{"text_format":"1","workbook":"xlsx","n_sheets":7,"sheets":["RESUMEN","simulador","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$35:$L$106)","v":8216.1899999999951},{"$f":"+D14-D13","v":-2190.5900000000092},{"$f":"+SUM(simulador_1!$U$35:$U$106)","v":65630.273899999986},{"$f":"+F14-F13","v":15129.323685714284},{"$f":"+simulador_1!U35","v":911.53158194444438},{"$f":"+H14-H13","v":-98.487422341269848}]

{"sheet":"simulador","index":1,"n_rows":93,"n_cols":17,"rows_kept":93,"cut":false,"hidden":false,"merged":[[2,2,3,8]]}
[]
[]
[null,null,"Simulador Creditos por Convenio"]
[]
[]
[]
[null,null,"Monto solicitado:",null,null,null,34000]
[null,null,"Fecha de desembolso",null,null,null,{"$f":"TODAY()","v":"2022-09-12"}]
[null,null,"Periodo de gracia (días):",null,null,null,30]
[null,null,"Primera fecha de pago",null,null,null,{"$f":"simulador_1!Q7","v":"2022-11-12"}]
[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,null,"Plan 25  - con retorno"]
[null,null,"Tasa",null,null,null,{"$f":"IFERROR(INDEX(Tabla1[tasa],MATCH(G14,Tabla1[tipo_seg],0),1),\"\")","v":4.1599999999999996E-3}]
[]
[null,null,"TCEA:",null,null,null,{"$f":"simulador_1!AI33","v":0.26320374511136646}]
[null,null,"Cuota:",null,null,null,{"$f":"I22","v":911.53158194444438}]
[null,null,"*Comisión de Descuento Automático por planilla más Gasto de Uso de Casillero"]
[]
[null,null,"Periodo","Saldo","Capital","Interes","Seguros","Comisión +  Uso de Casillero*","Cuota"]
[null,null,{"$f":"simulador_1!E35","v":1},{"$f":"simulador_1!J35","v":34000},{"$f":"simulador_1!K35","v":294.14847222222227},{"$f":"simulador_1!N35","v":324.50310972222223},{"$f":"simulador_1!T35","v":282.88},{"$f":"simulador_1!P35","v":10},{"$f":"simulador_1!U35","v":911.53158194444438}]
[null,null,{"$f":"simulador_1!E36","v":2},{"$f":"simulador_1!J36","v":33705.85},{"$f":"simulador_1!K36","v":449.86847222222229},{"$f":"simulador_1!N36","v":311.44310972222223},{"$f":"simulador_1!T36","v":140.22},{"$f":"simulador_1!P36","v":10},{"$f":"simulador_1!U36","v":911.5315819444445}]
[null,null,{"$f":"simulador_1!E37","v":3},{"$f":"simulador_1!J37","v":33255.980000000003},{"$f":"simulador_1!K37","v":441.07847222222222},{"$f":"simulador_1!N37","v":317.49310972222224},{"$f":"simulador_1!T37","v":142.96},{"$f":"simulador_1!P37","v":10},{"$f":"simulador_1!U37","v":911.5315819444445}]
[null,null,{"$f":"simulador_1!E38","v":4},{"$f":"simulador_1!J38","v":32814.9},{"$f":"simulador_1!K38","v":447.12847222222234},{"$f":"simulador_1!N38","v":313.34310972222227},{"$f":"simulador_1!T38","v":141.06},{"$f":"simulador_1!P38","v":10},{"$f":"simulador_1!U38","v":911.5315819444445}]
[null,null,{"$f":"simulador_1!E39","v":5},{"$f":"simulador_1!J39","v":32367.77},{"$f":"simulador_1!K39","v":496.35847222222225},{"$f":"simulador_1!N39","v":279.50310972222223},{"$f":"simulador_1!T39","v":125.67},{"$f":"simulador_1!P39","v":10},{"$f":"simulador_1!U39","v":911.53158194444438}]
[null,null,{"$f":"simulador_1!E40","v":6},{"$f":"simulador_1!J40","v":31871.41},{"$f":"simulador_1!K40","v":460.07847222222233},{"$f":"simulador_1!N40","v":304.45310972222222},{"$f":"simulador_1!T40","v":137},{"$f":"simulador_1!P40","v":10},{"$f":"simulador_1!U40","v":911.5315819444445}]
[null,null,{"$f":"simulador_1!E41","v":7},{"$f":"simulador_1!J41","v":31411.33},{"$f":"simulador_1!K41","v":480.32847222222233},{"$f":"simulador_1!N41","v":290.53310972222226},{"$f":"simulador_1!T41","v":130.66999999999999},{"$f":"simulador_1!P41","v":10},{"$f":"simulador_1!U41","v":911.5315819444445}]
[null,null,{"$f":"simulador_1!E42","v":8},{"$f":"simulador_1!J42","v":30931},{"$f":"simulador_1!K42","v":472.96847222222232},{"$f":"simulador_1!N42","v":295.60310972222226},{"$f":"simulador_1!T42","v":132.96},{"$f":"simulador_1!P42","v":10},{"$f":"simulador_1!U42","v":911.5315819444445},null,null,null,null,null,null,null,0]
[null,null,{"$f":"simulador_1!E43","v":9},{"$f":"simulador_1!J43","v":30458.03},{"$f":"simulador_1!K43","v":492.96847222222237},{"$f":"simulador_1!N43","v":281.85310972222226},{"$f":"simulador_1!T43","v":126.71},{"$f":"simulador_1!P43","v":10},{"$f":"simulador_1!U43","v":911.53158194444461}]
[null,null,{"$f":"simulador_1!E44","v":10},{"$f":"simulador_1!J44","v":29965.06},{"$f":"simulador_1!K44","v":486.21847222222226},{"$f":"simulador_1!N44","v":286.50310972222223},{"$f":"simulador_1!T44","v":128.81},{"$f":"simulador_1!P44","v":10},{"$f":"simulador_1!U44","v":911.5315819444445}]
[null,null,{"$f":"simulador_1!E45","v":11},{"$f":"simulador_1!J45","v":29478.84},{"$f":"simulador_1!K45","v":492.88847222222228},{"$f":"simulador_1!N45","v":281.92310972222225},{"$f":"simulador_1!T45","v":126.72},{"$f":"simulador_1!P45","v":10},{"$f":"simulador_1!U45","v":911.5315819444445}]
[null,null,{"$f":"simulador_1!E46","v":12},{"$f":"simulador_1!J46","v":28985.95},{"$f":"simulador_1!K46","v":512.51847222222227},{"$f":"simulador_1!N46","v":268.43310972222224},{"$f":"simulador_1!T46","v":120.58},{"$f":"simulador_1!P46","v":10},{"$f":"simulador_1!U46","v":911.5315819444445}]
[null,null,{"$f":"simulador_1!E47","v":13},{"$f":"simulador_1!J47","v":28473.43},{"$f":"simulador_1!K47","v":506.67847222222235},{"$f":"simulador_1!N47","v":272.45310972222222},{"$f":"simulador_1!T47","v":122.4},{"$f":"simulador_1!P47","v":10},{"$f":"simulador_1!U47","v":911.5315819444445}]
[null,null,{"$f":"simulador_1!E48","v":14},{"$f":"simulador_1!J48","v":27966.75},{"$f":"simulador_1!K48","v":526.03847222222225},{"$f":"simulador_1!N48","v":259.15310972222221},{"$f":"simulador_1!T48","v":116.34},{"$f":"simulador_1!P48","v":10},{"$f":"simulador_1!U48","v":911.5315819444445}]
[null,null,{"$f":"simulador_1!E49","v":15},{"$f":"simulador_1!J49","v":27440.71},{"$f":"simulador_1!K49","v":520.83847222222221},{"$f":"simulador_1!N49","v":262.73310972222225},{"$f":"simulador_1!T49","v":117.96},{"$f":"simulador_1!P49","v":10},{"$f":"simulador_1!U49","v":911.5315819444445}]
[null,null,{"$f":"simulador_1!E50","v":16},{"$f":"simulador_1!J50","v":26919.87},{"$f":"simulador_1!K50","v":527.9884722222223},{"$f":"simulador_1!N50","v":257.82310972222223},{"$f":"simulador_1!T50","v":115.72},{"$f":"simulador_1!P50","v":10},{"$f":"simulador_1!U50","v":911.5315819444445}]
[null,null,{"$f":"simulador_1!E51","v":17},{"$f":"simulador_1!J51","v":26391.88},{"$f":"simulador_1!K51","v":558.65847222222226},{"$f":"simulador_1!N51","v":236.74310972222221},{"$f":"simulador_1!T51","v":106.13},{"$f":"simulador_1!P51","v":10},{"$f":"simulador_1!U51","v":911.53158194444438}]
[null,null,{"$f":"simulador_1!E52","v":18},{"$f":"simulador_1!J52","v":25833.22},{"$f":"simulador_1!K52","v":542.88847222222239},{"$f":"simulador_1!N52","v":247.59310972222221},{"$f":"simulador_1!T52","v":111.05},{"$f":"simulador_1!P52","v":10},{"$f":"simulador_1!U52","v":911.5315819444445}]
[null,null,{"$f":"simulador_1!E53","v":19},{"$f":"simulador_1!J53","v":25290.33},{"$f":"simulador_1!K53","v":561.55847222222224},{"$f":"simulador_1!N53","v":234.76310972222223},{"$f":"simulador_1!T53","v":105.21},{"$f":"simulador_1!P53","v":10},{"$f":"simulador_1!U53","v":911.5315819444445}]
[null,null,{"$f":"simulador_1!E54","v":20},{"$f":"simulador_1!J54","v":24728.77},{"$f":"simulador_1!K54","v":558.03847222222237},{"$f":"simulador_1!N54","v":237.1931097222222},{"$f":"simulador_1!T54","v":106.3},{"$f":"simulador_1!P54","v":10},{"$f":"simulador_1!U54","v":911.5315819444445}]
[null,null,{"$f":"simulador_1!E55","v":21},{"$f":"simulador_1!J55","v":24170.73},{"$f":"simulador_1!K55","v":576.41847222222236},{"$f":"simulador_1!N55","v":224.56310972222221},{"$f":"simulador_1!T55","v":100.55},{"$f":"simulador_1!P55","v":10},{"$f":"simulador_1!U55","v":911.5315819444445}]
[null,null,{"$f":"simulador_1!E56","v":22},{"$f":"simulador_1!J56","v":23594.31},{"$f":"simulador_1!K56","v":573.6084722222223},{"$f":"simulador_1!N56","v":226.50310972222221},{"$f":"simulador_1!T56","v":101.42},{"$f":"simulador_1!P56","v":10},{"$f":"simulador_1!U56","v":911.53158194444438}]
[null,null,{"$f":"simulador_1!E57","v":23},{"$f":"simulador_1!J57","v":23020.7},{"$f":"simulador_1!K57","v":581.46847222222232},{"$f":"simulador_1!N57","v":221.10310972222223},{"$f":"simulador_1!T57","v":98.96},{"$f":"simulador_1!P57","v":10},{"$f":"simulador_1!U57","v":911.5315819444445}]
[null,null,{"$f":"simulador_1!E58","v":24},{"$f":"simulador_1!J58","v":22439.23},{"$f":"simulador_1!K58","v":599.39847222222227},{"$f":"simulador_1!N58","v":208.78310972222221},{"$f":"simulador_1!T58","v":93.35},{"$f":"simulador_1!P58","v":10},{"$f":"simulador_1!U58","v":911.5315819444445}]
[null,null,{"$f":"simulador_1!E59","v":25},{"$f":"simulador_1!J59","v":21839.83},{"$f":"simulador_1!K59","v":597.66847222222225},{"$f":"simulador_1!N59","v":209.98310972222222},{"$f":"simulador_1!T59","v":93.88},{"$f":"simulador_1!P59","v":10},{"$f":"simulador_1!U59","v":911.53158194444438}]
[null,null,{"$f":"simulador_1!E60","v":26},{"$f":"simulador_1!J60","v":21242.16},{"$f":"simulador_1!K60","v":615.28847222222237},{"$f":"simulador_1!N60","v":197.87310972222221},{"$f":"simulador_1!T60","v":88.37},{"$f":"simulador_1!P60","v":10},{"$f":"simulador_1!U60","v":911.53158194444461}]
[null,null,{"$f":"simulador_1!E61","v":27},{"$f":"simulador_1!J61","v":20626.87},{"$f":"simulador_1!K61","v":614.29847222222236},{"$f":"simulador_1!N61","v":198.56310972222221},{"$f":"simulador_1!T61","v":88.67},{"$f":"simulador_1!P61","v":10},{"$f":"simulador_1!U61","v":911.5315819444445}]
[null,null,{"$f":"simulador_1!E62","v":28},{"$f":"simulador_1!J62","v":20012.57},{"$f":"simulador_1!K62","v":622.72847222222231},{"$f":"simulador_1!N62","v":192.77310972222222},{"$f":"simulador_1!T62","v":86.03},{"$f":"simulador_1!P62","v":10},{"$f":"simulador_1!U62","v":911.5315819444445}]
[null,null,{"$f":"simulador_1!E63","v":29},{"$f":"simulador_1!J63","v":19389.84},{"$f":"simulador_1!K63","v":657.08847222222232},{"$f":"simulador_1!N63","v":169.16310972222223},{"$f":"simulador_1!T63","v":75.28},{"$f":"simulador_1!P63","v":10},{"$f":"simulador_1!U63","v":911.5315819444445}]
[null,null,{"$f":"simulador_1!E64","v":30},{"$f":"simulador_1!J64","v":18732.75},{"$f":"simulador_1!K64","v":640.27847222222238},{"$f":"simulador_1!N64","v":180.7231097222222},{"$f":"simulador_1!T64","v":80.53},{"$f":"simulador_1!P64","v":10},{"$f":"simulador_1!U64","v":911.5315819444445}]
[null,null,{"$f":"simulador_1!E65","v":31},{"$f":"simulador_1!J65","v":18092.47},{"$f":"simulador_1!K65","v":657.09847222222231},{"$f":"simulador_1!N65","v":169.17310972222222},{"$f":"simulador_1!T65","v":75.260000000000005},{"$f":"simulador_1!P65","v":10},{"$f":"simulador_1!U65","v":911.5315819444445}]
[null,null,{"$f":"simulador_1!E66","v":32},{"$f":"simulador_1!J66","v":17435.37},{"$f":"simulador_1!K66","v":658.07847222222222},{"$f":"simulador_1!N66","v":168.50310972222221},{"$f":"simulador_1!T66","v":74.95},{"$f":"simulador_1!P66","v":10},{"$f":"simulador_1!U66","v":911.5315819444445}]
[null,null,{"$f":"simulador_1!E67","v":33},{"$f":"simulador_1!J67","v":16777.29},{"$f":"simulador_1!K67","v":674.55847222222235},{"$f":"simulador_1!N67","v":157.18310972222221},{"$f":"simulador_1!T67","v":69.790000000000006},{"$f":"simulador_1!P67","v":10},{"$f":"simulador_1!U67","v":911.5315819444445}]
[null,null,{"$f":"simulador_1!E68","v":34},{"$f":"simulador_1!J68","v":16102.73},{"$f":"simulador_1!K68","v":676.3584722222223},{"$f":"simulador_1!N68","v":155.95310972222222},{"$f":"simulador_1!T68","v":69.22},{"$f":"simulador_1!P68","v":10},{"$f":"simulador_1!U68","v":911.5315819444445}]
[null,null,{"$f":"simulador_1!E69","v":35},{"$f":"simulador_1!J69","v":15426.37},{"$f":"simulador_1!K69","v":685.63847222222239},{"$f":"simulador_1!N69","v":149.58310972222222},{"$f":"simulador_1!T69","v":66.31},{"$f":"simulador_1!P69","v":10},{"$f":"simulador_1!U69","v":911.5315819444445}]
[null,null,{"$f":"simulador_1!E70","v":36},{"$f":"simulador_1!J70","v":14740.73},{"$f":"simulador_1!K70","v":701.58847222222232},{"$f":"simulador_1!N70","v":138.62310972222221},{"$f":"simulador_1!T70","v":61.32},{"$f":"simulador_1!P70","v":10},{"$f":"simulador_1!U70","v":911.53158194444461}]
[null,null,{"$f":"simulador_1!E71","v":37},{"$f":"simulador_1!J71","v":14039.14},{"$f":"simulador_1!K71","v":704.65847222222226},{"$f":"simulador_1!N71","v":136.52310972222222},{"$f":"simulador_1!T71","v":60.35},{"$f":"simulador_1!P71","v":10},{"$f":"simulador_1!U71","v":911.5315819444445}]
[null,null,{"$f":"simulador_1!E72","v":38},{"$f":"simulador_1!J72","v":13334.48},{"$f":"simulador_1!K72","v":720.24847222222229},{"$f":"simulador_1!N72","v":125.81310972222222},{"$f":"simulador_1!T72","v":55.47},{"$f":"simulador_1!P72","v":10},{"$f":"simulador_1!U72","v":911.5315819444445}]
[null,null,{"$f":"simulador_1!E73","v":39},{"$f":"simulador_1!J73","v":12614.23},{"$f":"simulador_1!K73","v":724.20847222222233},{"$f":"simulador_1!N73","v":123.10310972222221},{"$f":"simulador_1!T73","v":54.22},{"$f":"simulador_1!P73","v":10},{"$f":"simulador_1!U73","v":911.5315819444445}]
[null,null,{"$f":"simulador_1!E74","v":40},{"$f":"simulador_1!J74","v":11890.02},{"$f":"simulador_1!K74","v":734.13847222222228},{"$f":"simulador_1!N74","v":116.28310972222222},{"$f":"simulador_1!T74","v":51.11},{"$f":"simulador_1!P74","v":10},{"$f":"simulador_1!U74","v":911.5315819444445}]
[null,null,{"$f":"simulador_1!E75","v":41},{"$f":"simulador_1!J75","v":11155.88},{"$f":"simulador_1!K75","v":759.06847222222223},{"$f":"simulador_1!N75","v":99.153109722222212},{"$f":"simulador_1!T75","v":43.31},{"$f":"simulador_1!P75","v":10},{"$f":"simulador_1!U75","v":911.5315819444445}]
[null,null,{"$f":"simulador_1!E76","v":42},{"$f":"simulador_1!J76","v":10396.81},{"$f":"simulador_1!K76","v":754.6284722222224},{"$f":"simulador_1!N76","v":102.21310972222221},{"$f":"simulador_1!T76","v":44.69},{"$f":"simulador_1!P76","v":10},{"$f":"simulador_1!U76","v":911.5315819444445}]
[null,null,{"$f":"simulador_1!E77","v":43},{"$f":"simulador_1!J77","v":9642.18},{"$f":"simulador_1!K77","v":769.25847222222228},{"$f":"simulador_1!N77","v":92.163109722222217},{"$f":"simulador_1!T77","v":40.11},{"$f":"simulador_1!P77","v":10},{"$f":"simulador_1!U77","v":911.5315819444445}]
[null,null,{"$f":"simulador_1!E78","v":44},{"$f":"simulador_1!J78","v":8872.92},{"$f":"simulador_1!K78","v":775.52847222222238},{"$f":"simulador_1!N78","v":87.863109722222219},{"$f":"simulador_1!T78","v":38.14},{"$f":"simulador_1!P78","v":10},{"$f":"simulador_1!U78","v":911.53158194444461}]
[null,null,{"$f":"simulador_1!E79","v":45},{"$f":"simulador_1!J79","v":8097.39},{"$f":"simulador_1!K79","v":789.74847222222229},{"$f":"simulador_1!N79","v":78.093109722222223},{"$f":"simulador_1!T79","v":33.69},{"$f":"simulador_1!P79","v":10},{"$f":"simulador_1!U79","v":911.5315819444445}]
[null,null,{"$f":"simulador_1!E80","v":46},{"$f":"simulador_1!J80","v":7307.64},{"$f":"simulador_1!K80","v":796.9984722222224},{"$f":"simulador_1!N80","v":73.12310972222221},{"$f":"simulador_1!T80","v":31.41},{"$f":"simulador_1!P80","v":10},{"$f":"simulador_1!U80","v":911.53158194444461}]
[null,null,{"$f":"simulador_1!E81","v":47},{"$f":"simulador_1!J81","v":6510.64},{"$f":"simulador_1!K81","v":807.92847222222235},{"$f":"simulador_1!N81","v":65.613109722222219},{"$f":"simulador_1!T81","v":27.99},{"$f":"simulador_1!P81","v":10},{"$f":"simulador_1!U81","v":911.5315819444445}]
[null,null,{"$f":"simulador_1!E82","v":48},{"$f":"simulador_1!J82","v":5702.71},{"$f":"simulador_1!K82","v":821.53847222222225},{"$f":"simulador_1!N82","v":56.273109722222223},{"$f":"simulador_1!T82","v":23.72},{"$f":"simulador_1!P82","v":10},{"$f":"simulador_1!U82","v":911.5315819444445}]
[null,null,{"$f":"simulador_1!E83","v":49},{"$f":"simulador_1!J83","v":4881.17},{"$f":"simulador_1!K83","v":830.27847222222226},{"$f":"simulador_1!N83","v":50.273109722222223},{"$f":"simulador_1!T83","v":20.98},{"$f":"simulador_1!P83","v":10},{"$f":"simulador_1!U83","v":911.5315819444445}]
[null,null,{"$f":"simulador_1!E84","v":50},{"$f":"simulador_1!J84","v":4050.89},{"$f":"simulador_1!K84","v":843.46847222222232},{"$f":"simulador_1!N84","v":41.213109722222221},{"$f":"simulador_1!T84","v":16.850000000000001},{"$f":"simulador_1!P84","v":10},{"$f":"simulador_1!U84","v":911.5315819444445}]
[null,null,{"$f":"simulador_1!E85","v":51},{"$f":"simulador_1!J85","v":3207.42},{"$f":"simulador_1!K85","v":853.22847222222231},{"$f":"simulador_1!N85","v":34.513109722222225},{"$f":"simulador_1!T85","v":13.79},{"$f":"simulador_1!P85","v":10},{"$f":"simulador_1!U85","v":911.5315819444445}]
[null,null,{"$f":"simulador_1!E86","v":52},{"$f":"simulador_1!J86","v":2354.19},{"$f":"simulador_1!K86","v":864.93847222222234},{"$f":"simulador_1!N86","v":26.473109722222222},{"$f":"simulador_1!T86","v":10.119999999999999},{"$f":"simulador_1!P86","v":10},{"$f":"simulador_1!U86","v":911.5315819444445}]
[null,null,{"$f":"simulador_1!E87","v":53},{"$f":"simulador_1!J87","v":1489.25},{"$f":"simulador_1!K87","v":878.78847222222237},{"$f":"simulador_1!N87","v":16.963109722222221},{"$f":"simulador_1!T87","v":5.78},{"$f":"simulador_1!P87","v":10},{"$f":"simulador_1!U87","v":911.5315819444445}]
[null,null,{"$f":"simulador_1!E88","v":54},{"$f":"simulador_1!J88","v":610.46},{"$f":"simulador_1!K88","v":888.8584722222223},{"$f":"simulador_1!N88","v":10.053109722222221},{"$f":"simulador_1!T88","v":2.62},{"$f":"simulador_1!P88","v":10},{"$f":"simulador_1!U88","v":911.5315819444445}]
[null,null,{"$f":"simulador_1!E89","v":55},{"$f":"simulador_1!J89","v":-278.39999999999998},{"$f":"simulador_1!K89","v":900.92847222222224},{"$f":"simulador_1!N89","v":1.7631097222222216},{"$f":"simulador_1!T89","v":-1.1599999999999999},{"$f":"simulador_1!P89","v":10},{"$f":"simulador_1!U89","v":911.5315819444445}]
[null,null,{"$f":"simulador_1!E90","v":56},{"$f":"simulador_1!J90","v":-1179.33},{"$f":"simulador_1!K90","v":913.40847222222237},{"$f":"simulador_1!N90","v":-6.8068902777777778},{"$f":"simulador_1!T90","v":-5.07},{"$f":"simulador_1!P90","v":10},{"$f":"simulador_1!U90","v":911.5315819444445}]
[null,null,{"$f":"simulador_1!E91","v":57},{"$f":"simulador_1!J91","v":-2092.7399999999998},{"$f":"simulador_1!K91","v":925.00847222222239},{"$f":"simulador_1!N91","v":-14.76689027777778},{"$f":"simulador_1!T91","v":-8.7100000000000009},{"$f":"simulador_1!P91","v":10},{"$f":"simulador_1!U91","v":911.5315819444445}]
[null,null,{"$f":"simulador_1!E92","v":58},{"$f":"simulador_1!J92","v":-3017.75},{"$f":"simulador_1!K92","v":938.61847222222229},{"$f":"simulador_1!N92","v":-24.116890277777781},{"$f":"simulador_1!T92","v":-12.97},{"$f":"simulador_1!P92","v":10},{"$f":"simulador_1!U92","v":911.5315819444445}]
[null,null,{"$f":"simulador_1!E93","v":59},{"$f":"simulador_1!J93","v":-3956.37},{"$f":"simulador_1!K93","v":951.49847222222229},{"$f":"simulador_1!N93","v":-32.956890277777774},{"$f":"simulador_1!T93","v":-17.010000000000002},{"$f":"simulador_1!P93","v":10},{"$f":"simulador_1!U93","v":911.5315819444445}]
[null,null,{"$f":"simulador_1!E94","v":60},{"$f":"simulador_1!J94","v":-4907.87},{"$f":"simulador_1!K94","v":962.36847222222229},{"$f":"simulador_1!N94","v":-40.416890277777775},{"$f":"simulador_1!T94","v":-20.420000000000002},{"$f":"simulador_1!P94","v":10},{"$f":"simulador_1!U94","v":911.5315819444445}]
[null,null,{"$f":"simulador_1!E95","v":61},{"$f":"simulador_1!J95","v":-5870.24},{"$f":"simulador_1!K95","v":977.7384722222223},{"$f":"simulador_1!N95","v":-50.976890277777777},{"$f":"simulador_1!T95","v":-25.23},{"$f":"simulador_1!P95","v":10},{"$f":"simulador_1!U95","v":911.5315819444445}]
[null,null,{"$f":"simulador_1!E96","v":62},{"$f":"simulador_1!J96","v":-6847.98},{"$f":"simulador_1!K96","v":988.11847222222229},{"$f":"simulador_1!N96","v":-58.096890277777774},{"$f":"simulador_1!T96","v":-28.49},{"$f":"simulador_1!P96","v":10},{"$f":"simulador_1!U96","v":911.5315819444445}]
[null,null,{"$f":"simulador_1!E97","v":63},{"$f":"simulador_1!J97","v":-7836.1},{"$f":"simulador_1!K97","v":1004.7084722222222},{"$f":"simulador_1!N97","v":-69.49689027777778},{"$f":"simulador_1!T97","v":-33.68},{"$f":"simulador_1!P97","v":10},{"$f":"simulador_1!U97","v":911.5315819444445}]
[null,null,{"$f":"simulador_1!E98","v":64},{"$f":"simulador_1!J98","v":-8840.81},{"$f":"simulador_1!K98","v":1018.4884722222223},{"$f":"simulador_1!N98","v":-78.956890277777788},{"$f":"simulador_1!T98","v":-38},{"$f":"simulador_1!P98","v":10},{"$f":"simulador_1!U98","v":911.5315819444445}]
[null,null,{"$f":"simulador_1!E99","v":65},{"$f":"simulador_1!J99","v":-9859.2999999999993},{"$f":"simulador_1!K99","v":1023.7084722222223},{"$f":"simulador_1!N99","v":-82.526890277777781},{"$f":"simulador_1!T99","v":-39.65},{"$f":"simulador_1!P99","v":10},{"$f":"simulador_1!U99","v":911.5315819444445}]
[null,null,{"$f":"simulador_1!E100","v":66},{"$f":"simulador_1!J100","v":-10883.01},{"$f":"simulador_1!K100","v":1046.4984722222223},{"$f":"simulador_1!N100","v":-98.186890277777778},{"$f":"simulador_1!T100","v":-46.78},{"$f":"simulador_1!P100","v":10},{"$f":"simulador_1!U100","v":911.5315819444445}]
[null,null,{"$f":"simulador_1!E101","v":67},{"$f":"simulador_1!J101","v":-11929.51},{"$f":"simulador_1!K101","v":1055.5684722222225},{"$f":"simulador_1!N101","v":-104.40689027777778},{"$f":"simulador_1!T101","v":-49.63},{"$f":"simulador_1!P101","v":10},{"$f":"simulador_1!U101","v":911.53158194444461}]
[null,null,{"$f":"simulador_1!E102","v":68},{"$f":"simulador_1!J102","v":-12985.08},{"$f":"simulador_1!K102","v":1075.3384722222222},{"$f":"simulador_1!N102","v":-117.98689027777779},{"$f":"simulador_1!T102","v":-55.82},{"$f":"simulador_1!P102","v":10},{"$f":"simulador_1!U102","v":911.53158194444438}]
[null,null,{"$f":"simulador_1!E103","v":69},{"$f":"simulador_1!J103","v":-14060.42},{"$f":"simulador_1!K103","v":1083.8484722222222},{"$f":"simulador_1!N103","v":-123.82689027777778},{"$f":"simulador_1!T103","v":-58.49},{"$f":"simulador_1!P103","v":10},{"$f":"simulador_1!U103","v":911.53158194444438}]
[null,null,{"$f":"simulador_1!E104","v":70},{"$f":"simulador_1!J104","v":-15144.27},{"$f":"simulador_1!K104","v":1104.9484722222223},{"$f":"simulador_1!N104","v":-138.31689027777779},{"$f":"simulador_1!T104","v":-65.099999999999994},{"$f":"simulador_1!P104","v":10},{"$f":"simulador_1!U104","v":911.5315819444445}]
[null,null,{"$f":"simulador_1!E105","v":71},{"$f":"simulador_1!J105","v":-16249.22},{"$f":"simulador_1!K105","v":1120.1084722222222},{"$f":"simulador_1!N105","v":-148.72689027777778},{"$f":"simulador_1!T105","v":-69.849999999999994},{"$f":"simulador_1!P105","v":10},{"$f":"simulador_1!U105","v":911.53158194444438}]
[null,null,{"$f":"simulador_1!E106","v":72},{"$f":"simulador_1!J106","v":-17369.330000000002},{"$f":"simulador_1!K106","v":1127.7684722222223},{"$f":"simulador_1!N106","v":-153.97689027777778},{"$f":"simulador_1!T106","v":-72.260000000000005},{"$f":"simulador_1!P106","v":10},{"$f":"simulador_1!U106","v":911.5315819444445}]

{"sheet":"simulador_1","index":2,"n_rows":106,"n_cols":35,"rows_kept":106,"cut":false,"hidden":false,"merged":[[1,2,1,22],[22,9,23,9],[22,10,23,10],[29,14,29,15]]}
[]
[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":"2022-09-12"}]
[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":"2022-10-12"}]
[null,null,"Saldo de Interes",null,null,null,null,0,null,null,null,"Fecha de la 1° cuota",null,null,null,null,{"$f":"DATE(YEAR(EDATE(Q6,1)),MONTH(EDATE(Q6,1)),DAY(EDATE(Q6,1)))","v":"2022-11-12"},null,{"$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$35:$C$123,3,0),DATE(YEAR(EDATE(Q6,H12)),MONTH(EDATE(Q6,H12)),DAY(EDATE(Q6,H12))))","v":"2028-10-12"},null,null,null,null,"tipo_seg","tasa"]
[null,null,"Tasa de Seguro de Desgravámen",null,null,null,null,{"$f":"simulador!G15","v":4.1599999999999996E-3},null,null,null,"Base",null,null,null,null,360,null,null,null,null,"Plan 0 - sin retorno",8.9999999999999998E-4]
[null,null,null,null,null,null,null,null,null,null,null,"Frecuencia pago en días",null,null,null,null,30,null,null,null,null,"Plan 25  - con retorno",4.1599999999999996E-3]
[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,{"$f":"(Q8-Q6)/H12","v":30.444444444444443},"dias promedio entre cuotas"]
[null,null,"Plazo y  Nro. Cuotas",null,null,null,null,{"$f":"simulador!G12","v":72},null,null,null,"Factor Aplicado",null,null,null,null,{"$f":"($Q$11/100)/($Q$9/$Q$12)","v":9.24746786419753E-3},"tem convertida de manera nominal a los dias entre cuotas"]
[null,null,"Días de Gracia",null,null,null,null,{"$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$13)","v":1.9083778593885367E-2},"Factor de cuota (ok)"]
[null,null,"(+/- 30 días antes de la fecha 1° cuota)",null,null,null,null,null,null,null,null,"Interes de Gracia ",null,null,null,null,{"$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$33","v":0.26320374511136646}]
[null,null,"Mes Cuota Doble 1",null,null,null,null,0,null,null,null,"Comisión de Gracia Desgravamen (Primera Cuota)",null,null,null,null,{"$f":"IF(H14>0,ROUNDDOWN(H5 * H9/30*H14,2),0)","v":141.44}]
[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$34:$V$106,17,FALSE) - VLOOKUP(I12,$F$34:$R$106,13,FALSE)","v":-18497.099999999999},null,null,null,"Cuota Simple",null,{"$f":"+VLOOKUP(\"\",$D$35:$U$106,18,0)","v":911.53158194444438}]
[null,null,null,null,null,null,"Valor de cuota por dias de gracia",null,null,{"$f":"$Q$16/($I$12*(1/((1+0)^($Q$10/$Q$9))))","v":4.3031097222222217},{"$f":"Q16/SUM(AA35:INDIRECT(CONCATENATE(\"V\",32+I12-1)))","v":3.1919704750769706E-4},{"$f":"+J26+Q30","v":897.22847222222231},null,null,"Numero de Dias",null,{"$f":"Q8-Q6","v":2192},null,null,null,"Cuota Doble",null,{"$f":"+IFERROR(VLOOKUP(\"D\",$D$35:$U$106,18,0),\" \")","v":" "}]
[null,null,null,null,null,null,"Valor de cuota por capital",null,null,{"$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$14),2)+R35+S35+Q35","v":931.73},null,"Promedio",null,null,"Valor de Cuota Nivelada",null,{"$f":"ROUND(+Q24/ROUND(1*(((1+H8/100)^(Q25/Q9))-1),4),2)","v":-19673.580000000002},null,null,null,"Factor",null,{"$f":"+IFERROR(W25/W24,\" \")","v":" "}]
[null,null,null,null,null,null,"Seguro de Desgravamen (FPF)",null,null,{"$f":"ROUNDDOWN($H$5*$H$9,2)","v":141.44},{"$f":"((J27*H12) + Q18)/H12","v":143.40444444444447},{"$f":"K27-J27","v":1.9644444444444673},"Exceso Desgravamen",null,"Factor Ajuste",null,{"$f":"Q26*Q14","v":-375.44624486909129}]
[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(W35:W106)","v":0},{"$f":"ROUND(IF(H16+ H17> 0,ROUNDUP($Q$28/VLOOKUP(H12,'Calculos CC'!$A$3:$G$99,7,FALSE),2),$Q$28*$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":"+Q24/H12","v":-256.90416666666664},null,null,null,"Suma Capital (K)",null,{"$f":"+SUM($K$35:$K$94)","v":39870.148333333338}]
[null,null,null,null,null,null,"Cuota",null,null,{"$f":"J25+J26+J27+J28","v":1087.4731097222223},{"$f":"J25+J26+K27+J28","v":1089.4375541666666},null,null,null,"Digite Factor de Ajuste Anterior mas El Actual",null,-34.501527777777667,"Se actualiza en cada simulación (Validar que la celda K275 sea cero)",null,null,"Validador",null,{"$f":"+$H$5-W29","v":-5870.1483333333381},null,null,"<- El valor tiene que ser cercano a cero."]
[null,null,null,null,null,null,null,{"$f":"+MONTH(DATE(YEAR(C41) + 1/12,MONTH(C41)+1,DAY(C41)))","v":6},1,2]
[null,null,null,null,null,null,null,null,2,3,{"$f":"+MONTH(DATE(YEAR(C41),MONTH(C41)+1,DAY(C41)))=$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(C40) + 1/12,MONTH(C40)+1,DAY(C40)))=$H$16","v":false},{"$f":"+MONTH(DATE(YEAR(C40) + 1/12,MONTH(C40)+1,DAY(C40)))=$H$17","v":false},{"$f":"+ABS($H$17-$H$16)=1","v":false},null,{"$f":"+$H$17-MONTH(Q6)","v":-10},null,{"$f":"SUM(K35:K106)","v":52496.990000000005},{"$f":"+ROUND(J35*(((1+(H35/100))^(I35/G35))-1),4)","v":320.19990000000001},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X35-X36","v":13.056399999999996},null,"Minicronograma de Gracia",null,null,null,null,null,null,null,"TIR",{"$f":"(1+XIRR(AI34:AI106,AH34:AH106))^(360/365)-1","v":0.26320374511136646}]
[null,null,"Fecha Vcto.","Marca","Nro. Cuota (De acuerdo a Plazo)","Nro. Cuota","Periodo Base","Tasa","Nro. Dias","Principal","Capital","Interes","Interes de Gracia","Interes Total","Valor Cuota","Comision Envio Informacion","Seguro de Desgravamen","Importe de Gracia Desgravamen","Importe Desgravamen por No Pago","Seg. Desgravamen Total","Cuota","Saldo Principal","Exceso ",{"$f":"+X41-X42","v":-5.0622999999999934},null,"Dias Transcurridos Acumulados","Factor Simple Actualizacion","Principal","Capital","Interes","Cuota Gracia","Saldo Deuda",null,{"$f":"+Q5","v":"2022-09-12"},{"$f":"-H5","v":-34000}]
[1,{"$f":"IF(A35=\"\",\"\",IF(A35<=$H$24,0,1))","v":1},{"$f":"IF(OR(MONTH(EDATE($Q$6,E35))=$H$16,MONTH(EDATE($Q$6,E35))=$H$17),IF(ABS($H$17-$H$16)=1,EDATE($Q$6,E35+2),EDATE($Q$6,E35+1)),EDATE($Q$6,E35))","v":"2022-11-12"},{"$f":"IF(B35=\"\",\"\",IF(OR(MONTH(C35)=$H$18,MONTH(C35)=$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":"C35-Q6","v":31},{"$f":"H6","v":34000},{"$f":"IF(((IF(ISERROR(MATCH(MONTH(C35),$H$18:$H$19,0))=FALSE,$J$26 + $Q$30,0) + $J$26+$Q$30+$S$28)-(IF($J$26+$Q$30 + $S$28<ROUND(ROUND(J35*(((1+(H35/100))^(I35/G35))-1),4),2),$J$26+$Q$30 + $S$28-0.01,IF(ROUND(ROUND(J35*(((1+(H35/100))^(I35/G35))-1),4),2)+ $S$28>$J$26,$J$26+ $S$28+-0.01,ROUND(ROUND(J35*(((1+(H35/100))^(I35/G35))-1),4),2)+$S$28)))- Q35-R35-S35)<0,0.01,IF(ISERROR(MATCH(MONTH(C35),$H$18:$H$19,0))=FALSE,$J$26 + $Q$30,0)+ ($J$26+$Q$30+$S$28)-(IF($J$26+$Q$30 + $S$28<ROUND(ROUND(J35*(((1+(H35/100))^(I35/G35))-1),4),2),$J$26+$Q$30 + $S$28-0.01,IF(ROUND(ROUND(J35*(((1+(H35/100))^(I35/G35))-1),4),2)+ $S$28>$J$26,$J$26+ $S$28+-0.01,ROUND(ROUND(J35*(((1+(H35/100))^(I35/G35))-1),4),2)+$S$28)))- Q35-R35-S35)","v":294.14847222222227},{"$f":"IF(K35=0.01,+$J$26-K35-Q35-R35-S35+$Q$30,IF($J$26+$Q$30 + $S$28<ROUND(ROUND(J35*(((1+(H35/100))^(I35/G35))-1),4),2),$J$26+$Q$30 + $S$28-0.01,IF(ROUND(ROUND(J35*(((1+(H35/100))^(I35/G35))-1),4),2)+ $S$28>$J$26,$J$26+ $S$28+-0.01,ROUND(ROUND(J35*(((1+(H35/100))^(I35/G35))-1),4),2)+$S$28)))","v":320.2},{"$f":"IF(ISERROR(MATCH(MONTH(C35),$H$18:$H$19,0))=FALSE,$J$25,0)  + $J$25","v":4.3031097222222217},{"$f":"L35+M35","v":324.50310972222223},{"$f":"K35+L35 + M35","v":618.65158194444439},{"$f":"$J$28","v":10},{"$f":"IF(B35=\"\",\"\",ROUND($H$9*J35,2))","v":141.44},{"$f":"IF(B35=\"\",\"\", + ROUNDDOWN($H$5*$H$9/30*H14,2))","v":141.44},{"$f":"IF(B35=\"\",\"\",IF(E35-0>1,ROUNDDOWN($J35*$H$9/30*(DATE(YEAR($C35),MONTH($C35)-1,DAY($C35))-Q6),2),0))","v":0},{"$f":"IF(B35=\"\",\"\",Q35+R35+S35)","v":282.88},{"$f":"IF(B35=\"\",\"\",O35+P35+T35+ IF(D35=\"D\",$P35))","v":911.53158194444438},{"$f":"IF(B35=\"\",\"\",ROUND(J35-K35,2))","v":33705.85},{"$f":"IF(B35=\"\",\"\",IF(ROUND(ROUND(J35*(((1+(H35/100))^(I35/G35))-1),4),2) - $J$26<0,0,ROUND(ROUND(J35*(((1+(H35/100))^(I35/G35))-1),4),2) - $J$26))","v":0},{"$f":"+ROUND(J35*(((1+(H35/100))^(I35/G35))-1),4)","v":320.19990000000001},{"$f":"+L35-X35","v":9.9999999974897946E-5},{"$f":"I35","v":31},{"$f":"1/((1+($J$8/100))^(Z35/$Q$9))*1","v":0.99067022124079718},{"$f":"Q16","v":309.82389999999998},{"$f":"AE35-AD35","v":-2.9174917750971598},{"$f":"(((1+($J$8/100))^((I35)/$Q$9))-1)*AB35","v":2.9178109721446677},{"$f":"$K$25","v":3.1919704750769706E-4},{"$f":"AB35-AC35","v":312.74139177509716},null,{"$f":"+IF(C35=\"\",0,C35)","v":"2022-11-12"},{"$f":"+IF(U35=\"\",0,U35)","v":911.53158194444438}]
[{"$f":"+IF(A35>=$H$12,\"\",A35+1)","v":2},1,{"$f":"IF(B36=\"\",\"\",IF(OR(MONTH(EDATE($Q$6,E36))=$H$16,MONTH(EDATE($Q$6,E36))=$H$17),IF(ABS($H$17-$H$16)=1,EDATE($Q$6,E36+2),EDATE($Q$6,E36+1)),EDATE($Q$6,E36)))","v":"2022-12-12"},"",{"$f":"IF(B36=\"\",\"\",IF(OR(MONTH(DATE(YEAR(C35) + 1/12,MONTH(C35)+1,DAY(C35)))=$H$16,MONTH(DATE(YEAR(C35) + 1/12,MONTH(C35)+1,DAY(C35)))=$H$17),IF(OR(ABS($H$17-$H$16)>1,$H$16=1),E35+2,E35 + 3),E35 + 1))","v":2},{"$f":"IF(B36=\"\",\"\",F35+1)","v":2},{"$f":"IF(B36=\"\",\"\",$Q$9)","v":360},{"$f":"IF(B36=\"\",\"\",$H$8)","v":11.5},{"$f":"IF(B36=\"\",\"\",C36-C35)","v":30},{"$f":"IF(B36=\"\",\"\",+V35)","v":33705.85},{"$f":"IF(((IF(ISERROR(MATCH(MONTH(C36),$H$18:$H$19,0))=FALSE,$J$26 + $Q$30,0) + $J$26+$Q$30+$S$28)-(IF($J$26+$Q$30 + $S$28<ROUND(ROUND(J36*(((1+(H36/100))^(I36/G36))-1),4),2),$J$26+$Q$30 + $S$28-0.01,IF(ROUND(ROUND(J36*(((1+(H36/100))^(I36/G36))-1),4),2)+ $S$28>$J$26,$J$26+ $S$28+-0.01,ROUND(ROUND(J36*(((1+(H36/100))^(I36/G36))-1),4),2)+$S$28)))- Q36-R36-S36)<0,0.01,IF(ISERROR(MATCH(MONTH(C36),$H$18:$H$19,0))=FALSE,$J$26 + $Q$30,0)+ ($J$26+$Q$30+$S$28)-(IF($J$26+$Q$30 + $S$28<ROUND(ROUND(J36*(((1+(H36/100))^(I36/G36))-1),4),2),$J$26+$Q$30 + $S$28-0.01,IF(ROUND(ROUND(J36*(((1+(H36/100))^(I36/G36))-1),4),2)+ $S$28>$J$26,$J$26+ $S$28+-0.01,ROUND(ROUND(J36*(((1+(H36/100))^(I36/G36))-1),4),2)+$S$28)))- Q36-R36-S36)","v":449.86847222222229},{"$f":"IF(K36=0.01,+$J$26-K36-Q36-R36-S36+$Q$30,IF($J$26+$Q$30 + $S$28<ROUND(ROUND(J36*(((1+(H36/100))^(I36/G36))-1),4),2),$J$26+$Q$30 + $S$28-0.01,IF(ROUND(ROUND(J36*(((1+(H36/100))^(I36/G36))-1),4),2)+ $S$28>$J$26,$J$26+ $S$28+-0.01,ROUND(ROUND(J36*(((1+(H36/100))^(I36/G36))-1),4),2)+$S$28)))","v":307.14},{"$f":"IF(B36=\"\",\"\",IF(ISERROR(MATCH(MONTH(C36),$H$18:$H$19,0))=FALSE,$J$25,0)  + $J$25)","v":4.3031097222222217},{"$f":"IF(B36=\"\",\"\",L36+M36)","v":311.44310972222223},{"$f":"IF(B36=\"\",\"\",K36+L36 + M36)","v":761.31158194444447},{"$f":"IF(B36=\"\",\"\",$J$28)","v":10},{"$f":"IF(B36=\"\",\"\",ROUND($H$9*J36/30*$I36,2)-S36)","v":140.22},null,{"$f":"IF(B36=\"\",\"\",IF(E36-E35>1,ROUNDDOWN($J36*$H$9/30*(DATE(YEAR($C36),MONTH($C36)-1,DAY($C36))-C35),2),0))","v":0},{"$f":"IF(B36=\"\",\"\",Q36+R36+S36)","v":140.22},{"$f":"IF(B36=\"\",\"\",O36+P36+T36+ IF(D36=\"D\",$P36))","v":911.5315819444445},33255.980000000003,0,{"$f":"+ROUND(J36*(((1+(H36/100))^(I36/G36))-1),4)","v":307.14350000000002},{"$f":"+L36-X36","v":-3.5000000000309228E-3},{"$f":"Z35+I36","v":61},{"$f":"1/((1+($J$8/100))^(Z36/$Q$9))*1","v":0.98172428963773073},{"$f":"AF35","v":312.74139177509716},{"$f":"AE36-AD36","v":-2.8495268644166836},2.8498460614641914,{"$f":"$K$25","v":3.1919704750769706E-4},{"$f":"AB36-AC36","v":315.59091863951386},null,"2022-12-12",911.5315819444445]
[3,1,"2023-01-12","",3,3,360,11.5,31,33255.980000000003,441.07847222222222,313.19,4.3031097222222217,317.49310972222224,758.57158194444446,10,142.96,null,0,142.96,911.5315819444445,32814.9,0,313.19299999999998,-2.9999999999859028E-3,92,0.97256501921287519,{"$f":"AF36","v":315.59091863951386},{"$f":"AE37-AD37","v":-2.9718034994765135},2.9721226965240213,3.1919704750769706E-4,{"$f":"AB37-AC37","v":318.56272213899035},null,"2023-01-12",911.5315819444445]
[4,1,"2023-02-12","",4,4,360,11.5,31,32814.9,447.12847222222234,309.04000000000002,4.3031097222222217,313.34310972222227,760.47158194444455,10,141.06,null,0,141.06,911.5315819444445,32367.77,0,309.03899999999999,1.0000000000331966E-3,123,0.96349120275467937,318.56272213899035,-2.9997908847551522,3.00011008180266,3.1919704750769706E-4,321.56251302374551,null,"2023-02-12",911.5315819444445]
[5,1,"2023-03-12","",5,5,360,11.5,28,32367.77,496.35847222222225,275.2,4.3031097222222217,279.50310972222223,775.86158194444442,10,125.67,null,0,125.67,911.53158194444438,31871.41,0,275.20359999999999,-3.6000000000058208E-3,151,0.95536828376163352,321.56251302374551,-2.7337324654250637,2.7340516624725715,3.1919704750769706E-4,324.29624548917059,null,"2023-03-12",911.53158194444438]
[6,1,"2023-04-12","",6,6,360,11.5,31,31871.41,460.07847222222233,300.14999999999998,4.3031097222222217,304.45310972222222,764.5315819444445,10,137,null,0,137,911.5315819444445,31411.33,0,300.15359999999998,-3.6000000000058208E-3,182,0.94645490904057838,324.29624548917059,-3.0537871624477497,3.0541063594952575,3.1919704750769706E-4,327.35003265161833,null,"2023-04-12",911.5315819444445]
[7,1,"2023-05-12","",7,7,360,11.5,30,31411.33,480.32847222222233,286.23,4.3031097222222217,290.53310972222226,770.86158194444454,10,130.66999999999999,null,0,130.66999999999999,911.5315819444445,30931,0,286.23480000000001,-4.7999999999888132E-3,212,0.93790824971830777,327.35003265161833,-2.9826476433100573,2.9829668403575651,3.1919704750769706E-4,330.33268029492837,null,"2023-05-12",911.5315819444445]
[8,1,{"$f":"IF(B42=\"\",\"\",IF(OR(MONTH(EDATE($Q$6,E42))=$H$16,MONTH(EDATE($Q$6,E42))=$H$17),IF(ABS($H$17-$H$16)=1,EDATE($Q$6,E42+2),EDATE($Q$6,E42+1)),EDATE($Q$6,E42)))","v":"2023-06-12"},"",{"$f":"IF(B42=\"\",\"\",IF(OR(MONTH(DATE(YEAR(C41) + 1/12,MONTH(C41)+1,DAY(C41)))=$H$16,MONTH(DATE(YEAR(C41) + 1/12,MONTH(C41)+1,DAY(C41)))=$H$17),IF(OR(ABS($H$17-$H$16)>1,$H$16=1),E41+2,E41 + 3),E41 + 1))","v":8},8,360,11.5,31,30931,472.96847222222232,291.3,4.3031097222222217,295.60310972222226,768.57158194444446,10,132.96,null,0,132.96,911.5315819444445,30458.03,0,291.2971,2.9000000000110049E-3,243,0.92915777325200488,330.33268029492837,-3.1106361521766765,3.1109553492241844,3.1919704750769706E-4,333.44331644710502,null,"2023-06-12",911.5315819444445]
[9,1,{"$f":"IF(B43=\"\",\"\",IF(OR(MONTH(EDATE($Q$6,E43))=$H$16,MONTH(EDATE($Q$6,E43))=$H$17),IF(ABS($H$17-$H$16)=1,EDATE($Q$6,E43+2),EDATE($Q$6,E43+1)),EDATE($Q$6,E43)))","v":"2023-07-12"},"",{"$f":"IF(B43=\"\",\"\",IF(OR(MONTH(DATE(YEAR(C42) + 1/12,MONTH(C42)+1,DAY(C42)))=$H$16,MONTH(DATE(YEAR(C42) + 1/12,MONTH(C42)+1,DAY(C42)))=$H$17),IF(OR(ABS($H$17-$H$16)>1,$H$16=1),E42+2,E42 + 3),E42 + 1))","v":9},9,360,11.5,30,30458.03,492.96847222222237,277.55,4.3031097222222217,281.85310972222226,774.82158194444457,10,126.71,null,0,126.71,911.53158194444461,29965.06,0,277.5478,2.200000000016189E-3,273,0.9207673102000733,333.44331644710502,-3.0381724995735317,3.0384916966210396,3.1919704750769706E-4,336.48148894667855,null,"2023-07-12",911.53158194444461]
[10,1,"2023-08-12","",10,10,360,11.5,31,29965.06,486.21847222222226,282.2,4.3031097222222217,286.50310972222223,772.72158194444444,10,128.81,null,0,128.81,911.5315819444445,29478.84,0,282.2002,-2.0000000000663931E-4,304,0.91217675490720029,336.48148894667855,-3.1685434387020051,3.1688626357495129,3.1919704750769706E-4,339.65003238538054,null,"2023-08-12",911.5315819444445]
[11,1,"2023-09-12","",11,11,360,11.5,31,29478.84,492.88847222222228,277.62,4.3031097222222217,281.92310972222225,774.81158194444447,10,126.72,null,0,126.72,911.5315819444445,28985.95,0,277.62119999999999,-1.1999999999829924E-3,335,0.90366634759462849,339.65003238538054,-3.1983836505486756,3.1987028475961834,3.1919704750769706E-4,342.84841603592923,null,"2023-09-12",911.5315819444445]
[12,1,"2023-10-12","",12,12,360,11.5,30,28985.95,512.51847222222227,264.13,4.3031097222222217,268.43310972222224,780.95158194444446,10,120.58,null,0,120.58,911.5315819444445,28473.43,0,264.1336,-3.6000000000058208E-3,365,0.89550607673532168,342.84841603592923,-3.1238761727226372,3.124195369770145,3.1919704750769706E-4,345.97229220865188,null,"2023-10-12",911.5315819444445]
[13,1,"2023-11-12","",13,13,360,11.5,31,28473.43,506.67847222222235,268.14999999999998,4.3031097222222217,272.45310972222222,779.13158194444452,10,122.4,null,0,122.4,911.5315819444445,27966.75,0,268.15260000000001,-2.6000000000294676E-3,396,0.88715120316185936,345.97229220865188,-3.2579244383351909,3.2582436353826987,3.1919704750769706E-4,349.23021664698706,null,"2023-11-12",911.5315819444445]
[14,1,"2023-12-12","",14,14,360,11.5,30,27966.75,526.03847222222225,254.85,4.3031097222222217,259.15310972222221,785.19158194444447,10,116.34,null,0,116.34,911.5315819444445,27440.71,0,254.84610000000001,3.899999999987358E-3,426,0.87914006704925496,349.23021664698706,-3.1820301293615199,3.1823493264090277,3.1919704750769706E-4,352.41224677634858,null,"2023-12-12",911.5315819444445]
[15,1,"2024-01-12","",15,15,360,11.5,31,27440.71,520.83847222222221,258.43,4.3031097222222217,262.73310972222225,783.57158194444446,10,117.96,null,0,117.96,911.5315819444445,26919.87,0,258.42680000000001,3.1999999999925421E-3,457,0.87093788472533473,352.41224677634858,-3.3185736332415186,3.3188928302890264,3.1919704750769706E-4,355.73082040959008,null,"2024-01-12",911.5315819444445]
[16,1,"2024-02-12","",16,16,360,11.5,31,26919.87,527.9884722222223,253.52,4.3031097222222217,257.82310972222223,785.81158194444447,10,115.72,null,0,115.72,911.5315819444445,26391.88,0,253.52170000000001,-1.6999999999995907E-3,488,0.86281222694783921,355.73082040959008,-3.3498267759427178,3.3501459729902257,3.1919704750769706E-4,359.08064718553283,null,"2024-02-12",911.5315819444445]
[17,1,"2024-03-12","",17,17,360,11.5,29,26391.88,558.65847222222226,232.44,4.3031097222222217,236.74310972222221,795.40158194444439,10,106.13,null,0,106.13,911.53158194444438,25833.22,0,232.4435,-3.5000000000025011E-3,517,0.85527945081570578,359.08064718553283,-3.1622426136571584,3.1625618107046662,3.1919704750769706E-4,362.24288979918998,null,"2024-03-12",911.53158194444438]
[18,1,"2024-04-12","",18,18,360,11.5,31,25833.22,542.88847222222239,243.29,4.3031097222222217,247.59310972222221,790.48158194444454,10,111.05,null,0,111.05,911.5315819444445,25290.33,0,243.28809999999999,1.90000000000623E-3,548,0.84729988276230261,362.24288979918998,-3.4111551225174721,3.4114743195649799,3.1919704750769706E-4,365.65404492170745,null,"2024-04-12",911.5315819444445]
[19,1,"2024-05-12","",19,19,360,11.5,30,25290.33,561.55847222222224,230.46,4.3031097222222217,234.76310972222223,796.32158194444446,10,105.21,null,0,105.21,911.5315819444445,24728.77,0,230.4573,2.7000000000043656E-3,578,0.8396486112937972,365.65404492170745,-3.3316917461280511,3.3320109431755589,3.1919704750769706E-4,368.98573666783551,null,"2024-05-12",911.5315819444445]
[20,1,"2024-06-12","",20,20,360,11.5,31,24728.77,558.03847222222237,232.89,4.3031097222222217,237.1931097222222,795.23158194444454,10,106.3,null,0,106.3,911.5315819444445,24170.73,0,232.88669999999999,3.2999999999958618E-3,609,0.83181487551495426,368.98573666783551,-3.4746568490686687,3.4749760461161765,3.1919704750769706E-4,372.46039351690416,null,"2024-06-12",911.5315819444445]
[21,1,"2024-07-12","",21,21,360,11.5,30,24170.73,576.41847222222236,220.26,4.3031097222222217,224.56310972222221,800.98158194444454,10,100.55,null,0,100.55,911.5315819444445,23594.31,0,220.255,4.9999999999954525E-3,639,0.8243034364677102,372.46039351690416,-3.3937143828723513,3.3940335799198591,3.1919704750769706E-4,375.85410789977652,null,"2024-07-12",911.5315819444445]
[22,1,"2024-08-12","",22,22,360,11.5,31,23594.31,{"$f":"IF(B56=\"\",\"\",IF(((IF(ISERROR(MATCH(MONTH(C56),$H$18:$H$19,0))=FALSE,$J$26 + $Q$30,0) + $J$26+$Q$30+$S$28)-(IF($J$26+$Q$30 + $S$28<ROUND(ROUND(J56*(((1+(H56/100))^(I56/G56))-1),4),2),$J$26+$Q$30 + $S$28-0.01,IF(ROUND(ROUND(J56*(((1+(H56/100))^(I56/G56))-1),4),2)+ $S$28>$J$26,$J$26+ $S$28+-0.01,ROUND(ROUND(J56*(((1+(H56/100))^(I56/G56))-1),4),2)+$S$28)))- Q56-R56-S56)<0,0.01,IF(ISERROR(MATCH(MONTH(C56),$H$18:$H$19,0))=FALSE,$J$26 + $Q$30,0)+ ($J$26+$Q$30+$S$28)-(IF($J$26+$Q$30 + $S$28<ROUND(ROUND(J56*(((1+(H56/100))^(I56/G56))-1),4),2),$J$26+$Q$30 + $S$28-0.01,IF(ROUND(ROUND(J56*(((1+(H56/100))^(I56/G56))-1),4),2)+ $S$28>$J$26,$J$26+ $S$28+-0.01,ROUND(ROUND(J56*(((1+(H56/100))^(I56/G56))-1),4),2)+$S$28)))- Q56-R56-S56))","v":573.6084722222223},{"$f":"IF(B56=\"\",\"\",IF(K56=0.01,+$J$26-K56-Q56-R56-S56+$Q$30,IF($J$26+$Q$30 + $S$28<ROUND(ROUND(J56*(((1+(H56/100))^(I56/G56))-1),4),2),$J$26+$Q$30 + $S$28-0.01,IF(ROUND(ROUND(J56*(((1+(H56/100))^(I56/G56))-1),4),2)+ $S$28>$J$26,$J$26+ $S$28+-0.01,ROUND(ROUND(J56*(((1+(H56/100))^(I56/G56))-1),4),2)+$S$28))))","v":222.2},4.3031097222222217,226.50310972222221,800.11158194444442,10,101.42,null,0,101.42,911.53158194444438,23020.7,0,222.2028,-2.8000000000076852E-3,670,0.81661286777501585,375.85410789977652,-3.5393407192972735,3.5396599163447813,3.1919704750769706E-4,379.39344861907381,null,"2024-08-12",911.53158194444438]
[23,1,"2024-09-12","",23,23,360,11.5,31,23020.7,581.46847222222232,216.8,4.3031097222222217,221.10310972222223,802.57158194444446,10,98.96,null,0,98.96,911.5315819444445,22439.23,0,216.80070000000001,-6.9999999999481588E-4,701,0.80899405038675698,379.39344861907381,-3.5726729676645688,3.5729921647120766,3.1919704750769706E-4,382.96612158673838,null,"2024-09-12",911.5315819444445]
[24,1,"2024-10-12","",24,24,360,11.5,30,22439.23,599.39847222222227,204.48,4.3031097222222217,208.78310972222221,808.18158194444447,10,93.35,null,0,93.35,911.5315819444445,21839.83,0,204.4768,3.1999999999925421E-3,731,0.80168868752545774,382.96612158673838,-3.4894474983154184,3.4897666953629263,3.1919704750769706E-4,386.45556908505381,null,"2024-10-12",911.5315819444445]
[25,1,"2024-11-12","",25,25,360,11.5,31,21839.83,597.66847222222225,205.68,4.3031097222222217,209.98310972222222,807.65158194444439,10,93.88,null,0,93.88,911.53158194444438,21242.16,0,205.6797,3.0000000000995897E-4,762,0.79420910943708956,386.45556908505381,-3.6391814990665807,3.6395006961140886,3.1919704750769706E-4,390.09475058412039,null,"2024-11-12",911.53158194444438]
[26,1,"2024-12-12","",26,26,360,11.5,30,21242.16,615.28847222222237,193.57,4.3031097222222217,197.87310972222221,813.16158194444461,10,88.37,null,0,88.37,911.53158194444461,20626.87,0,193.5685,1.4999999999929514E-3,792,0.78703725727153462,390.09475058412039,-3.5544069050524647,3.5547261020999725,3.1919704750769706E-4,393.64915748917286,null,"2024-12-12",911.53158194444461]
[27,1,"2025-01-12","",27,27,360,11.5,31,20626.87,614.29847222222236,194.26,4.3031097222222217,198.56310972222221,812.86158194444454,10,88.67,null,0,88.67,911.5315819444445,20012.57,0,194.25649999999999,3.5000000000025011E-3,823,0.77969437378594164,393.64915748917286,-3.7069281486137307,3.7072473456612385,3.1919704750769706E-4,397.35608563778658,null,"2025-01-12",911.5315819444445]
[28,1,"2025-02-12","",28,28,360,11.5,31,20012.57,622.72847222222231,188.47,4.3031097222222217,192.77310972222222,815.50158194444452,10,86.03,null,0,86.03,911.5315819444445,19389.84,0,188.47120000000001,-1.2000000000114142E-3,854,0.7724199977787235,397.35608563778658,-3.7418386756097983,3.7421578726573062,3.1919704750769706E-4,401.09792431339639,null,"2025-02-12",911.5315819444445]
[29,1,"2025-03-12","",29,29,360,11.5,28,19389.84,657.08847222222232,164.86,4.3031097222222217,169.16310972222223,826.25158194444452,10,75.28,null,0,75.28,911.5315819444445,18732.75,0,164.86009999999999,-9.9999999974897946E-5,882,0.765907945512313,401.09792431339639,-3.4099739881608064,3.4102931852083143,3.1919704750769706E-4,404.50789830155719,null,"2025-03-12",911.5315819444445]
[30,1,"2025-04-12","",30,30,360,11.5,31,18732.75,640.27847222222238,176.42,4.3031097222222217,180.7231097222222,821.00158194444452,10,80.53,null,0,80.53,911.5315819444445,18092.47,0,176.41839999999999,1.5999999999962711E-3,913,0.7587621938307676,404.50789830155719,-3.8091918961362752,3.809511093183783,3.1919704750769706E-4,408.31709019769346,null,"2025-04-12",911.5315819444445]
[31,1,"2025-05-12","",31,31,360,11.5,30,18092.47,657.09847222222231,164.87,4.3031097222222217,169.17310972222222,826.27158194444451,10,75.260000000000005,null,0,75.260000000000005,911.5315819444445,17435.37,0,164.86709999999999,2.9000000000110049E-3,943,0.75191043373596955,408.31709019769346,-3.7204573996277057,3.7207765966752135,3.1919704750769706E-4,412.03754759732118,null,"2025-05-12",911.5315819444445]
[32,1,"2025-06-12","",32,32,360,11.5,31,17435.37,658.07847222222222,164.2,4.3031097222222217,168.50310972222221,826.58158194444445,10,74.95,null,0,74.95,911.5315819444445,16777.29,0,164.20009999999999,-1.0000000000331966E-4,974,0.7448952757424766,412.03754759732118,-3.8801034472838194,3.8804226443313272,3.1919704750769706E-4,415.91765104460501,null,"2025-06-12",911.5315819444445]
[33,{"$f":"IF(A67=\"\",\"\",IF(A67<=$H$24,0,1))","v":1},"2025-07-12",{"$f":"IF(B67=\"\",\"\",IF(OR(MONTH(C67)=$H$18,MONTH(C67)=$H$19),\"D\",\"\"))","v":""},33,33,360,11.5,30,16777.29,674.55847222222235,152.88,4.3031097222222217,157.18310972222221,831.74158194444453,10,69.790000000000006,null,0,{"$f":"IF(B67=\"\",\"\",Q67+R67+S67)","v":69.790000000000006},911.5315819444445,{"$f":"IF(B67=\"\",\"\",ROUND(J67-K67,2))","v":16102.73},{"$f":"IF(B67=\"\",\"\",IF(ROUND(ROUND(J67*(((1+(H67/100))^(I67/G67))-1),4),2) - $J$26<0,0,ROUND(ROUND(J67*(((1+(H67/100))^(I67/G67))-1),4),2) - $J$26))","v":0},152.88249999999999,-2.4999999999977263E-3,1004,0.73816873643064262,415.91765104460501,-3.7897172704479605,3.7900364674954683,3.1919704750769706E-4,419.70736831505297,null,"2025-07-12",911.5315819444445]
[{"$f":"+IF(A67>=$H$12,\"\",A67+1)","v":34},1,{"$f":"IF(B68=\"\",\"\",IF(OR(MONTH(EDATE($Q$6,E68))=$H$16,MONTH(EDATE($Q$6,E68))=$H$17),IF(ABS($H$17-$H$16)=1,EDATE($Q$6,E68+2),EDATE($Q$6,E68+1)),EDATE($Q$6,E68)))","v":"2025-08-12"},"",34,{"$f":"IF(B68=\"\",\"\",F67+1)","v":34},{"$f":"IF(B68=\"\",\"\",$Q$9)","v":360},{"$f":"IF(B68=\"\",\"\",$H$8)","v":11.5},{"$f":"IF(B68=\"\",\"\",C68-C67)","v":31},{"$f":"IF(B68=\"\",\"\",+V67)","v":16102.73},676.3584722222223,151.65,{"$f":"IF(B68=\"\",\"\",IF(ISERROR(MATCH(MONTH(C68),$H$18:$H$19,0))=FALSE,$J$25,0)  + $J$25)","v":4.3031097222222217},{"$f":"IF(B68=\"\",\"\",L68+M68)","v":155.95310972222222},{"$f":"IF(B68=\"\",\"\",K68+L68 + M68)","v":832.31158194444447},{"$f":"IF(B68=\"\",\"\",$J$28)","v":10},{"$f":"IF(B68=\"\",\"\",ROUND($H$9*J68/30*$I68,2)-S68)","v":69.22},null,{"$f":"IF(B68=\"\",\"\",IF(E68-E67>1,ROUNDDOWN($J68*$H$9/30*(DATE(YEAR($C68),MONTH($C68)-1,DAY($C68))-C67),2),0))","v":0},69.22,911.5315819444445,15426.37,0,151.6498,2.0000000000663931E-4,1035,0.73128178543278455,419.70736831505297,-3.9523350828825587,3.9526542799300666,3.1919704750769706E-4,423.65970339793552,null,"2025-08-12",911.5315819444445]
[35,1,"2025-09-12","",35,35,360,11.5,31,15426.37,685.63847222222239,145.28,4.3031097222222217,149.58310972222222,835.22158194444455,10,66.31,null,0,66.31,911.5315819444445,14740.73,0,145.28,0,1066,0.72445908816406179,423.65970339793552,-3.9895567648458514,3.9898759618933592,3.1919704750769706E-4,427.64926016278139,null,"2025-09-12",911.5315819444445]
[36,1,"2025-10-12","",36,36,360,11.5,30,14740.73,701.58847222222232,134.32,4.3031097222222217,138.62310972222221,840.21158194444456,10,61.32,null,0,61.32,911.53158194444461,14039.14,0,134.3244,-4.4000000000039563E-3,1096,0.71791709132901182,427.64926016278139,-3.8966211882514448,3.8969403852989526,3.1919704750769706E-4,431.54588135103285,null,"2025-10-12",911.53158194444461]
[37,1,"2025-11-12","",37,37,360,11.5,31,14039.14,704.65847222222226,132.22,4.3031097222222217,136.52310972222222,841.18158194444447,10,60.35,null,0,60.35,911.5315819444445,13334.48,0,132.21559999999999,4.4000000000039563E-3,1127,0.71121908369946174,431.54588135103285,-4.0638259757099355,4.0641451727574429,3.1919704750769706E-4,435.60970732674281,null,"2025-11-12",911.5315819444445]
[38,1,"2025-12-12","",38,38,360,11.5,30,13334.48,720.24847222222229,121.51,4.3031097222222217,125.81310972222222,846.06158194444447,10,55.47,null,0,55.47,911.5315819444445,12614.23,0,121.51,0,1157,0.70479664650376017,435.60970732674281,-3.9691605117766899,3.9694797088241978,3.1919704750769706E-4,439.5788678385195,null,"2025-12-12",911.5315819444445]
[39,1,"2026-01-12","",39,39,360,11.5,31,12614.23,724.20847222222233,118.8,4.3031097222222217,123.10310972222221,847.31158194444447,10,54.22,null,0,54.22,911.5315819444445,11890.02,0,118.7963,3.6999999999949296E-3,1188,0.698221049721652,439.5788678385195,-4.13947777698246,4.1397969740299674,3.1919704750769706E-4,443.71834561550196,null,"2026-01-12",911.5315819444445]
[40,1,"2026-02-12","",40,40,360,11.5,31,11890.02,734.13847222222228,111.98,4.3031097222222217,116.28310972222222,850.42158194444448,10,51.11,null,0,51.11,911.5315819444445,11155.88,0,111.976,4.0000000000048885E-3,1219,0.69170680180273059,443.71834561550196,-4.178461902082649,4.1787810991301564,3.1919704750769706E-4,447.89680751758459,null,"2026-02-12",911.5315819444445]
[41,1,"2026-03-12","",41,41,360,11.5,28,11155.88,759.06847222222223,94.85,4.3031097222222217,99.153109722222212,858.22158194444444,10,43.31,null,0,43.31,911.5315819444445,10396.81,0,94.851699999999994,-1.6999999999995907E-3,1247,0.68587521942614205,447.89680751758459,-3.807876601942227,3.8081957989897348,3.1919704750769706E-4,451.7046841195268,null,"2026-03-12",911.5315819444445]
[42,1,"2026-04-12","",42,42,360,11.5,31,10396.81,754.6284722222224,97.91,4.3031097222222217,102.21310972222221,856.84158194444456,10,44.69,null,0,44.69,911.5315819444445,9642.18,0,97.913399999999996,-3.3999999999991815E-3,1278,0.67947615537247652,451.7046841195268,-4.2536743892868483,4.2539935863343556,3.1919704750769706E-4,455.95835850881366,null,"2026-04-12",911.5315819444445]
[43,1,"2026-05-12","",43,43,360,11.5,30,9642.18,769.25847222222228,87.86,4.3031097222222217,92.163109722222217,861.42158194444448,10,40.11,null,0,40.11,911.5315819444445,8872.92,0,87.864099999999993,-4.0999999999939973E-3,1308,0.67334036257125207,455.95835850881366,-4.1545869534068931,4.1549061504544005,3.1919704750769706E-4,460.11294546222058,null,"2026-05-12",911.5315819444445]
[44,1,"2026-06-12","",44,44,360,11.5,31,8872.92,775.52847222222238,83.56,4.3031097222222217,87.863109722222219,863.39158194444462,10,38.14,null,0,38.14,911.53158194444461,8097.39,0,83.561999999999998,-1.9999999999953388E-3,1339,0.66705824595882091,460.11294546222058,-4.3328603952804841,4.3331795923279914,3.1919704750769706E-4,464.44580585750106,null,"2026-06-12",911.53158194444461]
[45,1,"2026-07-12","",45,45,360,11.5,30,8097.39,789.74847222222229,73.790000000000006,4.3031097222222217,78.093109722222223,867.84158194444444,10,33.69,null,0,33.69,911.5315819444445,7307.64,0,73.787199999999999,2.8000000000076852E-3,1369,0.66103458912967461,464.44580585750106,-4.2319285494816965,4.2322477465292039,3.1919704750769706E-4,468.67773440698278,null,"2026-07-12",911.5315819444445]
[46,1,"2026-08-12","",46,46,360,11.5,31,7307.64,796.9984722222224,68.819999999999993,4.3031097222222217,73.12310972222221,870.12158194444464,10,31.41,null,0,31.41,911.53158194444461,6510.64,0,68.820700000000002,-7.0000000000902673E-4,1400,0.6548672826609141,468.67773440698278,-4.41352052239505,4.4138397194425574,3.1919704750769706E-4,473.09125492937784,null,"2026-08-12",911.53158194444461]
[47,1,"2026-09-12","",47,47,360,11.5,31,6510.64,807.92847222222235,61.31,4.3031097222222217,65.613109722222219,873.54158194444449,10,27.99,null,0,27.99,911.5315819444445,5702.71,0,61.314900000000002,-4.8999999999992383E-3,1431,0.64875751579704743,473.09125492937784,-4.4550854843170642,4.4554046813645716,3.1919704750769706E-4,477.54634041369491,null,"2026-09-12",911.5315819444445]
[48,1,"2026-10-12","",48,48,360,11.5,30,5702.71,821.53847222222225,51.97,4.3031097222222217,56.273109722222223,877.81158194444447,10,23.72,null,0,23.72,911.5315819444445,4881.17,0,51.965800000000002,4.199999999997317E-3,1461,0.64289911787727705,477.54634041369491,-4.3513067571315913,4.3516259541790987,3.1919704750769706E-4,481.89764717082647,null,"2026-10-12",911.5315819444445]
[49,1,"2026-11-12","",49,49,360,11.5,31,4881.17,830.27847222222226,45.97,4.3031097222222217,50.273109722222223,880.55158194444448,10,20.98,null,0,20.98,911.5315819444445,4050.89,0,45.969099999999997,9.0000000000145519E-4,1492,0.63690101134299537,481.89764717082647,-4.5380209450969087,4.5383401421444161,3.1919704750769706E-4,486.43566811592336,null,"2026-11-12",911.5315819444445]
[50,1,"2026-12-12","",50,50,360,11.5,30,4050.89,{"$f":"IF(B84=\"\",\"\",IF(((IF(ISERROR(MATCH(MONTH(C84),$H$18:$H$19,0))=FALSE,$J$26 + $Q$30,0) + $J$26+$Q$30+$S$28)-(IF($J$26+$Q$30 + $S$28<ROUND(ROUND(J84*(((1+(H84/100))^(I84/G84))-1),4),2),$J$26+$Q$30 + $S$28-0.01,IF(ROUND(ROUND(J84*(((1+(H84/100))^(I84/G84))-1),4),2)+ $S$28>$J$26,$J$26+ $S$28+-0.01,ROUND(ROUND(J84*(((1+(H84/100))^(I84/G84))-1),4),2)+$S$28)))- Q84-R84-S84)<0,0.01,IF(ISERROR(MATCH(MONTH(C84),$H$18:$H$19,0))=FALSE,$J$26 + $Q$30,0)+ ($J$26+$Q$30+$S$28)-(IF($J$26+$Q$30 + $S$28<ROUND(ROUND(J84*(((1+(H84/100))^(I84/G84))-1),4),2),$J$26+$Q$30 + $S$28-0.01,IF(ROUND(ROUND(J84*(((1+(H84/100))^(I84/G84))-1),4),2)+ $S$28>$J$26,$J$26+ $S$28+-0.01,ROUND(ROUND(J84*(((1+(H84/100))^(I84/G84))-1),4),2)+$S$28)))- Q84-R84-S84))","v":843.46847222222232},{"$f":"IF(B84=\"\",\"\",IF(K84=0.01,+$J$26-K84-Q84-R84-S84+$Q$30,IF($J$26+$Q$30 + $S$28<ROUND(ROUND(J84*(((1+(H84/100))^(I84/G84))-1),4),2),$J$26+$Q$30 + $S$28-0.01,IF(ROUND(ROUND(J84*(((1+(H84/100))^(I84/G84))-1),4),2)+ $S$28>$J$26,$J$26+ $S$28+-0.01,ROUND(ROUND(J84*(((1+(H84/100))^(I84/G84))-1),4),2)+$S$28))))","v":36.909999999999997},4.3031097222222217,41.213109722222221,884.68158194444447,10,16.850000000000001,null,0,16.850000000000001,911.5315819444445,3207.42,0,36.913600000000002,-3.6000000000058208E-3,1522,0.6311496798067936,486.43566811592336,-4.4323104752434492,4.4326296722909566,3.1919704750769706E-4,490.86797859116683,null,"2026-12-12",911.5315819444445]
[51,1,"2027-01-12","",51,51,360,11.5,31,3207.42,{"$f":"IF(B85=\"\",\"\",IF(((IF(ISERROR(MATCH(MONTH(C85),$H$18:$H$19,0))=FALSE,$J$26 + $Q$30,0) + $J$26+$Q$30+$S$28)-(IF($J$26+$Q$30 + $S$28<ROUND(ROUND(J85*(((1+(H85/100))^(I85/G85))-1),4),2),$J$26+$Q$30 + $S$28-0.01,IF(ROUND(ROUND(J85*(((1+(H85/100))^(I85/G85))-1),4),2)+ $S$28>$J$26,$J$26+ $S$28+-0.01,ROUND(ROUND(J85*(((1+(H85/100))^(I85/G85))-1),4),2)+$S$28)))- Q85-R85-S85)<0,0.01,IF(ISERROR(MATCH(MONTH(C85),$H$18:$H$19,0))=FALSE,$J$26 + $Q$30,0)+ ($J$26+$Q$30+$S$28)-(IF($J$26+$Q$30 + $S$28<ROUND(ROUND(J85*(((1+(H85/100))^(I85/G85))-1),4),2),$J$26+$Q$30 + $S$28-0.01,IF(ROUND(ROUND(J85*(((1+(H85/100))^(I85/G85))-1),4),2)+ $S$28>$J$26,$J$26+ $S$28+-0.01,ROUND(ROUND(J85*(((1+(H85/100))^(I85/G85))-1),4),2)+$S$28)))- Q85-R85-S85))","v":853.22847222222231},{"$f":"IF(B85=\"\",\"\",IF(K85=0.01,+$J$26-K85-Q85-R85-S85+$Q$30,IF($J$26+$Q$30 + $S$28<ROUND(ROUND(J85*(((1+(H85/100))^(I85/G85))-1),4),2),$J$26+$Q$30 + $S$28-0.01,IF(ROUND(ROUND(J85*(((1+(H85/100))^(I85/G85))-1),4),2)+ $S$28>$J$26,$J$26+ $S$28+-0.01,ROUND(ROUND(J85*(((1+(H85/100))^(I85/G85))-1),4),2)+$S$28))))","v":30.21},4.3031097222222217,34.513109722222225,887.74158194444453,10,13.79,null,0,13.79,911.5315819444445,2354.19,0,30.206299999999999,3.700000000002035E-3,1553,0.62526119293025451,490.86797859116683,-4.6225003265844027,4.6228195236319101,3.1919704750769706E-4,495.49047891775126,null,"2027-01-12",911.5315819444445]
[52,1,"2027-02-12","",52,52,360,11.5,31,2354.19,{"$f":"IF(B86=\"\",\"\",IF(((IF(ISERROR(MATCH(MONTH(C86),$H$18:$H$19,0))=FALSE,$J$26 + $Q$30,0) + $J$26+$Q$30+$S$28)-(IF($J$26+$Q$30 + $S$28<ROUND(ROUND(J86*(((1+(H86/100))^(I86/G86))-1),4),2),$J$26+$Q$30 + $S$28-0.01,IF(ROUND(ROUND(J86*(((1+(H86/100))^(I86/G86))-1),4),2)+ $S$28>$J$26,$J$26+ $S$28+-0.01,ROUND(ROUND(J86*(((1+(H86/100))^(I86/G86))-1),4),2)+$S$28)))- Q86-R86-S86)<0,0.01,IF(ISERROR(MATCH(MONTH(C86),$H$18:$H$19,0))=FALSE,$J$26 + $Q$30,0)+ ($J$26+$Q$30+$S$28)-(IF($J$26+$Q$30 + $S$28<ROUND(ROUND(J86*(((1+(H86/100))^(I86/G86))-1),4),2),$J$26+$Q$30 + $S$28-0.01,IF(ROUND(ROUND(J86*(((1+(H86/100))^(I86/G86))-1),4),2)+ $S$28>$J$26,$J$26+ $S$28+-0.01,ROUND(ROUND(J86*(((1+(H86/100))^(I86/G86))-1),4),2)+$S$28)))- Q86-R86-S86))","v":864.93847222222234},{"$f":"IF(B86=\"\",\"\",IF(K86=0.01,+$J$26-K86-Q86-R86-S86+$Q$30,IF($J$26+$Q$30 + $S$28<ROUND(ROUND(J86*(((1+(H86/100))^(I86/G86))-1),4),2),$J$26+$Q$30 + $S$28-0.01,IF(ROUND(ROUND(J86*(((1+(H86/100))^(I86/G86))-1),4),2)+ $S$28>$J$26,$J$26+ $S$28+-0.01,ROUND(ROUND(J86*(((1+(H86/100))^(I86/G86))-1),4),2)+$S$28))))","v":22.17},4.3031097222222217,26.473109722222222,891.41158194444449,10,10.119999999999999,null,0,10.119999999999999,911.5315819444445,1489.25,0,22.1709,-8.9999999999790248E-4,1584,0.61942764433349995,495.49047891775126,-4.6660333857565659,4.6663525828040733,3.1919704750769706E-4,500.15651230350784,null,"2027-02-12",911.5315819444445]
[53,1,"2027-03-12","",53,53,360,11.5,28,1489.25,878.78847222222237,12.66,4.3031097222222217,16.963109722222221,895.75158194444452,10,5.78,null,0,5.78,911.5315819444445,610.46,0,12.6622,-2.2000000000002018E-3,1612,0.61420542687828228,500.15651230350784,-4.2522092805456202,4.2525284775931276,3.1919704750769706E-4,504.40872158405347,null,"2027-03-12",911.5315819444445]
[54,1,"2027-04-12","",54,54,360,11.5,31,610.46,888.8584722222223,5.75,4.3031097222222217,10.053109722222221,898.91158194444449,10,2.62,null,0,2.62,911.5315819444445,-278.39999999999998,0,5.7491000000000003,8.9999999999967883E-4,1643,0.60847502613280624,504.40872158405347,-4.7500222139392374,4.7503414109867448,3.1919704750769706E-4,509.15874379799271,null,"2027-04-12",911.5315819444445]
[55,1,"2027-05-12","",55,55,360,11.5,30,-278.39999999999998,900.92847222222224,-2.54,4.3031097222222217,1.7631097222222216,902.69158194444447,10,-1.1599999999999999,null,0,-1.1599999999999999,911.5315819444445,-1179.33,0,-2.5369000000000002,-3.0999999999998806E-3,1673,0.60298038639372087,509.15874379799271,-4.6393737851857013,4.6396929822332087,3.1919704750769706E-4,513.7981175831784,null,"2027-05-12",911.5315819444445]
[56,1,"2027-06-12","",56,56,360,11.5,31,-1179.33,913.40847222222237,-11.11,4.3031097222222217,-6.8068902777777778,906.60158194444455,10,-5.07,null,0,-5.07,911.5315819444445,-2092.7399999999998,0,-11.1065,-3.4999999999989484E-3,1704,0.59735471279252894,513.7981175831784,-4.8384481961441548,4.8387673931916622,3.1919704750769706E-4,518.6365657793225,null,"2027-06-12",911.5315819444445]
[57,1,"2027-07-12","",57,57,360,11.5,30,-2092.7399999999998,925.00847222222239,-19.07,4.3031097222222217,-14.76689027777778,910.24158194444453,10,-8.7100000000000009,null,0,-8.7100000000000009,911.5315819444445,-3017.75,0,-19.07,0,1734,0.59196049149786023,518.6365657793225,-4.7257401388411697,4.7260593358886771,3.1919704750769706E-4,523.36230591816366,null,"2027-07-12",911.5315819444445]
[58,1,"2027-08-12","",58,58,360,11.5,31,-3017.75,938.61847222222229,-28.42,4.3031097222222217,-24.116890277777781,914.50158194444452,10,-12.97,null,0,-12.97,911.5315819444445,-3956.37,0,-28.420100000000001,9.9999999999766942E-5,1765,0.58643763107799618,523.36230591816366,-4.9285203102175945,4.9288395072651019,3.1919704750769706E-4,528.29082622838121,null,"2027-08-12",911.5315819444445]
[59,1,"2027-09-12","",59,59,360,11.5,31,-3956.37,951.49847222222229,-37.26,4.3031097222222217,-32.956890277777774,918.54158194444449,10,-17.010000000000002,null,0,-17.010000000000002,911.5315819444445,-4907.87,0,-37.259700000000002,-2.9999999999574811E-4,1796,0.58096629772396746,528.29082622838121,-4.9749353564344636,4.975254553481971,3.1919704750769706E-4,533.26576158481566,null,"2027-09-12",911.5315819444445]
[60,1,{"$f":"IF(B94=\"\",\"\",IF(OR(MONTH(EDATE($Q$6,E94))=$H$16,MONTH(EDATE($Q$6,E94))=$H$17),IF(ABS($H$17-$H$16)=1,EDATE($Q$6,E94+2),EDATE($Q$6,E94+1)),EDATE($Q$6,E94)))","v":"2027-10-12"},"",60,60,360,11.5,30,-4907.87,962.36847222222229,-44.72,4.3031097222222217,-40.416890277777775,921.95158194444446,10,-20.420000000000002,null,0,-20.420000000000002,911.5315819444445,-5870.24,0,-44.722799999999999,2.8000000000005798E-3,1826,0.57572006678687948,533.26576158481566,-4.8590482238760231,4.8593674209235305,3.1919704750769706E-4,538.12480980869168,null,"2027-10-12",911.5315819444445]
[61,1,"2027-11-12","",61,61,360,11.5,31,-5870.24,977.7384722222223,-55.28,4.3031097222222217,-50.976890277777777,926.76158194444452,10,-25.23,null,0,-25.23,911.5315819444445,-6847.98,0,-55.283799999999999,3.7999999999982492E-3,1857,0.57034872593652441,538.12480980869168,-5.0675483058890425,5.0678675029365499,3.1919704750769706E-4,543.19235811458077,null,"2027-11-12",911.5315819444445]
[62,1,"2027-12-12","",62,62,360,11.5,30,-6847.98,988.11847222222229,-62.4,4.3031097222222217,-58.096890277777774,930.02158194444451,10,-28.49,null,0,-28.49,911.5315819444445,-7836.1,0,-62.402000000000001,2.0000000000024443E-3,1887,0.56519837359653624,543.19235811458077,-4.9495040214393944,4.9498232184869018,3.1919704750769706E-4,548.14186213602011,null,"2027-12-12",911.5315819444445]
[63,1,"2028-01-12","",63,63,360,11.5,31,-7836.1,1004.7084722222222,-73.8,4.3031097222222217,-69.49689027777778,935.21158194444445,10,-33.68,null,0,-33.68,911.5315819444445,-8840.81,0,-73.797600000000003,-2.3999999999944066E-3,1918,0.55992519781581929,548.14186213602011,-5.1618853315001267,5.1622045285476341,3.1919704750769706E-4,553.30374746752022,null,"2028-01-12",911.5315819444445]
[64,1,"2028-02-12","",64,64,360,11.5,31,-8840.81,1018.4884722222223,-83.26,4.3031097222222217,-78.956890277777788,939.5315819444445,10,-38,null,0,-38,911.5315819444445,-9859.2999999999993,0,-83.259600000000006,-3.9999999999906777E-4,1949,0.55470121959849483,553.30374746752022,-5.2104981262432171,5.2108173232907244,3.1919704750769706E-4,558.51424559376346,null,"2028-02-12",911.5315819444445]
[65,{"$f":"IF(A99=\"\",\"\",IF(A99<=$H$24,0,1))","v":1},"2028-03-12",{"$f":"IF(B99=\"\",\"\",IF(OR(MONTH(C99)=$H$18,MONTH(C99)=$H$19),\"D\",\"\"))","v":""},65,65,360,11.5,29,-9859.2999999999993,1023.7084722222223,-86.83,4.3031097222222217,-82.526890277777781,941.18158194444447,10,-39.65,null,0,{"$f":"IF(B99=\"\",\"\",Q99+R99+S99)","v":-39.65},911.5315819444445,{"$f":"IF(B99=\"\",\"\",ROUND(J99-K99,2))","v":-10883.01},{"$f":"IF(B99=\"\",\"\",IF(ROUND(ROUND(J99*(((1+(H99/100))^(I99/G99))-1),4),2) - $J$26<0,0,ROUND(ROUND(J99*(((1+(H99/100))^(I99/G99))-1),4),2) - $J$26))","v":0},-86.834699999999998,4.6999999999997044E-3,1978,0.54985840446797918,558.51424559376346,-4.9187312661113101,{"$f":"(((1+($J$8/100))^((I99)/$Q$9))-1)*AB99","v":4.9190504631588174},3.1919704750769706E-4,563.43297685987477,null,{"$f":"+IF(C99=\"\",0,C99)","v":"2028-03-12"},{"$f":"+IF(U99=\"\",0,U99)","v":911.5315819444445}]
[{"$f":"+IF(A99>=$H$12,\"\",A99+1)","v":66},1,{"$f":"IF(B100=\"\",\"\",IF(OR(MONTH(EDATE($Q$6,E100))=$H$16,MONTH(EDATE($Q$6,E100))=$H$17),IF(ABS($H$17-$H$16)=1,EDATE($Q$6,E100+2),EDATE($Q$6,E100+1)),EDATE($Q$6,E100)))","v":"2028-04-12"},"",66,{"$f":"IF(B100=\"\",\"\",F99+1)","v":66},{"$f":"IF(B100=\"\",\"\",$Q$9)","v":360},{"$f":"IF(B100=\"\",\"\",$H$8)","v":11.5},{"$f":"IF(B100=\"\",\"\",C100-C99)","v":31},{"$f":"IF(B100=\"\",\"\",+V99)","v":-10883.01},1046.4984722222223,-102.49,{"$f":"IF(B100=\"\",\"\",IF(ISERROR(MATCH(MONTH(C100),$H$18:$H$19,0))=FALSE,$J$25,0)  + $J$25)","v":4.3031097222222217},{"$f":"IF(B100=\"\",\"\",L100+M100)","v":-98.186890277777778},{"$f":"IF(B100=\"\",\"\",K100+L100 + M100)","v":948.31158194444447},{"$f":"IF(B100=\"\",\"\",$J$28)","v":10},{"$f":"IF(B100=\"\",\"\",ROUND($H$9*J100/30*$I100,2)-S100)","v":-46.78},null,{"$f":"IF(B100=\"\",\"\",IF(E100-E99>1,ROUNDDOWN($J100*$H$9/30*(DATE(YEAR($C100),MONTH($C100)-1,DAY($C100))-C99),2),0))","v":0},-46.78,{"$f":"IF(B100=\"\",\"\",O100+P100+T100+ IF(D100=\"D\",$P100))","v":911.5315819444445},-11929.51,0,{"$f":"+ROUND(J100*(((1+(H100/100))^(I100/G100))-1),4)","v":-102.4923},{"$f":"+L100-X100","v":2.3000000000052978E-3},{"$f":"Z99+I100","v":2009},{"$f":"1/((1+($J$8/100))^(Z100/$Q$9))*1","v":0.54472834720540464},563.43297685987477,-5.3058915954377577,5.3062107924852651,{"$f":"$K$25","v":3.1919704750769706E-4},568.73886845531251,null,"2028-04-12",911.5315819444445]
[67,1,"2028-05-12","",67,67,360,11.5,30,-11929.51,1055.5684722222225,-108.71,4.3031097222222217,-104.40689027777778,951.16158194444461,10,-49.63,null,0,-49.63,911.53158194444461,-12985.08,0,-108.7073,-2.6999999999901547E-3,2039,0.53980935152766296,{"$f":"AF100","v":568.73886845531251},{"$f":"AE101-AD101","v":-5.1822957905923701},5.1826149876398775,3.1919704750769706E-4,{"$f":"AB101-AC101","v":573.92116424590483},null,"2028-05-12",911.53158194444461]
[68,1,"2028-06-12","",68,68,360,11.5,31,-12985.08,1075.3384722222222,-122.29,4.3031097222222217,-117.98689027777779,957.35158194444443,10,-55.82,null,0,-55.82,911.53158194444438,-14060.42,0,-122.2889,-1.1000000000080945E-3,2070,0.53477304970576112,573.92116424590483,-5.4046656029719333,5.4049848000194407,3.1919704750769706E-4,579.32582984887677,null,"2028-06-12",911.53158194444438]
[69,1,"2028-07-12","",69,69,360,11.5,30,-14060.42,1083.8484722222222,-128.13,4.3031097222222217,-123.82689027777778,960.02158194444439,10,-58.49,null,0,-58.49,911.53158194444438,-15144.27,0,-128.1251,-4.8999999999921329E-3,2100,0.52994395216829904,579.32582984887677,-5.2787691421339513,5.2790883391814587,3.1919704750769706E-4,584.60459899101068,null,"2028-07-12",911.53158194444438]
[70,1,"2028-08-12","",70,70,360,11.5,31,-15144.27,1104.9484722222223,-142.62,4.3031097222222217,-138.31689027777779,966.63158194444452,10,-65.099999999999994,null,0,-65.099999999999994,911.5315819444445,-16249.22,0,-142.6233,3.2999999999958618E-3,2131,0.52499969233979127,584.60459899101068,-5.5052783804867138,5.5055975775342212,3.1919704750769706E-4,590.10987737149742,null,"2028-08-12",911.5315819444445]
[71,1,"2028-09-12","",71,71,360,11.5,31,-16249.22,1120.1084722222222,-153.03,4.3031097222222217,-148.72689027777778,971.38158194444441,10,-69.849999999999994,null,0,-69.849999999999994,911.53158194444438,-17369.330000000002,0,-153.02940000000001,-5.9999999999149622E-4,2162,0.52010156136161145,590.10987737149742,-5.5571251284725696,5.5574443255200769,3.1919704750769706E-4,595.66700249996995,null,"2028-09-12",911.53158194444438]
[72,1,"2028-10-12","",72,72,360,11.5,30,-17369.330000000002,1127.7684722222223,-158.28,4.3031097222222217,-153.97689027777778,973.79158194444449,10,-72.260000000000005,null,0,-72.260000000000005,911.5315819444445,-18497.099999999999,0,-158.2775,-2.4999999999977263E-3,2192,0.51540495002230879,595.66700249996995,-5.4276775621390474,5.4279967591865548,3.1919704750769706E-4,601.09468006210898,null,"2028-10-12",911.5315819444445]

{"sheet":"Calculos CC","index":3,"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":"2022-11-12"},{"$f":"MONTH(C4)","v":11},{"$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$13)^A4),9)))","v":0.99083726400000005},{"$f":"ROUND(F4,9)","v":0.99083726400000005},{"$f":"+COUNTIF($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":"2022-12-12"},12,{"$f":"IF(ISERROR(MATCH(D5,simulador_1!$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$13)^A5),9)))","v":0.98175848399999999},{"$f":"G4+ROUND(F5,9)","v":1.972595748},{"$f":"+COUNTIF($E$4:E5,\"C\")","v":0}]
[3,3,"2023-01-12",1,{"$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$13)^A6),9)))","v":0.97276289100000002},{"$f":"G5+ROUND(F6,9)","v":2.9453586390000002},{"$f":"+COUNTIF($E$4:E6,\"C\")","v":0}]
[4,4,"2023-02-12",2,{"$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$13)^A7),9)))","v":0.96384972099999999},3.90920836,{"$f":"+COUNTIF($E$4:E7,\"C\")","v":0}]
[5,5,"2023-03-12",3,{"$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$13)^A8),9)))","v":0.955018221},4.8642265810000005,{"$f":"+COUNTIF($E$4:E8,\"C\")","v":0}]
[6,6,"2023-04-12",4,{"$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$13)^A9),9)))","v":0.94626764100000005},5.8104942220000009,{"$f":"+COUNTIF($E$4:E9,\"C\")","v":0}]
[7,7,"2023-05-12",5,{"$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$13)^A10),9)))","v":0.93759724099999997},6.7480914630000006,{"$f":"+COUNTIF($E$4:E10,\"C\")","v":0}]
[8,8,"2023-06-12",6,{"$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$13)^A11),9)))","v":0.92900628500000004},7.6770977480000004,{"$f":"+COUNTIF($E$4:E11,\"C\")","v":0}]
[9,9,"2023-07-12",7,{"$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$13)^A12),9)))","v":0.92049404599999995},8.5975917939999995,{"$f":"+COUNTIF($E$4:E12,\"C\")","v":0}]
[10,10,"2023-08-12",8,{"$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$13)^A13),9)))","v":0.91205980200000003},9.5096515959999994,{"$f":"+COUNTIF($E$4:E13,\"C\")","v":0}]
[11,11,"2023-09-12",9,{"$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$13)^A14),9)))","v":0.90370283900000004},10.413354434999999,{"$f":"+COUNTIF($E$4:E14,\"C\")","v":0}]
[12,12,"2023-10-12",10,{"$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$13)^A15),9)))","v":0.89542244900000001},11.308776883999998,{"$f":"+COUNTIF($E$4:E15,\"C\")","v":0}]
[13,13,"2023-11-12",11,{"$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$13)^A16),9)))","v":0.88721793000000004},12.195994813999999,{"$f":"+COUNTIF($E$4:E16,\"C\")","v":0}]
[14,14,"2023-12-12",12,{"$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$13)^A17),9)))","v":0.87908858599999995},13.075083399999999,{"$f":"+COUNTIF($E$4:E17,\"C\")","v":0}]
[15,15,"2024-01-12",1,{"$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$13)^A18),9)))","v":0.87103372999999995},13.946117129999999,{"$f":"+COUNTIF($E$4:E18,\"C\")","v":0}]
[16,16,"2024-02-12",2,{"$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$13)^A19),9)))","v":0.86305267799999996},14.809169808,{"$f":"+COUNTIF($E$4:E19,\"C\")","v":0}]
[17,17,"2024-03-12",3,{"$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$13)^A20),9)))","v":0.85514475400000001},15.664314561999999,{"$f":"+COUNTIF($E$4:E20,\"C\")","v":0}]
[18,18,"2024-04-12",4,{"$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$13)^A21),9)))","v":0.84730928900000002},16.511623851,{"$f":"+COUNTIF($E$4:E21,\"C\")","v":0}]
[19,19,"2024-05-12",5,{"$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$13)^A22),9)))","v":0.83954561800000005},17.351169468999998,{"$f":"+COUNTIF($E$4:E22,\"C\")","v":0}]
[20,20,"2024-06-12",6,{"$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$13)^A23),9)))","v":0.83185308300000005},18.183022551999997,{"$f":"+COUNTIF($E$4:E23,\"C\")","v":0}]
[21,21,"2024-07-12",7,{"$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$13)^A24),9)))","v":0.824231033},19.007253584999997,{"$f":"+COUNTIF($E$4:E24,\"C\")","v":0}]
[22,22,"2024-08-12",8,{"$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$13)^A25),9)))","v":0.81667882199999997},19.823932406999997,{"$f":"+COUNTIF($E$4:E25,\"C\")","v":0}]
[23,23,"2024-09-12",9,{"$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$13)^A26),9)))","v":0.80919580999999996},20.633128216999996,{"$f":"+COUNTIF($E$4:E26,\"C\")","v":0}]
[24,24,"2024-10-12",10,{"$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$13)^A27),9)))","v":0.80178136200000005},21.434909578999996,{"$f":"+COUNTIF($E$4:E27,\"C\")","v":0}]
[25,25,"2024-11-12",11,{"$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$13)^A28),9)))","v":0.79443485199999997},22.229344430999994,{"$f":"+COUNTIF($E$4:E28,\"C\")","v":0}]
[26,26,"2024-12-12",12,{"$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$13)^A29),9)))","v":0.78715565499999995},23.016500085999994,{"$f":"+COUNTIF($E$4:E29,\"C\")","v":0}]
[27,27,"2025-01-12",1,{"$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$13)^A30),9)))","v":0.77994315599999997},23.796443241999995,{"$f":"+COUNTIF($E$4:E30,\"C\")","v":0}]
[28,28,"2025-02-12",2,{"$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$13)^A31),9)))","v":0.77279674300000001},24.569239984999996,{"$f":"+COUNTIF($E$4:E31,\"C\")","v":0}]
[29,29,"2025-03-12",3,{"$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$13)^A32),9)))","v":0.76571581},25.334955794999996,{"$f":"+COUNTIF($E$4:E32,\"C\")","v":0}]
[30,30,"2025-04-12",4,{"$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$13)^A33),9)))","v":0.75869975899999997},26.093655553999994,{"$f":"+COUNTIF($E$4:E33,\"C\")","v":0}]
[31,31,"2025-05-12",5,{"$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$13)^A34),9)))","v":0.75174799299999995},26.845403546999993,{"$f":"+COUNTIF($E$4:E34,\"C\")","v":0}]
[32,32,"2025-06-12",6,{"$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$13)^A35),9)))","v":0.74485992499999998},27.590263471999993,{"$f":"+COUNTIF($E$4:E35,\"C\")","v":0}]
[33,33,"2025-07-12",7,{"$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$13)^A36),9)))","v":0.73803496999999996},28.328298441999994,{"$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},"2025-08-12",8,{"$f":"IF(ISERROR(MATCH(D37,simulador_1!$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$13)^A37),9)))","v":0.73127255099999999},29.059570992999994,{"$f":"+COUNTIF($E$4:E37,\"C\")","v":0}]
[35,35,"2025-09-12",9,{"$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$13)^A38),9)))","v":0.724572094},29.784143086999993,{"$f":"+COUNTIF($E$4:E38,\"C\")","v":0}]
[36,36,"2025-10-12",10,{"$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$13)^A39),9)))","v":0.71793303100000005},30.502076117999994,{"$f":"+COUNTIF($E$4:E39,\"C\")","v":0}]
[37,37,"2025-11-12",11,{"$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$13)^A40),9)))","v":0.71135480100000004},31.213430918999993,{"$f":"+COUNTIF($E$4:E40,\"C\")","v":0}]
[38,38,"2025-12-12",12,{"$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$13)^A41),9)))","v":0.70483684499999999},31.918267763999992,{"$f":"+COUNTIF($E$4:E41,\"C\")","v":0}]
[39,39,"2026-01-12",1,{"$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$13)^A42),9)))","v":0.69837861099999998},32.616646374999995,{"$f":"+COUNTIF($E$4:E42,\"C\")","v":0}]
[40,40,"2026-02-12",2,{"$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$13)^A43),9)))","v":0.69197955200000005},33.308625926999994,{"$f":"+COUNTIF($E$4:E43,\"C\")","v":0}]
[41,41,"2026-03-12",3,{"$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$13)^A44),9)))","v":0.68563912599999999},33.994265052999992,{"$f":"+COUNTIF($E$4:E44,\"C\")","v":0}]
[42,42,"2026-04-12",4,{"$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$13)^A45),9)))","v":0.67935679599999999},34.673621848999993,{"$f":"+COUNTIF($E$4:E45,\"C\")","v":0}]
[43,43,"2026-05-12",5,{"$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$13)^A46),9)))","v":0.67313202900000002},35.346753877999994,{"$f":"+COUNTIF($E$4:E46,\"C\")","v":0}]
[44,44,"2026-06-12",6,{"$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$13)^A47),9)))","v":0.66696429800000001},36.013718175999998,{"$f":"+COUNTIF($E$4:E47,\"C\")","v":0}]
[45,45,"2026-07-12",7,{"$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$13)^A48),9)))","v":0.66085308099999995},36.674571256999997,{"$f":"+COUNTIF($E$4:E48,\"C\")","v":0}]
[46,46,"2026-08-12",8,{"$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$13)^A49),9)))","v":0.65479785899999998},37.329369115999995,{"$f":"+COUNTIF($E$4:E49,\"C\")","v":0}]
[47,47,"2026-09-12",9,{"$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$13)^A50),9)))","v":0.64879811899999995},37.978167234999994,{"$f":"+COUNTIF($E$4:E50,\"C\")","v":0}]
[48,48,"2026-10-12",10,{"$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$13)^A51),9)))","v":0.64285335300000002},38.621020587999993,{"$f":"+COUNTIF($E$4:E51,\"C\")","v":0}]
[49,49,"2026-11-12",11,{"$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$13)^A52),9)))","v":0.63696305799999997},39.257983645999992,{"$f":"+COUNTIF($E$4:E52,\"C\")","v":0}]
[50,50,"2026-12-12",12,{"$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$13)^A53),9)))","v":0.63112673399999997},39.889110379999991,{"$f":"+COUNTIF($E$4:E53,\"C\")","v":0}]
[51,51,"2027-01-12",1,{"$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$13)^A54),9)))","v":0.62534388600000002},40.514454265999994,{"$f":"+COUNTIF($E$4:E54,\"C\")","v":0}]
[52,52,"2027-02-12",2,{"$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$13)^A55),9)))","v":0.61961402499999996},41.134068290999991,{"$f":"+COUNTIF($E$4:E55,\"C\")","v":0}]
[53,53,"2027-03-12",3,{"$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$13)^A56),9)))","v":0.61393666599999996},41.748004956999992,{"$f":"+COUNTIF($E$4:E56,\"C\")","v":0}]
[54,54,"2027-04-12",4,{"$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$13)^A57),9)))","v":0.60831132600000004},42.356316282999991,{"$f":"+COUNTIF($E$4:E57,\"C\")","v":0}]
[55,55,"2027-05-12",5,{"$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$13)^A58),9)))","v":0.60273752999999997},42.95905381299999,{"$f":"+COUNTIF($E$4:E58,\"C\")","v":0}]
[56,56,"2027-06-12",6,{"$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$13)^A59),9)))","v":0.59721480599999999},43.556268618999987,{"$f":"+COUNTIF($E$4:E59,\"C\")","v":0}]
[57,57,"2027-07-12",7,{"$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$13)^A60),9)))","v":0.59174268399999996},44.14801130299999,{"$f":"+COUNTIF($E$4:E60,\"C\")","v":0}]
[58,58,"2027-08-12",8,{"$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$13)^A61),9)))","v":0.58632070199999997},44.734332004999992,{"$f":"+COUNTIF($E$4:E61,\"C\")","v":0}]
[59,59,"2027-09-12",9,{"$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$13)^A62),9)))","v":0.580948401},45.315280405999992,{"$f":"+COUNTIF($E$4:E62,\"C\")","v":0}]
[60,60,"2027-10-12",10,{"$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$13)^A63),9)))","v":0.57562532399999999},45.890905729999993,{"$f":"+COUNTIF($E$4:E63,\"C\")","v":0}]
[61,61,"2027-11-12",11,{"$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$13)^A64),9)))","v":0.57035102100000001},46.461256750999993,{"$f":"+COUNTIF($E$4:E64,\"C\")","v":0}]
[62,62,"2027-12-12",12,{"$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$13)^A65),9)))","v":0.56512504600000002},47.026381796999992,{"$f":"+COUNTIF($E$4:E65,\"C\")","v":0}]
[63,63,"2028-01-12",1,{"$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$13)^A66),9)))","v":0.55994695400000005},47.586328750999989,{"$f":"+COUNTIF($E$4:E66,\"C\")","v":0}]
[64,64,"2028-02-12",2,{"$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$13)^A67),9)))","v":0.55481630800000004},48.141145058999989,{"$f":"+COUNTIF($E$4:E67,\"C\")","v":0}]
[65,65,"2028-03-12",{"$f":"MONTH(C68)","v":3},{"$f":"IF(ISERROR(MATCH(D68,simulador_1!$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$13)^A68),9)))","v":0.54973267299999995},48.69087773199999,{"$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":"2028-04-12"},4,{"$f":"IF(ISERROR(MATCH(D69,simulador_1!$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$13)^A69),9)))","v":0.54469561799999999},49.235573349999989,{"$f":"+COUNTIF($E$4:E69,\"C\")","v":0}]
[67,67,"2028-05-12",5,{"$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$13)^A70),9)))","v":0.53970471600000003},{"$f":"G69+ROUND(F70,9)","v":49.775278065999991},{"$f":"+COUNTIF($E$4:E70,\"C\")","v":0}]
[68,68,"2028-06-12",6,{"$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$13)^A71),9)))","v":0.53475954400000003},50.310037609999995,{"$f":"+COUNTIF($E$4:E71,\"C\")","v":0}]
[69,69,"2028-07-12",7,{"$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$13)^A72),9)))","v":0.52985968400000005},50.839897293999996,{"$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},"2028-08-12",8,{"$f":"IF(ISERROR(MATCH(D73,simulador_1!$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$13)^A73),9)))","v":0.52500471900000001},51.364902012999998,{"$f":"+COUNTIF($E$4:E73,\"C\")","v":0}]
[71,71,"2028-09-12",9,{"$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$13)^A74),9)))","v":0.52019424000000003},51.885096253,{"$f":"+COUNTIF($E$4:E74,\"C\")","v":0}]
[72,72,"2028-10-12",10,{"$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$13)^A75),9)))","v":0.51542783700000006},52.400524089999998,{"$f":"+COUNTIF($E$4:E75,\"C\")","v":0}]
[73,73,"2028-11-12",11,{"$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$13)^A76),9)))","v":0.51070510800000002},52.911229198000001,{"$f":"+COUNTIF($E$4:E76,\"C\")","v":0}]
[74,74,"2028-12-12",12,{"$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$13)^A77),9)))","v":0.50602565200000005},53.417254849999999,{"$f":"+COUNTIF($E$4:E77,\"C\")","v":0}]
[75,75,"2029-01-12",1,{"$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$13)^A78),9)))","v":0.50138907300000002},53.918643922999998,{"$f":"+COUNTIF($E$4:E78,\"C\")","v":0}]
[76,76,"2029-02-12",2,{"$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$13)^A79),9)))","v":0.49679497700000003},54.415438899999998,{"$f":"+COUNTIF($E$4:E79,\"C\")","v":0}]
[77,77,"2029-03-12",3,{"$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$13)^A80),9)))","v":0.492242976},54.907681875999998,{"$f":"+COUNTIF($E$4:E80,\"C\")","v":0}]
[78,78,"2029-04-12",4,{"$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$13)^A81),9)))","v":0.48773268400000003},55.395414559999999,{"$f":"+COUNTIF($E$4:E81,\"C\")","v":0}]
[79,79,"2029-05-12",5,{"$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$13)^A82),9)))","v":0.48326371800000001},55.878678278000002,{"$f":"+COUNTIF($E$4:E82,\"C\")","v":0}]
[80,80,"2029-06-12",6,{"$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$13)^A83),9)))","v":0.478835701},56.357513979000004,{"$f":"+COUNTIF($E$4:E83,\"C\")","v":0}]
[81,81,"2029-07-12",7,{"$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$13)^A84),9)))","v":0.47444825600000001},56.831962235000006,{"$f":"+COUNTIF($E$4:E84,\"C\")","v":0}]
[82,82,"2029-08-12",8,{"$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$13)^A85),9)))","v":0.47010101199999998},57.302063247000007,{"$f":"+COUNTIF($E$4:E85,\"C\")","v":0}]
[83,83,"2029-09-12",9,{"$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$13)^A86),9)))","v":0.46579359999999997},57.767856847000004,{"$f":"+COUNTIF($E$4:E86,\"C\")","v":0}]
[84,84,"2029-10-12",10,{"$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$13)^A87),9)))","v":0.46152565699999998},58.229382504000007,{"$f":"+COUNTIF($E$4:E87,\"C\")","v":0}]
[85,85,"2029-11-12",11,{"$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$13)^A88),9)))","v":0.45729681900000002},58.686679323000007,{"$f":"+COUNTIF($E$4:E88,\"C\")","v":0}]
[86,86,"2029-12-12",12,{"$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$13)^A89),9)))","v":0.45310672899999999},59.139786052000005,{"$f":"+COUNTIF($E$4:E89,\"C\")","v":0}]
[87,87,"2030-01-12",1,{"$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$13)^A90),9)))","v":0.44895503199999998},59.588741084000006,{"$f":"+COUNTIF($E$4:E90,\"C\")","v":0}]
[88,88,"2030-02-12",2,{"$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$13)^A91),9)))","v":0.44484137499999998},60.033582459000009,{"$f":"+COUNTIF($E$4:E91,\"C\")","v":0}]
[89,89,"2030-03-12",3,{"$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$13)^A92),9)))","v":0.440765411},60.47434787000001,{"$f":"+COUNTIF($E$4:E92,\"C\")","v":0}]
[90,90,"2030-04-12",4,{"$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$13)^A93),9)))","v":0.43672679399999997},60.911074664000012,{"$f":"+COUNTIF($E$4:E93,\"C\")","v":0}]
[91,91,"2030-05-12",5,{"$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$13)^A94),9)))","v":0.43272518199999999},61.34379984600001,{"$f":"+COUNTIF($E$4:E94,\"C\")","v":0}]
[92,92,"2030-06-12",6,{"$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$13)^A95),9)))","v":0.42876023600000002},61.772560082000012,{"$f":"+COUNTIF($E$4:E95,\"C\")","v":0}]
[93,93,"2030-07-12",7,{"$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$13)^A96),9)))","v":0.42483161899999999},62.197391701000015,{"$f":"+COUNTIF($E$4:E96,\"C\")","v":0}]
[94,94,"2030-08-12",8,{"$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$13)^A97),9)))","v":0.42093899899999998},62.618330700000016,{"$f":"+COUNTIF($E$4:E97,\"C\")","v":0}]
[95,95,"2030-09-12",9,{"$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$13)^A98),9)))","v":0.41708204599999998},63.035412746000013,{"$f":"+COUNTIF($E$4:E98,\"C\")","v":0}]
[96,96,"2030-10-12",10,{"$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$13)^A99),9)))","v":0.41326043400000001},63.448673180000014,{"$f":"+COUNTIF($E$4:E99,\"C\")","v":0}]

{"sheet":"Simulador Original","index":4,"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":5,"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":6,"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]