/100)/($Q$9/$Q$12)","v":9.2432491288580252E-3},"tem convertida de manera nominal a los dias entre cuotas"]
[null,null,"Días de Gracia",null,null,null,null,{"$f":"simulador!G9","v":30},null,null,null,"Factor Aplicado para la cuota",null,null,null,null,{"$f":"1/((1-((1+$Q$13)^(-1*$H$12)))/$Q$13)","v":1.9081181883364523E-2},"Factor de cuota (ok)"]
[null,null,"(+/- 30 días antes de la fecha 1° cuota)",null,null,null,null,null,null,null,null,"Interes de Gracia ",null,null,null,null,{"$f":"IF(H14>0,ROUND(H6*(((1+H8/100)^(ABS(H14)/Q9))-1),4),ROUND(H6*(((1+H8/100)^(ABS(H14)/Q9))-1),4) * -1)","v":309.82389999999998},"Ok"]
[null,null,"Mes de No Pago 1",null,null,null,null,0,null,null,null,"Saldo Interes +/- Interes Gracia",null,null,null,null,{"$f":"IF(H7 + Q15>0,H7+ Q15,0)","v":309.82389999999998}]
[null,null,"Mes de No Pago 2",null,null,null,null,0,null,null,null,"TCEA",null,null,null,null,{"$f":"+$AI$31","v":0.13187714434072806}]
[null,null,"Mes Cuota Doble 1",null,null,null,null,0,null,null,null,"Comisión de Gracia Desgravamen (Primera Cuota)",null,null,null,null,{"$f":"IF(H14>0,ROUNDDOWN(H5 * H9/30*H14,2),0)","v":30.6}]
[null,null,"Mes Cuota Doble 2",null,null,null," ",0]
[null,null,null,null,null,null,null,null,null,"=REDONDEAR(SI(O(F16+ F17> 0,F18 + F19>0),REDONDEAR.MAS(O16/BUSCARV(F13,Calculos!$A$3:$G$99,7,FALSO),2),O16*$O$14),2)"]
[null,null,null,null,null,null,null,null,null,"C/ Factor","C/ Mini Cronograma",null,null,null,"Suavización",null,null,null,null,null,"Validador Cuota Doble"]
[null,null,null,null,null,null,null,null,null,"C/ Factor",null,null,null,null,"Ultimo saldo de Principal",null,{"$f":"VLOOKUP(I12,$F$32:$V$104,17,FALSE) - VLOOKUP(I12,$F$32:$R$104,13,FALSE)","v":-0.27},null,null,null,"Cuota Simple",null,{"$f":"+VLOOKUP(\"\",$D$33:$U$104,18,0)","v":682.84810972227342}]
[null,null,null,null,null,null,"Valor de cuota por dias de gracia",null,null,{"$f":"$Q$16/($I$12*(1/((1+0)^($Q$10/$Q$9))))","v":4.3031097222222217},{"$f":"Q16/SUM(AA33:INDIRECT(CONCATENATE(\"V\",32+I12-1)))","v":2.1430319231509725E-4},{"$f":"+J24+Q28","v":668.54500000005123},null,null,"Numero de Dias",null,{"$f":"Q8-Q6","v":2191},null,null,null,"Cuota Doble",null,{"$f":"+IFERROR(VLOOKUP(\"D\",$D$33:$U$104,18,0),\" \")","v":" "}]
[null,null,null,null,null,null,"Valor de cuota por capital",null,null,{"$f":"ROUND(IF(OR(H16 + H17 > 0,H18 + H19>0), ROUNDUP(H6/VLOOKUP(H12,'Calculos CC'!$B$3:$G$99,6,FALSE),2),H6*$Q$14),2)+R33+S33+Q33","v":709.96},null,"Promedio",null,null,"Valor de Cuota Nivelada",null,{"$f":"ROUND(+Q22/ROUND(1*(((1+H8/100)^(Q23/Q9))-1),4),2)","v":-0.28999999999999998},null,null,null,"Factor",null,{"$f":"+IFERROR(W23/W22,\" \")","v":" "}]
[null,null,null,null,null,null,"Seguro de Desgravamen (FPF)",null,null,{"$f":"ROUNDDOWN($H$5*$H$9,2)","v":30.6},{"$f":"((J25*H12) + Q18)/H12","v":31.025000000000002},{"$f":"K25-J25","v":0.42500000000000071},"Exceso Desgravamen",null,"Factor Ajuste",null,{"$f":"Q24*Q14","v":-5.5335427461757113E-3}]
[null,null,null,null,null,null,"Comisiones + Pago de Casillero",null,null,{"$f":"$H$11","v":10},null,null,null,null,"Exceso de Int + Gracia",null,{"$f":"SUM(W33:W104)","v":0},{"$f":"ROUND(IF(H16+ H17> 0,ROUNDUP($Q$26/VLOOKUP(H12,'Calculos CC'!$A$3:$G$99,7,FALSE),2),$Q$26*$Q$14),2)","v":0},0,null,"Calce de Capital"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Factor Ajuste 2",null,{"$f":"+Q22/H12","v":-3.7500000000000003E-3},null,null,null,"Suma Capital (K)",null,{"$f":"+SUM($K$33:$K$92)","v":26481.570000003074}]
[null,null,null,null,null,null,"Cuota",null,null,{"$f":"J23+J24+J25+J26","v":754.86310972222225},{"$f":"J23+J24+K25+J26","v":755.2881097222222},null,null,null,"Digite Factor de Ajuste Anterior mas El Actual",null,-41.414999999948755,"Se actualiza en cada simulación (Validar que la celda K275 sea cero)",null,null,"Validador",null,{"$f":"+$H$5-W27","v":7518.4299999969262},null,null,"<- El valor tiene que ser cercano a cero."]
[null,null,null,null,null,null,null,{"$f":"+MONTH(DATE(YEAR(C39) + 1/12,MONTH(C39)+1,DAY(C39)))","v":5},1,2]
[null,null,null,null,null,null,null,null,2,3,{"$f":"+MONTH(DATE(YEAR(C39),MONTH(C39)+1,DAY(C39)))=$H$16","v":false},null,{"$f":"IF(OR(MONTH(Q7)=H16, MONTH(Q7)=H17),IF(AND(ABS($H$16-$H$17)>1,OR(MONTH($Q$7)=$H$16,MONTH($Q$7)=$H$17)),2,IF(AND(ABS($H$16-$H$17)=1,MONTH($Q$7)>$H$16),2,IF(AND(ABS($H$16-$H$17)=1,MONTH($Q$7)<$H$17),3,1))),1)","v":1}]
[null,null,"=SI(O(MES(FECHA.MES($O$6,D32))=$F$16,MES(FECHA.MES($O$6,D32))=$F$17),SI(ABS($F$17-$F$16)=1,FECHA.MES($O$6,D32+2),FECHA.MES($O$6,D32+1)),FECHA.MES($O$6,D32))",null,{"$f":"+MONTH(DATE(YEAR(C38) + 1/12,MONTH(C38)+1,DAY(C38)))=$H$16","v":false},{"$f":"+MONTH(DATE(YEAR(C38) + 1/12,MONTH(C38)+1,DAY(C38)))=$H$17","v":false},{"$f":"+ABS($H$17-$H$16)=1","v":false},null,{"$f":"+$H$17-MONTH(Q6)","v":-9},null,{"$f":"SUM(K33:K104)","v":34000.000000003689},{"$f":"+ROUND(J33*(((1+(H33/100))^(I33/G33))-1),4)","v":309.82389999999998},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X33-X34","v":-7.5739000000000374},null,"Minicronograma de Gracia",null,null,null,null,null,null,null,"TIR",{"$f":"(1+XIRR(AI32:AI104,AH32:AH104))^(360/365)-1","v":0.13187714434072806}]
[null,null,"Fecha Vcto.","Marca","Nro. Cuota (De acuerdo a Plazo)","Nro. Cuota","Periodo Base","Tasa","Nro. Dias","Principal","Capital","Interes","Interes de Gracia","Interes Total","Valor Cuota","Comision Envio Informacion","Seguro de Desgravamen","Importe de Gracia Desgravamen","Importe Desgravamen por No Pago","Seg. Desgravamen Total","Cuota","Saldo Principal","Exceso ",{"$f":"+X39-X40","v":12.845799999999997},null,"Dias Transcurridos Acumulados","Factor Simple Actualizacion","Principal","Capital","Interes","Cuota Gracia","Saldo Deuda",null,{"$f":"+Q5","v":"2025-08-21"},{"$f":"-H5","v":-34000}]
[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$6,E33))","v":"2025-10-20"},{"$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(AND(ABS($H$16-$H$17)>1,OR(MONTH($Q$7)=$H$16,MONTH($Q$7)=$H$17)),2,IF(AND(ABS($H$16-$H$17)=1,MONTH($Q$7)>$H$16),2,IF(AND(ABS($H$16-$H$17)=1,MONTH($Q$7)<$H$17),3,1))),1)","v":1},{"$f":"1","v":1},{"$f":"$Q$9","v":360},{"$f":"$H$8","v":11.5},{"$f":"C33-Q6","v":30},{"$f":"H6","v":34000},{"$f":"IF(((IF(ISERROR(MATCH(MONTH(C33),$H$18:$H$19,0))=FALSE,$J$24 + $Q$28,0) + $J$24+$Q$28+$S$26)-(IF($J$24+$Q$28 + $S$26<ROUND(ROUND(J33*(((1+(H33/100))^(I33/G33))-1),4),2),$J$24+$Q$28 + $S$26-0.01,IF(ROUND(ROUND(J33*(((1+(H33/100))^(I33/G33))-1),4),2)+ $S$26>$J$24,$J$24+ $S$26+-0.01,ROUND(ROUND(J33*(((1+(H33/100))^(I33/G33))-1),4),2)+$S$26)))- Q33-R33-S33)<0,0.01,IF(ISERROR(MATCH(MONTH(C33),$H$18:$H$19,0))=FALSE,$J$24 + $Q$28,0)+ ($J$24+$Q$28+$S$26)-(IF($J$24+$Q$28 + $S$26<ROUND(ROUND(J33*(((1+(H33/100))^(I33/G33))-1),4),2),$J$24+$Q$28 + $S$26-0.01,IF(ROUND(ROUND(J33*(((1+(H33/100))^(I33/G33))-1),4),2)+ $S$26>$J$24,$J$24+ $S$26+-0.01,ROUND(ROUND(J33*(((1+(H33/100))^(I33/G33))-1),4),2)+$S$26)))- Q33-R33-S33)","v":297.52500000005119},{"$f":"IF(K33=0.01,+$J$24-K33-Q33-R33-S33+$Q$28,IF($J$24+$Q$28 + $S$26<ROUND(ROUND(J33*(((1+(H33/100))^(I33/G33))-1),4),2),$J$24+$Q$28 + $S$26-0.01,IF(ROUND(ROUND(J33*(((1+(H33/100))^(I33/G33))-1),4),2)+ $S$26>$J$24,$J$24+ $S$26+-0.01,ROUND(ROUND(J33*(((1+(H33/100))^(I33/G33))-1),4),2)+$S$26)))","v":309.82},{"$f":"IF(ISERROR(MATCH(MONTH(C33),$H$18:$H$19,0))=FALSE,$J$23,0)  + $J$23","v":4.3031097222222217},{"$f":"L33+M33","v":314.12310972222224},{"$f":"K33+L33 + M33","v":611.64810972227338},{"$f":"$J$26","v":10},{"$f":"IF(B33=\"\",\"\",ROUND($H$9*J33,2))","v":30.6},{"$f":"IF(B33=\"\",\"\", + ROUNDDOWN($H$5*$H$9/30*H14,2))","v":30.6},{"$f":"IF(B33=\"\",\"\",IF(E33-0>1,ROUNDDOWN($J33*$H$9/30*(DATE(YEAR($C33),MONTH($C33)-1,DAY($C33))-Q6),2),0))","v":0},{"$f":"IF(B33=\"\",\"\",Q33+R33+S33)","v":61.2},{"$f":"IF(B33=\"\",\"\",O33+P33+T33+ IF(D33=\"D\",$P33))","v":682.84810972227342},{"$f":"IF(B33=\"\",\"\",ROUND(J33-K33,2))","v":33702.47},{"$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$24))","v":0},{"$f":"+ROUND(J33*(((1+(H33/100))^(I33/G33))-1),4)","v":309.82389999999998},{"$f":"+L33-X33","v":-3.899999999987358E-3},{"$f":"I33","v":30},{"$f":"1/((1+($J$8/100))^(Z33/$Q$9))*1","v":0.99096981880422141},{"$f":"Q16","v":309.82389999999998},{"$f":"AE33-AD33","v":-2.8230462065563744},{"$f":"(((1+($J$8/100))^((I33)/$Q$9))-1)*AB33","v":2.8232605097486894},{"$f":"$K$23","v":2.1430319231509725E-4},{"$f":"AB33-AC33","v":312.64694620655638},null,{"$f":"+IF(C33=\"\",0,C33)","v":"2025-10-20"},{"$f":"+IF(U33=\"\",0,U33)","v":682.84810972227342}]
[{"$f":"+IF(A33>=$H$12,\"\",A33+1)","v":2},1,{"$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$6,E34)))","v":"2025-11-20"},"",{"$f":"IF(B34=\"\",\"\",IF(OR(MONTH(DATE(YEAR(C33) + 1/12,MONTH(C33)+1,DAY(C33)))=$H$16,MONTH(DATE(YEAR(C33) + 1/12,MONTH(C33)+1,DAY(C33)))=$H$17),IF(OR(ABS($H$17-$H$16)>1,$H$16=1),E33+2,E33 + 3),E33 + 1))","v":2},{"$f":"IF(B34=\"\",\"\",F33+1)","v":2},{"$f":"IF(B34=\"\",\"\",$Q$9)","v":360},{"$f":"IF(B34=\"\",\"\",$H$8)","v":11.5},{"$f":"IF(B34=\"\",\"\",C34-C33)","v":31},{"$f":"IF(B34=\"\",\"\",+V33)","v":33702.47},{"$f":"IF(((IF(ISERROR(MATCH(MONTH(C34),$H$18:$H$19,0))=FALSE,$J$24 + $Q$28,0) + $J$24+$Q$28+$S$26)-(IF($J$24+$Q$28 + $S$26<ROUND(ROUND(J34*(((1+(H34/100))^(I34/G34))-1),4),2),$J$24+$Q$28 + $S$26-0.01,IF(ROUND(ROUND(J34*(((1+(H34/100))^(I34/G34))-1),4),2)+ $S$26>$J$24,$J$24+ $S$26+-0.01,ROUND(ROUND(J34*(((1+(H34/100))^(I34/G34))-1),4),2)+$S$26)))- Q34-R34-S34)<0,0.01,IF(ISERROR(MATCH(MONTH(C34),$H$18:$H$19,0))=FALSE,$J$24 + $Q$28,0)+ ($J$24+$Q$28+$S$26)-(IF($J$24+$Q$28 + $S$26<ROUND(ROUND(J34*(((1+(H34/100))^(I34/G34))-1),4),2),$J$24+$Q$28 + $S$26-0.01,IF(ROUND(ROUND(J34*(((1+(H34/100))^(I34/G34))-1),4),2)+ $S$26>$J$24,$J$24+ $S$26+-0.01,ROUND(ROUND(J34*(((1+(H34/100))^(I34/G34))-1),4),2)+$S$26)))- Q34-R34-S34)","v":319.80500000005128},{"$f":"IF(K34=0.01,+$J$24-K34-Q34-R34-S34+$Q$28,IF($J$24+$Q$28 + $S$26<ROUND(ROUND(J34*(((1+(H34/100))^(I34/G34))-1),4),2),$J$24+$Q$28 + $S$26-0.01,IF(ROUND(ROUND(J34*(((1+(H34/100))^(I34/G34))-1),4),2)+ $S$26>$J$24,$J$24+ $S$26+-0.01,ROUND(ROUND(J34*(((1+(H34/100))^(I34/G34))-1),4),2)+$S$26)))","v":317.39999999999998},{"$f":"IF(B34=\"\",\"\",IF(ISERROR(MATCH(MONTH(C34),$H$18:$H$19,0))=FALSE,$J$23,0)  + $J$23)","v":4.3031097222222217},{"$f":"IF(B34=\"\",\"\",L34+M34)","v":321.70310972222222},{"$f":"IF(B34=\"\",\"\",K34+L34 + M34)","v":641.5081097222735},{"$f":"IF(B34=\"\",\"\",$J$26)","v":10},{"$f":"IF(B34=\"\",\"\",ROUND($H$9*J34/30*$I34,2)-S34)","v":31.34},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},{"$f":"IF(B34=\"\",\"\",Q34+R34+S34)","v":31.34},{"$f":"IF(B34=\"\",\"\",O34+P34+T34+ IF(D34=\"D\",$P34))","v":682.84810972227353},33382.660000000003,0,{"$f":"+ROUND(J34*(((1+(H34/100))^(I34/G34))-1),4)","v":317.39780000000002},{"$f":"+L34-X34","v":2.1999999999593456E-3},{"$f":"Z33+I34","v":61},{"$f":"1/((1+($J$8/100))^(Z34/$Q$9))*1","v":0.98172428963773073},{"$f":"AF33","v":312.64694620655638},{"$f":"AE34-AD34","v":-2.9441831111098549},2.9443974143021698,{"$f":"$K$23","v":2.1430319231509725E-4},{"$f":"AB34-AC34","v":315.59112931766623},null,"2025-11-20",682.84810972227353]
[3,1,"2025-12-20","",3,3,360,11.5,30,33382.660000000003,334.30500000005122,304.2,4.3031097222222217,308.50310972222223,642.80810972227346,10,30.04,null,0,30.04,682.84810972227342,33048.36,0,304.19839999999999,1.5999999999962711E-3,91,0.97285914141800511,{"$f":"AF34","v":315.59112931766623},{"$f":"AE35-AD35","v":-2.8755999016819991},2.8758142048743141,2.1430319231509725E-4,{"$f":"AB35-AC35","v":318.46672921934822},null,"2025-12-20",682.84810972227342]
[4,1,"2026-01-20","",4,4,360,11.5,31,33048.36,326.5750000000512,311.24,4.3031097222222217,315.54310972222225,642.1181097222734,10,30.73,null,0,30.73,682.84810972227342,32721.78,0,311.23770000000002,2.299999999991087E-3,122,0.96378258086470725,318.46672921934822,-2.9989917515350291,2.999206054727344,2.1430319231509725E-4,321.46572097088324,null,"2026-01-20",682.84810972227342]
[5,1,"2026-02-20","",5,5,360,11.5,31,32721.78,329.9550000000512,308.16000000000003,4.3031097222222217,312.46310972222227,642.41810972227336,10,30.43,null,0,30.43,682.84810972227331,32391.82,0,308.16210000000001,-2.0999999999844476E-3,153,0.95479070261326604,321.46572097088324,-3.0272351860731659,3.0274494892654809,2.1430319231509725E-4,324.49295615695638,null,"2026-02-20",682.84810972227331]
[6,1,"2026-03-20","",6,6,360,11.5,28,32391.82,365.92500000005123,275.41000000000003,4.3031097222222217,279.71310972222227,645.63810972227338,10,27.21,null,0,27.21,682.84810972227342,32025.89,0,275.40809999999999,1.9000000000346517E-3,181,0.94674113505056623,324.49295615695638,-2.7587531457778729,2.7589674489701879,2.1430319231509725E-4,327.25170930273424,null,"2026-03-20",682.84810972227342]
[7,1,"2026-04-20","",7,7,360,11.5,31,32025.89,337.15500000005125,301.61,4.3031097222222217,305.91310972222226,643.06810972227345,10,29.78,null,0,29.78,682.84810972227342,31688.73,0,301.60840000000002,1.5999999999962711E-3,212,0.93790824971830777,327.25170930273424,-3.0817255602482243,3.0819398634405393,2.1430319231509725E-4,330.33343486298247,null,"2026-04-20",682.84810972227342]
[8,1,{"$f":"IF(B40=\"\",\"\",IF(OR(MONTH(EDATE($Q$6,E40))=$H$16,MONTH(EDATE($Q$6,E40))=$H$17),IF(ABS($H$17-$H$16)=1,EDATE($Q$6,E40+2),EDATE($Q$6,E40+1)),EDATE($Q$6,E40)))","v":"2026-05-20"},"",{"$f":"IF(B40=\"\",\"\",IF(OR(MONTH(DATE(YEAR(C39) + 1/12,MONTH(C39)+1,DAY(C39)))=$H$16,MONTH(DATE(YEAR(C39) + 1/12,MONTH(C39)+1,DAY(C39)))=$H$17),IF(OR(ABS($H$17-$H$16)>1,$H$16=1),E39+2,E39 + 3),E39 + 1))","v":8},8,360,11.5,30,31688.73,351.26500000005126,288.76,4.3031097222222217,293.06310972222224,644.32810972227344,10,28.52,null,0,28.52,682.84810972227342,31337.46,0,288.76260000000002,-2.6000000000294676E-3,242,0.92943876827833605,330.33343486298247,-3.0099386956508973,3.0101529988432123,2.1430319231509725E-4,333.34337355863335,null,"2026-05-20",682.84810972227342]
[9,1,{"$f":"IF(B41=\"\",\"\",IF(OR(MONTH(EDATE($Q$6,E41))=$H$16,MONTH(EDATE($Q$6,E41))=$H$17),IF(ABS($H$17-$H$16)=1,EDATE($Q$6,E41+2),EDATE($Q$6,E41+1)),EDATE($Q$6,E41)))","v":"2026-06-20"},"",{"$f":"IF(B41=\"\",\"\",IF(OR(MONTH(DATE(YEAR(C40) + 1/12,MONTH(C40)+1,DAY(C40)))=$H$16,MONTH(DATE(YEAR(C40) + 1/12,MONTH(C40)+1,DAY(C40)))=$H$17),IF(OR(ABS($H$17-$H$16)>1,$H$16=1),E40+2,E40 + 3),E40 + 1))","v":9},9,360,11.5,31,31337.46,344.27500000005125,295.13,4.3031097222222217,299.43310972222224,643.70810972227343,10,29.14,null,0,29.14,682.84810972227342,30993.18,0,295.125,4.9999999999954525E-3,273,0.9207673102000733,333.34337355863335,-3.1390946812375473,3.1393089844298623,2.1430319231509725E-4,336.48246823987091,null,"2026-06-20",682.84810972227342]
[10,1,"2026-07-20","",10,10,360,11.5,30,30993.18,358.23500000005123,282.42,4.3031097222222217,286.72310972222226,644.95810972227343,10,27.89,null,0,27.89,682.84810972227342,30634.94,0,282.42439999999999,-4.3999999999755346E-3,303,0.91245261454981696,336.48246823987091,-3.0659715682152662,3.0661858714075811,2.1430319231509725E-4,339.54843980808619,null,"2026-07-20",682.84810972227342]
[11,1,"2026-08-20","",11,11,360,11.5,31,30634.94,351.54500000005123,288.51,4.3031097222222217,292.81310972222224,644.35810972227341,10,28.49,null,0,28.49,682.84810972227342,30283.39,0,288.50889999999998,1.1000000000080945E-3,334,0.90393963352781104,339.54843980808619,-3.1975317817502518,3.1977460849425667,2.1430319231509725E-4,342.74597158983642,null,"2026-08-20",682.84810972227342]
[12,1,"2026-09-20","",12,12,360,11.5,31,30283.39,355.18500000005122,285.2,4.3031097222222217,289.50310972222223,644.68810972227334,10,28.16,null,0,28.16,682.84810972227331,29928.2,0,285.19819999999999,1.8000000000029104E-3,365,0.89550607673532168,342.74597158983642,-3.2276449954712465,3.2278592986635615,2.1430319231509725E-4,345.97361658530764,null,"2026-09-20",682.84810972227331]
[13,1,"2026-10-20","",13,13,360,11.5,30,29928.2,368.88500000005121,272.72000000000003,4.3031097222222217,277.02310972222227,645.90810972227337,10,26.94,null,0,26.94,682.84810972227342,29559.31,0,272.71980000000002,2.0000000000663931E-4,395,0.88741949460048108,345.97361658530764,-3.1524593579430378,3.1526736611353527,2.1430319231509725E-4,349.12607594325067,null,"2026-10-20",682.84810972227342]
[14,1,"2026-11-20","",14,14,360,11.5,31,29559.31,362.67500000005123,278.38,4.3031097222222217,282.68310972222224,645.35810972227341,10,27.49,null,0,27.49,682.84810972227342,29196.639999999999,0,278.37900000000002,9.9999999997635314E-4,426,0.87914006704925496,349.12607594325067,-3.2877305424087813,3.2879448456010962,2.1430319231509725E-4,352.41380648565945,null,"2026-11-20",682.84810972227342]
[15,1,"2026-12-20","",15,15,360,11.5,30,29196.639999999999,376.21500000005119,266.05,4.3031097222222217,270.35310972222226,646.56810972227345,10,26.28,null,0,26.28,682.84810972227342,28820.42,0,266.05349999999999,-3.4999999999740794E-3,456,0.8712012729473313,352.41380648565945,-3.2111453851376655,3.2113596883299804,2.1430319231509725E-4,355.62495187079713,null,"2026-12-20",682.84810972227342]
[16,1,"2027-01-20","",16,16,360,11.5,31,28820.42,370.3250000000512,271.42,4.3031097222222217,275.72310972222226,646.04810972227347,10,26.8,null,0,26.8,682.84810972227342,28450.09,0,271.42039999999997,-3.999999999564352E-4,487,0.86307315781599681,355.62495187079713,-3.3489346376641889,3.3491489408565038,2.1430319231509725E-4,358.97388650846131,null,"2027-01-20",682.84810972227342]
[17,1,"2027-02-20","",17,17,360,11.5,31,28450.09,374.15500000005125,267.93,4.3031097222222217,272.23310972222225,646.38810972227338,10,26.46,null,0,26.46,682.84810972227342,28075.94,0,267.93279999999999,-2.7999999999792635E-3,518,0.8550208762005671,358.97388650846131,-3.3804737094748911,3.3806880126672061,2.1430319231509725E-4,362.35436021793618,null,"2027-02-20",682.84810972227342]
[18,1,"2027-03-20","",18,18,360,11.5,28,28075.94,406.25500000005121,238.71,4.3031097222222217,243.01310972222223,649.26810972227338,10,23.58,null,0,23.58,682.84810972227342,27669.68,0,238.71270000000001,-2.7000000000043656E-3,546,0.84781243953307783,362.35436021793618,-3.0806657771448989,3.0808800803372138,2.1430319231509725E-4,365.43502599508105,null,"2027-03-20",682.84810972227342]
[19,1,"2027-04-20","",19,19,360,11.5,31,27669.68,382.23500000005123,260.58,4.3031097222222217,264.88310972222223,647.1181097222734,10,25.73,null,0,25.73,682.84810972227342,27287.439999999999,0,260.58319999999998,-3.1999999999925421E-3,577,0.83990253704293427,365.43502599508105,-3.4413224163907108,3.4415367195830258,2.1430319231509725E-4,368.87634841147178,null,"2027-04-20",682.84810972227342]
[20,1,"2027-05-20","",20,20,360,11.5,30,27287.439999999999,395.32500000005126,248.66,4.3031097222222217,252.96310972222221,648.28810972227348,10,24.56,null,0,24.56,682.84810972227342,26892.11,0,248.6559,4.0999999999939973E-3,607,0.83231806494664251,368.87634841147178,-3.3611597788278491,3.3613740820201641,2.1430319231509725E-4,372.23750819029965,null,"2027-05-20",682.84810972227342]
[21,1,"2027-06-20","",21,21,360,11.5,31,26892.11,390.27500000005125,253.26,4.3031097222222217,257.56310972222224,647.83810972227343,10,25.01,null,0,25.01,682.84810972227342,26501.83,0,253.2603,-3.0000000000995897E-4,638,0.82455272154340253,372.23750819029965,-3.5053857671749067,3.5056000703672217,2.1430319231509725E-4,375.74289395747456,null,"2027-06-20",682.84810972227342]
[22,1,"2027-07-20","",22,22,360,11.5,30,26501.83,{"$f":"IF(B54=\"\",\"\",IF(((IF(ISERROR(MATCH(MONTH(C54),$H$18:$H$19,0))=FALSE,$J$24 + $Q$28,0) + $J$24+$Q$28+$S$26)-(IF($J$24+$Q$28 + $S$26<ROUND(ROUND(J54*(((1+(H54/100))^(I54/G54))-1),4),2),$J$24+$Q$28 + $S$26-0.01,IF(ROUND(ROUND(J54*(((1+(H54/100))^(I54/G54))-1),4),2)+ $S$26>$J$24,$J$24+ $S$26+-0.01,ROUND(ROUND(J54*(((1+(H54/100))^(I54/G54))-1),4),2)+$S$26)))- Q54-R54-S54)<0,0.01,IF(ISERROR(MATCH(MONTH(C54),$H$18:$H$19,0))=FALSE,$J$24 + $Q$28,0)+ ($J$24+$Q$28+$S$26)-(IF($J$24+$Q$28 + $S$26<ROUND(ROUND(J54*(((1+(H54/100))^(I54/G54))-1),4),2),$J$24+$Q$28 + $S$26-0.01,IF(ROUND(ROUND(J54*(((1+(H54/100))^(I54/G54))-1),4),2)+ $S$26>$J$24,$J$24+ $S$26+-0.01,ROUND(ROUND(J54*(((1+(H54/100))^(I54/G54))-1),4),2)+$S$26)))- Q54-R54-S54))","v":403.19500000005121},{"$f":"IF(B54=\"\",\"\",IF(K54=0.01,+$J$24-K54-Q54-R54-S54+$Q$28,IF($J$24+$Q$28 + $S$26<ROUND(ROUND(J54*(((1+(H54/100))^(I54/G54))-1),4),2),$J$24+$Q$28 + $S$26-0.01,IF(ROUND(ROUND(J54*(((1+(H54/100))^(I54/G54))-1),4),2)+ $S$26>$J$24,$J$24+ $S$26+-0.01,ROUND(ROUND(J54*(((1+(H54/100))^(I54/G54))-1),4),2)+$S$26))))","v":241.5},4.3031097222222217,245.80310972222222,648.9981097222734,10,23.85,null,0,23.85,682.84810972227342,26098.639999999999,0,241.49709999999999,2.9000000000110049E-3,668,0.81710686106239327,375.74289395747456,-3.4237309583863671,3.4239452615786821,2.1430319231509725E-4,379.16662491586095,null,"2027-07-20",682.84810972227342]
[23,1,"2027-08-20","",23,23,360,11.5,31,26098.639999999999,398.48500000005129,245.79,4.3031097222222217,250.09310972222221,648.57810972227344,10,24.27,null,0,24.27,682.84810972227342,25700.15,0,245.7877,2.299999999991087E-3,699,0.80948343482605456,379.16662491586095,-3.5706417167937512,3.5708560199860662,2.1430319231509725E-4,382.73726663265472,null,"2027-08-20",682.84810972227342]
[24,1,"2027-09-20","",24,24,360,11.5,31,25700.15,402.61500000005128,242.03,4.3031097222222217,246.33310972222222,648.94810972227344,10,23.9,null,0,23.9,682.84810972227342,25297.53,0,242.03479999999999,-4.7999999999888132E-3,730,0.80193113346988776,382.73726663265472,-3.6042687467900114,3.6044830499823264,2.1430319231509725E-4,386.34153537944474,null,"2027-09-20",682.84810972227342]
[25,1,"2027-10-20","",25,25,360,11.5,30,25297.53,415.25500000005127,230.52,4.3031097222222217,234.82310972222223,650.07810972227344,10,22.77,null,0,22.77,682.84810972227342,24882.27,0,230.52289999999999,-2.8999999999825832E-3,760,0.79468955002811881,386.34153537944474,-3.5203107438181402,3.5205250470104552,2.1430319231509725E-4,389.86184612326286,null,"2027-10-20",682.84810972227342]
[26,1,"2027-11-20","",26,26,360,11.5,31,24882.27,411.0750000000512,234.33,4.3031097222222217,238.63310972222223,649.70810972227343,10,23.14,null,0,23.14,682.84810972227342,24471.19,0,234.3323,-2.299999999991087E-3,791,0.78727527234410599,389.86184612326286,-3.6713654950060572,3.6715797981983722,2.1430319231509725E-4,393.53321161826892,null,"2027-11-20",682.84810972227342]
[27,1,"2027-12-20","",27,27,360,11.5,30,24471.19,423.53500000005124,222.99,4.3031097222222217,227.29310972222223,650.82810972227344,10,22.02,null,0,22.02,682.84810972227342,24047.65,0,222.99289999999999,-2.8999999999825832E-3,821,0.78016603398388285,393.53321161826892,-3.5858446665528625,3.5860589697451775,2.1430319231509725E-4,397.1190562848218,null,"2027-12-20",682.84810972227342]
[28,1,"2028-01-20","",28,28,360,11.5,31,24047.65,419.71500000005119,226.47,4.3031097222222217,230.77310972222222,650.48810972227341,10,22.36,null,0,22.36,682.84810972227342,23627.94,0,226.47219999999999,-2.1999999999877673E-3,852,0.77288725749136844,397.1190562848218,-3.7397113115701002,3.7399256147624151,2.1430319231509725E-4,400.85876759639189,null,"2028-01-20",682.84810972227342]
[29,1,"2028-02-20","",29,29,360,11.5,31,23627.94,424.05500000005122,222.52,4.3031097222222217,226.82310972222223,650.87810972227339,10,21.97,null,0,21.97,682.84810972227342,23203.88,0,222.51949999999999,5.0000000001659828E-4,883,0.76567639037316693,400.85876759639189,-3.7749305787007272,3.7751448818930422,2.1430319231509725E-4,404.6336981750926,null,"2028-02-20",682.84810972227342]
[30,1,"2028-03-20","",30,30,360,11.5,29,23203.88,443.98500000005123,204.37,4.3031097222222217,208.67310972222222,652.65810972227337,10,20.190000000000001,null,0,20.190000000000001,682.84810972227342,22759.89,0,204.3655,4.500000000007276E-3,912,0.75899165798505053,404.6336981750926,-3.5635508041807671,3.5637651073730821,2.1430319231509725E-4,408.19724897927335,null,"2028-03-20",682.84810972227342]
[31,1,"2028-04-20","",31,31,360,11.5,31,22759.89,433.03500000005118,214.34,4.3031097222222217,218.64310972222222,651.67810972227335,10,21.17,null,0,21.17,682.84810972227331,22326.85,0,214.34450000000001,-4.500000000007276E-3,943,0.75191043373596955,408.19724897927335,-3.8440417786367265,3.8442560818290414,2.1430319231509725E-4,412.04129075791008,null,"2028-04-20",682.84810972227331]
[32,1,"2028-05-20","",32,32,360,11.5,30,22326.85,445.00500000005127,203.45,4.3031097222222217,207.75310972222221,652.7581097222735,10,20.09,null,0,20.09,682.84810972227353,21881.84,0,203.45269999999999,-2.7000000000043656E-3,973,0.74512054627633728,412.04129075791008,-3.7544989535405753,3.7547132567328902,2.1430319231509725E-4,415.79578971145065,null,"2028-05-20",682.84810972227353]
[33,{"$f":"IF(A65=\"\",\"\",IF(A65<=$H$22,0,1))","v":1},"2028-06-20",{"$f":"IF(B65=\"\",\"\",IF(OR(MONTH(C65)=$H$18,MONTH(C65)=$H$19),\"D\",\"\"))","v":""},33,33,360,11.5,31,21881.84,442.11500000005117,206.08,4.3031097222222217,210.38310972222223,652.4981097222734,10,20.350000000000001,null,0,{"$f":"IF(B65=\"\",\"\",Q65+R65+S65)","v":20.350000000000001},682.84810972227342,{"$f":"IF(B65=\"\",\"\",ROUND(J65-K65,2))","v":21439.72},{"$f":"IF(B65=\"\",\"\",IF(ROUND(ROUND(J65*(((1+(H65/100))^(I65/G65))-1),4),2) - $J$24<0,0,ROUND(ROUND(J65*(((1+(H65/100))^(I65/G65))-1),4),2) - $J$24))","v":0},206.0754,4.6000000000105956E-3,1004,0.73816873643064262,415.79578971145065,-3.9156021247579749,3.9158164279502898,2.1430319231509725E-4,419.71139183620863,null,"2028-06-20",682.84810972227342]
[{"$f":"+IF(A65>=$H$12,\"\",A65+1)","v":34},1,{"$f":"IF(B66=\"\",\"\",IF(OR(MONTH(EDATE($Q$6,E66))=$H$16,MONTH(EDATE($Q$6,E66))=$H$17),IF(ABS($H$17-$H$16)=1,EDATE($Q$6,E66+2),EDATE($Q$6,E66+1)),EDATE($Q$6,E66)))","v":"2028-07-20"},"",34,{"$f":"IF(B66=\"\",\"\",F65+1)","v":34},{"$f":"IF(B66=\"\",\"\",$Q$9)","v":360},{"$f":"IF(B66=\"\",\"\",$H$8)","v":11.5},{"$f":"IF(B66=\"\",\"\",C66-C65)","v":30},{"$f":"IF(B66=\"\",\"\",+V65)","v":21439.72},453.87500000005122,195.37,{"$f":"IF(B66=\"\",\"\",IF(ISERROR(MATCH(MONTH(C66),$H$18:$H$19,0))=FALSE,$J$23,0)  + $J$23)","v":4.3031097222222217},{"$f":"IF(B66=\"\",\"\",L66+M66)","v":199.67310972222222},{"$f":"IF(B66=\"\",\"\",K66+L66 + M66)","v":653.54810972227347},{"$f":"IF(B66=\"\",\"\",$J$26)","v":10},{"$f":"IF(B66=\"\",\"\",ROUND($H$9*J66/30*$I66,2)-S66)","v":19.3},null,{"$f":"IF(B66=\"\",\"\",IF(E66-E65>1,ROUNDDOWN($J66*$H$9/30*(DATE(YEAR($C66),MONTH($C66)-1,DAY($C66))-C65),2),0))","v":0},19.3,682.84810972227342,20985.85,0,195.36879999999999,1.2000000000114142E-3,1034,0.73150293898761509,419.71139183620863,-3.8243925075244385,3.8246068107167535,2.1430319231509725E-4,423.5357843437331,null,"2028-07-20",682.84810972227342]
[35,1,"2028-08-20","",35,35,360,11.5,31,20985.85,451.38500000005126,197.64,4.3031097222222217,201.9431097222222,653.32810972227344,10,19.52,null,0,19.52,682.84810972227342,20534.46,0,197.63720000000001,2.7999999999792635E-3,1065,0.72467817840515403,423.5357843437331,-3.9884946332520403,3.9887089364443553,2.1430319231509725E-4,427.52427897698516,null,"2028-08-20",682.84810972227342]
[36,1,"2028-09-20","",36,36,360,11.5,31,20534.46,456.05500000005122,193.39,4.3031097222222217,197.6931097222222,653.7481097222734,10,19.100000000000001,null,0,19.100000000000001,682.84810972227342,20078.400000000001,0,193.3862,3.7999999999840384E-3,1096,0.71791709132901182,427.52427897698516,-4.0260568529621494,4.0262711561544648,2.1430319231509725E-4,431.5503358299473,null,"2028-09-20",682.84810972227342]
[37,1,"2028-10-20","",37,37,360,11.5,30,20078.400000000001,467.5150000000512,182.96,4.3031097222222217,187.26310972222223,654.77810972227337,10,18.07,null,0,18.07,682.84810972227342,19610.89,0,182.96379999999999,-3.7999999999840384E-3,1126,0.71143416991076469,431.5503358299473,-3.9322745109936639,3.9324888141859788,2.1430319231509725E-4,435.48261034094094,null,"2028-10-20",682.84810972227342]
[38,1,"2028-11-20","",38,38,360,11.5,31,19610.89,465.61500000005123,184.69,4.3031097222222217,188.99310972222221,654.60810972227341,10,18.239999999999998,null,0,18.239999999999998,682.84810972227342,19145.27,0,184.6884,1.5999999999962711E-3,1157,0.70479664650376017,435.48261034094094,-4.1010055789116748,4.1012198821039902,2.1430319231509725E-4,439.5836159198526,null,"2028-11-20",682.84810972227342]
[39,1,"2028-12-20","",39,39,360,11.5,30,19145.27,476.85500000005118,174.46,4.3031097222222217,178.76310972222223,655.6181097222734,10,17.23,null,0,17.23,682.84810972227342,18668.41,0,174.4607,-6.9999999999481588E-4,1187,0.6984322050796542,439.5836159198526,-4.0054775222577392,4.0056918254500546,2.1430319231509725E-4,443.58909344211037,null,"2028-12-20",682.84810972227342]
[40,1,"2029-01-20","",40,40,360,11.5,31,18668.41,475.37500000005122,175.81,4.3031097222222217,180.11310972222222,655.48810972227341,10,17.36,null,0,17.36,682.84810972227342,18193.03,0,175.8124,-2.3999999999944066E-3,1218,0.69191598712795876,443.58909344211037,-4.1773495450747031,4.1775638482670185,2.1430319231509725E-4,447.76644298718509,null,"2029-01-20",682.84810972227342]
[41,1,"2029-02-20","",41,41,360,11.5,31,18193.03,480.28500000005118,171.34,4.3031097222222217,175.64310972222222,655.92810972227335,10,16.920000000000002,null,0,16.920000000000002,682.84810972227331,17712.740000000002,0,171.3355,4.500000000007276E-3,1249,0.68546056404809941,447.76644298718509,-4.2166903329774525,4.216904636169768,2.1430319231509725E-4,451.98313332016255,null,"2029-02-20",682.84810972227331]
[42,1,"2029-03-20","",42,42,360,11.5,28,17712.740000000002,503.06500000005121,150.6,4.3031097222222217,154.90310972222221,657.96810972227343,10,14.88,null,0,14.88,682.84810972227342,17209.68,0,150.60069999999999,-6.9999999999481588E-4,1277,0.67968164191702973,451.98313332016255,-3.8427250538971722,3.8429393570894872,2.1430319231509725E-4,455.82585837405975,null,"2029-03-20",682.84810972227342]
[43,1,"2029-04-20","",43,43,360,11.5,31,17209.68,490.46500000005125,162.07,4.3031097222222217,166.37310972222221,656.83810972227343,10,16.010000000000002,null,0,16.010000000000002,682.84810972227342,16719.21,0,162.0746,-4.6000000000105956E-3,1308,0.67334036257125207,455.82585837405975,-4.2925910321968948,4.2928053353892102,2.1430319231509725E-4,460.11844940625662,null,"2029-04-20",682.84810972227342]
[44,1,"2029-05-20","",44,44,360,11.5,30,16719.21,501.1450000000512,152.35,4.3031097222222217,156.65310972222221,657.79810972227335,10,15.05,null,0,15.05,682.84810972227331,16218.06,0,152.35329999999999,-3.2999999999958618E-3,1338,0.66725997709080254,460.11844940625662,-4.1926005442596876,4.1928148474520031,2.1430319231509725E-4,464.31104995051629,null,"2029-05-20",682.84810972227331]
[45,1,"2029-06-20","",45,45,360,11.5,31,16218.06,500.72500000005124,152.74,4.3031097222222217,157.04310972222223,657.76810972227349,10,15.08,null,0,15.08,682.84810972227353,15717.33,0,152.73589999999999,4.100000000022419E-3,1369,0.66103458912967461,464.31104995051629,-4.3725015396901332,4.3727158428824486,2.1430319231509725E-4,468.68355149020641,null,"2029-06-20",682.84810972227353]
[46,1,"2029-07-20","",46,46,360,11.5,30,15717.33,511.17500000005123,143.22,4.3031097222222217,147.52310972222222,658.69810972227344,10,14.15,null,0,14.15,682.84810972227342,15206.15,0,143.22370000000001,-3.7000000000091404E-3,1399,0.65506532701315656,468.68355149020641,-4.2706497666585461,4.2708640698508615,2.1430319231509725E-4,472.95420125686496,null,"2029-07-20",682.84810972227342]
[47,1,"2029-08-20","",47,47,360,11.5,31,15206.15,511.19500000005121,143.21,4.3031097222222217,147.51310972222223,658.70810972227343,10,14.14,null,0,14.14,682.84810972227342,14694.95,0,143.20609999999999,3.9000000000157797E-3,1430,0.648953712439299,472.95420125686496,-4.453899655573287,4.4541139587656025,2.1430319231509725E-4,477.40810091243827,null,"2029-08-20",682.84810972227342]
[48,1,"2029-09-20","",48,48,360,11.5,31,14694.95,516.48500000005129,138.38999999999999,4.3031097222222217,142.6931097222222,659.17810972227346,10,13.67,null,0,13.67,682.84810972227342,14178.46,0,138.39179999999999,-1.8000000000029104E-3,1461,0.64289911787727705,477.40810091243827,-4.495844893767833,4.4960591969601484,2.1430319231509725E-4,481.90394580620608,null,"2029-09-20",682.84810972227342]
[49,1,"2029-10-20","",49,49,360,11.5,30,14178.46,526.5850000000512,129.19999999999999,4.3031097222222217,133.50310972222221,660.08810972227343,10,12.76,null,0,12.76,682.84810972227342,13651.87,0,129.20079999999999,-7.9999999999813554E-4,1491,0.6370936223522391,481.90394580620608,-4.3911201925865262,4.3913344957788416,2.1430319231509725E-4,486.29506599879261,null,"2029-10-20",682.84810972227342]
[50,1,"2029-11-20","",50,50,360,11.5,31,13651.87,{"$f":"IF(B82=\"\",\"\",IF(((IF(ISERROR(MATCH(MONTH(C82),$H$18:$H$19,0))=FALSE,$J$24 + $Q$28,0) + $J$24+$Q$28+$S$26)-(IF($J$24+$Q$28 + $S$26<ROUND(ROUND(J82*(((1+(H82/100))^(I82/G82))-1),4),2),$J$24+$Q$28 + $S$26-0.01,IF(ROUND(ROUND(J82*(((1+(H82/100))^(I82/G82))-1),4),2)+ $S$26>$J$24,$J$24+ $S$26+-0.01,ROUND(ROUND(J82*(((1+(H82/100))^(I82/G82))-1),4),2)+$S$26)))- Q82-R82-S82)<0,0.01,IF(ISERROR(MATCH(MONTH(C82),$H$18:$H$19,0))=FALSE,$J$24 + $Q$28,0)+ ($J$24+$Q$28+$S$26)-(IF($J$24+$Q$28 + $S$26<ROUND(ROUND(J82*(((1+(H82/100))^(I82/G82))-1),4),2),$J$24+$Q$28 + $S$26-0.01,IF(ROUND(ROUND(J82*(((1+(H82/100))^(I82/G82))-1),4),2)+ $S$26>$J$24,$J$24+ $S$26+-0.01,ROUND(ROUND(J82*(((1+(H82/100))^(I82/G82))-1),4),2)+$S$26)))- Q82-R82-S82))","v":527.27500000005125},{"$f":"IF(B82=\"\",\"\",IF(K82=0.01,+$J$24-K82-Q82-R82-S82+$Q$28,IF($J$24+$Q$28 + $S$26<ROUND(ROUND(J82*(((1+(H82/100))^(I82/G82))-1),4),2),$J$24+$Q$28 + $S$26-0.01,IF(ROUND(ROUND(J82*(((1+(H82/100))^(I82/G82))-1),4),2)+ $S$26>$J$24,$J$24+ $S$26+-0.01,ROUND(ROUND(J82*(((1+(H82/100))^(I82/G82))-1),4),2)+$S$26))))","v":128.57},4.3031097222222217,132.87310972222221,660.14810972227338,10,12.7,null,0,12.7,682.84810972227342,13124.6,0,128.5684,1.5999999999962711E-3,1522,0.6311496798067936,486.29506599879261,-4.5795391608596594,4.5797534640519748,2.1430319231509725E-4,490.87460515965228,null,"2029-11-20",682.84810972227342]
[51,1,"2029-12-20","",51,51,360,11.5,30,13124.6,{"$f":"IF(B83=\"\",\"\",IF(((IF(ISERROR(MATCH(MONTH(C83),$H$18:$H$19,0))=FALSE,$J$24 + $Q$28,0) + $J$24+$Q$28+$S$26)-(IF($J$24+$Q$28 + $S$26<ROUND(ROUND(J83*(((1+(H83/100))^(I83/G83))-1),4),2),$J$24+$Q$28 + $S$26-0.01,IF(ROUND(ROUND(J83*(((1+(H83/100))^(I83/G83))-1),4),2)+ $S$26>$J$24,$J$24+ $S$26+-0.01,ROUND(ROUND(J83*(((1+(H83/100))^(I83/G83))-1),4),2)+$S$26)))- Q83-R83-S83)<0,0.01,IF(ISERROR(MATCH(MONTH(C83),$H$18:$H$19,0))=FALSE,$J$24 + $Q$28,0)+ ($J$24+$Q$28+$S$26)-(IF($J$24+$Q$28 + $S$26<ROUND(ROUND(J83*(((1+(H83/100))^(I83/G83))-1),4),2),$J$24+$Q$28 + $S$26-0.01,IF(ROUND(ROUND(J83*(((1+(H83/100))^(I83/G83))-1),4),2)+ $S$26>$J$24,$J$24+ $S$26+-0.01,ROUND(ROUND(J83*(((1+(H83/100))^(I83/G83))-1),4),2)+$S$26)))- Q83-R83-S83))","v":537.13500000005126},{"$f":"IF(B83=\"\",\"\",IF(K83=0.01,+$J$24-K83-Q83-R83-S83+$Q$28,IF($J$24+$Q$28 + $S$26<ROUND(ROUND(J83*(((1+(H83/100))^(I83/G83))-1),4),2),$J$24+$Q$28 + $S$26-0.01,IF(ROUND(ROUND(J83*(((1+(H83/100))^(I83/G83))-1),4),2)+ $S$26>$J$24,$J$24+ $S$26+-0.01,ROUND(ROUND(J83*(((1+(H83/100))^(I83/G83))-1),4),2)+$S$26))))","v":119.6},4.3031097222222217,123.90310972222221,661.03810972227348,10,11.81,null,0,11.81,682.84810972227342,12587.46,0,119.5975,2.4999999999977263E-3,1552,0.62545028383648071,490.87460515965228,-4.4728650428030283,4.4730793459953437,2.1430319231509725E-4,495.34747020245533,null,"2029-12-20",682.84810972227342]
[52,1,"2030-01-20","",52,52,360,11.5,31,12587.46,{"$f":"IF(B84=\"\",\"\",IF(((IF(ISERROR(MATCH(MONTH(C84),$H$18:$H$19,0))=FALSE,$J$24 + $Q$28,0) + $J$24+$Q$28+$S$26)-(IF($J$24+$Q$28 + $S$26<ROUND(ROUND(J84*(((1+(H84/100))^(I84/G84))-1),4),2),$J$24+$Q$28 + $S$26-0.01,IF(ROUND(ROUND(J84*(((1+(H84/100))^(I84/G84))-1),4),2)+ $S$26>$J$24,$J$24+ $S$26+-0.01,ROUND(ROUND(J84*(((1+(H84/100))^(I84/G84))-1),4),2)+$S$26)))- Q84-R84-S84)<0,0.01,IF(ISERROR(MATCH(MONTH(C84),$H$18:$H$19,0))=FALSE,$J$24 + $Q$28,0)+ ($J$24+$Q$28+$S$26)-(IF($J$24+$Q$28 + $S$26<ROUND(ROUND(J84*(((1+(H84/100))^(I84/G84))-1),4),2),$J$24+$Q$28 + $S$26-0.01,IF(ROUND(ROUND(J84*(((1+(H84/100))^(I84/G84))-1),4),2)+ $S$26>$J$24,$J$24+ $S$26+-0.01,ROUND(ROUND(J84*(((1+(H84/100))^(I84/G84))-1),4),2)+$S$26)))- Q84-R84-S84))","v":538.29500000005123},{"$f":"IF(B84=\"\",\"\",IF(K84=0.01,+$J$24-K84-Q84-R84-S84+$Q$28,IF($J$24+$Q$28 + $S$26<ROUND(ROUND(J84*(((1+(H84/100))^(I84/G84))-1),4),2),$J$24+$Q$28 + $S$26-0.01,IF(ROUND(ROUND(J84*(((1+(H84/100))^(I84/G84))-1),4),2)+ $S$26>$J$24,$J$24+ $S$26+-0.01,ROUND(ROUND(J84*(((1+(H84/100))^(I84/G84))-1),4),2)+$S$26))))","v":118.54},4.3031097222222217,122.84310972222222,661.13810972227338,10,11.71,null,0,11.71,682.84810972227342,12049.16,0,118.5442,-4.199999999997317E-3,1583,0.61961497106340568,495.34747020245533,-4.6647914745440957,4.6650057777364111,2.1430319231509725E-4,500.0122616769994,null,"2030-01-20",682.84810972227342]
[53,1,"2030-02-20","",53,53,360,11.5,31,12049.16,543.86500000005117,113.47,4.3031097222222217,117.77310972222222,661.63810972227338,10,11.21,null,0,11.21,682.84810972227342,11505.29,0,113.4747,-4.6999999999997044E-3,1614,0.61383410046749431,500.0122616769994,-4.7087228166619628,4.7089371198542782,2.1430319231509725E-4,504.72098449366138,null,"2030-02-20",682.84810972227342]
[54,1,"2030-03-20","",54,54,360,11.5,28,11505.29,561.06500000005133,97.82,4.3031097222222217,102.12310972222221,663.18810972227357,10,9.66,null,0,9.66,682.84810972227353,10944.22,0,97.822500000000005,-2.5000000000119371E-3,1642,0.60865904058214104,504.72098449366138,-4.2911231221928006,4.291337425385116,2.1430319231509725E-4,509.01210761585418,null,"2030-03-20",682.84810972227353]
[55,1,"2030-04-20","",55,55,360,11.5,31,10944.22,555.29500000005135,103.07,4.3031097222222217,107.37310972222221,662.66810972227358,10,10.18,null,0,10.18,682.84810972227353,10388.92,0,103.0688,1.1999999999972033E-3,1673,0.60298038639372087,509.01210761585418,-4.7934801553566277,4.7936944585489432,2.1430319231509725E-4,513.80558777121075,null,"2030-04-20",682.84810972227353]
[56,1,"2030-05-20","",56,56,360,11.5,30,10388.92,564.52500000005125,94.67,4.3031097222222217,98.973109722222219,663.4981097222734,10,9.35,null,0,9.35,682.84810972227342,9824.39,0,94.668700000000001,1.300000000000523E-3,1703,0.5975353642470852,513.80558777121075,-4.681822898078063,4.6820372012703784,2.1430319231509725E-4,518.48741066928881,null,"2030-05-20",682.84810972227342]
[57,1,"2030-06-20","",57,57,360,11.5,31,9824.39,566.88500000005126,92.52,4.3031097222222217,96.823109722222213,663.70810972227343,10,9.14,null,0,9.14,682.84810972227342,9257.5,0,92.522599999999997,-2.6000000000010459E-3,1734,0.59196049149786023,518.48741066928881,-4.8827151795549142,4.8829294827472296,2.1430319231509725E-4,523.37012584884371,null,"2030-06-20",682.84810972227342]
[58,1,"2030-07-20","",58,58,360,11.5,30,9257.5,575.85500000005118,84.36,4.3031097222222217,88.663109722222217,664.51810972227338,10,8.33,null,0,8.33,682.84810972227342,8681.64,0,84.358699999999999,1.300000000000523E-3,1764,0.58661498099889242,523.37012584884371,-4.7689794494240658,4.7691937526163812,2.1430319231509725E-4,528.13910529826774,null,"2030-07-20",682.84810972227342]
[59,1,"2030-08-20","",59,59,360,11.5,31,8681.64,578.71500000005119,81.760000000000005,4.3031097222222217,86.063109722222222,664.77810972227337,10,8.07,null,0,8.07,682.84810972227342,8102.92,0,81.760599999999997,-5.9999999999149622E-4,1795,0.58114199300933878,528.13910529826774,-4.9736113966905977,4.9738256998829131,2.1430319231509725E-4,533.11271669495829,null,"2030-08-20",682.84810972227342]
[60,1,{"$f":"IF(B92=\"\",\"\",IF(OR(MONTH(EDATE($Q$6,E92))=$H$16,MONTH(EDATE($Q$6,E92))=$H$17),IF(ABS($H$17-$H$16)=1,EDATE($Q$6,E92+2),EDATE($Q$6,E92+1)),EDATE($Q$6,E92)))","v":"2030-09-20"},"",60,60,360,11.5,31,8102.92,584.69500000005132,76.31,4.3031097222222217,80.613109722222219,665.30810972227346,10,7.54,null,0,7.54,682.84810972227342,7518.22,0,76.310400000000001,-3.9999999999906777E-4,1826,0.57572006678687948,533.11271669495829,-5.020451094675316,5.0206653978676314,2.1430319231509725E-4,538.1331677896336,null,"2030-09-20",682.84810972227342]
[61,1,"2030-10-20","",61,61,360,11.5,30,7518.22,593.26500000005126,68.510000000000005,4.3031097222222217,72.813109722222222,666.07810972227344,10,6.77,null,0,6.77,682.84810972227342,6924.95,0,68.509500000000003,5.0000000000238742E-4,1856,0.5705212102657482,538.1331677896336,-4.9035072031422127,4.9037215063345281,2.1430319231509725E-4,543.03667499277583,null,"2030-10-20",682.84810972227342]
[62,1,"2030-11-20","",62,62,360,11.5,31,6924.95,596.88500000005115,65.22,4.3031097222222217,69.523109722222216,666.40810972227337,10,6.44,null,0,6.44,682.84810972227342,6328.06,0,65.216700000000003,3.2999999999958618E-3,1887,0.56519837359653624,543.03667499277583,-5.1139113939242709,5.1141256971165863,2.1430319231509725E-4,548.15058638670007,null,"2030-11-20",682.84810972227342]
[63,1,"2030-12-20","",63,63,360,11.5,30,6328.06,605.18500000005122,57.66,4.3031097222222217,61.963109722222221,667.14810972227338,10,5.7,null,0,5.7,682.84810972227342,5722.87,0,57.664200000000001,-4.2000000000044224E-3,1917,0.56009452987140018,548.15058638670007,-4.9947906139272416,4.995004917119557,2.1430319231509725E-4,553.14537700062726,null,"2030-12-20",682.84810972227342]
[64,1,"2031-01-20","",64,64,360,11.5,31,5722.87,609.3250000000512,53.9,4.3031097222222217,58.203109722222223,667.52810972227337,10,5.32,null,0,5.32,682.84810972227342,5113.54,0,53.895899999999997,4.1000000000011028E-3,1948,0.55486897182346029,553.14537700062726,-5.2091115435339352,5.2093258467262507,2.1430319231509725E-4,558.3544885441612,null,"2031-01-20",682.84810972227342]
[65,{"$f":"IF(A97=\"\",\"\",IF(A97<=$H$22,0,1))","v":1},"2031-02-20",{"$f":"IF(B97=\"\",\"\",IF(OR(MONTH(C97)=$H$18,MONTH(C97)=$H$19),\"D\",\"\"))","v":""},65,65,360,11.5,31,5113.54,615.62500000005127,48.16,4.3031097222222217,52.463109722222221,668.08810972227343,10,4.76,null,0,{"$f":"IF(B97=\"\",\"\",Q97+R97+S97)","v":4.76},682.84810972227342,{"$f":"IF(B97=\"\",\"\",ROUND(J97-K97,2))","v":4497.91},{"$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$24))","v":0},48.157499999999999,2.4999999999977263E-3,1979,0.5496921670760011,558.3544885441612,-5.25816909789578,{"$f":"(((1+($J$8/100))^((I97)/$Q$9))-1)*AB97","v":5.2583834010880954},2.1430319231509725E-4,563.612657642057,null,{"$f":"+IF(C97=\"\",0,C97)","v":"2031-02-20"},{"$f":"+IF(U97=\"\",0,U97)","v":682.84810972227342}]
[{"$f":"+IF(A97>=$H$12,\"\",A97+1)","v":66},1,{"$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$6,E98)))","v":"2031-03-20"},"",66,{"$f":"IF(B98=\"\",\"\",F97+1)","v":66},{"$f":"IF(B98=\"\",\"\",$Q$9)","v":360},{"$f":"IF(B98=\"\",\"\",$H$8)","v":11.5},{"$f":"IF(B98=\"\",\"\",C98-C97)","v":28},{"$f":"IF(B98=\"\",\"\",+V97)","v":4497.91},626.52500000005125,38.24,{"$f":"IF(B98=\"\",\"\",IF(ISERROR(MATCH(MONTH(C98),$H$18:$H$19,0))=FALSE,$J$23,0)  + $J$23)","v":4.3031097222222217},{"$f":"IF(B98=\"\",\"\",L98+M98)","v":42.543109722222226},{"$f":"IF(B98=\"\",\"\",K98+L98 + M98)","v":669.06810972227345},{"$f":"IF(B98=\"\",\"\",$J$26)","v":10},{"$f":"IF(B98=\"\",\"\",ROUND($H$9*J98/30*$I98,2)-S98)","v":3.78},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":0},3.78,{"$f":"IF(B98=\"\",\"\",O98+P98+T98+ IF(D98=\"D\",$P98))","v":682.84810972227342},3871.38,0,{"$f":"+ROUND(J98*(((1+(H98/100))^(I98/G98))-1),4)","v":38.243000000000002},{"$f":"+L98-X98","v":-3.0000000000001137E-3},{"$f":"Z97+I98","v":2007},{"$f":"1/((1+($J$8/100))^(Z98/$Q$9))*1","v":0.54505786950119806},563.612657642057,-4.7918434187320695,4.7920577219243849,{"$f":"$K$23","v":2.1430319231509725E-4},568.40450106078902,null,"2031-03-20",682.84810972227342]
[67,1,"2031-04-20","",67,67,360,11.5,31,3871.38,628.48500000005117,36.46,4.3031097222222217,40.763109722222225,669.2481097222734,10,3.6,null,0,3.6,682.84810972227342,3242.89,0,36.459299999999999,7.0000000000192131E-4,2038,0.53997260016778936,{"$f":"AF98","v":568.40450106078902},{"$f":"AE99-AD99","v":-5.3528165308123752},5.3530308340046906,2.1430319231509725E-4,{"$f":"AB99-AC99","v":573.75731759160135},null,"2031-04-20",682.84810972227342]
[68,1,"2031-05-20","",68,68,360,11.5,30,3242.89,636.07500000005132,29.55,4.3031097222222217,33.853109722222221,669.92810972227346,10,2.92,null,0,2.92,682.84810972227342,2606.81,0,29.550699999999999,-6.9999999999836859E-4,2068,0.53509654974751863,573.75731759160135,-5.2281311438042053,5.2283454469965207,2.1430319231509725E-4,578.9854487354055,null,"2031-05-20",682.84810972227342]
[69,1,"2031-06-20","",69,69,360,11.5,31,2606.81,641.57500000005132,24.55,4.3031097222222217,28.853109722222221,670.42810972227346,10,2.42,null,0,2.42,682.84810972227342,1965.23,0,24.55,0,2099,0.5301042173235615,578.9854487354055,-5.4524641216557042,5.4526784248480196,2.1430319231509725E-4,584.43791285706118,null,"2031-06-20",682.84810972227342]
[70,1,"2031-07-20","",70,70,360,11.5,30,1965.23,648.86500000005128,17.91,4.3031097222222217,22.213109722222221,671.07810972227344,10,1.77,null,0,1.77,682.84810972227342,1316.36,0,17.908100000000001,1.8999999999991246E-3,2129,0.52531728018848345,584.43791285706118,-5.3254577310480604,5.3256720342403758,2.1430319231509725E-4,589.76337058810918,null,"2031-07-20",682.84810972227342]
[71,1,"2031-08-20","",71,71,360,11.5,31,1316.36,654.92500000005123,12.4,4.3031097222222217,16.703109722222223,671.62810972227339,10,1.22,null,0,1.22,682.84810972227342,661.43,0,12.397,3.0000000000001137E-3,2160,0.52041618618593866,589.76337058810918,-5.5539667450451091,5.5541810482374245,2.1430319231509725E-4,595.31733733315434,null,"2031-08-20",682.84810972227342]
[72,1,"2031-09-20","",72,72,360,11.5,31,661.43,661.69500000005121,6.23,4.3031097222222217,10.533109722222221,672.22810972227342,10,0.62,null,0,0.62,682.84810972227342,-0.27,0,6.2290999999999999,9.0000000000056701E-4,2191,0.51556081830611578,595.31733733315434,-5.6062720226806286,5.606486325872944,2.1430319231509725E-4,600.92360935583497,null,"2031-09-20",682.84810972227342]

{"sheet":"Calculos CC","index":4,"n_rows":99,"n_cols":8,"rows_kept":99,"cut":false,"hidden":true,"merged":[[0,0,0,7]]}
["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","Conteo No Pagos Acum"]
[1,{"$f":"IF(E4<>\"C\",IF(ISERROR(1+B3)=TRUE,1,1+B3),IF(ISNUMBER(B3),B3,0))","v":1},{"$f":"+simulador_1!Q7","v":"2025-10-20"},{"$f":"MONTH(C4)","v":10},{"$f":"IF(ISERROR(MATCH(D4,simulador_1!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D4,simulador_1!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E4=\"C\",0,IF(E4 =\"D\",ROUND(1/((1+simulador_1!$Q$13)^A4),9) * 2,ROUND(1/((1+simulador_1!$Q$13)^A4),9)))","v":0.99084140600000004},{"$f":"ROUND(F4,9)","v":0.99084140600000004},{"$f":"+COUNTIF($E$4:E4,\"C\")","v":0}]
[{"$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":"2025-11-20"},11,{"$f":"IF(ISERROR(MATCH(D5,simulador_1!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D5,simulador_1!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E5=\"C\",0,IF(E5 =\"D\",ROUND(1/((1+simulador_1!$Q$13)^A5),9) * 2,ROUND(1/((1+simulador_1!$Q$13)^A5),9)))","v":0.981766692},{"$f":"G4+ROUND(F5,9)","v":1.972608098},{"$f":"+COUNTIF($E$4:E5,\"C\")","v":0}]
[3,3,"2025-12-20",12,{"$f":"IF(ISERROR(MATCH(D6,simulador_1!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D6,simulador_1!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E6=\"C\",0,IF(E6 =\"D\",ROUND(1/((1+simulador_1!$Q$13)^A6),9) * 2,ROUND(1/((1+simulador_1!$Q$13)^A6),9)))","v":0.97277508899999998},{"$f":"G5+ROUND(F6,9)","v":2.945383187},{"$f":"+COUNTIF($E$4:E6,\"C\")","v":0}]
[4,4,"2026-01-20",1,{"$f":"IF(ISERROR(MATCH(D7,simulador_1!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D7,simulador_1!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E7=\"C\",0,IF(E7 =\"D\",ROUND(1/((1+simulador_1!$Q$13)^A7),9) * 2,ROUND(1/((1+simulador_1!$Q$13)^A7),9)))","v":0.96386583699999995},3.9092490240000002,{"$f":"+COUNTIF($E$4:E7,\"C\")","v":0}]
[5,5,"2026-02-20",2,{"$f":"IF(ISERROR(MATCH(D8,simulador_1!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D8,simulador_1!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E8=\"C\",0,IF(E8 =\"D\",ROUND(1/((1+simulador_1!$Q$13)^A8),9) * 2,ROUND(1/((1+simulador_1!$Q$13)^A8),9)))","v":0.95503818200000001},4.8642872060000002,{"$f":"+COUNTIF($E$4:E8,\"C\")","v":0}]
[6,6,"2026-03-20",3,{"$f":"IF(ISERROR(MATCH(D9,simulador_1!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D9,simulador_1!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E9=\"C\",0,IF(E9 =\"D\",ROUND(1/((1+simulador_1!$Q$13)^A9),9) * 2,ROUND(1/((1+simulador_1!$Q$13)^A9),9)))","v":0.94629137500000005},5.8105785810000006,{"$f":"+COUNTIF($E$4:E9,\"C\")","v":0}]
[7,7,"2026-04-20",4,{"$f":"IF(ISERROR(MATCH(D10,simulador_1!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D10,simulador_1!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E10=\"C\",0,IF(E10 =\"D\",ROUND(1/((1+simulador_1!$Q$13)^A10),9) * 2,ROUND(1/((1+simulador_1!$Q$13)^A10),9)))","v":0.93762467599999999},6.7482032570000001,{"$f":"+COUNTIF($E$4:E10,\"C\")","v":0}]
[8,8,"2026-05-20",5,{"$f":"IF(ISERROR(MATCH(D11,simulador_1!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D11,simulador_1!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E11=\"C\",0,IF(E11 =\"D\",ROUND(1/((1+simulador_1!$Q$13)^A11),9) * 2,ROUND(1/((1+simulador_1!$Q$13)^A11),9)))","v":0.92903735200000004},7.677240609,{"$f":"+COUNTIF($E$4:E11,\"C\")","v":0}]
[9,9,"2026-06-20",6,{"$f":"IF(ISERROR(MATCH(D12,simulador_1!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D12,simulador_1!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E12=\"C\",0,IF(E12 =\"D\",ROUND(1/((1+simulador_1!$Q$13)^A12),9) * 2,ROUND(1/((1+simulador_1!$Q$13)^A12),9)))","v":0.92052867699999996},8.5977692860000001,{"$f":"+COUNTIF($E$4:E12,\"C\")","v":0}]
[10,10,"2026-07-20",7,{"$f":"IF(ISERROR(MATCH(D13,simulador_1!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D13,simulador_1!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E13=\"C\",0,IF(E13 =\"D\",ROUND(1/((1+simulador_1!$Q$13)^A13),9) * 2,ROUND(1/((1+simulador_1!$Q$13)^A13),9)))","v":0.912097928},9.5098672139999998,{"$f":"+COUNTIF($E$4:E13,\"C\")","v":0}]
[11,11,"2026-08-20",8,{"$f":"IF(ISERROR(MATCH(D14,simulador_1!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D14,simulador_1!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E14=\"C\",0,IF(E14 =\"D\",ROUND(1/((1+simulador_1!$Q$13)^A14),9) * 2,ROUND(1/((1+simulador_1!$Q$13)^A14),9)))","v":0.90374439399999995},10.413611608,{"$f":"+COUNTIF($E$4:E14,\"C\")","v":0}]
[12,12,"2026-09-20",9,{"$f":"IF(ISERROR(MATCH(D15,simulador_1!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D15,simulador_1!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E15=\"C\",0,IF(E15 =\"D\",ROUND(1/((1+simulador_1!$Q$13)^A15),9) * 2,ROUND(1/((1+simulador_1!$Q$13)^A15),9)))","v":0.89546736599999999},11.309078974,{"$f":"+COUNTIF($E$4:E15,\"C\")","v":0}]
[13,13,"2026-10-20",10,{"$f":"IF(ISERROR(MATCH(D16,simulador_1!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D16,simulador_1!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E16=\"C\",0,IF(E16 =\"D\",ROUND(1/((1+simulador_1!$Q$13)^A16),9) * 2,ROUND(1/((1+simulador_1!$Q$13)^A16),9)))","v":0.88726614400000003},12.196345118,{"$f":"+COUNTIF($E$4:E16,\"C\")","v":0}]
[14,14,"2026-11-20",11,{"$f":"IF(ISERROR(MATCH(D17,simulador_1!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D17,simulador_1!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E17=\"C\",0,IF(E17 =\"D\",ROUND(1/((1+simulador_1!$Q$13)^A17),9) * 2,ROUND(1/((1+simulador_1!$Q$13)^A17),9)))","v":0.87914003299999999},13.075485151000001,{"$f":"+COUNTIF($E$4:E17,\"C\")","v":0}]
[15,15,"2026-12-20",12,{"$f":"IF(ISERROR(MATCH(D18,simulador_1!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D18,simulador_1!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E18=\"C\",0,IF(E18 =\"D\",ROUND(1/((1+simulador_1!$Q$13)^A18),9) * 2,ROUND(1/((1+simulador_1!$Q$13)^A18),9)))","v":0.87108834700000004},13.946573498000001,{"$f":"+COUNTIF($E$4:E18,\"C\")","v":0}]
[16,16,"2027-01-20",1,{"$f":"IF(ISERROR(MATCH(D19,simulador_1!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D19,simulador_1!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E19=\"C\",0,IF(E19 =\"D\",ROUND(1/((1+simulador_1!$Q$13)^A19),9) * 2,ROUND(1/((1+simulador_1!$Q$13)^A19),9)))","v":0.863110402},14.809683900000001,{"$f":"+COUNTIF($E$4:E19,\"C\")","v":0}]
[17,17,"2027-02-20",2,{"$f":"IF(ISERROR(MATCH(D20,simulador_1!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D20,simulador_1!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E20=\"C\",0,IF(E20 =\"D\",ROUND(1/((1+simulador_1!$Q$13)^A20),9) * 2,ROUND(1/((1+simulador_1!$Q$13)^A20),9)))","v":0.85520552400000005},15.664889424000002,{"$f":"+COUNTIF($E$4:E20,\"C\")","v":0}]
[18,18,"2027-03-20",3,{"$f":"IF(ISERROR(MATCH(D21,simulador_1!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D21,simulador_1!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E21=\"C\",0,IF(E21 =\"D\",ROUND(1/((1+simulador_1!$Q$13)^A21),9) * 2,ROUND(1/((1+simulador_1!$Q$13)^A21),9)))","v":0.84737304400000002},16.512262468000003,{"$f":"+COUNTIF($E$4:E21,\"C\")","v":0}]
[19,19,"2027-04-20",4,{"$f":"IF(ISERROR(MATCH(D22,simulador_1!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D22,simulador_1!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E22=\"C\",0,IF(E22 =\"D\",ROUND(1/((1+simulador_1!$Q$13)^A22),9) * 2,ROUND(1/((1+simulador_1!$Q$13)^A22),9)))","v":0.83961229900000001},17.351874767000002,{"$f":"+COUNTIF($E$4:E22,\"C\")","v":0}]
[20,20,"2027-05-20",5,{"$f":"IF(ISERROR(MATCH(D23,simulador_1!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D23,simulador_1!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E23=\"C\",0,IF(E23 =\"D\",ROUND(1/((1+simulador_1!$Q$13)^A23),9) * 2,ROUND(1/((1+simulador_1!$Q$13)^A23),9)))","v":0.83192263099999997},18.183797398000003,{"$f":"+COUNTIF($E$4:E23,\"C\")","v":0}]
[21,21,"2027-06-20",6,{"$f":"IF(ISERROR(MATCH(D24,simulador_1!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D24,simulador_1!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E24=\"C\",0,IF(E24 =\"D\",ROUND(1/((1+simulador_1!$Q$13)^A24),9) * 2,ROUND(1/((1+simulador_1!$Q$13)^A24),9)))","v":0.824303389},19.008100787000004,{"$f":"+COUNTIF($E$4:E24,\"C\")","v":0}]
[22,22,"2027-07-20",7,{"$f":"IF(ISERROR(MATCH(D25,simulador_1!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D25,simulador_1!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E25=\"C\",0,IF(E25 =\"D\",ROUND(1/((1+simulador_1!$Q$13)^A25),9) * 2,ROUND(1/((1+simulador_1!$Q$13)^A25),9)))","v":0.81675392899999999},19.824854716000004,{"$f":"+COUNTIF($E$4:E25,\"C\")","v":0}]
[23,23,"2027-08-20",8,{"$f":"IF(ISERROR(MATCH(D26,simulador_1!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D26,simulador_1!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E26=\"C\",0,IF(E26 =\"D\",ROUND(1/((1+simulador_1!$Q$13)^A26),9) * 2,ROUND(1/((1+simulador_1!$Q$13)^A26),9)))","v":0.80927361099999995},20.634128327000003,{"$f":"+COUNTIF($E$4:E26,\"C\")","v":0}]
[24,24,"2027-09-20",9,{"$f":"IF(ISERROR(MATCH(D27,simulador_1!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D27,simulador_1!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E27=\"C\",0,IF(E27 =\"D\",ROUND(1/((1+simulador_1!$Q$13)^A27),9) * 2,ROUND(1/((1+simulador_1!$Q$13)^A27),9)))","v":0.80186180299999998},21.435990130000004,{"$f":"+COUNTIF($E$4:E27,\"C\")","v":0}]
[25,25,"2027-10-20",10,{"$f":"IF(ISERROR(MATCH(D28,simulador_1!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D28,simulador_1!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E28=\"C\",0,IF(E28 =\"D\",ROUND(1/((1+simulador_1!$Q$13)^A28),9) * 2,ROUND(1/((1+simulador_1!$Q$13)^A28),9)))","v":0.79451787600000001},22.230508006000004,{"$f":"+COUNTIF($E$4:E28,\"C\")","v":0}]
[26,26,"2027-11-20",11,{"$f":"IF(ISERROR(MATCH(D29,simulador_1!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D29,simulador_1!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E29=\"C\",0,IF(E29 =\"D\",ROUND(1/((1+simulador_1!$Q$13)^A29),9) * 2,ROUND(1/((1+simulador_1!$Q$13)^A29),9)))","v":0.78724121000000002},23.017749216000006,{"$f":"+COUNTIF($E$4:E29,\"C\")","v":0}]
[27,27,"2027-12-20",12,{"$f":"IF(ISERROR(MATCH(D30,simulador_1!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D30,simulador_1!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E30=\"C\",0,IF(E30 =\"D\",ROUND(1/((1+simulador_1!$Q$13)^A30),9) * 2,ROUND(1/((1+simulador_1!$Q$13)^A30),9)))","v":0.78003118699999996},23.797780403000004,{"$f":"+COUNTIF($E$4:E30,\"C\")","v":0}]
[28,28,"2028-01-20",1,{"$f":"IF(ISERROR(MATCH(D31,simulador_1!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D31,simulador_1!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E31=\"C\",0,IF(E31 =\"D\",ROUND(1/((1+simulador_1!$Q$13)^A31),9) * 2,ROUND(1/((1+simulador_1!$Q$13)^A31),9)))","v":0.77288719800000005},24.570667601000004,{"$f":"+COUNTIF($E$4:E31,\"C\")","v":0}]
[29,29,"2028-02-20",2,{"$f":"IF(ISERROR(MATCH(D32,simulador_1!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D32,simulador_1!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E32=\"C\",0,IF(E32 =\"D\",ROUND(1/((1+simulador_1!$Q$13)^A32),9) * 2,ROUND(1/((1+simulador_1!$Q$13)^A32),9)))","v":0.76580863799999999},25.336476239000003,{"$f":"+COUNTIF($E$4:E32,\"C\")","v":0}]
[30,30,"2028-03-20",3,{"$f":"IF(ISERROR(MATCH(D33,simulador_1!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D33,simulador_1!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E33=\"C\",0,IF(E33 =\"D\",ROUND(1/((1+simulador_1!$Q$13)^A33),9) * 2,ROUND(1/((1+simulador_1!$Q$13)^A33),9)))","v":0.75879490800000005},26.095271147000002,{"$f":"+COUNTIF($E$4:E33,\"C\")","v":0}]
[31,31,"2028-04-20",4,{"$f":"IF(ISERROR(MATCH(D34,simulador_1!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D34,simulador_1!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E34=\"C\",0,IF(E34 =\"D\",ROUND(1/((1+simulador_1!$Q$13)^A34),9) * 2,ROUND(1/((1+simulador_1!$Q$13)^A34),9)))","v":0.75184541299999996},26.847116560000003,{"$f":"+COUNTIF($E$4:E34,\"C\")","v":0}]
[32,32,"2028-05-20",5,{"$f":"IF(ISERROR(MATCH(D35,simulador_1!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D35,simulador_1!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E35=\"C\",0,IF(E35 =\"D\",ROUND(1/((1+simulador_1!$Q$13)^A35),9) * 2,ROUND(1/((1+simulador_1!$Q$13)^A35),9)))","v":0.74495956600000002},27.592076126000002,{"$f":"+COUNTIF($E$4:E35,\"C\")","v":0}]
[33,33,"2028-06-20",6,{"$f":"IF(ISERROR(MATCH(D36,simulador_1!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D36,simulador_1!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E36=\"C\",0,IF(E36 =\"D\",ROUND(1/((1+simulador_1!$Q$13)^A36),9) * 2,ROUND(1/((1+simulador_1!$Q$13)^A36),9)))","v":0.73813678400000005},28.330212910000004,{"$f":"+COUNTIF($E$4:E36,\"C\")","v":0}]
[34,{"$f":"IF(E37<>\"C\",IF(ISERROR(1+B36)=TRUE,1,1+B36),IF(ISNUMBER(B36),B36,1))","v":34},"2028-07-20",7,{"$f":"IF(ISERROR(MATCH(D37,simulador_1!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D37,simulador_1!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E37=\"C\",0,IF(E37 =\"D\",ROUND(1/((1+simulador_1!$Q$13)^A37),9) * 2,ROUND(1/((1+simulador_1!$Q$13)^A37),9)))","v":0.73137648899999996},29.061589399000002,{"$f":"+COUNTIF($E$4:E37,\"C\")","v":0}]
[35,35,"2028-08-20",8,{"$f":"IF(ISERROR(MATCH(D38,simulador_1!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D38,simulador_1!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E38=\"C\",0,IF(E38 =\"D\",ROUND(1/((1+simulador_1!$Q$13)^A38),9) * 2,ROUND(1/((1+simulador_1!$Q$13)^A38),9)))","v":0.72467810899999996},29.786267508000002,{"$f":"+COUNTIF($E$4:E38,\"C\")","v":0}]
[36,36,"2028-09-20",9,{"$f":"IF(ISERROR(MATCH(D39,simulador_1!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D39,simulador_1!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E39=\"C\",0,IF(E39 =\"D\",ROUND(1/((1+simulador_1!$Q$13)^A39),9) * 2,ROUND(1/((1+simulador_1!$Q$13)^A39),9)))","v":0.718041076},30.504308584,{"$f":"+COUNTIF($E$4:E39,\"C\")","v":0}]
[37,37,"2028-10-20",10,{"$f":"IF(ISERROR(MATCH(D40,simulador_1!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D40,simulador_1!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E40=\"C\",0,IF(E40 =\"D\",ROUND(1/((1+simulador_1!$Q$13)^A40),9) * 2,ROUND(1/((1+simulador_1!$Q$13)^A40),9)))","v":0.71146483000000005},31.215773414000001,{"$f":"+COUNTIF($E$4:E40,\"C\")","v":0}]
[38,38,"2028-11-20",11,{"$f":"IF(ISERROR(MATCH(D41,simulador_1!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D41,simulador_1!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E41=\"C\",0,IF(E41 =\"D\",ROUND(1/((1+simulador_1!$Q$13)^A41),9) * 2,ROUND(1/((1+simulador_1!$Q$13)^A41),9)))","v":0.70494881200000004},31.920722226000002,{"$f":"+COUNTIF($E$4:E41,\"C\")","v":0}]
[39,39,"2028-12-20",12,{"$f":"IF(ISERROR(MATCH(D42,simulador_1!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D42,simulador_1!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E42=\"C\",0,IF(E42 =\"D\",ROUND(1/((1+simulador_1!$Q$13)^A42),9) * 2,ROUND(1/((1+simulador_1!$Q$13)^A42),9)))","v":0.69849247199999998},32.619214698,{"$f":"+COUNTIF($E$4:E42,\"C\")","v":0}]
[40,40,"2029-01-20",1,{"$f":"IF(ISERROR(MATCH(D43,simulador_1!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D43,simulador_1!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E43=\"C\",0,IF(E43 =\"D\",ROUND(1/((1+simulador_1!$Q$13)^A43),9) * 2,ROUND(1/((1+simulador_1!$Q$13)^A43),9)))","v":0.69209526300000002},33.311309960999999,{"$f":"+COUNTIF($E$4:E43,\"C\")","v":0}]
[41,41,"2029-02-20",2,{"$f":"IF(ISERROR(MATCH(D44,simulador_1!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D44,simulador_1!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E44=\"C\",0,IF(E44 =\"D\",ROUND(1/((1+simulador_1!$Q$13)^A44),9) * 2,ROUND(1/((1+simulador_1!$Q$13)^A44),9)))","v":0.68575664400000003},33.997066605000001,{"$f":"+COUNTIF($E$4:E44,\"C\")","v":0}]
[42,42,"2029-03-20",3,{"$f":"IF(ISERROR(MATCH(D45,simulador_1!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D45,simulador_1!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E45=\"C\",0,IF(E45 =\"D\",ROUND(1/((1+simulador_1!$Q$13)^A45),9) * 2,ROUND(1/((1+simulador_1!$Q$13)^A45),9)))","v":0.67947607700000001},34.676542681999997,{"$f":"+COUNTIF($E$4:E45,\"C\")","v":0}]
[43,43,"2029-04-20",4,{"$f":"IF(ISERROR(MATCH(D46,simulador_1!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D46,simulador_1!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E46=\"C\",0,IF(E46 =\"D\",ROUND(1/((1+simulador_1!$Q$13)^A46),9) * 2,ROUND(1/((1+simulador_1!$Q$13)^A46),9)))","v":0.67325303199999997},35.349795713999995,{"$f":"+COUNTIF($E$4:E46,\"C\")","v":0}]
[44,44,"2029-05-20",5,{"$f":"IF(ISERROR(MATCH(D47,simulador_1!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D47,simulador_1!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E47=\"C\",0,IF(E47 =\"D\",ROUND(1/((1+simulador_1!$Q$13)^A47),9) * 2,ROUND(1/((1+simulador_1!$Q$13)^A47),9)))","v":0.66708698},36.016882693999996,{"$f":"+COUNTIF($E$4:E47,\"C\")","v":0}]
[45,45,"2029-06-20",6,{"$f":"IF(ISERROR(MATCH(D48,simulador_1!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D48,simulador_1!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E48=\"C\",0,IF(E48 =\"D\",ROUND(1/((1+simulador_1!$Q$13)^A48),9) * 2,ROUND(1/((1+simulador_1!$Q$13)^A48),9)))","v":0.66097740199999999},36.677860095999996,{"$f":"+COUNTIF($E$4:E48,\"C\")","v":0}]
[46,46,"2029-07-20",7,{"$f":"IF(ISERROR(MATCH(D49,simulador_1!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D49,simulador_1!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E49=\"C\",0,IF(E49 =\"D\",ROUND(1/((1+simulador_1!$Q$13)^A49),9) * 2,ROUND(1/((1+simulador_1!$Q$13)^A49),9)))","v":0.65492377800000001},37.332783873999993,{"$f":"+COUNTIF($E$4:E49,\"C\")","v":0}]
[47,47,"2029-08-20",8,{"$f":"IF(ISERROR(MATCH(D50,simulador_1!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D50,simulador_1!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E50=\"C\",0,IF(E50 =\"D\",ROUND(1/((1+simulador_1!$Q$13)^A50),9) * 2,ROUND(1/((1+simulador_1!$Q$13)^A50),9)))","v":0.64892559699999997},37.981709470999995,{"$f":"+COUNTIF($E$4:E50,\"C\")","v":0}]
[48,48,"2029-09-20",9,{"$f":"IF(ISERROR(MATCH(D51,simulador_1!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D51,simulador_1!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E51=\"C\",0,IF(E51 =\"D\",ROUND(1/((1+simulador_1!$Q$13)^A51),9) * 2,ROUND(1/((1+simulador_1!$Q$13)^A51),9)))","v":0.64298235100000001},38.624691821999996,{"$f":"+COUNTIF($E$4:E51,\"C\")","v":0}]
[49,49,"2029-10-20",10,{"$f":"IF(ISERROR(MATCH(D52,simulador_1!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D52,simulador_1!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E52=\"C\",0,IF(E52 =\"D\",ROUND(1/((1+simulador_1!$Q$13)^A52),9) * 2,ROUND(1/((1+simulador_1!$Q$13)^A52),9)))","v":0.63709353700000004},39.261785358999994,{"$f":"+COUNTIF($E$4:E52,\"C\")","v":0}]
[50,50,"2029-11-20",11,{"$f":"IF(ISERROR(MATCH(D53,simulador_1!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D53,simulador_1!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E53=\"C\",0,IF(E53 =\"D\",ROUND(1/((1+simulador_1!$Q$13)^A53),9) * 2,ROUND(1/((1+simulador_1!$Q$13)^A53),9)))","v":0.63125865599999997},39.893044014999994,{"$f":"+COUNTIF($E$4:E53,\"C\")","v":0}]
[51,51,"2029-12-20",12,{"$f":"IF(ISERROR(MATCH(D54,simulador_1!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D54,simulador_1!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E54=\"C\",0,IF(E54 =\"D\",ROUND(1/((1+simulador_1!$Q$13)^A54),9) * 2,ROUND(1/((1+simulador_1!$Q$13)^A54),9)))","v":0.625477214},40.518521228999994,{"$f":"+COUNTIF($E$4:E54,\"C\")","v":0}]
[52,52,"2030-01-20",1,{"$f":"IF(ISERROR(MATCH(D55,simulador_1!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D55,simulador_1!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E55=\"C\",0,IF(E55 =\"D\",ROUND(1/((1+simulador_1!$Q$13)^A55),9) * 2,ROUND(1/((1+simulador_1!$Q$13)^A55),9)))","v":0.61974872199999997},41.138269950999991,{"$f":"+COUNTIF($E$4:E55,\"C\")","v":0}]
[53,53,"2030-02-20",2,{"$f":"IF(ISERROR(MATCH(D56,simulador_1!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D56,simulador_1!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E56=\"C\",0,IF(E56 =\"D\",ROUND(1/((1+simulador_1!$Q$13)^A56),9) * 2,ROUND(1/((1+simulador_1!$Q$13)^A56),9)))","v":0.61407269499999995},41.752342645999988,{"$f":"+COUNTIF($E$4:E56,\"C\")","v":0}]
[54,54,"2030-03-20",3,{"$f":"IF(ISERROR(MATCH(D57,simulador_1!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D57,simulador_1!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E57=\"C\",0,IF(E57 =\"D\",ROUND(1/((1+simulador_1!$Q$13)^A57),9) * 2,ROUND(1/((1+simulador_1!$Q$13)^A57),9)))","v":0.60844865299999995},42.360791298999985,{"$f":"+COUNTIF($E$4:E57,\"C\")","v":0}]
[55,55,"2030-04-20",4,{"$f":"IF(ISERROR(MATCH(D58,simulador_1!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D58,simulador_1!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E58=\"C\",0,IF(E58 =\"D\",ROUND(1/((1+simulador_1!$Q$13)^A58),9) * 2,ROUND(1/((1+simulador_1!$Q$13)^A58),9)))","v":0.60287611900000004},42.963667417999986,{"$f":"+COUNTIF($E$4:E58,\"C\")","v":0}]
[56,56,"2030-05-20",5,{"$f":"IF(ISERROR(MATCH(D59,simulador_1!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D59,simulador_1!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E59=\"C\",0,IF(E59 =\"D\",ROUND(1/((1+simulador_1!$Q$13)^A59),9) * 2,ROUND(1/((1+simulador_1!$Q$13)^A59),9)))","v":0.59735462100000003},43.561022038999987,{"$f":"+COUNTIF($E$4:E59,\"C\")","v":0}]
[57,57,"2030-06-20",6,{"$f":"IF(ISERROR(MATCH(D60,simulador_1!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D60,simulador_1!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E60=\"C\",0,IF(E60 =\"D\",ROUND(1/((1+simulador_1!$Q$13)^A60),9) * 2,ROUND(1/((1+simulador_1!$Q$13)^A60),9)))","v":0.59188369299999999},44.152905731999986,{"$f":"+COUNTIF($E$4:E60,\"C\")","v":0}]
[58,58,"2030-07-20",7,{"$f":"IF(ISERROR(MATCH(D61,simulador_1!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D61,simulador_1!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E61=\"C\",0,IF(E61 =\"D\",ROUND(1/((1+simulador_1!$Q$13)^A61),9) * 2,ROUND(1/((1+simulador_1!$Q$13)^A61),9)))","v":0.58646286999999997},44.739368601999985,{"$f":"+COUNTIF($E$4:E61,\"C\")","v":0}]
[59,59,"2030-08-20",8,{"$f":"IF(ISERROR(MATCH(D62,simulador_1!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D62,simulador_1!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E62=\"C\",0,IF(E62 =\"D\",ROUND(1/((1+simulador_1!$Q$13)^A62),9) * 2,ROUND(1/((1+simulador_1!$Q$13)^A62),9)))","v":0.58109169500000002},45.320460296999983,{"$f":"+COUNTIF($E$4:E62,\"C\")","v":0}]
[60,60,"2030-09-20",9,{"$f":"IF(ISERROR(MATCH(D63,simulador_1!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D63,simulador_1!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E63=\"C\",0,IF(E63 =\"D\",ROUND(1/((1+simulador_1!$Q$13)^A63),9) * 2,ROUND(1/((1+simulador_1!$Q$13)^A63),9)))","v":0.57576971200000004},45.896230008999986,{"$f":"+COUNTIF($E$4:E63,\"C\")","v":0}]
[61,61,"2030-10-20",10,{"$f":"IF(ISERROR(MATCH(D64,simulador_1!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D64,simulador_1!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E64=\"C\",0,IF(E64 =\"D\",ROUND(1/((1+simulador_1!$Q$13)^A64),9) * 2,ROUND(1/((1+simulador_1!$Q$13)^A64),9)))","v":0.570496471},46.466726479999984,{"$f":"+COUNTIF($E$4:E64,\"C\")","v":0}]
[62,62,"2030-11-20",11,{"$f":"IF(ISERROR(MATCH(D65,simulador_1!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D65,simulador_1!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E65=\"C\",0,IF(E65 =\"D\",ROUND(1/((1+simulador_1!$Q$13)^A65),9) * 2,ROUND(1/((1+simulador_1!$Q$13)^A65),9)))","v":0.565271525},47.031998004999984,{"$f":"+COUNTIF($E$4:E65,\"C\")","v":0}]
[63,63,"2030-12-20",12,{"$f":"IF(ISERROR(MATCH(D66,simulador_1!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D66,simulador_1!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E66=\"C\",0,IF(E66 =\"D\",ROUND(1/((1+simulador_1!$Q$13)^A66),9) * 2,ROUND(1/((1+simulador_1!$Q$13)^A66),9)))","v":0.56009443299999995},47.592092437999987,{"$f":"+COUNTIF($E$4:E66,\"C\")","v":0}]
[64,64,"2031-01-20",1,{"$f":"IF(ISERROR(MATCH(D67,simulador_1!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D67,simulador_1!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E67=\"C\",0,IF(E67 =\"D\",ROUND(1/((1+simulador_1!$Q$13)^A67),9) * 2,ROUND(1/((1+simulador_1!$Q$13)^A67),9)))","v":0.55496475599999995},48.147057193999984,{"$f":"+COUNTIF($E$4:E67,\"C\")","v":0}]
[65,65,"2031-02-20",{"$f":"MONTH(C68)","v":2},{"$f":"IF(ISERROR(MATCH(D68,simulador_1!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D68,simulador_1!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E68=\"C\",0,IF(E68 =\"D\",ROUND(1/((1+simulador_1!$Q$13)^A68),9) * 2,ROUND(1/((1+simulador_1!$Q$13)^A68),9)))","v":0.54988205899999998},48.696939252999982,{"$f":"+COUNTIF($E$4:E68,\"C\")","v":0}]
[{"$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":"2031-03-20"},3,{"$f":"IF(ISERROR(MATCH(D69,simulador_1!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D69,simulador_1!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E69=\"C\",0,IF(E69 =\"D\",ROUND(1/((1+simulador_1!$Q$13)^A69),9) * 2,ROUND(1/((1+simulador_1!$Q$13)^A69),9)))","v":0.54484591199999999},49.241785164999982,{"$f":"+COUNTIF($E$4:E69,\"C\")","v":0}]
[67,67,"2031-04-20",4,{"$f":"IF(ISERROR(MATCH(D70,simulador_1!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D70,simulador_1!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E70=\"C\",0,IF(E70 =\"D\",ROUND(1/((1+simulador_1!$Q$13)^A70),9) * 2,ROUND(1/((1+simulador_1!$Q$13)^A70),9)))","v":0.53985589},{"$f":"G69+ROUND(F70,9)","v":49.78164105499998},{"$f":"+COUNTIF($E$4:E70,\"C\")","v":0}]
[68,68,"2031-05-20",5,{"$f":"IF(ISERROR(MATCH(D71,simulador_1!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D71,simulador_1!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E71=\"C\",0,IF(E71 =\"D\",ROUND(1/((1+simulador_1!$Q$13)^A71),9) * 2,ROUND(1/((1+simulador_1!$Q$13)^A71),9)))","v":0.53491156900000003},50.316552623999982,{"$f":"+COUNTIF($E$4:E71,\"C\")","v":0}]
[69,69,"2031-06-20",6,{"$f":"IF(ISERROR(MATCH(D72,simulador_1!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D72,simulador_1!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E72=\"C\",0,IF(E72 =\"D\",ROUND(1/((1+simulador_1!$Q$13)^A72),9) * 2,ROUND(1/((1+simulador_1!$Q$13)^A72),9)))","v":0.53001253100000001},50.846565154999979,{"$f":"+COUNTIF($E$4:E72,\"C\")","v":0}]
[70,{"$f":"IF(E73<>\"C\",IF(ISERROR(1+B72)=TRUE,1,1+B72),IF(ISNUMBER(B72),B72,1))","v":70},"2031-07-20",7,{"$f":"IF(ISERROR(MATCH(D73,simulador_1!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D73,simulador_1!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E73=\"C\",0,IF(E73 =\"D\",ROUND(1/((1+simulador_1!$Q$13)^A73),9) * 2,ROUND(1/((1+simulador_1!$Q$13)^A73),9)))","v":0.52515836100000002},51.371723515999982,{"$f":"+COUNTIF($E$4:E73,\"C\")","v":0}]
[71,71,"2031-08-20",8,{"$f":"IF(ISERROR(MATCH(D74,simulador_1!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D74,simulador_1!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E74=\"C\",0,IF(E74 =\"D\",ROUND(1/((1+simulador_1!$Q$13)^A74),9) * 2,ROUND(1/((1+simulador_1!$Q$13)^A74),9)))","v":0.520348649},51.892072164999981,{"$f":"+COUNTIF($E$4:E74,\"C\")","v":0}]
[72,72,"2031-09-20",9,{"$f":"IF(ISERROR(MATCH(D75,simulador_1!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D75,simulador_1!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E75=\"C\",0,IF(E75 =\"D\",ROUND(1/((1+simulador_1!$Q$13)^A75),9) * 2,ROUND(1/((1+simulador_1!$Q$13)^A75),9)))","v":0.51558298700000005},52.407655151999982,{"$f":"+COUNTIF($E$4:E75,\"C\")","v":0}]
[73,73,"2031-10-20",10,{"$f":"IF(ISERROR(MATCH(D76,simulador_1!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D76,simulador_1!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E76=\"C\",0,IF(E76 =\"D\",ROUND(1/((1+simulador_1!$Q$13)^A76),9) * 2,ROUND(1/((1+simulador_1!$Q$13)^A76),9)))","v":0.51086097200000002},52.918516123999986,{"$f":"+COUNTIF($E$4:E76,\"C\")","v":0}]
[74,74,"2031-11-20",11,{"$f":"IF(ISERROR(MATCH(D77,simulador_1!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D77,simulador_1!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E77=\"C\",0,IF(E77 =\"D\",ROUND(1/((1+simulador_1!$Q$13)^A77),9) * 2,ROUND(1/((1+simulador_1!$Q$13)^A77),9)))","v":0.50618220400000002},53.424698327999984,{"$f":"+COUNTIF($E$4:E77,\"C\")","v":0}]
[75,75,"2031-12-20",12,{"$f":"IF(ISERROR(MATCH(D78,simulador_1!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D78,simulador_1!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E78=\"C\",0,IF(E78 =\"D\",ROUND(1/((1+simulador_1!$Q$13)^A78),9) * 2,ROUND(1/((1+simulador_1!$Q$13)^A78),9)))","v":0.50154628599999995},53.926244613999984,{"$f":"+COUNTIF($E$4:E78,\"C\")","v":0}]
[76,76,"2032-01-20",1,{"$f":"IF(ISERROR(MATCH(D79,simulador_1!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D79,simulador_1!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E79=\"C\",0,IF(E79 =\"D\",ROUND(1/((1+simulador_1!$Q$13)^A79),9) * 2,ROUND(1/((1+simulador_1!$Q$13)^A79),9)))","v":0.49695282800000001},54.423197441999982,{"$f":"+COUNTIF($E$4:E79,\"C\")","v":0}]
[77,77,"2032-02-20",2,{"$f":"IF(ISERROR(MATCH(D80,simulador_1!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D80,simulador_1!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E80=\"C\",0,IF(E80 =\"D\",ROUND(1/((1+simulador_1!$Q$13)^A80),9) * 2,ROUND(1/((1+simulador_1!$Q$13)^A80),9)))","v":0.492401439},54.91559888099998,{"$f":"+COUNTIF($E$4:E80,\"C\")","v":0}]
[78,78,"2032-03-20",3,{"$f":"IF(ISERROR(MATCH(D81,simulador_1!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D81,simulador_1!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E81=\"C\",0,IF(E81 =\"D\",ROUND(1/((1+simulador_1!$Q$13)^A81),9) * 2,ROUND(1/((1+simulador_1!$Q$13)^A81),9)))","v":0.48789173400000002},55.403490614999981,{"$f":"+COUNTIF($E$4:E81,\"C\")","v":0}]
[79,79,"2032-04-20",4,{"$f":"IF(ISERROR(MATCH(D82,simulador_1!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D82,simulador_1!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E82=\"C\",0,IF(E82 =\"D\",ROUND(1/((1+simulador_1!$Q$13)^A82),9) * 2,ROUND(1/((1+simulador_1!$Q$13)^A82),9)))","v":0.48342333100000001},55.886913945999979,{"$f":"+COUNTIF($E$4:E82,\"C\")","v":0}]
[80,80,"2032-05-20",5,{"$f":"IF(ISERROR(MATCH(D83,simulador_1!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D83,simulador_1!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E83=\"C\",0,IF(E83 =\"D\",ROUND(1/((1+simulador_1!$Q$13)^A83),9) * 2,ROUND(1/((1+simulador_1!$Q$13)^A83),9)))","v":0.47899585300000003},56.365909798999979,{"$f":"+COUNTIF($E$4:E83,\"C\")","v":0}]
[81,81,"2032-06-20",6,{"$f":"IF(ISERROR(MATCH(D84,simulador_1!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D84,simulador_1!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E84=\"C\",0,IF(E84 =\"D\",ROUND(1/((1+simulador_1!$Q$13)^A84),9) * 2,ROUND(1/((1+simulador_1!$Q$13)^A84),9)))","v":0.47460892500000001},56.840518723999978,{"$f":"+COUNTIF($E$4:E84,\"C\")","v":0}]
[82,82,"2032-07-20",7,{"$f":"IF(ISERROR(MATCH(D85,simulador_1!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D85,simulador_1!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E85=\"C\",0,IF(E85 =\"D\",ROUND(1/((1+simulador_1!$Q$13)^A85),9) * 2,ROUND(1/((1+simulador_1!$Q$13)^A85),9)))","v":0.47026217399999998},57.310780897999976,{"$f":"+COUNTIF($E$4:E85,\"C\")","v":0}]
[83,83,"2032-08-20",8,{"$f":"IF(ISERROR(MATCH(D86,simulador_1!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D86,simulador_1!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E86=\"C\",0,IF(E86 =\"D\",ROUND(1/((1+simulador_1!$Q$13)^A86),9) * 2,ROUND(1/((1+simulador_1!$Q$13)^A86),9)))","v":0.465955234},57.776736131999975,{"$f":"+COUNTIF($E$4:E86,\"C\")","v":0}]
[84,84,"2032-09-20",9,{"$f":"IF(ISERROR(MATCH(D87,simulador_1!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D87,simulador_1!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E87=\"C\",0,IF(E87 =\"D\",ROUND(1/((1+simulador_1!$Q$13)^A87),9) * 2,ROUND(1/((1+simulador_1!$Q$13)^A87),9)))","v":0.46168773899999999},58.238423870999974,{"$f":"+COUNTIF($E$4:E87,\"C\")","v":0}]
[85,85,"2032-10-20",10,{"$f":"IF(ISERROR(MATCH(D88,simulador_1!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D88,simulador_1!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E88=\"C\",0,IF(E88 =\"D\",ROUND(1/((1+simulador_1!$Q$13)^A88),9) * 2,ROUND(1/((1+simulador_1!$Q$13)^A88),9)))","v":0.45745932900000003},58.695883199999976,{"$f":"+COUNTIF($E$4:E88,\"C\")","v":0}]
[86,86,"2032-11-20",11,{"$f":"IF(ISERROR(MATCH(D89,simulador_1!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D89,simulador_1!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E89=\"C\",0,IF(E89 =\"D\",ROUND(1/((1+simulador_1!$Q$13)^A89),9) * 2,ROUND(1/((1+simulador_1!$Q$13)^A89),9)))","v":0.453269645},59.149152844999975,{"$f":"+COUNTIF($E$4:E89,\"C\")","v":0}]
[87,87,"2032-12-20",12,{"$f":"IF(ISERROR(MATCH(D90,simulador_1!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D90,simulador_1!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E90=\"C\",0,IF(E90 =\"D\",ROUND(1/((1+simulador_1!$Q$13)^A90),9) * 2,ROUND(1/((1+simulador_1!$Q$13)^A90),9)))","v":0.44911833200000001},59.598271176999972,{"$f":"+COUNTIF($E$4:E90,\"C\")","v":0}]
[88,88,"2033-01-20",1,{"$f":"IF(ISERROR(MATCH(D91,simulador_1!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D91,simulador_1!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E91=\"C\",0,IF(E91 =\"D\",ROUND(1/((1+simulador_1!$Q$13)^A91),9) * 2,ROUND(1/((1+simulador_1!$Q$13)^A91),9)))","v":0.44500503899999999},60.043276215999974,{"$f":"+COUNTIF($E$4:E91,\"C\")","v":0}]
[89,89,"2033-02-20",2,{"$f":"IF(ISERROR(MATCH(D92,simulador_1!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D92,simulador_1!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E92=\"C\",0,IF(E92 =\"D\",ROUND(1/((1+simulador_1!$Q$13)^A92),9) * 2,ROUND(1/((1+simulador_1!$Q$13)^A92),9)))","v":0.44092941899999999},60.484205634999974,{"$f":"+COUNTIF($E$4:E92,\"C\")","v":0}]
[90,90,"2033-03-20",3,{"$f":"IF(ISERROR(MATCH(D93,simulador_1!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D93,simulador_1!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E93=\"C\",0,IF(E93 =\"D\",ROUND(1/((1+simulador_1!$Q$13)^A93),9) * 2,ROUND(1/((1+simulador_1!$Q$13)^A93),9)))","v":0.43689112499999999},60.921096759999976,{"$f":"+COUNTIF($E$4:E93,\"C\")","v":0}]
[91,91,"2033-04-20",4,{"$f":"IF(ISERROR(MATCH(D94,simulador_1!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D94,simulador_1!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E94=\"C\",0,IF(E94 =\"D\",ROUND(1/((1+simulador_1!$Q$13)^A94),9) * 2,ROUND(1/((1+simulador_1!$Q$13)^A94),9)))","v":0.43288981700000001},61.353986576999979,{"$f":"+COUNTIF($E$4:E94,\"C\")","v":0}]
[92,92,"2033-05-20",5,{"$f":"IF(ISERROR(MATCH(D95,simulador_1!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D95,simulador_1!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E95=\"C\",0,IF(E95 =\"D\",ROUND(1/((1+simulador_1!$Q$13)^A95),9) * 2,ROUND(1/((1+simulador_1!$Q$13)^A95),9)))","v":0.428925155},61.782911731999981,{"$f":"+COUNTIF($E$4:E95,\"C\")","v":0}]
[93,93,"2033-06-20",6,{"$f":"IF(ISERROR(MATCH(D96,simulador_1!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D96,simulador_1!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E96=\"C\",0,IF(E96 =\"D\",ROUND(1/((1+simulador_1!$Q$13)^A96),9) * 2,ROUND(1/((1+simulador_1!$Q$13)^A96),9)))","v":0.42499680400000001},62.207908535999984,{"$f":"+COUNTIF($E$4:E96,\"C\")","v":0}]
[94,94,"2033-07-20",7,{"$f":"IF(ISERROR(MATCH(D97,simulador_1!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D97,simulador_1!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E97=\"C\",0,IF(E97 =\"D\",ROUND(1/((1+simulador_1!$Q$13)^A97),9) * 2,ROUND(1/((1+simulador_1!$Q$13)^A97),9)))","v":0.42110442999999997},62.629012965999983,{"$f":"+COUNTIF($E$4:E97,\"C\")","v":0}]
[95,95,"2033-08-20",8,{"$f":"IF(ISERROR(MATCH(D98,simulador_1!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D98,simulador_1!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E98=\"C\",0,IF(E98 =\"D\",ROUND(1/((1+simulador_1!$Q$13)^A98),9) * 2,ROUND(1/((1+simulador_1!$Q$13)^A98),9)))","v":0.417247706},63.046260671999981,{"$f":"+COUNTIF($E$4:E98,\"C\")","v":0}]
[96,96,"2033-09-20",9,{"$f":"IF(ISERROR(MATCH(D99,simulador_1!$H$16:$H$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D99,simulador_1!$H$18:$H$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E99=\"C\",0,IF(E99 =\"D\",ROUND(1/((1+simulador_1!$Q$13)^A99),9) * 2,ROUND(1/((1+simulador_1!$Q$13)^A99),9)))","v":0.41342630400000002},63.459686975999979,{"$f":"+COUNTIF($E$4:E99,\"C\")","v":0}]

{"sheet":"Simulador Original","index":5,"n_rows":106,"n_cols":28,"rows_kept":106,"cut":false,"hidden":true,"merged":[[1,2,1,18]]}
[]
[null,null,"SIMULADOR DE CUOTAS - CRÉDITO CONVENIOS"]
[]
[]
[null,null,"Importe Solicitado",null,null,null,{"$f":"+RESUMEN!$C$2","v":33050},null,null,null,"Fecha Desembolso",null,null,null,null,{"$f":"+RESUMEN!$C$6","v":"2022-04-28"}]
[null,null,"Saldo de Capital",null,null,null,{"$f":"G5","v":33050},null,null,null,"Fecha Final de Gracia",null,null,null,null,{"$f":"DATE(YEAR(P5+G14),MONTH(P5 + G14),DAY(P5 +G14))","v":"2022-05-15"}]
[null,null,"Saldo de Interes",null,null,null,0,null,null,null,"Fecha de la 1° cuota",null,null,null,null,{"$f":"DATE(YEAR(EDATE(P6,1)),MONTH(EDATE(P6,1)),DAY(EDATE(P6,1)))","v":"2022-06-15"}]
[null,null,"Tasa Anual (TEA)",null,null,null,{"$f":"+RESUMEN!$C$3","v":13.5},"Tasa de Gracia",{"$f":"G8","v":13.5},null,"Fecha final de vencimiento",null,null,null,null,{"$f":"IF(OR($G$16>0,$G$17>0),VLOOKUP($G$12,$A$32:$C$120,3,0),DATE(YEAR(EDATE(P6,G12)),MONTH(EDATE(P6,G12)),DAY(EDATE(P6,G12))))","v":"2027-05-15"}]
[null,null,"Tasa de Seguro de Desgravámen",null,null,null,{"$f":"+RESUMEN!$C$4","v":1.4999999999999999E-4},null,null,null,"Base",null,null,null,null,360]
[null,null,null,null,null,null,null,null,null,null,"Frecuencia pago en días",null,null,null,null,30]
[null,null,"Comisiones + Pago Casillero",null,null,null,{"$f":"+RESUMEN!$C$7","v":3.03},null,null,null,"Tasa Equivalente",null,null,null,null,{"$f":"ROUND((((G8/100+1)^(1/(P9/P10))-1)*P9/P10)*100,6)","v":12.730316999999999},"tea conv. A tem luego nominal anual"]
[null,null,"Plazo y  Nro. Cuotas (Aplicar Si hay Mes No Pago)",null,null,null,{"$f":"+G13-VLOOKUP($G$13,'Calculos Original'!$A$4:$H$99,8,0)","v":50},{"$f":"+G12","v":50},null,null,"Días entre cuotas",null,null,null,null,{"$f":"(P8-P6)/G12","v":36.520000000000003},"dias promedio entre cuotas"]
[null,null,"Plazo y  Nro. Cuotas",null,null,null,{"$f":"+RESUMEN!$C$5","v":60},null,null,null,"Factor Aplicado",null,null,null,null,{"$f":"($P$11/100)/($P$9/$P$12)","v":1.2914199356666668E-2},"tem convertida de manera nominal a los dias entre cuotas"]
[null,null,"Días de Gracia",null,null,null,{"$f":"+RESUMEN!$C$8","v":17},null,null,null,"Factor Aplicado para la cuota",null,null,null,null,{"$f":"1/((1-((1+$P$13)^(-1*$G$12)))/$P$13)","v":2.727172817939184E-2},"Factor de cuota (ok)"]
[null,null,"(+/- 30 días antes de la fecha 1° cuota)",null,null,null,null,null,null,null,"Interes de Gracia ",null,null,null,null,{"$f":"IF(G14>0,ROUND(G6*(((1+G8/100)^(ABS(G14)/P9))-1),4),ROUND(G6*(((1+G8/100)^(ABS(G14)/P9))-1),4) * -1)","v":198.227},"Ok"]
[null,null,"Mes de No Pago 1",null,null,null,{"$f":"+RESUMEN!$C$9","v":1},null,null,null,"Saldo Interes +/- Interes Gracia",null,null,null,null,{"$f":"IF(G7 + P15>0,G7+ P15,0)","v":198.227}]
[null,null,"Mes de No Pago 2",null,null,null,{"$f":"+RESUMEN!$C$10","v":6}]
[null,null,"Mes Cuota Doble 1",null,null,null,0,null,null,null,"Comisión de Gracia Desgravamen (Primera Cuota)",null,null,null,null,{"$f":"IF(G14>0,ROUNDDOWN(G5 * G9/30*G14,2),0)","v":2.8}]
[null,null,"Mes Cuota Doble 2",null,null," ",0,null,null,null,null,null,null,null,null,null,null,null,994.12]
[null,null,null,null,null,null,null,null,"=REDONDEAR(SI(O(F16+ F17> 0,F18 + F19>0),REDONDEAR.MAS(O16/BUSCARV(F13,Calculos!$A$3:$G$99,7,FALSO),2),O16*$O$14),2)",null,null,null,null,null,null,null,null,null,976.59]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(H12,$E$31:$R$103,14,FALSE)","v":-6394.42},{"$f":"S19-S20","v":17.529999999999973}]
[null,null,null,null,null,null,null,null,"Con Factor","Con Minicronograma",null,"Suavización",null,"Ultimo saldo de Principal",null,{"$f":"VLOOKUP(H12,$E$31:$R$103,14,FALSE) - VLOOKUP(H12,$E$31:$T$103,16,FALSE)","v":-6394.42},null,{"$f":"-VLOOKUP(H12,$E$31:$T$103,16,FALSE)","v":0}]
[null,null,null,null,null,"Valor de cuota por dias de gracia",null,null,{"$f":"$P$16/($H$12*(1/((1+0)^($P$10/$P$9))))","v":3.96454},{"$f":"P16/SUM(W32:INDIRECT(CONCATENATE(\"V\",32+H12-1)))","v":4.2082369971279095E-3},null,null,null,"Numero de Dias",null,{"$f":"P8-P6","v":1826}]
[null,null,null,null,null,"Valor de cuota por capital",null,null,{"$f":"ROUND(IF(OR(G16 + G17 > 0,G18 + G19>0), ROUNDUP(G6/VLOOKUP(G12,'Calculos Original'!$A$3:$G$99,7,FALSE),2),G6*$P$14),2)","v":1100},"Promedio","Exceso Desgravamen",null,null,"Valor de Cuota Nivelada",null,{"$f":"ROUND(+P22/ROUND(1*(((1+G8/100)^(P23/P9))-1),4),2)","v":-7097.81},null,{"$f":"+(((1+G8/100)^(P23/P9))-1)","v":0.90086481066181934},{"$f":"+P22/R24","v":-7098.090550681346}]
[null,null,null,null,null,"Seguro de Desgravamen (FPF)",null,null,{"$f":"ROUNDDOWN($G$5*$G$9,2)","v":4.95},{"$f":"((I25*G12) + P18)/G12","v":5.0060000000000002},{"$f":"J25-I25","v":5.600000000000005E-2},null,null,"Factor Ajuste",null,{"$f":"P24*P14","v":-193.5695449889692},null,"Se copia el valor de la celda P26 solo en  la primera corrida, siempre que sea mayor a cero"]
[null,null,null,null,null,"Comisiones + Pago de Casillero",null,null,{"$f":"$G$11","v":3.03},null,null,null,null,"Exceso de Int + Gracia",null,{"$f":"SUM(S32:S46)","v":0},{"$f":"ROUND(IF(G16+ G17> 0,ROUNDUP($P$26/VLOOKUP(G12,'Calculos Original'!$A$3:$G$99,7,FALSE),2),$P$26*$P$14),2)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Factor Ajuste 2",null,{"$f":"+P22/G12","v":-127.8884}]
[null,null,null,null,null,"Cuota",null,null,{"$f":"I23+I24+I25+I26","v":1111.94454},{"$f":"I23+I24+J25+I26","v":1112.00054},null,null,null,"Digite Factor de Ajuste Anterior mas El Actual",null,-101.92553571428589,null,{"$f":"+R55","v":17294.13},"=-1727.55373262017+4756.46892161516+-13096.0030749489+6623.75341315595+6623.75341315595+-13664.6232949772+6623.75341315595+6623.75341315595+-12099.0469751545+6623.75341315595+6623.75341315595+-16409.571252974+6623.75341315595+6623.75341315595+-4541.40525297992+6623.75341315595-12357.0929427365+6623.75341315595+6623.75341315595+-15699.0688667145+6623.75341315595+6623.75341315595+-6497.61880707829"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+(IF(ISERROR(MATCH(MONTH(C37),$G$18:$G$19,0))=FALSE,$I$24 + $P$28,0) + $I$24+$P$28+$R$26)-K37","v":678.03446428571419},null,null,null,null,null,null,null,"-460.279128302192"]
[null,null,"=SI(O(MES(FECHA.MES($O$6,D32))=$F$16,MES(FECHA.MES($O$6,D32))=$F$17),SI(ABS($F$17-$F$16)=1,FECHA.MES($O$6,D32+2),FECHA.MES($O$6,D32+1)),FECHA.MES($O$6,D32))",null,null,null,null,null,null,null,null,null,null,null,null,null,2509.2579708333333,{"$f":"+Q32-Q30","v":-1499.2389665476189},null,null,null,"Minicronograma de Gracia"]
[null,null,"Fecha Vcto.","Nro. Cuota (De acuerdo a Plazo)","Nro. Cuota","Periodo Base","Tasa","Nro. Dias","Principal","Capital","Interes","Interes de Gracia","Interes Total","Valor Cuota","Comision Envio Informacion","Seguro de Desgravamen","Cuota","Saldo Principal","Exceso ","Importe de Gracia Desgravamen",null,"Dias Transcurridos Acumulados","Factor Simple Actualizacion","Principal","Capital","Interes","Cuota Gracia","Saldo Deuda"]
[1,1,{"$f":"DATE(YEAR(EDATE($P$6,D32)),MONTH(EDATE($P$6,D32)),DAY(EDATE($P$6,D32)))","v":"2022-07-15"},{"$f":"IF(OR(MONTH(P7)=G16, MONTH(P7)=G17),IF(ABS(G17-G16)=1,3,2),1)","v":2},{"$f":"1","v":1},{"$f":"$P$9","v":360},{"$f":"$G$8","v":13.5},{"$f":"C32-P6","v":61},{"$f":"G6","v":33050},{"$f":"IF((IF(ISERROR(MATCH(MONTH(C32),$G$18:$G$19,0))=FALSE,$I$24 + $P$28,0) + $I$24+$P$28+$R$26)-K32-T32<0,0.01,IF(ISERROR(MATCH(MONTH(C32),$G$18:$G$19,0))=FALSE,$I$24 + $P$28,0)+ ($I$24+$P$28+$R$26)-K32- T32)","v":273.50446428571411},{"$f":"IF($I$24+$P$28 + $R$26<ROUND(ROUND(I32*(((1+(G32/100))^(H32/F32))-1),4),2),$I$24+$P$28 + $R$26-0.01,IF(ROUND(ROUND(I32*(((1+(G32/100))^(H32/F32))-1),4),2)+ $R$26>$I$24,$I$24+ $R$26+-0.01,ROUND(ROUND(I32*(((1+(G32/100))^(H32/F32))-1),4),2)+$R$26))","v":716.82},{"$f":"IF(ISERROR(MATCH(MONTH(C32),$G$18:$G$19,0))=FALSE,$I$23,0)  + $I$23","v":3.96454},{"$f":"K32+L32","v":720.78454000000011},{"$f":"J32+K32 + L32","v":994.28900428571421},{"$f":"$I$26","v":3.03},{"$f":"$I$25 + T32","v":12.7},{"$f":"N32+O32+P32","v":1010.0190042857142},{"$f":"ROUND(I32-J32,2)","v":32776.5},{"$f":"IF(ROUND(ROUND(I32*(((1+(G32/100))^(H32/F32))-1),4),2) - $I$24<0,0,ROUND(ROUND(I32*(((1+(G32/100))^(H32/F32))-1),4),2) - $I$24)","v":0},{"$f":"(D32-E32)*ROUNDDOWN($G$5*$G$9/30*30,2) + ROUNDDOWN($G$5*$G$9/30*G14,2)","v":7.75},2969.5313041666668,{"$f":"H32","v":61},{"$f":"1/((1+($I$8/100))^(V32/$P$9))*1","v":0.97877136878402082},{"$f":"P16","v":198.227},{"$f":"AA32-Z32","v":-4.2951491147384724},{"$f":"(((1+($I$8/100))^((H32)/$P$9))-1)*X32","v":4.2993573517356003},{"$f":"$J$23","v":4.2082369971279095E-3},{"$f":"X32-Y32","v":202.52214911473848}]
[{"$f":"+IF(A32>=$G$12,\"\",A32+1)","v":2},{"$f":"IF(A33=\"\",\"\",IF(A33<=$H$21,0,1))","v":1},{"$f":"DATE(YEAR(EDATE($P$6,D33)),MONTH(EDATE($P$6,D33)),DAY(EDATE($P$6,D33)))","v":"2022-08-15"},{"$f":"IF(OR(MONTH(DATE(YEAR(C32) + 1/12,MONTH(C32)+1,DAY(C32)))=$G$16,MONTH(DATE(YEAR(C32) + 1/12,MONTH(C32)+1,DAY(C32)))=$G$17),IF(ABS($G$17-$G$16)=1,D32+1,D32 + 2),D32 + 1)","v":3},{"$f":"E32+1","v":2},360,{"$f":"$G$8","v":13.5},{"$f":"C33-C32","v":31},{"$f":"+R32","v":32776.5},{"$f":"IF((IF(ISERROR(MATCH(MONTH(C33),$G$18:$G$19,0))=FALSE,$I$24 + $P$28,0) + $I$24+$P$28+$R$26)-K33-T33<0,0.01,IF(ISERROR(MATCH(MONTH(C33),$G$18:$G$19,0))=FALSE,$I$24 + $P$28,0)+ ($I$24+$P$28+$R$26)-K33- T33)","v":638.70446428571415},{"$f":"IF($I$24+$P$28 + $R$26<ROUND(ROUND(I33*(((1+(G33/100))^(H33/F33))-1),4),2),$I$24+$P$28 + $R$26-0.01,IF(ROUND(ROUND(I33*(((1+(G33/100))^(H33/F33))-1),4),2)+ $R$26>$I$24,$I$24+ $R$26+-0.01,ROUND(ROUND(I33*(((1+(G33/100))^(H33/F33))-1),4),2)+$R$26))","v":359.37},3.96454,{"$f":"K33+L33","v":363.33454},1002.0390042857142,3.03,{"$f":"$I$25 + T33","v":4.95},1010.0190042857142,32137.8,0,{"$f":"IF(D33-D32>1,ROUNDDOWN($G$5*$G$9/30*30,2),0)","v":0},2969.5313041666664,{"$f":"V32+H33","v":92},{"$f":"1/((1+($I$8/100))^(V33/$P$9))*1","v":0.9681563584156927},{"$f":"AB32","v":202.52214911473848},{"$f":"AA33-Z33","v":-2.2162747397267699},{"$f":"(((1+($I$8/100))^((H33)/$P$9))-1)*X33","v":2.2204829767238978},{"$f":"$J$23","v":4.2082369971279095E-3},{"$f":"X33-Y33","v":204.73842385446525}]
[3,{"$f":"IF(A34=\"\",\"\",IF(A34<=$H$21,0,1))","v":1},{"$f":"DATE(YEAR(EDATE($P$6,D34)),MONTH(EDATE($P$6,D34)),DAY(EDATE($P$6,D34)))","v":"2022-09-15"},{"$f":"IF(OR(MONTH(DATE(YEAR(C33) + 1/12,MONTH(C33)+1,DAY(C33)))=$G$16,MONTH(DATE(YEAR(C33) + 1/12,MONTH(C33)+1,DAY(C33)))=$G$17),IF(ABS($G$17-$G$16)=1,D33+1,D33 + 2),D33 + 1)","v":4},{"$f":"E33+1","v":3},360,13.5,{"$f":"C34-C33","v":31},32137.8,645.71446428571414,352.36,3.96454,356.32454000000001,1002.0390042857142,3.03,{"$f":"$I$25 + T34","v":4.95},1010.0190042857142,31492.09,0,{"$f":"IF(D34-D33>1,ROUNDDOWN($G$5*$G$9/30*30,2),0)","v":0},2969.5313041666664,{"$f":"V33+H34","v":123},0.95765647038207258,{"$f":"AB33","v":204.73842385446525},{"$f":"AA34-Z34","v":-2.2405743057387739},{"$f":"(((1+($I$8/100))^((H34)/$P$9))-1)*X34","v":2.2447825427359018},4.2082369971279095E-3,{"$f":"X34-Y34","v":206.97899816020401}]
[4,{"$f":"IF(A35=\"\",\"\",IF(A35<=$H$21,0,1))","v":1},{"$f":"DATE(YEAR(EDATE($P$6,D35)),MONTH(EDATE($P$6,D35)),DAY(EDATE($P$6,D35)))","v":"2022-10-15"},{"$f":"IF(OR(MONTH(DATE(YEAR(C34) + 1/12,MONTH(C34)+1,DAY(C34)))=$G$16,MONTH(DATE(YEAR(C34) + 1/12,MONTH(C34)+1,DAY(C34)))=$G$17),IF(ABS($G$17-$G$16)=1,D34+1,D34 + 2),D34 + 1)","v":5},4,360,13.5,30,31492.09,663.98446428571424,334.09,3.96454,338.05453999999997,1002.0390042857142,3.03,4.95,1010.0190042857142,30828.11,0,0,2969.5313041666664,153,0.94760372412348082,206.97899816020401,-2.1915485929865075,2.1957568299836354,4.2082369971279095E-3,209.17054675319054]
[5,1,"2022-11-15",6,5,360,13.5,31,30828.11,660.07446428571416,338,3.96454,341.96454,1002.0390042857142,3.03,4.95,1010.0190042857142,30168.04,0,0,2969.5313041666664,184,0.93732673434073555,209.17054675319054,-2.289168760668205,2.2933769976653329,4.2082369971279095E-3,211.45971551385875]
[6,1,"2022-12-15",7,6,360,13.5,30,30168.04,678.03446428571419,320.04000000000002,3.96454,324.00454000000002,1002.0390042857142,3.03,4.95,1010.0190042857142,29490.01,0,0,2969.5313041666664,214,0.927487394125175,211.45971551385875,-2.2390827187672229,2.2432909557643508,4.2082369971279095E-3,213.69879823262599]
[7,1,"2023-02-15",9,7,360,13.5,62,29490.01,342.91446428571413,650.21,3.96454,654.17454000000009,997.08900428571417,3.03,9.9,1010.0190042857141,29147.1,0,4.95,2969.5313041666664,276,0.90747883776499993,213.69879823262599,-4.7075318836539948,4.7117401206511227,4.2082369971279095E-3,218.40633011627997]
[8,1,"2023-03-15",10,8,360,13.5,28,29147.1,709.58446428571415,288.49,3.96454,292.45454000000001,1002.0390042857142,3.03,4.95,1010.0190042857142,28437.52,0,0,2969.5313041666664,304,0.89858476326999848,218.40633011627997,-2.157549061407479,2.161757298404607,4.2082369971279095E-3,220.56387917768745]
[9,1,"2023-04-15",11,9,360,13.5,31,28437.52,686.28446428571419,311.79000000000002,3.96454,315.75454000000002,1002.0390042857142,3.03,4.95,1010.0190042857142,27751.24,0,0,2969.5313041666664,335,0.88883939588069394,220.56387917768745,-2.4140869526157873,2.4182951896129152,4.2082369971279095E-3,222.97796613030323]
[10,1,"2023-05-15",12,10,360,13.5,30,27751.24,703.67446428571418,294.39999999999998,3.96454,298.36453999999998,1002.0390042857142,3.03,4.95,1010.0190042857142,27047.57,0,0,2969.5313041666668,365,0.8795090387142418,222.97796613030323,-2.3612752005423325,2.3654834375394604,4.2082369971279095E-3,225.33924133084557]
[11,1,"2023-07-15",14,11,360,13.5,61,27047.57,406.48446428571418,586.64,3.96454,590.60454000000004,997.08900428571417,3.03,9.9,1010.0190042857141,26641.09,0,4.95,2969.5313041666664,426,0.8608382656802569,225.33924133084557,-4.883188151236026,4.8873963882331539,4.2082369971279095E-3,230.22242948208159]
[12,1,"2023-08-15",15,12,360,13.5,31,26641.09,705.97446428571413,292.10000000000002,3.96454,296.06454000000002,1002.0390042857142,3.03,4.95,1010.0190042857142,25935.119999999999,0,0,2969.5313041666664,457,0.85150226811526697,230.22242948208159,-2.51998473527554,2.5241929722726679,4.2082369971279095E-3,232.74241421735712]
[13,1,"2023-09-15",16,13,360,13.5,31,25935.119999999999,713.71446428571414,284.36,3.96454,288.32454000000001,1002.0390042857142,3.03,4.95,1010.0190042857142,25221.41,0,0,2969.5313041666664,488,0.84226752168421049,232.74241421735712,-2.5476142228685896,2.5518224598657175,4.2082369971279095E-3,235.29002844022571]
[14,1,"2023-10-15",17,14,360,13.5,30,25221.41,730.51446428571421,267.56,3.96454,271.52454,1002.0390042857142,3.03,4.95,1010.0190042857142,24490.9,0,0,2969.5313041666664,518,0.83342604048587821,235.29002844022571,-2.4918889108631812,2.4960971478603091,4.2082369971279095E-3,237.78191735108888]
[15,1,"2023-11-15",18,15,360,13.5,31,24490.9,729.55446428571418,268.52,3.96454,272.48453999999998,1002.0390042857142,3.03,4.95,1010.0190042857142,23761.35,0,0,2969.5313041666664,549,0.82438733508117967,237.78191735108888,-2.6028680850684145,2.6070763220655424,4.2082369971279095E-3,240.3847854361573]
[16,1,"2023-12-15",19,16,360,13.5,30,23761.35,746.00446428571422,252.07,3.96454,256.03453999999999,1002.0390042857142,3.03,4.95,1010.0190042857142,23015.35,0,0,2969.5313041666668,579,0.81573354642660978,240.3847854361573,-2.5459371359022502,2.5501453728993781,4.2082369971279095E-3,242.93072257205955]
[17,1,"2024-02-15",21,17,360,13.5,62,23015.35,485.67446428571418,507.45,3.96454,511.41453999999999,997.08900428571417,3.03,9.9,1010.0190042857141,22529.68,0,4.95,2969.5313041666664,641,0.79813584025621243,242.93072257205955,-5.3520522639886323,5.3562605009857602,4.2082369971279095E-3,248.28277483604819]
[18,1,"2024-03-15",22,18,360,13.5,29,22529.68,767.07446428571416,231,3.96454,234.96454,1002.0390042857142,3.03,4.95,1010.0190042857142,21762.61,0,0,2969.5313041666664,670,0.7900354716695569,248.28277483604819,-2.5414774467601156,2.5456856837572435,4.2082369971279095E-3,250.82425228280832]
[19,1,"2024-04-15",23,19,360,13.5,31,21762.61,759.46446428571414,238.61,3.96454,242.57454000000001,1002.0390042857142,3.03,4.95,1010.0190042857142,21003.15,0,0,2969.5313041666664,701,0.78146734739602197,250.82425228280832,-2.7458661858648217,2.7500744228619496,4.2082369971279095E-3,253.57011846867314]
[20,1,"2024-05-15",24,20,360,13.5,30,21003.15,775.26446428571421,222.81,3.96454,226.77454,1002.0390042857142,3.03,4.95,1010.0190042857142,20227.89,0,0,2969.5313041666668,731,0.77326409999394186,253.57011846867314,-2.6858150236063278,2.6900232606034558,4.2082369971279095E-3,256.2559334922795]
[21,1,"2024-07-15",26,21,360,13.5,61,20227.89,554.40446428571408,438.72,3.96454,442.68454000000003,997.08900428571417,3.03,9.9,1010.0190042857141,19673.490000000002,0,4.95,2969.5313041666664,792,0.75684876158261438,256.2559334922795,-5.5537421511230614,5.5579503881201893,4.2082369971279095E-3,261.80967564340256]
[22,1,"2024-08-15",27,22,360,13.5,31,19673.490000000002,782.37446428571411,215.7,3.96454,219.66453999999999,1002.0390042857142,3.03,4.95,1010.0190042857142,18891.12,0,0,2969.5313041666664,823,0.74864055514372285,261.80967564340256,-2.8663120021418593,2.8705202391389872,4.2082369971279095E-3,264.67598764554441]
[23,1,"2024-09-15",28,23,360,13.5,31,18891.12,790.94446428571416,207.13,3.96454,211.09453999999999,1002.0390042857142,3.03,4.95,1010.0190042857142,18100.18,0,0,2969.5313041666664,854,0.74052136867336837,264.67598764554441,-2.8977386734198216,2.9019469104169495,4.2082369971279095E-3,267.57372631896425]
[24,1,"2024-10-15",29,24,360,13.5,30,18100.18,806.05446428571418,192.02,3.96454,195.98454000000001,1002.0390042857142,3.03,4.95,1010.0190042857142,17294.13,0,0,2969.5313041666664,884,0.73274794088525086,267.57372631896425,-2.834373659289207,2.8385818962863349,4.2082369971279095E-3,270.40809997825346]
[25,1,{"$f":"IF(B56=\"\",\"\",DATE(YEAR(EDATE($P$6,D56)),MONTH(EDATE($P$6,D56)),DAY(EDATE($P$6,D56))))","v":"2024-11-15"},{"$f":"IF(B56=\"\",\"\",IF(OR(MONTH(DATE(YEAR(C55) + 1/12,MONTH(C55)+1,DAY(C55)))=$G$16,MONTH(DATE(YEAR(C55) + 1/12,MONTH(C55)+1,DAY(C55)))=$G$17),IF(ABS($G$17-$G$16)=1,D55+1,D55 + 2),D55 + 1))","v":30},{"$f":"IF(B56=\"\",\"\",E55+1)","v":25},{"$f":"IF(B56=\"\",\"\",$P$9)","v":360},{"$f":"IF(B56=\"\",\"\",$G$8)","v":13.5},{"$f":"IF(B56=\"\",\"\",C56-C55)","v":31},{"$f":"IF(B56=\"\",\"\",+R55)","v":17294.13},{"$f":"IF(B56=\"\",\"\",IF((IF(ISERROR(MATCH(MONTH(C56),$G$18:$G$19,0))=FALSE,$I$24 + $P$28,0) + $I$24+$P$28+$R$26)-K56-T56<0,0.01,IF(ISERROR(MATCH(MONTH(C56),$G$18:$G$19,0))=FALSE,$I$24 + $P$28,0)+ ($I$24+$P$28+$R$26)-K56- T56))","v":808.45446428571415},{"$f":"IF(B56=\"\",\"\",IF($I$24+$P$28 + $R$26<ROUND(ROUND(I56*(((1+(G56/100))^(H56/F56))-1),4),2),$I$24+$P$28 + $R$26-0.01,IF(ROUND(ROUND(I56*(((1+(G56/100))^(H56/F56))-1),4),2)+ $R$26>$I$24,$I$24+ $R$26+-0.01,ROUND(ROUND(I56*(((1+(G56/100))^(H56/F56))-1),4),2)+$R$26)))","v":189.62},{"$f":"IF(B56=\"\",\"\",IF(ISERROR(MATCH(MONTH(C56),$G$18:$G$19,0))=FALSE,$I$23,0)  + $I$23)","v":3.96454},{"$f":"IF(B56=\"\",\"\",K56+L56)","v":193.58454},{"$f":"IF(B56=\"\",\"\",J56+K56 + L56)","v":1002.0390042857142},{"$f":"IF(B56=\"\",\"\",$I$26)","v":3.03},{"$f":"IF(B56=\"\",\"\",$I$25 + T56)","v":4.95},{"$f":"IF(B56=\"\",\"\",N56+O56+P56)","v":1010.0190042857142},{"$f":"IF(B56=\"\",\"\",ROUND(I56-J56,2))","v":16485.68},{"$f":"IF(B56=\"\",\"\",IF(ROUND(ROUND(I56*(((1+(G56/100))^(H56/F56))-1),4),2) - $I$24<0,0,ROUND(ROUND(I56*(((1+(G56/100))^(H56/F56))-1),4),2) - $I$24))","v":0},{"$f":"IF(B56=\"\",\"\",IF(D56-D55>1,ROUNDDOWN($G$5*$G$9/30*30,2),0))","v":0},null,915,0.72480111363024946,270.40809997825346,-2.9605864059324691,2.964794642929597,4.2082369971279095E-3,273.36868638418593]
[26,1,{"$f":"IF(B57=\"\",\"\",DATE(YEAR(EDATE($P$6,D57)),MONTH(EDATE($P$6,D57)),DAY(EDATE($P$6,D57))))","v":"2024-12-15"},{"$f":"IF(B57=\"\",\"\",IF(OR(MONTH(DATE(YEAR(C56) + 1/12,MONTH(C56)+1,DAY(C56)))=$G$16,MONTH(DATE(YEAR(C56) + 1/12,MONTH(C56)+1,DAY(C56)))=$G$17),IF(ABS($G$17-$G$16)=1,D56+1,D56 + 2),D56 + 1))","v":31},{"$f":"IF(B57=\"\",\"\",E56+1)","v":26},{"$f":"IF(B57=\"\",\"\",$P$9)","v":360},{"$f":"IF(B57=\"\",\"\",$G$8)","v":13.5},{"$f":"IF(B57=\"\",\"\",C57-C56)","v":30},{"$f":"IF(B57=\"\",\"\",+R56)","v":16485.68},{"$f":"IF(B57=\"\",\"\",IF((IF(ISERROR(MATCH(MONTH(C57),$G$18:$G$19,0))=FALSE,$I$24 + $P$28,0) + $I$24+$P$28+$R$26)-K57-T57<0,0.01,IF(ISERROR(MATCH(MONTH(C57),$G$18:$G$19,0))=FALSE,$I$24 + $P$28,0)+ ($I$24+$P$28+$R$26)-K57- T57))","v":823.18446428571417},{"$f":"IF(B57=\"\",\"\",IF($I$24+$P$28 + $R$26<ROUND(ROUND(I57*(((1+(G57/100))^(H57/F57))-1),4),2),$I$24+$P$28 + $R$26-0.01,IF(ROUND(ROUND(I57*(((1+(G57/100))^(H57/F57))-1),4),2)+ $R$26>$I$24,$I$24+ $R$26+-0.01,ROUND(ROUND(I57*(((1+(G57/100))^(H57/F57))-1),4),2)+$R$26)))","v":174.89},{"$f":"IF(B57=\"\",\"\",IF(ISERROR(MATCH(MONTH(C57),$G$18:$G$19,0))=FALSE,$I$23,0)  + $I$23)","v":3.96454},{"$f":"IF(B57=\"\",\"\",K57+L57)","v":178.85453999999999},{"$f":"IF(B57=\"\",\"\",J57+K57 + L57)","v":1002.0390042857142},{"$f":"IF(B57=\"\",\"\",$I$26)","v":3.03},{"$f":"IF(B57=\"\",\"\",$I$25 + T57)","v":4.95},{"$f":"IF(B57=\"\",\"\",N57+O57+P57)","v":1010.0190042857142},{"$f":"IF(B57=\"\",\"\",ROUND(I57-J57,2))","v":15662.5},{"$f":"IF(B57=\"\",\"\",IF(ROUND(ROUND(I57*(((1+(G57/100))^(H57/F57))-1),4),2) - $I$24<0,0,ROUND(ROUND(I57*(((1+(G57/100))^(H57/F57))-1),4),2) - $I$24))","v":0},{"$f":"IF(B57=\"\",\"\",IF(D57-D56>1,ROUNDDOWN($G$5*$G$9/30*30,2),0))","v":0},null,945,0.71719270507392996,273.36868638418593,-2.8958500566811987,2.9000582936783266,4.2082369971279095E-3,276.26453644086712]
[27,1,"2025-02-15",33,27,360,13.5,62,15662.5,647.79446428571418,345.33,3.96454,349.29453999999998,997.08900428571417,3.03,9.9,1010.0190042857141,15014.71,0,4.95,null,1007,0.70172080674790105,276.26453644086712,-6.0870131972223627,6.0912214342194906,4.2082369971279095E-3,282.35154963808947]
[28,1,"2025-03-15",34,28,360,13.5,28,15014.71,849.46446428571414,148.61000000000001,3.96454,152.57454000000001,1002.0390042857142,3.03,4.95,1010.0190042857142,14165.25,0,0,null,1035,0.69484333823824462,282.35154963808947,-2.7904704832626073,2.7946787202597352,4.2082369971279095E-3,285.14202012135206]
[29,1,"2025-04-15",35,29,360,13.5,31,14165.25,842.76446428571421,155.31,3.96454,159.27454,1002.0390042857142,3.03,4.95,1010.0190042857142,13322.49,0,0,null,1066,0.68730759549484377,285.14202012135206,-3.1221312986820733,3.1263395356792012,4.2082369971279095E-3,288.26415142003412]
[30,1,"2025-05-15",36,30,360,13.5,30,13322.49,856.74446428571412,141.33000000000001,3.96454,145.29454000000001,1002.0390042857142,3.03,4.95,1010.0190042857142,12465.75,0,0,null,1096,0.68009276525790507,288.26415142003412,-3.0538700460471278,3.0580782830442557,4.2082369971279095E-3,291.31802146608123]
[31,1,"2025-07-15",38,31,360,13.5,61,12465.75,722.75446428571411,270.37,3.96454,274.33454,997.08900428571417,3.03,9.9,1010.0190042857141,11743,0,4.95,null,1157,0.66565532675158956,291.31802146608123,-6.3142058906608884,6.3184141276580164,4.2082369971279095E-3,297.63222735674213]
[32,1,"2025-08-15",39,32,360,13.5,31,11743,869.32446428571416,128.75,3.96454,132.71454,1002.0390042857142,3.03,4.95,1010.0190042857142,10873.68,0,0,null,1188,0.65843613499695208,297.63222735674213,-3.2590757892633206,3.2632840262604486,4.2082369971279095E-3,300.89130314600544]
[33,1,"2025-09-15",40,33,360,13.5,31,10873.68,878.85446428571413,119.22,3.96454,123.18454,1002.0390042857142,3.03,4.95,1010.0190042857142,9994.83,0,0,null,1219,0.65129523710926884,300.89130314600544,-3.2948087811436912,3.2990170181408192,4.2082369971279095E-3,304.18611192714911]
[{"$f":"+IF(A64>=$G$12,\"\",A64+1)","v":34},1,"2025-10-15",41,34,360,13.5,30,9994.83,892.04446428571418,106.03,3.96454,109.99454,1002.0390042857142,3.03,4.95,1010.0190042857142,9102.7900000000009,0,0,null,1249,0.64445843710782713,304.18611192714911,-3.2227797124431716,3.2269879494402995,4.2082369971279095E-3,307.4088916395923]
[35,1,"2025-11-15",42,35,360,13.5,31,9102.7900000000009,898.2744642857142,99.8,3.96454,103.76454,1002.0390042857142,3.03,4.95,1010.0190042857142,8204.52,0,0,null,1280,0.63746913070795264,307.4088916395923,-3.3662685911573704,3.3704768281544983,4.2082369971279095E-3,310.77516023074969]
[36,1,"2025-12-15",43,36,360,13.5,30,8204.52,911.03446428571419,87.04,3.96454,91.004540000000006,1002.0390042857142,3.03,4.95,1010.0190042857142,7293.49,0,0,null,1310,0.63077746661243883,310.77516023074969,-3.2926802721343762,3.2968885091315041,4.2082369971279095E-3,314.06784050288405]
[37,1,"2026-02-15",45,37,360,13.5,62,7293.49,832.31446428571417,160.81,3.96454,164.77454,997.08900428571417,3.03,9.9,1010.0190042857141,6461.18,0,4.95,null,1372,0.61716979218862866,314.06784050288405,-6.9205197303208008,6.9247279673179287,4.2082369971279095E-3,320.98836023320484]
[38,1,"2026-03-15",46,38,360,13.5,28,6461.18,934.12446428571411,63.95,3.96454,67.914540000000002,1002.0390042857142,3.03,4.95,1010.0190042857142,5527.06,0,0,null,1400,0.61112099647091334,320.98836023320484,-3.172892582688934,3.1771008196860619,4.2082369971279095E-3,324.16125281589376]
[39,1,"2026-04-15",47,39,360,13.5,31,5527.06,937.47446428571413,60.6,3.96454,64.564540000000008,1002.0390042857142,3.03,4.95,1010.0190042857142,4589.59,0,0,null,1431,0.60449324261466697,324.16125281589376,-3.5499439717244266,3.5541522087215545,4.2082369971279095E-3,327.71119678761818]
[40,1,"2026-05-15",48,40,360,13.5,30,4589.59,949.3844642857141,48.69,3.96454,52.654539999999997,1002.0390042857142,3.03,4.95,1010.0190042857142,3640.21,0,0,null,1461,0.59814773420849054,327.71119678761818,-3.4723478629196647,3.4765560999167926,4.2082369971279095E-3,331.18354465053784]
[41,1,"2026-07-15",50,41,360,13.5,61,3640.21,914.17446428571407,78.95,3.96454,82.914540000000002,997.08900428571417,3.03,9.9,1010.0190042857141,2726.04,0,4.95,null,1522,0.58544987654630509,331.18354465053784,-7.178851626024283,7.1830598630214109,4.2082369971279095E-3,338.36239627656209]
[42,1,"2026-08-15",51,42,360,13.5,31,2726.04,968.18446428571417,29.89,3.96454,33.85454,1002.0390042857142,3.03,4.95,1010.0190042857142,1757.86,0,0,null,1553,0.57910053214588997,338.36239627656209,-3.7056474216545516,3.7098556586516795,4.2082369971279095E-3,342.06804369821663]
[43,1,"2026-09-15",52,43,360,13.5,31,1757.86,978.80446428571418,19.27,3.96454,23.234539999999999,1002.0390042857142,3.03,4.95,1010.0190042857142,779.06,0,0,null,1584,0.57282004790913721,342.06804369821663,-3.7462766913590859,3.7504849283562138,4.2082369971279095E-3,345.8143203895757]
[44,1,"2026-10-15",53,44,360,13.5,30,779.06,989.81446428571417,8.26,3.96454,12.224539999999999,1002.0390042857142,3.03,4.95,1010.0190042857142,-210.75,0,0,null,1614,0.56680702051198772,345.8143203895757,-3.6643966101180117,3.6686048471151396,4.2082369971279095E-3,349.47871699969369]
[45,1,"2026-11-15",54,45,360,13.5,31,-210.75,1000.3844642857141,-2.31,3.96454,1.6545399999999999,1002.0390042857142,3.03,4.95,1010.0190042857142,-1211.1300000000001,0,0,null,1645,0.56065986235895471,349.47871699969369,-3.8275284160910283,3.8317366530881563,4.2082369971279095E-3,353.3062454157847]
[46,1,"2026-12-15",55,46,360,13.5,30,-1211.1300000000001,1010.9244642857142,-12.85,3.96454,-8.8854600000000001,1002.0390042857142,3.03,4.95,1010.0190042857142,-2222.0500000000002,0,0,null,1675,0.55477448330291079,353.3062454157847,-3.7438754253226874,3.7480836623198153,4.2082369971279095E-3,357.0501208411074]
[47,1,"2027-02-15",57,47,360,13.5,62,-2222.0500000000002,1042.1144642857141,-48.99,3.96454,-45.025460000000002,997.08900428571417,3.03,9.9,1010.0190042857141,-3264.16,0,4.95,null,1737,0.5428064106512891,357.0501208411074,-7.8682149743821288,7.8724232113792567,4.2082369971279095E-3,364.91833581548951]
[48,1,"2027-03-15",58,48,360,13.5,28,-3264.16,1030.3844642857141,-32.31,3.96454,-28.345460000000003,1002.0390042857142,3.03,4.95,1010.0190042857142,-4294.54,0,0,null,1765,0.53748644014422242,364.91833581548951,-3.6077057370658241,3.611913974062952,4.2082369971279095E-3,368.52604155255534]
[49,1,"2027-04-15",59,49,360,13.5,31,-4294.54,1045.1644642857141,-47.09,3.96454,-43.125460000000004,1002.0390042857141,3.03,4.95,1010.0190042857141,-5339.7,0,0,null,1796,0.53165727072128066,368.52604155255534,-4.0363661165926299,4.0405743535897578,4.2082369971279095E-3,372.56240766914794]
[50,1,"2027-05-15",60,50,360,13.5,30,-5339.7,1054.7244642857142,-56.65,3.96454,-52.685459999999999,1002.0390042857143,3.03,4.95,1010.0190042857143,-6394.42,0,0,null,1826,0.52607633872281134,372.56240766914794,-3.9481562951835452,3.9523645321806731,4.2082369971279095E-3,376.51056396433148]
["","","","","","","","","","","","","","","","","","","","",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},376.51056396433148,{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.2082369971279095E-3,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","","","","",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.2082369971279095E-3,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","","","","",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.2082369971279095E-3,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","","","","",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.2082369971279095E-3,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","","","","",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.2082369971279095E-3,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","","","","",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.2082369971279095E-3,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","","","","",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.2082369971279095E-3,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","","","","",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.2082369971279095E-3,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","","","","",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.2082369971279095E-3,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","","","","",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.2082369971279095E-3,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","","","","",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.2082369971279095E-3,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","","","","",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.2082369971279095E-3,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","","","","",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.2082369971279095E-3,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","","","","",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.2082369971279095E-3,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","","","","",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.2082369971279095E-3,{"$error":"#VALUE!"}]
[{"$f":"+IF(A96>=$G$12,\"\",A96+1)","v":""},"","","","","","","","","","","","","","","","","","","",null,{"$error":"#VALUE!"},{"$f":"1/((1+($I$8/100))^(V97/$P$9))*1","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"$J$23","v":4.2082369971279095E-3},{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","","","","",null,{"$f":"V97+H98","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"AB97","v":{"$error":"#VALUE!"}},{"$f":"AA98-Z98","v":{"$error":"#VALUE!"}},{"$f":"(((1+($I$8/100))^((H98)/$P$9))-1)*X98","v":{"$error":"#VALUE!"}},4.2082369971279095E-3,{"$f":"X98-Y98","v":{"$error":"#VALUE!"}}]
["",{"$f":"IF(A99=\"\",\"\",IF(A99<=$H$21,0,1))","v":""},"","","","","","","","","","","","","","","","","","",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.2082369971279095E-3,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","","","","",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.2082369971279095E-3,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","","","","",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.2082369971279095E-3,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","","","","",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.2082369971279095E-3,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","","","","",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.2082369971279095E-3,{"$error":"#VALUE!"}]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J32:J104)","v":39444.643214285708}]
[null,null,null,null,null,null,null,null,null,{"$f":"+J105-G5","v":6394.6432142857084}]

{"sheet":"Calculos Original","index":6,"n_rows":99,"n_cols":8,"rows_kept":99,"cut":false,"hidden":true,"merged":[[0,0,0,6]]}
["Factores utilizados en Meses de No Pago para cálculo del valor cuota"]
[]
["N° de Cuota","Equivalente","Fecha","Mes","Marca Cuota No Pago","Factor (10)","Acumulado","Conteo No Pagos Acum"]
[1,{"$f":"IF(E4<>\"C\",IF(ISERROR(1+B3)=TRUE,1,1+B3),IF(ISNUMBER(B3),B3,0))","v":0},{"$f":"'Simulador Original'!P7","v":"2022-06-15"},{"$f":"MONTH(C4)","v":6},{"$f":"IF(ISERROR(MATCH(D4,'Simulador Original'!$G$16:$G$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D4,'Simulador Original'!$G$18:$G$19,0))=FALSE,\"D\",\"\"))","v":"C"},{"$f":"IF(E4=\"C\",0,IF(E4 =\"D\",ROUND(1/((1+'Simulador Original'!$P$13)^A4),9) * 2,ROUND(1/((1+'Simulador Original'!$P$13)^A4),9)))","v":0},{"$f":"ROUND(F4,9)","v":0},{"$f":"+COUNTIF($E$4:E4,\"C\")","v":1}]
[{"$f":"A4+1","v":2},{"$f":"IF(E5<>\"C\",IF(ISERROR(1+B4)=TRUE,1,1+B4),IF(ISNUMBER(B4),B4,1))","v":1},{"$f":"DATE(YEAR(C4) + 1/12,MONTH(C4)+1,DAY(C4))","v":"2022-07-15"},7,{"$f":"IF(ISERROR(MATCH(D5,'Simulador Original'!$G$16:$G$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D5,'Simulador Original'!$G$18:$G$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E5=\"C\",0,IF(E5 =\"D\",ROUND(1/((1+'Simulador Original'!$P$13)^A5),9) * 2,ROUND(1/((1+'Simulador Original'!$P$13)^A5),9)))","v":0.97466345300000001},{"$f":"G4+ROUND(F5,9)","v":0.97466345300000001},{"$f":"+COUNTIF($E$4:E5,\"C\")","v":1}]
[3,2,"2022-08-15",8,{"$f":"IF(ISERROR(MATCH(D6,'Simulador Original'!$G$16:$G$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D6,'Simulador Original'!$G$18:$G$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E6=\"C\",0,IF(E6 =\"D\",ROUND(1/((1+'Simulador Original'!$P$13)^A6),9) * 2,ROUND(1/((1+'Simulador Original'!$P$13)^A6),9)))","v":0.96223693300000002},{"$f":"G5+ROUND(F6,9)","v":1.936900386},{"$f":"+COUNTIF($E$4:E6,\"C\")","v":1}]
[4,3,"2022-09-15",9,{"$f":"IF(ISERROR(MATCH(D7,'Simulador Original'!$G$16:$G$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D7,'Simulador Original'!$G$18:$G$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E7=\"C\",0,IF(E7 =\"D\",ROUND(1/((1+'Simulador Original'!$P$13)^A7),9) * 2,ROUND(1/((1+'Simulador Original'!$P$13)^A7),9)))","v":0.94996884599999998},2.886869232,{"$f":"+COUNTIF($E$4:E7,\"C\")","v":1}]
[5,4,"2022-10-15",10,{"$f":"IF(ISERROR(MATCH(D8,'Simulador Original'!$G$16:$G$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D8,'Simulador Original'!$G$18:$G$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E8=\"C\",0,IF(E8 =\"D\",ROUND(1/((1+'Simulador Original'!$P$13)^A8),9) * 2,ROUND(1/((1+'Simulador Original'!$P$13)^A8),9)))","v":0.93785717199999996},3.8247264039999997,{"$f":"+COUNTIF($E$4:E8,\"C\")","v":1}]
[6,5,"2022-11-15",11,{"$f":"IF(ISERROR(MATCH(D9,'Simulador Original'!$G$16:$G$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D9,'Simulador Original'!$G$18:$G$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E9=\"C\",0,IF(E9 =\"D\",ROUND(1/((1+'Simulador Original'!$P$13)^A9),9) * 2,ROUND(1/((1+'Simulador Original'!$P$13)^A9),9)))","v":0.92589991599999999},4.7506263199999994,{"$f":"+COUNTIF($E$4:E9,\"C\")","v":1}]
[7,6,"2022-12-15",12,{"$f":"IF(ISERROR(MATCH(D10,'Simulador Original'!$G$16:$G$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D10,'Simulador Original'!$G$18:$G$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E10=\"C\",0,IF(E10 =\"D\",ROUND(1/((1+'Simulador Original'!$P$13)^A10),9) * 2,ROUND(1/((1+'Simulador Original'!$P$13)^A10),9)))","v":0.91409510900000002},5.6647214289999992,{"$f":"+COUNTIF($E$4:E10,\"C\")","v":1}]
[8,6,"2023-01-15",1,{"$f":"IF(ISERROR(MATCH(D11,'Simulador Original'!$G$16:$G$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D11,'Simulador Original'!$G$18:$G$19,0))=FALSE,\"D\",\"\"))","v":"C"},{"$f":"IF(E11=\"C\",0,IF(E11 =\"D\",ROUND(1/((1+'Simulador Original'!$P$13)^A11),9) * 2,ROUND(1/((1+'Simulador Original'!$P$13)^A11),9)))","v":0},5.6647214289999992,{"$f":"+COUNTIF($E$4:E11,\"C\")","v":2}]
[9,7,"2023-02-15",2,{"$f":"IF(ISERROR(MATCH(D12,'Simulador Original'!$G$16:$G$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D12,'Simulador Original'!$G$18:$G$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E12=\"C\",0,IF(E12 =\"D\",ROUND(1/((1+'Simulador Original'!$P$13)^A12),9) * 2,ROUND(1/((1+'Simulador Original'!$P$13)^A12),9)))","v":0.89093509500000001},6.5556565239999989,{"$f":"+COUNTIF($E$4:E12,\"C\")","v":2}]
[10,8,"2023-03-15",3,{"$f":"IF(ISERROR(MATCH(D13,'Simulador Original'!$G$16:$G$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D13,'Simulador Original'!$G$18:$G$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E13=\"C\",0,IF(E13 =\"D\",ROUND(1/((1+'Simulador Original'!$P$13)^A13),9) * 2,ROUND(1/((1+'Simulador Original'!$P$13)^A13),9)))","v":0.87957607400000004},7.4352325979999989,{"$f":"+COUNTIF($E$4:E13,\"C\")","v":2}]
[11,9,"2023-04-15",4,{"$f":"IF(ISERROR(MATCH(D14,'Simulador Original'!$G$16:$G$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D14,'Simulador Original'!$G$18:$G$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E14=\"C\",0,IF(E14 =\"D\",ROUND(1/((1+'Simulador Original'!$P$13)^A14),9) * 2,ROUND(1/((1+'Simulador Original'!$P$13)^A14),9)))","v":0.86836187600000003},8.3035944739999987,{"$f":"+COUNTIF($E$4:E14,\"C\")","v":2}]
[12,10,"2023-05-15",5,{"$f":"IF(ISERROR(MATCH(D15,'Simulador Original'!$G$16:$G$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D15,'Simulador Original'!$G$18:$G$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E15=\"C\",0,IF(E15 =\"D\",ROUND(1/((1+'Simulador Original'!$P$13)^A15),9) * 2,ROUND(1/((1+'Simulador Original'!$P$13)^A15),9)))","v":0.85729065400000004},9.1608851279999985,{"$f":"+COUNTIF($E$4:E15,\"C\")","v":2}]
[13,10,"2023-06-15",6,{"$f":"IF(ISERROR(MATCH(D16,'Simulador Original'!$G$16:$G$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D16,'Simulador Original'!$G$18:$G$19,0))=FALSE,\"D\",\"\"))","v":"C"},{"$f":"IF(E16=\"C\",0,IF(E16 =\"D\",ROUND(1/((1+'Simulador Original'!$P$13)^A16),9) * 2,ROUND(1/((1+'Simulador Original'!$P$13)^A16),9)))","v":0},9.1608851279999985,{"$f":"+COUNTIF($E$4:E16,\"C\")","v":3}]
[14,11,"2023-07-15",7,{"$f":"IF(ISERROR(MATCH(D17,'Simulador Original'!$G$16:$G$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D17,'Simulador Original'!$G$18:$G$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E17=\"C\",0,IF(E17 =\"D\",ROUND(1/((1+'Simulador Original'!$P$13)^A17),9) * 2,ROUND(1/((1+'Simulador Original'!$P$13)^A17),9)))","v":0.83556986799999999},9.9964549959999989,{"$f":"+COUNTIF($E$4:E17,\"C\")","v":3}]
[15,12,"2023-08-15",8,{"$f":"IF(ISERROR(MATCH(D18,'Simulador Original'!$G$16:$G$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D18,'Simulador Original'!$G$18:$G$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E18=\"C\",0,IF(E18 =\"D\",ROUND(1/((1+'Simulador Original'!$P$13)^A18),9) * 2,ROUND(1/((1+'Simulador Original'!$P$13)^A18),9)))","v":0.82491672900000002},10.821371724999999,{"$f":"+COUNTIF($E$4:E18,\"C\")","v":3}]
[16,13,"2023-09-15",9,{"$f":"IF(ISERROR(MATCH(D19,'Simulador Original'!$G$16:$G$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D19,'Simulador Original'!$G$18:$G$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E19=\"C\",0,IF(E19 =\"D\",ROUND(1/((1+'Simulador Original'!$P$13)^A19),9) * 2,ROUND(1/((1+'Simulador Original'!$P$13)^A19),9)))","v":0.81439941299999996},11.635771137999999,{"$f":"+COUNTIF($E$4:E19,\"C\")","v":3}]
[17,14,"2023-10-15",10,{"$f":"IF(ISERROR(MATCH(D20,'Simulador Original'!$G$16:$G$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D20,'Simulador Original'!$G$18:$G$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E20=\"C\",0,IF(E20 =\"D\",ROUND(1/((1+'Simulador Original'!$P$13)^A20),9) * 2,ROUND(1/((1+'Simulador Original'!$P$13)^A20),9)))","v":0.80401618799999997},12.439787325999999,{"$f":"+COUNTIF($E$4:E20,\"C\")","v":3}]
[18,15,"2023-11-15",11,{"$f":"IF(ISERROR(MATCH(D21,'Simulador Original'!$G$16:$G$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D21,'Simulador Original'!$G$18:$G$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E21=\"C\",0,IF(E21 =\"D\",ROUND(1/((1+'Simulador Original'!$P$13)^A21),9) * 2,ROUND(1/((1+'Simulador Original'!$P$13)^A21),9)))","v":0.79376534399999998},13.23355267,{"$f":"+COUNTIF($E$4:E21,\"C\")","v":3}]
[19,16,"2023-12-15",12,{"$f":"IF(ISERROR(MATCH(D22,'Simulador Original'!$G$16:$G$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D22,'Simulador Original'!$G$18:$G$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E22=\"C\",0,IF(E22 =\"D\",ROUND(1/((1+'Simulador Original'!$P$13)^A22),9) * 2,ROUND(1/((1+'Simulador Original'!$P$13)^A22),9)))","v":0.78364519300000002},14.017197863,{"$f":"+COUNTIF($E$4:E22,\"C\")","v":3}]
[20,16,"2024-01-15",1,{"$f":"IF(ISERROR(MATCH(D23,'Simulador Original'!$G$16:$G$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D23,'Simulador Original'!$G$18:$G$19,0))=FALSE,\"D\",\"\"))","v":"C"},{"$f":"IF(E23=\"C\",0,IF(E23 =\"D\",ROUND(1/((1+'Simulador Original'!$P$13)^A23),9) * 2,ROUND(1/((1+'Simulador Original'!$P$13)^A23),9)))","v":0},14.017197863,{"$f":"+COUNTIF($E$4:E23,\"C\")","v":4}]
[21,17,"2024-02-15",2,{"$f":"IF(ISERROR(MATCH(D24,'Simulador Original'!$G$16:$G$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D24,'Simulador Original'!$G$18:$G$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E24=\"C\",0,IF(E24 =\"D\",ROUND(1/((1+'Simulador Original'!$P$13)^A24),9) * 2,ROUND(1/((1+'Simulador Original'!$P$13)^A24),9)))","v":0.76379032999999996},14.780988192999999,{"$f":"+COUNTIF($E$4:E24,\"C\")","v":4}]
[22,18,"2024-03-15",3,{"$f":"IF(ISERROR(MATCH(D25,'Simulador Original'!$G$16:$G$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D25,'Simulador Original'!$G$18:$G$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E25=\"C\",0,IF(E25 =\"D\",ROUND(1/((1+'Simulador Original'!$P$13)^A25),9) * 2,ROUND(1/((1+'Simulador Original'!$P$13)^A25),9)))","v":0.75405234799999998},15.535040540999999,{"$f":"+COUNTIF($E$4:E25,\"C\")","v":4}]
[23,19,"2024-04-15",4,{"$f":"IF(ISERROR(MATCH(D26,'Simulador Original'!$G$16:$G$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D26,'Simulador Original'!$G$18:$G$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E26=\"C\",0,IF(E26 =\"D\",ROUND(1/((1+'Simulador Original'!$P$13)^A26),9) * 2,ROUND(1/((1+'Simulador Original'!$P$13)^A26),9)))","v":0.74443851999999999},16.279479061,{"$f":"+COUNTIF($E$4:E26,\"C\")","v":4}]
[24,20,"2024-05-15",5,{"$f":"IF(ISERROR(MATCH(D27,'Simulador Original'!$G$16:$G$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D27,'Simulador Original'!$G$18:$G$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E27=\"C\",0,IF(E27 =\"D\",ROUND(1/((1+'Simulador Original'!$P$13)^A27),9) * 2,ROUND(1/((1+'Simulador Original'!$P$13)^A27),9)))","v":0.73494726499999996},17.014426325999999,{"$f":"+COUNTIF($E$4:E27,\"C\")","v":4}]
[25,20,"2024-06-15",6,{"$f":"IF(ISERROR(MATCH(D28,'Simulador Original'!$G$16:$G$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D28,'Simulador Original'!$G$18:$G$19,0))=FALSE,\"D\",\"\"))","v":"C"},{"$f":"IF(E28=\"C\",0,IF(E28 =\"D\",ROUND(1/((1+'Simulador Original'!$P$13)^A28),9) * 2,ROUND(1/((1+'Simulador Original'!$P$13)^A28),9)))","v":0},17.014426325999999,{"$f":"+COUNTIF($E$4:E28,\"C\")","v":5}]
[26,21,"2024-07-15",7,{"$f":"IF(ISERROR(MATCH(D29,'Simulador Original'!$G$16:$G$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D29,'Simulador Original'!$G$18:$G$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E29=\"C\",0,IF(E29 =\"D\",ROUND(1/((1+'Simulador Original'!$P$13)^A29),9) * 2,ROUND(1/((1+'Simulador Original'!$P$13)^A29),9)))","v":0.71632623900000003},17.730752565,{"$f":"+COUNTIF($E$4:E29,\"C\")","v":5}]
[27,22,"2024-08-15",8,{"$f":"IF(ISERROR(MATCH(D30,'Simulador Original'!$G$16:$G$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D30,'Simulador Original'!$G$18:$G$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E30=\"C\",0,IF(E30 =\"D\",ROUND(1/((1+'Simulador Original'!$P$13)^A30),9) * 2,ROUND(1/((1+'Simulador Original'!$P$13)^A30),9)))","v":0.70719340200000003},18.437945967000001,{"$f":"+COUNTIF($E$4:E30,\"C\")","v":5}]
[28,23,"2024-09-15",9,{"$f":"IF(ISERROR(MATCH(D31,'Simulador Original'!$G$16:$G$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D31,'Simulador Original'!$G$18:$G$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E31=\"C\",0,IF(E31 =\"D\",ROUND(1/((1+'Simulador Original'!$P$13)^A31),9) * 2,ROUND(1/((1+'Simulador Original'!$P$13)^A31),9)))","v":0.69817700500000002},19.136122972000003,{"$f":"+COUNTIF($E$4:E31,\"C\")","v":5}]
[29,24,"2024-10-15",10,{"$f":"IF(ISERROR(MATCH(D32,'Simulador Original'!$G$16:$G$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D32,'Simulador Original'!$G$18:$G$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E32=\"C\",0,IF(E32 =\"D\",ROUND(1/((1+'Simulador Original'!$P$13)^A32),9) * 2,ROUND(1/((1+'Simulador Original'!$P$13)^A32),9)))","v":0.68927556300000004},19.825398535000001,{"$f":"+COUNTIF($E$4:E32,\"C\")","v":5}]
[30,25,"2024-11-15",11,{"$f":"IF(ISERROR(MATCH(D33,'Simulador Original'!$G$16:$G$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D33,'Simulador Original'!$G$18:$G$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E33=\"C\",0,IF(E33 =\"D\",ROUND(1/((1+'Simulador Original'!$P$13)^A33),9) * 2,ROUND(1/((1+'Simulador Original'!$P$13)^A33),9)))","v":0.68048761000000002},20.505886145000002,{"$f":"+COUNTIF($E$4:E33,\"C\")","v":5}]
[31,26,"2024-12-15",12,{"$f":"IF(ISERROR(MATCH(D34,'Simulador Original'!$G$16:$G$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D34,'Simulador Original'!$G$18:$G$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E34=\"C\",0,IF(E34 =\"D\",ROUND(1/((1+'Simulador Original'!$P$13)^A34),9) * 2,ROUND(1/((1+'Simulador Original'!$P$13)^A34),9)))","v":0.67181170000000001},21.177697845000001,{"$f":"+COUNTIF($E$4:E34,\"C\")","v":5}]
[32,26,"2025-01-15",1,{"$f":"IF(ISERROR(MATCH(D35,'Simulador Original'!$G$16:$G$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D35,'Simulador Original'!$G$18:$G$19,0))=FALSE,\"D\",\"\"))","v":"C"},{"$f":"IF(E35=\"C\",0,IF(E35 =\"D\",ROUND(1/((1+'Simulador Original'!$P$13)^A35),9) * 2,ROUND(1/((1+'Simulador Original'!$P$13)^A35),9)))","v":0},21.177697845000001,{"$f":"+COUNTIF($E$4:E35,\"C\")","v":6}]
[33,27,"2025-02-15",2,{"$f":"IF(ISERROR(MATCH(D36,'Simulador Original'!$G$16:$G$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D36,'Simulador Original'!$G$18:$G$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E36=\"C\",0,IF(E36 =\"D\",ROUND(1/((1+'Simulador Original'!$P$13)^A36),9) * 2,ROUND(1/((1+'Simulador Original'!$P$13)^A36),9)))","v":0.65479031099999996},21.832488156,{"$f":"+COUNTIF($E$4:E36,\"C\")","v":6}]
[34,28,"2025-03-15",3,{"$f":"IF(ISERROR(MATCH(D37,'Simulador Original'!$G$16:$G$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D37,'Simulador Original'!$G$18:$G$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E37=\"C\",0,IF(E37 =\"D\",ROUND(1/((1+'Simulador Original'!$P$13)^A37),9) * 2,ROUND(1/((1+'Simulador Original'!$P$13)^A37),9)))","v":0.64644203},22.478930185999999,{"$f":"+COUNTIF($E$4:E37,\"C\")","v":6}]
[35,29,"2025-04-15",4,{"$f":"IF(ISERROR(MATCH(D38,'Simulador Original'!$G$16:$G$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D38,'Simulador Original'!$G$18:$G$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E38=\"C\",0,IF(E38 =\"D\",ROUND(1/((1+'Simulador Original'!$P$13)^A38),9) * 2,ROUND(1/((1+'Simulador Original'!$P$13)^A38),9)))","v":0.63820018499999998},23.117130370999998,{"$f":"+COUNTIF($E$4:E38,\"C\")","v":6}]
[36,30,"2025-05-15",5,{"$f":"IF(ISERROR(MATCH(D39,'Simulador Original'!$G$16:$G$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D39,'Simulador Original'!$G$18:$G$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E39=\"C\",0,IF(E39 =\"D\",ROUND(1/((1+'Simulador Original'!$P$13)^A39),9) * 2,ROUND(1/((1+'Simulador Original'!$P$13)^A39),9)))","v":0.63006342100000001},23.747193791999997,{"$f":"+COUNTIF($E$4:E39,\"C\")","v":6}]
[37,30,"2025-06-15",6,{"$f":"IF(ISERROR(MATCH(D40,'Simulador Original'!$G$16:$G$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D40,'Simulador Original'!$G$18:$G$19,0))=FALSE,\"D\",\"\"))","v":"C"},{"$f":"IF(E40=\"C\",0,IF(E40 =\"D\",ROUND(1/((1+'Simulador Original'!$P$13)^A40),9) * 2,ROUND(1/((1+'Simulador Original'!$P$13)^A40),9)))","v":0},23.747193791999997,{"$f":"+COUNTIF($E$4:E40,\"C\")","v":7}]
[38,31,"2025-07-15",7,{"$f":"IF(ISERROR(MATCH(D41,'Simulador Original'!$G$16:$G$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D41,'Simulador Original'!$G$18:$G$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E41=\"C\",0,IF(E41 =\"D\",ROUND(1/((1+'Simulador Original'!$P$13)^A41),9) * 2,ROUND(1/((1+'Simulador Original'!$P$13)^A41),9)))","v":0.61409978899999995},24.361293580999998,{"$f":"+COUNTIF($E$4:E41,\"C\")","v":7}]
[39,32,"2025-08-15",8,{"$f":"IF(ISERROR(MATCH(D42,'Simulador Original'!$G$16:$G$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D42,'Simulador Original'!$G$18:$G$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E42=\"C\",0,IF(E42 =\"D\",ROUND(1/((1+'Simulador Original'!$P$13)^A42),9) * 2,ROUND(1/((1+'Simulador Original'!$P$13)^A42),9)))","v":0.60627029399999999},24.967563875,{"$f":"+COUNTIF($E$4:E42,\"C\")","v":7}]
[40,33,"2025-09-15",9,{"$f":"IF(ISERROR(MATCH(D43,'Simulador Original'!$G$16:$G$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D43,'Simulador Original'!$G$18:$G$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E43=\"C\",0,IF(E43 =\"D\",ROUND(1/((1+'Simulador Original'!$P$13)^A43),9) * 2,ROUND(1/((1+'Simulador Original'!$P$13)^A43),9)))","v":0.59854062100000005},25.566104496000001,{"$f":"+COUNTIF($E$4:E43,\"C\")","v":7}]
[41,34,"2025-10-15",10,{"$f":"IF(ISERROR(MATCH(D44,'Simulador Original'!$G$16:$G$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D44,'Simulador Original'!$G$18:$G$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E44=\"C\",0,IF(E44 =\"D\",ROUND(1/((1+'Simulador Original'!$P$13)^A44),9) * 2,ROUND(1/((1+'Simulador Original'!$P$13)^A44),9)))","v":0.59090949800000003},26.157013994,{"$f":"+COUNTIF($E$4:E44,\"C\")","v":7}]
[42,35,"2025-11-15",11,{"$f":"IF(ISERROR(MATCH(D45,'Simulador Original'!$G$16:$G$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D45,'Simulador Original'!$G$18:$G$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E45=\"C\",0,IF(E45 =\"D\",ROUND(1/((1+'Simulador Original'!$P$13)^A45),9) * 2,ROUND(1/((1+'Simulador Original'!$P$13)^A45),9)))","v":0.58337566799999996},26.740389661999998,{"$f":"+COUNTIF($E$4:E45,\"C\")","v":7}]
[43,36,"2025-12-15",12,{"$f":"IF(ISERROR(MATCH(D46,'Simulador Original'!$G$16:$G$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D46,'Simulador Original'!$G$18:$G$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E46=\"C\",0,IF(E46 =\"D\",ROUND(1/((1+'Simulador Original'!$P$13)^A46),9) * 2,ROUND(1/((1+'Simulador Original'!$P$13)^A46),9)))","v":0.57593789100000004},27.316327552999997,{"$f":"+COUNTIF($E$4:E46,\"C\")","v":7}]
[44,36,"2026-01-15",1,{"$f":"IF(ISERROR(MATCH(D47,'Simulador Original'!$G$16:$G$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D47,'Simulador Original'!$G$18:$G$19,0))=FALSE,\"D\",\"\"))","v":"C"},{"$f":"IF(E47=\"C\",0,IF(E47 =\"D\",ROUND(1/((1+'Simulador Original'!$P$13)^A47),9) * 2,ROUND(1/((1+'Simulador Original'!$P$13)^A47),9)))","v":0},27.316327552999997,{"$f":"+COUNTIF($E$4:E47,\"C\")","v":8}]
[45,37,"2026-02-15",2,{"$f":"IF(ISERROR(MATCH(D48,'Simulador Original'!$G$16:$G$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D48,'Simulador Original'!$G$18:$G$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E48=\"C\",0,IF(E48 =\"D\",ROUND(1/((1+'Simulador Original'!$P$13)^A48),9) * 2,ROUND(1/((1+'Simulador Original'!$P$13)^A48),9)))","v":0.56134561400000005},27.877673166999998,{"$f":"+COUNTIF($E$4:E48,\"C\")","v":8}]
[46,38,"2026-03-15",3,{"$f":"IF(ISERROR(MATCH(D49,'Simulador Original'!$G$16:$G$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D49,'Simulador Original'!$G$18:$G$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E49=\"C\",0,IF(E49 =\"D\",ROUND(1/((1+'Simulador Original'!$P$13)^A49),9) * 2,ROUND(1/((1+'Simulador Original'!$P$13)^A49),9)))","v":0.55418871000000003},28.431861876999996,{"$f":"+COUNTIF($E$4:E49,\"C\")","v":8}]
[47,39,"2026-04-15",4,{"$f":"IF(ISERROR(MATCH(D50,'Simulador Original'!$G$16:$G$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D50,'Simulador Original'!$G$18:$G$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E50=\"C\",0,IF(E50 =\"D\",ROUND(1/((1+'Simulador Original'!$P$13)^A50),9) * 2,ROUND(1/((1+'Simulador Original'!$P$13)^A50),9)))","v":0.54712305400000005},28.978984930999996,{"$f":"+COUNTIF($E$4:E50,\"C\")","v":8}]
[48,40,"2026-05-15",5,{"$f":"IF(ISERROR(MATCH(D51,'Simulador Original'!$G$16:$G$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D51,'Simulador Original'!$G$18:$G$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E51=\"C\",0,IF(E51 =\"D\",ROUND(1/((1+'Simulador Original'!$P$13)^A51),9) * 2,ROUND(1/((1+'Simulador Original'!$P$13)^A51),9)))","v":0.54014748199999996},29.519132412999994,{"$f":"+COUNTIF($E$4:E51,\"C\")","v":8}]
[49,40,"2026-06-15",6,{"$f":"IF(ISERROR(MATCH(D52,'Simulador Original'!$G$16:$G$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D52,'Simulador Original'!$G$18:$G$19,0))=FALSE,\"D\",\"\"))","v":"C"},{"$f":"IF(E52=\"C\",0,IF(E52 =\"D\",ROUND(1/((1+'Simulador Original'!$P$13)^A52),9) * 2,ROUND(1/((1+'Simulador Original'!$P$13)^A52),9)))","v":0},29.519132412999994,{"$f":"+COUNTIF($E$4:E52,\"C\")","v":9}]
[50,41,"2026-07-15",7,{"$f":"IF(ISERROR(MATCH(D53,'Simulador Original'!$G$16:$G$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D53,'Simulador Original'!$G$18:$G$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E53=\"C\",0,IF(E53 =\"D\",ROUND(1/((1+'Simulador Original'!$P$13)^A53),9) * 2,ROUND(1/((1+'Simulador Original'!$P$13)^A53),9)))","v":0.52646201000000004},30.045594422999994,{"$f":"+COUNTIF($E$4:E53,\"C\")","v":9}]
[51,42,"2026-08-15",8,{"$f":"IF(ISERROR(MATCH(D54,'Simulador Original'!$G$16:$G$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D54,'Simulador Original'!$G$18:$G$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E54=\"C\",0,IF(E54 =\"D\",ROUND(1/((1+'Simulador Original'!$P$13)^A54),9) * 2,ROUND(1/((1+'Simulador Original'!$P$13)^A54),9)))","v":0.51974985600000001},30.565344278999994,{"$f":"+COUNTIF($E$4:E54,\"C\")","v":9}]
[52,43,"2026-09-15",9,{"$f":"IF(ISERROR(MATCH(D55,'Simulador Original'!$G$16:$G$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D55,'Simulador Original'!$G$18:$G$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E55=\"C\",0,IF(E55 =\"D\",ROUND(1/((1+'Simulador Original'!$P$13)^A55),9) * 2,ROUND(1/((1+'Simulador Original'!$P$13)^A55),9)))","v":0.51312327999999996},31.078467558999993,{"$f":"+COUNTIF($E$4:E55,\"C\")","v":9}]
[53,44,"2026-10-15",10,{"$f":"IF(ISERROR(MATCH(D56,'Simulador Original'!$G$16:$G$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D56,'Simulador Original'!$G$18:$G$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E56=\"C\",0,IF(E56 =\"D\",ROUND(1/((1+'Simulador Original'!$P$13)^A56),9) * 2,ROUND(1/((1+'Simulador Original'!$P$13)^A56),9)))","v":0.50658119000000001},31.585048748999991,{"$f":"+COUNTIF($E$4:E56,\"C\")","v":9}]
[54,45,"2026-11-15",11,{"$f":"IF(ISERROR(MATCH(D57,'Simulador Original'!$G$16:$G$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D57,'Simulador Original'!$G$18:$G$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E57=\"C\",0,IF(E57 =\"D\",ROUND(1/((1+'Simulador Original'!$P$13)^A57),9) * 2,ROUND(1/((1+'Simulador Original'!$P$13)^A57),9)))","v":0.50012250800000002},32.085171256999992,{"$f":"+COUNTIF($E$4:E57,\"C\")","v":9}]
[55,46,"2026-12-15",12,{"$f":"IF(ISERROR(MATCH(D58,'Simulador Original'!$G$16:$G$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D58,'Simulador Original'!$G$18:$G$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E58=\"C\",0,IF(E58 =\"D\",ROUND(1/((1+'Simulador Original'!$P$13)^A58),9) * 2,ROUND(1/((1+'Simulador Original'!$P$13)^A58),9)))","v":0.49374617100000001},32.57891742799999,{"$f":"+COUNTIF($E$4:E58,\"C\")","v":9}]
[56,46,"2027-01-15",1,{"$f":"IF(ISERROR(MATCH(D59,'Simulador Original'!$G$16:$G$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D59,'Simulador Original'!$G$18:$G$19,0))=FALSE,\"D\",\"\"))","v":"C"},{"$f":"IF(E59=\"C\",0,IF(E59 =\"D\",ROUND(1/((1+'Simulador Original'!$P$13)^A59),9) * 2,ROUND(1/((1+'Simulador Original'!$P$13)^A59),9)))","v":0},32.57891742799999,{"$f":"+COUNTIF($E$4:E59,\"C\")","v":10}]
[57,47,"2027-02-15",2,{"$f":"IF(ISERROR(MATCH(D60,'Simulador Original'!$G$16:$G$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D60,'Simulador Original'!$G$18:$G$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E60=\"C\",0,IF(E60 =\"D\",ROUND(1/((1+'Simulador Original'!$P$13)^A60),9) * 2,ROUND(1/((1+'Simulador Original'!$P$13)^A60),9)))","v":0.48123634799999998},33.060153775999993,{"$f":"+COUNTIF($E$4:E60,\"C\")","v":10}]
[58,48,"2027-03-15",3,{"$f":"IF(ISERROR(MATCH(D61,'Simulador Original'!$G$16:$G$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D61,'Simulador Original'!$G$18:$G$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E61=\"C\",0,IF(E61 =\"D\",ROUND(1/((1+'Simulador Original'!$P$13)^A61),9) * 2,ROUND(1/((1+'Simulador Original'!$P$13)^A61),9)))","v":0.47510080199999999},33.535254577999993,{"$f":"+COUNTIF($E$4:E61,\"C\")","v":10}]
[59,49,"2027-04-15",4,{"$f":"IF(ISERROR(MATCH(D62,'Simulador Original'!$G$16:$G$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D62,'Simulador Original'!$G$18:$G$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E62=\"C\",0,IF(E62 =\"D\",ROUND(1/((1+'Simulador Original'!$P$13)^A62),9) * 2,ROUND(1/((1+'Simulador Original'!$P$13)^A62),9)))","v":0.46904348099999998},34.004298058999993,{"$f":"+COUNTIF($E$4:E62,\"C\")","v":10}]
[60,50,"2027-05-15",5,{"$f":"IF(ISERROR(MATCH(D63,'Simulador Original'!$G$16:$G$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D63,'Simulador Original'!$G$18:$G$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E63=\"C\",0,IF(E63 =\"D\",ROUND(1/((1+'Simulador Original'!$P$13)^A63),9) * 2,ROUND(1/((1+'Simulador Original'!$P$13)^A63),9)))","v":0.46306338800000002},34.467361446999995,{"$f":"+COUNTIF($E$4:E63,\"C\")","v":10}]
[61,50,"2027-06-15",6,{"$f":"IF(ISERROR(MATCH(D64,'Simulador Original'!$G$16:$G$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D64,'Simulador Original'!$G$18:$G$19,0))=FALSE,\"D\",\"\"))","v":"C"},{"$f":"IF(E64=\"C\",0,IF(E64 =\"D\",ROUND(1/((1+'Simulador Original'!$P$13)^A64),9) * 2,ROUND(1/((1+'Simulador Original'!$P$13)^A64),9)))","v":0},34.467361446999995,{"$f":"+COUNTIF($E$4:E64,\"C\")","v":11}]
[62,51,"2027-07-15",7,{"$f":"IF(ISERROR(MATCH(D65,'Simulador Original'!$G$16:$G$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D65,'Simulador Original'!$G$18:$G$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E65=\"C\",0,IF(E65 =\"D\",ROUND(1/((1+'Simulador Original'!$P$13)^A65),9) * 2,ROUND(1/((1+'Simulador Original'!$P$13)^A65),9)))","v":0.45133096},34.918692406999995,{"$f":"+COUNTIF($E$4:E65,\"C\")","v":11}]
[63,52,"2027-08-15",8,{"$f":"IF(ISERROR(MATCH(D66,'Simulador Original'!$G$16:$G$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D66,'Simulador Original'!$G$18:$G$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E66=\"C\",0,IF(E66 =\"D\",ROUND(1/((1+'Simulador Original'!$P$13)^A66),9) * 2,ROUND(1/((1+'Simulador Original'!$P$13)^A66),9)))","v":0.445576694},35.364269100999998,{"$f":"+COUNTIF($E$4:E66,\"C\")","v":11}]
[64,53,"2027-09-15",9,{"$f":"IF(ISERROR(MATCH(D67,'Simulador Original'!$G$16:$G$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D67,'Simulador Original'!$G$18:$G$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E67=\"C\",0,IF(E67 =\"D\",ROUND(1/((1+'Simulador Original'!$P$13)^A67),9) * 2,ROUND(1/((1+'Simulador Original'!$P$13)^A67),9)))","v":0.43989579200000001},35.804164892999999,{"$f":"+COUNTIF($E$4:E67,\"C\")","v":11}]
[65,54,"2027-10-15",{"$f":"MONTH(C68)","v":10},{"$f":"IF(ISERROR(MATCH(D68,'Simulador Original'!$G$16:$G$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D68,'Simulador Original'!$G$18:$G$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E68=\"C\",0,IF(E68 =\"D\",ROUND(1/((1+'Simulador Original'!$P$13)^A68),9) * 2,ROUND(1/((1+'Simulador Original'!$P$13)^A68),9)))","v":0.434287319},36.238452211999999,{"$f":"+COUNTIF($E$4:E68,\"C\")","v":11}]
[{"$f":"A68+1","v":66},{"$f":"IF(E69<>\"C\",IF(ISERROR(1+B68)=TRUE,1,1+B68),IF(ISNUMBER(B68),B68,1))","v":55},{"$f":"DATE(YEAR(C68) + 1/12,MONTH(C68)+1,DAY(C68))","v":"2027-11-15"},11,{"$f":"IF(ISERROR(MATCH(D69,'Simulador Original'!$G$16:$G$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D69,'Simulador Original'!$G$18:$G$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E69=\"C\",0,IF(E69 =\"D\",ROUND(1/((1+'Simulador Original'!$P$13)^A69),9) * 2,ROUND(1/((1+'Simulador Original'!$P$13)^A69),9)))","v":0.428750352},36.667202564,{"$f":"+COUNTIF($E$4:E69,\"C\")","v":11}]
[67,56,"2027-12-15",12,{"$f":"IF(ISERROR(MATCH(D70,'Simulador Original'!$G$16:$G$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D70,'Simulador Original'!$G$18:$G$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E70=\"C\",0,IF(E70 =\"D\",ROUND(1/((1+'Simulador Original'!$P$13)^A70),9) * 2,ROUND(1/((1+'Simulador Original'!$P$13)^A70),9)))","v":0.42328397800000001},{"$f":"G69+ROUND(F70,9)","v":37.090486542000001},{"$f":"+COUNTIF($E$4:E70,\"C\")","v":11}]
[68,56,"2028-01-15",1,{"$f":"IF(ISERROR(MATCH(D71,'Simulador Original'!$G$16:$G$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D71,'Simulador Original'!$G$18:$G$19,0))=FALSE,\"D\",\"\"))","v":"C"},{"$f":"IF(E71=\"C\",0,IF(E71 =\"D\",ROUND(1/((1+'Simulador Original'!$P$13)^A71),9) * 2,ROUND(1/((1+'Simulador Original'!$P$13)^A71),9)))","v":0},37.090486542000001,{"$f":"+COUNTIF($E$4:E71,\"C\")","v":12}]
[69,57,"2028-02-15",2,{"$f":"IF(ISERROR(MATCH(D72,'Simulador Original'!$G$16:$G$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D72,'Simulador Original'!$G$18:$G$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E72=\"C\",0,IF(E72 =\"D\",ROUND(1/((1+'Simulador Original'!$P$13)^A72),9) * 2,ROUND(1/((1+'Simulador Original'!$P$13)^A72),9)))","v":0.41255942299999998},37.503045964999998,{"$f":"+COUNTIF($E$4:E72,\"C\")","v":12}]
[70,58,"2028-03-15",3,{"$f":"IF(ISERROR(MATCH(D73,'Simulador Original'!$G$16:$G$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D73,'Simulador Original'!$G$18:$G$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E73=\"C\",0,IF(E73 =\"D\",ROUND(1/((1+'Simulador Original'!$P$13)^A73),9) * 2,ROUND(1/((1+'Simulador Original'!$P$13)^A73),9)))","v":0.40729947700000002},37.910345442000001,{"$f":"+COUNTIF($E$4:E73,\"C\")","v":12}]
[71,59,"2028-04-15",4,{"$f":"IF(ISERROR(MATCH(D74,'Simulador Original'!$G$16:$G$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D74,'Simulador Original'!$G$18:$G$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E74=\"C\",0,IF(E74 =\"D\",ROUND(1/((1+'Simulador Original'!$P$13)^A74),9) * 2,ROUND(1/((1+'Simulador Original'!$P$13)^A74),9)))","v":0.40210659199999998},38.312452034000003,{"$f":"+COUNTIF($E$4:E74,\"C\")","v":12}]
[72,60,"2028-05-15",5,{"$f":"IF(ISERROR(MATCH(D75,'Simulador Original'!$G$16:$G$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D75,'Simulador Original'!$G$18:$G$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E75=\"C\",0,IF(E75 =\"D\",ROUND(1/((1+'Simulador Original'!$P$13)^A75),9) * 2,ROUND(1/((1+'Simulador Original'!$P$13)^A75),9)))","v":0.39697991399999999},38.709431948000002,{"$f":"+COUNTIF($E$4:E75,\"C\")","v":12}]
[73,60,"2028-06-15",6,{"$f":"IF(ISERROR(MATCH(D76,'Simulador Original'!$G$16:$G$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D76,'Simulador Original'!$G$18:$G$19,0))=FALSE,\"D\",\"\"))","v":"C"},{"$f":"IF(E76=\"C\",0,IF(E76 =\"D\",ROUND(1/((1+'Simulador Original'!$P$13)^A76),9) * 2,ROUND(1/((1+'Simulador Original'!$P$13)^A76),9)))","v":0},38.709431948000002,{"$f":"+COUNTIF($E$4:E76,\"C\")","v":13}]
[74,61,"2028-07-15",7,{"$f":"IF(ISERROR(MATCH(D77,'Simulador Original'!$G$16:$G$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D77,'Simulador Original'!$G$18:$G$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E77=\"C\",0,IF(E77 =\"D\",ROUND(1/((1+'Simulador Original'!$P$13)^A77),9) * 2,ROUND(1/((1+'Simulador Original'!$P$13)^A77),9)))","v":0.38692181399999998},39.096353762,{"$f":"+COUNTIF($E$4:E77,\"C\")","v":13}]
[75,62,"2028-08-15",8,{"$f":"IF(ISERROR(MATCH(D78,'Simulador Original'!$G$16:$G$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D78,'Simulador Original'!$G$18:$G$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E78=\"C\",0,IF(E78 =\"D\",ROUND(1/((1+'Simulador Original'!$P$13)^A78),9) * 2,ROUND(1/((1+'Simulador Original'!$P$13)^A78),9)))","v":0.38198873500000002},39.478342497,{"$f":"+COUNTIF($E$4:E78,\"C\")","v":13}]
[76,63,"2028-09-15",9,{"$f":"IF(ISERROR(MATCH(D79,'Simulador Original'!$G$16:$G$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D79,'Simulador Original'!$G$18:$G$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E79=\"C\",0,IF(E79 =\"D\",ROUND(1/((1+'Simulador Original'!$P$13)^A79),9) * 2,ROUND(1/((1+'Simulador Original'!$P$13)^A79),9)))","v":0.37711855100000002},39.855461048000002,{"$f":"+COUNTIF($E$4:E79,\"C\")","v":13}]
[77,64,"2028-10-15",10,{"$f":"IF(ISERROR(MATCH(D80,'Simulador Original'!$G$16:$G$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D80,'Simulador Original'!$G$18:$G$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E80=\"C\",0,IF(E80 =\"D\",ROUND(1/((1+'Simulador Original'!$P$13)^A80),9) * 2,ROUND(1/((1+'Simulador Original'!$P$13)^A80),9)))","v":0.37231046000000001},40.227771508000004,{"$f":"+COUNTIF($E$4:E80,\"C\")","v":13}]
[78,65,"2028-11-15",11,{"$f":"IF(ISERROR(MATCH(D81,'Simulador Original'!$G$16:$G$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D81,'Simulador Original'!$G$18:$G$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E81=\"C\",0,IF(E81 =\"D\",ROUND(1/((1+'Simulador Original'!$P$13)^A81),9) * 2,ROUND(1/((1+'Simulador Original'!$P$13)^A81),9)))","v":0.36756366899999998},40.595335177000003,{"$f":"+COUNTIF($E$4:E81,\"C\")","v":13}]
[79,66,"2028-12-15",12,{"$f":"IF(ISERROR(MATCH(D82,'Simulador Original'!$G$16:$G$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D82,'Simulador Original'!$G$18:$G$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E82=\"C\",0,IF(E82 =\"D\",ROUND(1/((1+'Simulador Original'!$P$13)^A82),9) * 2,ROUND(1/((1+'Simulador Original'!$P$13)^A82),9)))","v":0.36287739800000002},40.958212575000005,{"$f":"+COUNTIF($E$4:E82,\"C\")","v":13}]
[80,66,"2029-01-15",1,{"$f":"IF(ISERROR(MATCH(D83,'Simulador Original'!$G$16:$G$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D83,'Simulador Original'!$G$18:$G$19,0))=FALSE,\"D\",\"\"))","v":"C"},{"$f":"IF(E83=\"C\",0,IF(E83 =\"D\",ROUND(1/((1+'Simulador Original'!$P$13)^A83),9) * 2,ROUND(1/((1+'Simulador Original'!$P$13)^A83),9)))","v":0},40.958212575000005,{"$f":"+COUNTIF($E$4:E83,\"C\")","v":14}]
[81,67,"2029-02-15",2,{"$f":"IF(ISERROR(MATCH(D84,'Simulador Original'!$G$16:$G$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D84,'Simulador Original'!$G$18:$G$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E84=\"C\",0,IF(E84 =\"D\",ROUND(1/((1+'Simulador Original'!$P$13)^A84),9) * 2,ROUND(1/((1+'Simulador Original'!$P$13)^A84),9)))","v":0.35368333800000001},41.311895913000008,{"$f":"+COUNTIF($E$4:E84,\"C\")","v":14}]
[82,68,"2029-03-15",3,{"$f":"IF(ISERROR(MATCH(D85,'Simulador Original'!$G$16:$G$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D85,'Simulador Original'!$G$18:$G$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E85=\"C\",0,IF(E85 =\"D\",ROUND(1/((1+'Simulador Original'!$P$13)^A85),9) * 2,ROUND(1/((1+'Simulador Original'!$P$13)^A85),9)))","v":0.34917403499999999},41.661069948000005,{"$f":"+COUNTIF($E$4:E85,\"C\")","v":14}]
[83,69,"2029-04-15",4,{"$f":"IF(ISERROR(MATCH(D86,'Simulador Original'!$G$16:$G$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D86,'Simulador Original'!$G$18:$G$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E86=\"C\",0,IF(E86 =\"D\",ROUND(1/((1+'Simulador Original'!$P$13)^A86),9) * 2,ROUND(1/((1+'Simulador Original'!$P$13)^A86),9)))","v":0.34472222299999999},42.005792171000003,{"$f":"+COUNTIF($E$4:E86,\"C\")","v":14}]
[84,70,"2029-05-15",5,{"$f":"IF(ISERROR(MATCH(D87,'Simulador Original'!$G$16:$G$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D87,'Simulador Original'!$G$18:$G$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E87=\"C\",0,IF(E87 =\"D\",ROUND(1/((1+'Simulador Original'!$P$13)^A87),9) * 2,ROUND(1/((1+'Simulador Original'!$P$13)^A87),9)))","v":0.34032717000000001},42.346119341000005,{"$f":"+COUNTIF($E$4:E87,\"C\")","v":14}]
[85,70,"2029-06-15",6,{"$f":"IF(ISERROR(MATCH(D88,'Simulador Original'!$G$16:$G$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D88,'Simulador Original'!$G$18:$G$19,0))=FALSE,\"D\",\"\"))","v":"C"},{"$f":"IF(E88=\"C\",0,IF(E88 =\"D\",ROUND(1/((1+'Simulador Original'!$P$13)^A88),9) * 2,ROUND(1/((1+'Simulador Original'!$P$13)^A88),9)))","v":0},42.346119341000005,{"$f":"+COUNTIF($E$4:E88,\"C\")","v":15}]
[86,71,"2029-07-15",7,{"$f":"IF(ISERROR(MATCH(D89,'Simulador Original'!$G$16:$G$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D89,'Simulador Original'!$G$18:$G$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E89=\"C\",0,IF(E89 =\"D\",ROUND(1/((1+'Simulador Original'!$P$13)^A89),9) * 2,ROUND(1/((1+'Simulador Original'!$P$13)^A89),9)))","v":0.33170445500000001},42.677823796000006,{"$f":"+COUNTIF($E$4:E89,\"C\")","v":15}]
[87,72,"2029-08-15",8,{"$f":"IF(ISERROR(MATCH(D90,'Simulador Original'!$G$16:$G$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D90,'Simulador Original'!$G$18:$G$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E90=\"C\",0,IF(E90 =\"D\",ROUND(1/((1+'Simulador Original'!$P$13)^A90),9) * 2,ROUND(1/((1+'Simulador Original'!$P$13)^A90),9)))","v":0.32747537199999999},43.005299168000008,{"$f":"+COUNTIF($E$4:E90,\"C\")","v":15}]
[88,73,"2029-09-15",9,{"$f":"IF(ISERROR(MATCH(D91,'Simulador Original'!$G$16:$G$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D91,'Simulador Original'!$G$18:$G$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E91=\"C\",0,IF(E91 =\"D\",ROUND(1/((1+'Simulador Original'!$P$13)^A91),9) * 2,ROUND(1/((1+'Simulador Original'!$P$13)^A91),9)))","v":0.32330020900000001},43.32859937700001,{"$f":"+COUNTIF($E$4:E91,\"C\")","v":15}]
[89,74,"2029-10-15",10,{"$f":"IF(ISERROR(MATCH(D92,'Simulador Original'!$G$16:$G$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D92,'Simulador Original'!$G$18:$G$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E92=\"C\",0,IF(E92 =\"D\",ROUND(1/((1+'Simulador Original'!$P$13)^A92),9) * 2,ROUND(1/((1+'Simulador Original'!$P$13)^A92),9)))","v":0.31917827700000001},43.647777654000009,{"$f":"+COUNTIF($E$4:E92,\"C\")","v":15}]
[90,75,"2029-11-15",11,{"$f":"IF(ISERROR(MATCH(D93,'Simulador Original'!$G$16:$G$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D93,'Simulador Original'!$G$18:$G$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E93=\"C\",0,IF(E93 =\"D\",ROUND(1/((1+'Simulador Original'!$P$13)^A93),9) * 2,ROUND(1/((1+'Simulador Original'!$P$13)^A93),9)))","v":0.31510889800000003},43.962886552000008,{"$f":"+COUNTIF($E$4:E93,\"C\")","v":15}]
[91,76,"2029-12-15",12,{"$f":"IF(ISERROR(MATCH(D94,'Simulador Original'!$G$16:$G$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D94,'Simulador Original'!$G$18:$G$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E94=\"C\",0,IF(E94 =\"D\",ROUND(1/((1+'Simulador Original'!$P$13)^A94),9) * 2,ROUND(1/((1+'Simulador Original'!$P$13)^A94),9)))","v":0.31109140200000002},44.27397795400001,{"$f":"+COUNTIF($E$4:E94,\"C\")","v":15}]
[92,76,"2030-01-15",1,{"$f":"IF(ISERROR(MATCH(D95,'Simulador Original'!$G$16:$G$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D95,'Simulador Original'!$G$18:$G$19,0))=FALSE,\"D\",\"\"))","v":"C"},{"$f":"IF(E95=\"C\",0,IF(E95 =\"D\",ROUND(1/((1+'Simulador Original'!$P$13)^A95),9) * 2,ROUND(1/((1+'Simulador Original'!$P$13)^A95),9)))","v":0},44.27397795400001,{"$f":"+COUNTIF($E$4:E95,\"C\")","v":16}]
[93,77,"2030-02-15",2,{"$f":"IF(ISERROR(MATCH(D96,'Simulador Original'!$G$16:$G$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D96,'Simulador Original'!$G$18:$G$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E96=\"C\",0,IF(E96 =\"D\",ROUND(1/((1+'Simulador Original'!$P$13)^A96),9) * 2,ROUND(1/((1+'Simulador Original'!$P$13)^A96),9)))","v":0.30320942000000001},44.577187374000012,{"$f":"+COUNTIF($E$4:E96,\"C\")","v":16}]
[94,78,"2030-03-15",3,{"$f":"IF(ISERROR(MATCH(D97,'Simulador Original'!$G$16:$G$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D97,'Simulador Original'!$G$18:$G$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E97=\"C\",0,IF(E97 =\"D\",ROUND(1/((1+'Simulador Original'!$P$13)^A97),9) * 2,ROUND(1/((1+'Simulador Original'!$P$13)^A97),9)))","v":0.29934363600000002},44.876531010000015,{"$f":"+COUNTIF($E$4:E97,\"C\")","v":16}]
[95,79,"2030-04-15",4,{"$f":"IF(ISERROR(MATCH(D98,'Simulador Original'!$G$16:$G$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D98,'Simulador Original'!$G$18:$G$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E98=\"C\",0,IF(E98 =\"D\",ROUND(1/((1+'Simulador Original'!$P$13)^A98),9) * 2,ROUND(1/((1+'Simulador Original'!$P$13)^A98),9)))","v":0.29552714000000002},45.172058150000012,{"$f":"+COUNTIF($E$4:E98,\"C\")","v":16}]
[96,80,"2030-05-15",5,{"$f":"IF(ISERROR(MATCH(D99,'Simulador Original'!$G$16:$G$17,0))=FALSE,\"C\",IF(ISERROR(MATCH(D99,'Simulador Original'!$G$18:$G$19,0))=FALSE,\"D\",\"\"))","v":""},{"$f":"IF(E99=\"C\",0,IF(E99 =\"D\",ROUND(1/((1+'Simulador Original'!$P$13)^A99),9) * 2,ROUND(1/((1+'Simulador Original'!$P$13)^A99),9)))","v":0.291759302},45.463817452000015,{"$f":"+COUNTIF($E$4:E99,\"C\")","v":16}]

{"sheet":"Simulador Original (2)","index":7,"n_rows":106,"n_cols":28,"rows_kept":106,"cut":false,"hidden":true,"merged":[[1,2,1,18]]}
[]
[null,null,"SIMULADOR DE CUOTAS - CRÉDITO CONVENIOS"]
[]
[]
[null,null,"Importe Solicitado",null,null,null,49420,null,null,null,"Fecha Desembolso",null,null,null,null,"2018-01-05"]
[null,null,"Saldo de Capital",null,null,null,49420,null,null,null,"Fecha Final de Gracia",null,null,null,null,"2018-02-15"]
[null,null,"Saldo de Interes",null,null,null,0,null,null,null,"Fecha de la 1° cuota",null,null,null,null,"2018-03-15"]
[null,null,"Tasa Anual (TEA)",null,null,null,14.03,"Tasa de Gracia",14.03,null,"Fecha final de vencimiento",null,null,null,null,"2020-06-15"]
[null,null,"Tasa de Seguro de Desgravámen",null,null,null,8.9999999999999998E-4,null,null,null,"Base",null,null,null,null,360]
[null,null,null,null,null,null,null,null,null,null,"Frecuencia pago en días",null,null,null,null,30]
[null,null,"Comisiones + Pago Casillero",null,null,null,16.5,null,null,null,"Tasa Equivalente",null,null,null,null,13.201224,"tea conv. A tem luego nominal anual"]
[null,null,null,null,null,null,null,null,null,null,"Días entre cuotas",null,null,null,null,35.458333333333336,"dias promedio entre cuotas"]
[null,null,"Plazo y  Nro. Cuotas",null,null,null,24,24,null,null,"Factor Aplicado",null,null,null,null,1.3002594472222224E-2,"tem convertida de manera nominal a los dias entre cuotas"]
[null,null,"Días de Gracia",null,null,null,41,null,null,null,"Factor Aplicado para la cuota",null,null,null,null,4.8773686479230145E-2,"Factor de cuota (ok)"]
[null,null,"(+/- 30 días antes de la fecha 1° cuota)",null,null,null,null,null,null,null,"Interes de Gracia ",null,null,null,null,744.51130000000001,"Ok"]
[null,null,"Mes de No Pago 1",null,null,null,1,null,null,null,"Saldo Interes +/- Interes Gracia",null,null,null,null,744.51130000000001]
[null,null,"Mes de No Pago 2",null,null,null,8]
[null,null,"Mes Cuota Doble 1",null,null,null,0,null,null,null,"Comisión de Gracia Desgravamen (Primera Cuota)",null,null,null,null,60.78]
[null,null,"Mes Cuota Doble 2",null,null," ",0,null,null,null,null,null,null,null,null,null,null,null,994.12]
[null,null,null,null,null,null,null,null,"=REDONDEAR(SI(O(F16+ F17> 0,F18 + F19>0),REDONDEAR.MAS(O16/BUSCARV(F13,Calculos!$A$3:$G$99,7,FALSO),2),O16*$O$14),2)",null,null,null,null,null,null,null,null,null,976.59]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-12889.26,17.529999999999973]
[null,null,null,null,null,null,null,null,"Con Factor","Con Minicronograma",null,"Suavización",null,"Ultimo saldo de Principal",null,-12889.26,null,0]
[null,null,null,null,null,"Valor de cuota por dias de gracia",null,null,31.021304166666667,7.0419396889817229E-2,null,null,null,"Numero de Dias",null,851]
[null,null,null,null,null,"Valor de cuota por capital",null,null,2877.54,"Promedio","Exceso Desgravamen",null,null,"Valor de Cuota Nivelada",null,-35419.79,null,0.36391364570754181,-35418.457516040544]
[null,null,null,null,null,"Seguro de Desgravamen (FPF)",null,null,44.47,47.002499999999998,2.5324999999999989,null,null,"Factor Ajuste",null,-1727.5537326201711,null,"Se copia el valor de la celda P26 solo en  la primera corrida, siempre que sea mayor a cero"]
[null,null,null,null,null,"Comisiones + Pago de Casillero",null,null,16.5,null,null,null,null,"Exceso de Int + Gracia",null,0,0,0]
[]
[null,null,null,null,null,"Cuota",null,null,2969.5313041666664,2972.0638041666666,null,null,null,"Digite Factor de Ajuste Anterior mas El Actual",null,null,null,-12889.26,"=-1727.55373262017+4756.46892161516+-13096.0030749489+6623.75341315595+6623.75341315595+-13664.6232949772+6623.75341315595+6623.75341315595+-12099.0469751545+6623.75341315595+6623.75341315595+-16409.571252974+6623.75341315595+6623.75341315595+-4541.40525297992+6623.75341315595-12357.0929427365+6623.75341315595+6623.75341315595+-15699.0688667145+6623.75341315595+6623.75341315595+-6497.61880707829"]
[null,null,null,null,null,null,null,null,null,null,2018.81,null,null,null,null,null,null,null,"-460.279128302192"]
[null,null,"=SI(O(MES(FECHA.MES($O$6,D32))=$F$16,MES(FECHA.MES($O$6,D32))=$F$17),SI(ABS($F$17-$F$16)=1,FECHA.MES($O$6,D32+2),FECHA.MES($O$6,D32+1)),FECHA.MES($O$6,D32))",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Minicronograma de Gracia"]
[null,null,"Fecha Vcto.","Nro. Cuota (De acuerdo a Plazo)","Nro. Cuota","Periodo Base","Tasa","Nro. Dias","Principal","Capital","Interes","Interes de Gracia","Interes Total","Valor Cuota","Comision Envio Informacion","Seguro de Desgravamen","Cuota","Saldo Principal","Exceso ","Importe de Gracia Desgravamen",null,"Dias Transcurridos Acumulados","Factor Simple Actualizacion","Principal","Capital","Interes","Cuota Gracia","Saldo Deuda"]
[1,1,"2018-03-15",1,1,360,14.03,28,49420,2309.52,507.24,31.021304166666667,538.26130416666672,2847.7813041666668,16.5,105.25,2969.5313041666668,47110.48,0,60.78,{"$f":"+'Simulador Original'!J32-'Simulador Original (2)'!J32","v":-2036.0155357142858},28,0.98984040866222933,744.51130000000001,-7.5711463425560401,7.6415657394458574,7.0419396889817229E-2,752.08244634255607]
[2,1,"2018-04-15",2,2,360,14.03,31,47110.48,2341.9,535.64,31.021304166666667,566.6613041666667,2908.5613041666666,16.5,44.47,2969.5313041666664,44768.58,0,0,{"$f":"+'Simulador Original'!J33-'Simulador Original (2)'!J33","v":-1703.1955357142861},59,0.9787126441324614,752.08244634255607,-8.4806056869744406,8.551025083864257,7.0419396889817229E-2,760.56305202953047]
[3,1,"2018-05-15",3,3,360,14.03,30,44768.58,2385.04,492.5,31.021304166666667,523.52130416666671,2908.5613041666666,16.5,44.47,2969.5313041666664,42383.54,0,0,{"$f":"+'Simulador Original'!J34-'Simulador Original (2)'!J34","v":-1739.3255357142857},89,0.96806296423198979,760.56305202953047,-8.2965498473742993,8.3669692442641157,7.0419396889817229E-2,768.85960187690478]
[4,1,"2018-06-15",4,4,360,14.03,31,42383.54,2395.65,481.89,31.021304166666667,512.9113041666667,2908.5613041666666,16.5,44.47,2969.5313041666664,39987.89,0,0,{"$f":"+'Simulador Original'!J35-'Simulador Original (2)'!J35","v":-1731.6655357142859},120,0.95718002126290902,768.85960187690478,-8.671358547259608,8.7417779441494243,7.0419396889817229E-2,777.53096042416439]
[5,1,"2018-07-15",5,5,360,14.03,30,39987.89,2437.63,439.91,31.021304166666667,470.93130416666668,2908.5613041666666,16.5,44.47,2969.5313041666664,37550.26,0,0,{"$f":"+'Simulador Original'!J36-'Simulador Original (2)'!J36","v":-1777.555535714286},150,0.94676464459981058,777.53096042416439,-8.483214144697909,8.5536335415877254,7.0419396889817229E-2,786.01417456886224]
[6,1,"2018-09-15",7,6,360,14.03,62,37550.26,1974.34,858.73,31.021304166666667,889.75130416666673,2864.0913041666663,16.5,88.94,2969.5313041666664,35575.919999999998,0,44.47,{"$f":"+'Simulador Original'!J37-'Simulador Original (2)'!J37","v":-1296.3055357142857},212,0.925597283245993,786.01417456886224,-17.904834380837592,17.97525377772741,7.0419396889817229E-2,803.91900894969979]
[7,1,"2018-10-15",8,7,360,14.03,30,35575.919999999998,2486.17,391.37,31.021304166666667,422.39130416666666,2908.5613041666666,16.5,44.47,2969.5313041666664,33089.75,0,0,{"$f":"+'Simulador Original'!J38-'Simulador Original (2)'!J38","v":-2143.255535714286},242,0.91552556828204301,803.91900894969979,-8.7735095907363938,8.8439289876262102,7.0419396889817229E-2,812.69251854043614]
[8,1,"2018-11-15",9,8,360,14.03,31,33089.75,2501.3199999999997,376.22,31.021304166666667,407.24130416666668,2908.5613041666666,16.5,44.47,2969.5313041666664,30588.43,0,0,{"$f":"+'Simulador Original'!J39-'Simulador Original (2)'!J39","v":-1791.7355357142856},273,0.90523324958534201,812.69251854043614,-9.1697299315560414,9.2401493284458578,7.0419396889817229E-2,821.86224847199219]
[9,1,"2018-12-15",10,9,360,14.03,30,30588.43,2541.04,336.5,31.021304166666667,367.52130416666665,2908.5613041666666,16.5,44.47,2969.5313041666664,28047.39,0,0,{"$f":"+'Simulador Original'!J40-'Simulador Original (2)'!J40","v":-1854.7555357142858},303,0.89538312207228332,821.86224847199219,-8.9709035251707157,9.041322922060532,7.0419396889817229E-2,830.83315199716287]
[10,1,"2019-02-15",12,10,360,14.03,62,28047.39,2191.6600000000003,641.41,31.021304166666667,672.43130416666668,2864.0913041666668,16.5,88.94,2969.5313041666668,25855.73,0,44.47,{"$f":"+'Simulador Original'!J41-'Simulador Original (2)'!J41","v":-1487.985535714286},365,0.8753645269513971,830.83315199716287,-18.929793623810326,19.000213020700144,7.0419396889817229E-2,849.76294562097314]
[11,1,"2019-03-15",13,11,360,14.03,28,25855.73,2612.16,265.38,31.021304166666667,296.40130416666665,2908.5613041666666,16.5,44.47,2969.5313041666664,23243.57,0,0,{"$f":"+'Simulador Original'!J42-'Simulador Original (2)'!J42","v":-2205.6755357142856},393,0.86647118108598997,849.76294562097314,-8.6514353444792143,8.7218547413690306,7.0419396889817229E-2,858.41438096545232]
[12,1,"2019-04-15",14,12,360,14.03,31,23243.57,2613.27,264.27,31.021304166666667,295.29130416666663,2908.5613041666666,16.5,44.47,2969.5313041666664,20630.3,0,0,{"$f":"+'Simulador Original'!J43-'Simulador Original (2)'!J43","v":-1907.295535714286},424,0.85673033075236327,858.41438096545232,-9.6895782465627551,9.7599976434525715,7.0419396889817229E-2,868.10395921201507]
[13,1,"2019-05-15",15,13,360,14.03,30,20630.3,2650.59,226.95,31.021304166666667,257.97130416666664,2908.5613041666666,16.5,44.47,2969.5313041666664,17979.71,0,0,{"$f":"+'Simulador Original'!J44-'Simulador Original (2)'!J44","v":-1936.8755357142859},454,0.84740797874410301,868.10395921201507,-9.4796095036316661,9.5500289005214825,7.0419396889817229E-2,877.58356871564672]
[14,1,"2019-06-15",16,14,360,14.03,31,17979.71,2673.11,204.43,31.021304166666667,235.45130416666666,2908.5613041666666,16.5,44.47,2969.5313041666664,15306.6,0,0,{"$f":"+'Simulador Original'!J45-'Simulador Original (2)'!J45","v":-1942.5955357142859},485,0.83788143652013458,877.58356871564672,-9.9075280286462934,9.9779474255361098,7.0419396889817229E-2,887.49109674429303]
[15,1,"2019-07-15",17,15,360,14.03,30,15306.6,2709.15,168.39,31.021304166666667,199.41130416666664,2908.5613041666666,16.5,44.47,2969.5313041666664,12597.45,0,0,{"$f":"+'Simulador Original'!J46-'Simulador Original (2)'!J46","v":-1979.5955357142859},515,0.82876418525442086,887.49109674429303,-9.6928877887574458,9.7633071856472622,7.0419396889817229E-2,897.18398453305053]
[16,1,"2019-09-15",19,16,360,14.03,62,12597.45,2544.98,288.08999999999997,31.021304166666667,319.11130416666663,2864.0913041666668,16.5,88.94,2969.5313041666668,10052.469999999999,0,44.47,{"$f":"+'Simulador Original'!J47-'Simulador Original (2)'!J47","v":-1798.9755357142858},577,0.81023502799612701,897.18398453305053,-20.447162001868225,20.517581398758043,7.0419396889817229E-2,917.6311465349188]
[17,1,"2019-10-15",20,17,360,14.03,30,10052.469999999999,2766.95,110.59,31.021304166666667,141.61130416666668,2908.5613041666666,16.5,44.47,2969.5313041666664,7285.52,0,0,{"$f":"+'Simulador Original'!J48-'Simulador Original (2)'!J48","v":-2281.2755357142855},607,0.80141860599111969,917.6311465349188,-10.024459075248187,10.094878472138003,7.0419396889817229E-2,927.65560561016696]
[18,1,"2019-11-15",21,18,360,14.03,31,7285.52,2794.71,82.83,31.021304166666667,113.85130416666667,2908.5613041666666,16.5,44.47,2969.5313041666664,4490.8100000000004,0,0,{"$f":"+'Simulador Original'!J49-'Simulador Original (2)'!J49","v":-2027.6355357142859},638,0.79240907530394888,927.65560561016696,-10.476836946262221,10.547256343152037,7.0419396889817229E-2,938.13244255642917]
[19,1,"2019-12-15",22,19,360,14.03,30,4490.8100000000004,2828.14,49.4,31.021304166666667,80.421304166666658,2908.5613041666666,16.5,44.47,2969.5313041666664,1662.67,0,0,{"$f":"+'Simulador Original'!J50-'Simulador Original (2)'!J50","v":-2068.6755357142856},668,0.78378662309306935,938.13244255642917,-10.249994240047213,10.32041363693703,7.0419396889817229E-2,948.38243679647633]
[20,1,"2020-02-15",24,20,360,14.03,62,1662.67,2795.05,38.020000000000003,31.021304166666667,69.041304166666663,2864.0913041666668,16.5,88.94,2969.5313041666668,-1132.3800000000001,0,44.47,{"$f":"+'Simulador Original'!J51-'Simulador Original (2)'!J51","v":-2019.785535714286},730,0.76626305504484327,948.38243679647633,-21.618012607668991,21.688432004558809,7.0419396889817229E-2,970.00044940414534]
[21,1,"2020-03-15",25,21,360,14.03,29,-1132.3800000000001,2889.58,-12.04,31.021304166666667,18.981304166666668,2908.5613041666666,16.5,44.47,2969.5313041666664,-4021.96,0,0,{"$f":"+'Simulador Original'!J52-'Simulador Original (2)'!J52","v":-2335.1755357142856},759,0.75820157030112201,970.00044940414534,-10.242990823519721,10.313410220409537,7.0419396889817229E-2,980.24344022766502]
[22,1,"2020-04-15",26,22,360,14.03,31,-4021.96,2923.27,-45.73,31.021304166666667,-14.70869583333333,2908.5613041666666,16.5,44.47,2969.5313041666664,-6945.23,0,0,{"$f":"+'Simulador Original'!J53-'Simulador Original (2)'!J53","v":-2140.8955357142859},790,0.74967788459726814,980.24344022766502,-11.074749974424446,11.145169371314262,7.0419396889817229E-2,991.31819020208945]
[23,1,"2020-05-15",27,23,360,14.03,30,-6945.23,2953.94,-76.400000000000006,31.021304166666667,-45.378695833333339,2908.5613041666666,16.5,44.47,2969.5313041666664,-9899.17,0,0,{"$f":"+'Simulador Original'!J54-'Simulador Original (2)'!J54","v":-2162.9955357142858},820,0.74152040390333007,991.31819020208945,-10.835091706453134,10.905511103342951,7.0419396889817229E-2,1002.1532819085426]
[24,1,"2020-06-15",28,24,360,14.03,31,-9899.17,2990.09,-112.55,31.021304166666667,-81.52869583333333,2908.5613041666666,16.5,44.47,2969.5313041666664,-12889.26,0,0,{"$f":"+'Simulador Original'!J55-'Simulador Original (2)'!J55","v":-2184.0355357142862},851,0.73318424751241595,1002.1532819085426,-11.323860436592238,11.394279833482054,7.0419396889817229E-2,1013.4771423451348]
["","","","","","","","","","","","","","","","","","","","",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},1013.4771423451348,{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.0419396889817229E-2,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","","","","",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.0419396889817229E-2,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","","","","",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.0419396889817229E-2,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","","","","",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.0419396889817229E-2,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","","","","",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.0419396889817229E-2,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","","","","",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.0419396889817229E-2,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","","","","",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.0419396889817229E-2,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","","","","",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.0419396889817229E-2,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","","","","",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.0419396889817229E-2,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","","","","",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.0419396889817229E-2,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","","","","",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.0419396889817229E-2,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","","","","",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.0419396889817229E-2,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","","","","",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.0419396889817229E-2,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","","","","",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.0419396889817229E-2,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","","","","",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.0419396889817229E-2,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","","","","",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.0419396889817229E-2,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","","","","",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.0419396889817229E-2,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","","","","",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.0419396889817229E-2,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","","","","",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.0419396889817229E-2,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","","","","",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.0419396889817229E-2,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","","","","",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.0419396889817229E-2,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","","","","",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.0419396889817229E-2,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","","","","",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.0419396889817229E-2,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","","","","",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.0419396889817229E-2,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","","","","",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.0419396889817229E-2,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","","","","",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.0419396889817229E-2,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","","","","",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.0419396889817229E-2,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","","","","",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.0419396889817229E-2,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","","","","",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.0419396889817229E-2,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","","","","",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.0419396889817229E-2,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","","","","",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.0419396889817229E-2,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","","","","",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.0419396889817229E-2,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","","","","",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.0419396889817229E-2,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","","","","",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.0419396889817229E-2,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","","","","",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.0419396889817229E-2,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","","","","",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.0419396889817229E-2,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","","","","",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.0419396889817229E-2,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","","","","",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.0419396889817229E-2,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","","","","",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.0419396889817229E-2,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","","","","",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.0419396889817229E-2,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","","","","",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.0419396889817229E-2,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","","","","",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.0419396889817229E-2,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","","","","",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.0419396889817229E-2,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","","","","",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.0419396889817229E-2,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","","","","",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.0419396889817229E-2,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","","","","",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.0419396889817229E-2,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","","","","",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.0419396889817229E-2,{"$error":"#VALUE!"}]
["","","","","","","","","","","","","","","","","","","","",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.0419396889817229E-2,{"$error":"#VALUE!"}]
[]
[null,null,null,null,null,null,null,null,null,62309.260000000009]
[null,null,null,null,null,null,null,null,null,12889.260000000009]