{"text_format":"1","workbook":"xlsx","n_sheets":8,"sheets":["Crédito por Convenio","SIMULADOR CUOTAS","Leyenda","SIMULADOR","Calculos","SIMULADOR_PA","Calculos_PA","TCEA"],"not_rendered":{"charts":0,"images":2,"macros":1,"external_links":0,"defined_names":4,"comments":2,"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":"Crédito por Convenio","index":0,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"SIMULADOR CUOTAS","index":1,"n_rows":115,"n_cols":17,"rows_kept":115,"cut":false,"hidden":false,"merged":[[39,2,40,9],[42,2,42,3],[42,6,42,7],[44,2,44,3],[23,7,23,8],[29,2,29,3],[2,1,3,12],[50,2,51,9],[11,7,11,8],[9,2,9,3],[11,2,11,3],[13,2,13,3],[15,2,15,3],[17,2,17,3],[21,2,21,3],[23,2,23,3],[25,2,25,3],[27,2,27,3],[19,2,19,4],[13,6,13,8],[6,6,7,8],[6,2,7,4],[17,7,17,8],[19,7,19,8],[21,7,21,8],[9,7,9,8],[15,7,15,8]]}
[]
[]
[null,"SIMULADOR PRÉSTAMO YA - COMPRA DE DEUDA - SÚPER EFECTIVO"]
[]
[]
[]
[null,null,"DATOS OFERTA",null,null,null,"DATOS SEGURO"]
[]
[]
[null,null,"PRODUCTO",null,"SÚPER EFECTIVO",null,"TIPO DE SEGURO","SIN RESCATE"]
[]
[null,null,"MONTO DE OFERTA",null,3000,null,"MONTO SEGURO",{"$f":"+IF(H10=\"SIN RESCATE\", 0.3%, 0.35%)","v":3.0000000000000001E-3}]
[]
[null,null,"TEM",null,{"$f":"+(1+E16)^(0.0833333333333333)-1","v":1.2401487693998403E-2},null,"DETALLE DE CUOTA Y TCEA"]
[]
[null,null,"TEA",null,0.15939999999999999,null,"CUOTA",{"$f":"SIMULADOR!D25","v":89.27}]
[]
[null,null,"PLAZO DE OFERTA",null,48,null,"TCEA",{"$f":"SIMULADOR!D23","v":0.20366390136718754}]
[]
[null,null,"DATOS DESEMBOLSO",null,null,null,"1ERA FECHA DE PAGO",{"$f":"SIMULADOR!D37","v":"2023-06-23"}]
[]
[null,null,"FECHA DE DESEMBOLSO",null,"2023-05-23",null,"ÚLTIMA FECHA DE PAGO",{"$f":"SIMULADOR!D38","v":"2027-05-23"}]
[]
[null,null,"FECHA DE PAGO",null,23,null,"INTERESES",{"$f":"SIMULADOR!P42","v":1037.8799999999994}]
[]
[null,null,"PLAZO ELEGIDO POR EL CLIENTE",null,48]
[]
[null,null,"PERIODO DE GRACIA",null,0]
[]
[null,null,"MONTO MÁXIMO A LLEVAR",null,{"$f":"+IF(AND(E12>5000,OR(E10=\"PRÉSTAMO YA\",PROPER(E10)=\"Súper Efectivo\",PROPER(E10)=\"Super Efectivo\",PROPER(E10)=\"Superefectivo\",PROPER(E10)=\"PRÉSTAMO COLABORADOR\")),(E12/2)*VLOOKUP(E26,Leyenda!O:P,2,0),IF(AND(E12>5000,E10=\"PRÉSTAMO YA SENIOR\"),(E12/2)*VLOOKUP(E26,Leyenda!R:S,2,0),IF(AND(E12>5000,E10=\"COMPRA DE DEUDA\"),(E12/2)*VLOOKUP(E26,Leyenda!U:V,2,0),E12)))","v":3000}]
[null,"Moneda: Soles"]
[null,"El financiamiento es mensual, según cuotas elegidas por el cliente"]
[null,"El cliente tiene derecho a endosar el seguro de desgravamen a favor de Banco Ripley, sin costo adicional siempre y cuando "]
[null,"este brinde coberturas, condiciones y plazos iguales o mejores al seguro ofrecido por Banco Ripley. Para mayor información"]
[null,"te invitamos a acceder a nuestra pagina web: https://www.bancoripley.com.pe/seguro-tarjetas.html"]
[null,"* La TEM y TEA es tasa fija"]
[null,"**La cuota está calculada con el monto máximo a llevar (celda E30) y al plazo final elegido por el cliente (Celda E26)"]
[]
[]
[null,null,"PAGO ANTICIPADO"]
[]
[]
[null,null,"FECHA DE ABONO",null,null,null,"MONTO DE PAGO ANTICIPADO"]
[]
[null,null,"ELEGIR REDUCCIÓN DE PAGO ANTICIPADO"]
[]
[null,null,"Reducir la cuota implica mantener el plazo original del crédito. Reducir el plazo implica mantener la cuota original del crédito."]
[]
[]
[]
[null,null,"CRONOGRAMA DE PAGOS"]
[]
[]
[null,null,"N°","Fecha de Vencimiento","N° días","Capital","Desgravamen","Amortización","Interés","Cuota",null,null,null,null,null,null,{"$f":"+Calculos!BW6","v":{"$error":"#N/A"}}]
[null,null,{"$f":"+SIMULADOR!C44","v":1},{"$f":"+SIMULADOR!D44","v":"2023-06-23"},{"$f":"+SIMULADOR!E44","v":31},{"$f":"+IFERROR(IF(C55>$Q$54, VLOOKUP(C55, SIMULADOR_PA!A:P,12,0), SIMULADOR!L44), SIMULADOR!L44)","v":3000},{"$f":"+IFERROR(IF(C55>$Q$54, VLOOKUP(C55, SIMULADOR_PA!A:P,14,0), SIMULADOR!N44), SIMULADOR!N44)","v":9},{"$f":"+IFERROR(IF(C55>$Q$54, VLOOKUP(C55, SIMULADOR_PA!A:P,15,0), SIMULADOR!O44), SIMULADOR!O44)","v":41.819999999999993},{"$f":"+IFERROR(IF(C55>$Q$54, VLOOKUP(C55, SIMULADOR_PA!A:P,16,0), SIMULADOR!P44),  SIMULADOR!P44)","v":38.450000000000003},{"$f":"SUM(G55:I55)","v":89.27}]
[null,null,{"$f":"+SIMULADOR!C45","v":2},{"$f":"+SIMULADOR!D45","v":"2023-07-23"},{"$f":"+SIMULADOR!E45","v":30},{"$f":"+IFERROR(IF(C56>$Q$54, VLOOKUP(C56, SIMULADOR_PA!A:P,12,0), SIMULADOR!L45), SIMULADOR!L45)","v":2958.18},{"$f":"+IFERROR(IF(C56>$Q$54, VLOOKUP(C56, SIMULADOR_PA!A:P,14,0), SIMULADOR!N45), SIMULADOR!N45)","v":8.8699999999999992},{"$f":"+IFERROR(IF(C56>$Q$54, VLOOKUP(C56, SIMULADOR_PA!A:P,15,0), SIMULADOR!O45), SIMULADOR!O45)","v":43.709999999999994},{"$f":"+IFERROR(IF(C56>$Q$54, VLOOKUP(C56, SIMULADOR_PA!A:P,16,0), SIMULADOR!P45),  SIMULADOR!P45)","v":36.689999999999991},{"$f":"SUM(G56:I56)","v":89.269999999999982}]
[null,null,{"$f":"+SIMULADOR!C46","v":3},{"$f":"+SIMULADOR!D46","v":"2023-08-23"},{"$f":"+SIMULADOR!E46","v":31},{"$f":"+IFERROR(IF(C57>$Q$54, VLOOKUP(C57, SIMULADOR_PA!A:P,12,0), SIMULADOR!L46), SIMULADOR!L46)","v":2914.47},{"$f":"+IFERROR(IF(C57>$Q$54, VLOOKUP(C57, SIMULADOR_PA!A:P,14,0), SIMULADOR!N46), SIMULADOR!N46)","v":8.74},{"$f":"+IFERROR(IF(C57>$Q$54, VLOOKUP(C57, SIMULADOR_PA!A:P,15,0), SIMULADOR!O46), SIMULADOR!O46)","v":43.17},{"$f":"+IFERROR(IF(C57>$Q$54, VLOOKUP(C57, SIMULADOR_PA!A:P,16,0), SIMULADOR!P46),  SIMULADOR!P46)","v":37.360000000000007},89.27000000000001]
[null,null,{"$f":"+SIMULADOR!C47","v":4},{"$f":"+SIMULADOR!D47","v":"2023-09-23"},{"$f":"+SIMULADOR!E47","v":31},{"$f":"+IFERROR(IF(C58>$Q$54, VLOOKUP(C58, SIMULADOR_PA!A:P,12,0), SIMULADOR!L47), SIMULADOR!L47)","v":2871.2999999999997},{"$f":"+IFERROR(IF(C58>$Q$54, VLOOKUP(C58, SIMULADOR_PA!A:P,14,0), SIMULADOR!N47), SIMULADOR!N47)","v":8.61},{"$f":"+IFERROR(IF(C58>$Q$54, VLOOKUP(C58, SIMULADOR_PA!A:P,15,0), SIMULADOR!O47), SIMULADOR!O47)","v":43.86},{"$f":"+IFERROR(IF(C58>$Q$54, VLOOKUP(C58, SIMULADOR_PA!A:P,16,0), SIMULADOR!P47),  SIMULADOR!P47)","v":36.799999999999997},89.27]
[null,null,{"$f":"+SIMULADOR!C48","v":5},{"$f":"+SIMULADOR!D48","v":"2023-10-23"},{"$f":"+SIMULADOR!E48","v":30},{"$f":"+IFERROR(IF(C59>$Q$54, VLOOKUP(C59, SIMULADOR_PA!A:P,12,0), SIMULADOR!L48), SIMULADOR!L48)","v":2827.4399999999996},{"$f":"+IFERROR(IF(C59>$Q$54, VLOOKUP(C59, SIMULADOR_PA!A:P,14,0), SIMULADOR!N48), SIMULADOR!N48)","v":8.48},{"$f":"+IFERROR(IF(C59>$Q$54, VLOOKUP(C59, SIMULADOR_PA!A:P,15,0), SIMULADOR!O48), SIMULADOR!O48)","v":45.72999999999999},{"$f":"+IFERROR(IF(C59>$Q$54, VLOOKUP(C59, SIMULADOR_PA!A:P,16,0), SIMULADOR!P48),  SIMULADOR!P48)","v":35.06},89.27]
[null,null,{"$f":"+SIMULADOR!C49","v":6},{"$f":"+SIMULADOR!D49","v":"2023-11-23"},{"$f":"+SIMULADOR!E49","v":31},{"$f":"+IFERROR(IF(C60>$Q$54, VLOOKUP(C60, SIMULADOR_PA!A:P,12,0), SIMULADOR!L49), SIMULADOR!L49)","v":2781.7099999999996},{"$f":"+IFERROR(IF(C60>$Q$54, VLOOKUP(C60, SIMULADOR_PA!A:P,14,0), SIMULADOR!N49), SIMULADOR!N49)","v":8.35},{"$f":"+IFERROR(IF(C60>$Q$54, VLOOKUP(C60, SIMULADOR_PA!A:P,15,0), SIMULADOR!O49), SIMULADOR!O49)","v":45.27},{"$f":"+IFERROR(IF(C60>$Q$54, VLOOKUP(C60, SIMULADOR_PA!A:P,16,0), SIMULADOR!P49),  SIMULADOR!P49)","v":35.650000000000006},89.27000000000001]
[null,null,{"$f":"+SIMULADOR!C50","v":7},{"$f":"+SIMULADOR!D50","v":"2023-12-23"},{"$f":"+SIMULADOR!E50","v":30},{"$f":"+IFERROR(IF(C61>$Q$54, VLOOKUP(C61, SIMULADOR_PA!A:P,12,0), SIMULADOR!L50), SIMULADOR!L50)","v":2736.4399999999996},{"$f":"+IFERROR(IF(C61>$Q$54, VLOOKUP(C61, SIMULADOR_PA!A:P,14,0), SIMULADOR!N50), SIMULADOR!N50)","v":8.2100000000000009},{"$f":"+IFERROR(IF(C61>$Q$54, VLOOKUP(C61, SIMULADOR_PA!A:P,15,0), SIMULADOR!O50), SIMULADOR!O50)","v":47.120000000000005},{"$f":"+IFERROR(IF(C61>$Q$54, VLOOKUP(C61, SIMULADOR_PA!A:P,16,0), SIMULADOR!P50),  SIMULADOR!P50)","v":33.940000000000005},89.27000000000001]
[null,null,{"$f":"+SIMULADOR!C51","v":8},{"$f":"+SIMULADOR!D51","v":"2024-01-23"},{"$f":"+SIMULADOR!E51","v":31},{"$f":"+IFERROR(IF(C62>$Q$54, VLOOKUP(C62, SIMULADOR_PA!A:P,12,0), SIMULADOR!L51), SIMULADOR!L51)","v":2689.3199999999997},{"$f":"+IFERROR(IF(C62>$Q$54, VLOOKUP(C62, SIMULADOR_PA!A:P,14,0), SIMULADOR!N51), SIMULADOR!N51)","v":8.07},{"$f":"+IFERROR(IF(C62>$Q$54, VLOOKUP(C62, SIMULADOR_PA!A:P,15,0), SIMULADOR!O51), SIMULADOR!O51)","v":46.72999999999999},{"$f":"+IFERROR(IF(C62>$Q$54, VLOOKUP(C62, SIMULADOR_PA!A:P,16,0), SIMULADOR!P51),  SIMULADOR!P51)","v":34.469999999999992},89.269999999999982]
[null,null,{"$f":"+SIMULADOR!C52","v":9},{"$f":"+SIMULADOR!D52","v":"2024-02-23"},{"$f":"+SIMULADOR!E52","v":31},{"$f":"+IFERROR(IF(C63>$Q$54, VLOOKUP(C63, SIMULADOR_PA!A:P,12,0), SIMULADOR!L52), SIMULADOR!L52)","v":2642.5899999999997},{"$f":"+IFERROR(IF(C63>$Q$54, VLOOKUP(C63, SIMULADOR_PA!A:P,14,0), SIMULADOR!N52), SIMULADOR!N52)","v":7.93},{"$f":"+IFERROR(IF(C63>$Q$54, VLOOKUP(C63, SIMULADOR_PA!A:P,15,0), SIMULADOR!O52), SIMULADOR!O52)","v":47.470000000000006},{"$f":"+IFERROR(IF(C63>$Q$54, VLOOKUP(C63, SIMULADOR_PA!A:P,16,0), SIMULADOR!P52),  SIMULADOR!P52)","v":33.870000000000005},89.27000000000001]
[null,null,{"$f":"+SIMULADOR!C53","v":10},{"$f":"+SIMULADOR!D53","v":"2024-03-23"},{"$f":"+SIMULADOR!E53","v":29},{"$f":"+IFERROR(IF(C64>$Q$54, VLOOKUP(C64, SIMULADOR_PA!A:P,12,0), SIMULADOR!L53), SIMULADOR!L53)","v":2595.12},{"$f":"+IFERROR(IF(C64>$Q$54, VLOOKUP(C64, SIMULADOR_PA!A:P,14,0), SIMULADOR!N53), SIMULADOR!N53)","v":7.79},{"$f":"+IFERROR(IF(C64>$Q$54, VLOOKUP(C64, SIMULADOR_PA!A:P,15,0), SIMULADOR!O53), SIMULADOR!O53)","v":50.379999999999988},{"$f":"+IFERROR(IF(C64>$Q$54, VLOOKUP(C64, SIMULADOR_PA!A:P,16,0), SIMULADOR!P53),  SIMULADOR!P53)","v":31.099999999999994},89.269999999999982]
[null,null,{"$f":"+SIMULADOR!C54","v":11},{"$f":"+SIMULADOR!D54","v":"2024-04-23"},{"$f":"+SIMULADOR!E54","v":31},{"$f":"+IFERROR(IF(C65>$Q$54, VLOOKUP(C65, SIMULADOR_PA!A:P,12,0), SIMULADOR!L54), SIMULADOR!L54)","v":2544.7399999999998},{"$f":"+IFERROR(IF(C65>$Q$54, VLOOKUP(C65, SIMULADOR_PA!A:P,14,0), SIMULADOR!N54), SIMULADOR!N54)","v":7.63},{"$f":"+IFERROR(IF(C65>$Q$54, VLOOKUP(C65, SIMULADOR_PA!A:P,15,0), SIMULADOR!O54), SIMULADOR!O54)","v":49.02},{"$f":"+IFERROR(IF(C65>$Q$54, VLOOKUP(C65, SIMULADOR_PA!A:P,16,0), SIMULADOR!P54),  SIMULADOR!P54)","v":32.620000000000005},89.27000000000001]
[null,null,{"$f":"+SIMULADOR!C55","v":12},{"$f":"+SIMULADOR!D55","v":"2024-05-23"},{"$f":"+SIMULADOR!E55","v":30},{"$f":"+IFERROR(IF(C66>$Q$54, VLOOKUP(C66, SIMULADOR_PA!A:P,12,0), SIMULADOR!L55), SIMULADOR!L55)","v":2495.7199999999998},{"$f":"+IFERROR(IF(C66>$Q$54, VLOOKUP(C66, SIMULADOR_PA!A:P,14,0), SIMULADOR!N55), SIMULADOR!N55)","v":7.49},{"$f":"+IFERROR(IF(C66>$Q$54, VLOOKUP(C66, SIMULADOR_PA!A:P,15,0), SIMULADOR!O55), SIMULADOR!O55)","v":50.83},{"$f":"+IFERROR(IF(C66>$Q$54, VLOOKUP(C66, SIMULADOR_PA!A:P,16,0), SIMULADOR!P55),  SIMULADOR!P55)","v":30.949999999999996},89.27]
[null,null,{"$f":"+SIMULADOR!C56","v":13},{"$f":"+SIMULADOR!D56","v":"2024-06-23"},{"$f":"+SIMULADOR!E56","v":31},{"$f":"+IFERROR(IF(C67>$Q$54, VLOOKUP(C67, SIMULADOR_PA!A:P,12,0), SIMULADOR!L56), SIMULADOR!L56)","v":2444.89},{"$f":"+IFERROR(IF(C67>$Q$54, VLOOKUP(C67, SIMULADOR_PA!A:P,14,0), SIMULADOR!N56), SIMULADOR!N56)","v":7.33},{"$f":"+IFERROR(IF(C67>$Q$54, VLOOKUP(C67, SIMULADOR_PA!A:P,15,0), SIMULADOR!O56), SIMULADOR!O56)","v":50.599999999999994},{"$f":"+IFERROR(IF(C67>$Q$54, VLOOKUP(C67, SIMULADOR_PA!A:P,16,0), SIMULADOR!P56),  SIMULADOR!P56)","v":31.340000000000003},89.27]
[null,null,{"$f":"+SIMULADOR!C57","v":14},{"$f":"+SIMULADOR!D57","v":"2024-07-23"},{"$f":"+SIMULADOR!E57","v":30},{"$f":"+IFERROR(IF(C68>$Q$54, VLOOKUP(C68, SIMULADOR_PA!A:P,12,0), SIMULADOR!L57), SIMULADOR!L57)","v":2394.29},{"$f":"+IFERROR(IF(C68>$Q$54, VLOOKUP(C68, SIMULADOR_PA!A:P,14,0), SIMULADOR!N57), SIMULADOR!N57)","v":7.18},{"$f":"+IFERROR(IF(C68>$Q$54, VLOOKUP(C68, SIMULADOR_PA!A:P,15,0), SIMULADOR!O57), SIMULADOR!O57)","v":52.400000000000006},{"$f":"+IFERROR(IF(C68>$Q$54, VLOOKUP(C68, SIMULADOR_PA!A:P,16,0), SIMULADOR!P57),  SIMULADOR!P57)","v":29.690000000000005},89.27000000000001]
[null,null,{"$f":"+SIMULADOR!C58","v":15},{"$f":"+SIMULADOR!D58","v":"2024-08-23"},{"$f":"+SIMULADOR!E58","v":31},{"$f":"+IFERROR(IF(C69>$Q$54, VLOOKUP(C69, SIMULADOR_PA!A:P,12,0), SIMULADOR!L58), SIMULADOR!L58)","v":2341.89},{"$f":"+IFERROR(IF(C69>$Q$54, VLOOKUP(C69, SIMULADOR_PA!A:P,14,0), SIMULADOR!N58), SIMULADOR!N58)","v":7.03},{"$f":"+IFERROR(IF(C69>$Q$54, VLOOKUP(C69, SIMULADOR_PA!A:P,15,0), SIMULADOR!O58), SIMULADOR!O58)","v":52.22},{"$f":"+IFERROR(IF(C69>$Q$54, VLOOKUP(C69, SIMULADOR_PA!A:P,16,0), SIMULADOR!P58),  SIMULADOR!P58)","v":30.019999999999996},89.27]
[null,null,{"$f":"+SIMULADOR!C59","v":16},{"$f":"+SIMULADOR!D59","v":"2024-09-23"},{"$f":"+SIMULADOR!E59","v":31},{"$f":"+IFERROR(IF(C70>$Q$54, VLOOKUP(C70, SIMULADOR_PA!A:P,12,0), SIMULADOR!L59), SIMULADOR!L59)","v":2289.67},{"$f":"+IFERROR(IF(C70>$Q$54, VLOOKUP(C70, SIMULADOR_PA!A:P,14,0), SIMULADOR!N59), SIMULADOR!N59)","v":6.87},{"$f":"+IFERROR(IF(C70>$Q$54, VLOOKUP(C70, SIMULADOR_PA!A:P,15,0), SIMULADOR!O59), SIMULADOR!O59)","v":53.04999999999999},{"$f":"+IFERROR(IF(C70>$Q$54, VLOOKUP(C70, SIMULADOR_PA!A:P,16,0), SIMULADOR!P59),  SIMULADOR!P59)","v":29.349999999999991},89.269999999999982]
[null,null,{"$f":"+SIMULADOR!C60","v":17},{"$f":"+SIMULADOR!D60","v":"2024-10-23"},{"$f":"+SIMULADOR!E60","v":30},{"$f":"+IFERROR(IF(C71>$Q$54, VLOOKUP(C71, SIMULADOR_PA!A:P,12,0), SIMULADOR!L60), SIMULADOR!L60)","v":2236.62},{"$f":"+IFERROR(IF(C71>$Q$54, VLOOKUP(C71, SIMULADOR_PA!A:P,14,0), SIMULADOR!N60), SIMULADOR!N60)","v":6.71},{"$f":"+IFERROR(IF(C71>$Q$54, VLOOKUP(C71, SIMULADOR_PA!A:P,15,0), SIMULADOR!O60), SIMULADOR!O60)","v":54.820000000000007},{"$f":"+IFERROR(IF(C71>$Q$54, VLOOKUP(C71, SIMULADOR_PA!A:P,16,0), SIMULADOR!P60),  SIMULADOR!P60)","v":27.740000000000002},89.27000000000001]
[null,null,{"$f":"+SIMULADOR!C61","v":18},{"$f":"+SIMULADOR!D61","v":"2024-11-23"},{"$f":"+SIMULADOR!E61","v":31},{"$f":"+IFERROR(IF(C72>$Q$54, VLOOKUP(C72, SIMULADOR_PA!A:P,12,0), SIMULADOR!L61), SIMULADOR!L61)","v":2181.7999999999997},{"$f":"+IFERROR(IF(C72>$Q$54, VLOOKUP(C72, SIMULADOR_PA!A:P,14,0), SIMULADOR!N61), SIMULADOR!N61)","v":6.55},{"$f":"+IFERROR(IF(C72>$Q$54, VLOOKUP(C72, SIMULADOR_PA!A:P,15,0), SIMULADOR!O61), SIMULADOR!O61)","v":54.75},{"$f":"+IFERROR(IF(C72>$Q$54, VLOOKUP(C72, SIMULADOR_PA!A:P,16,0), SIMULADOR!P61),  SIMULADOR!P61)","v":27.969999999999995},89.27]
[null,null,{"$f":"+SIMULADOR!C62","v":19},{"$f":"+SIMULADOR!D62","v":"2024-12-23"},{"$f":"+SIMULADOR!E62","v":30},{"$f":"+IFERROR(IF(C73>$Q$54, VLOOKUP(C73, SIMULADOR_PA!A:P,12,0), SIMULADOR!L62), SIMULADOR!L62)","v":2127.0499999999997},{"$f":"+IFERROR(IF(C73>$Q$54, VLOOKUP(C73, SIMULADOR_PA!A:P,14,0), SIMULADOR!N62), SIMULADOR!N62)","v":6.38},{"$f":"+IFERROR(IF(C73>$Q$54, VLOOKUP(C73, SIMULADOR_PA!A:P,15,0), SIMULADOR!O62), SIMULADOR!O62)","v":56.510000000000005},{"$f":"+IFERROR(IF(C73>$Q$54, VLOOKUP(C73, SIMULADOR_PA!A:P,16,0), SIMULADOR!P62),  SIMULADOR!P62)","v":26.380000000000006},89.27000000000001]
[null,null,{"$f":"+SIMULADOR!C63","v":20},{"$f":"+SIMULADOR!D63","v":"2025-01-23"},{"$f":"+SIMULADOR!E63","v":31},{"$f":"+IFERROR(IF(C74>$Q$54, VLOOKUP(C74, SIMULADOR_PA!A:P,12,0), SIMULADOR!L63), SIMULADOR!L63)","v":2070.5399999999995},{"$f":"+IFERROR(IF(C74>$Q$54, VLOOKUP(C74, SIMULADOR_PA!A:P,14,0), SIMULADOR!N63), SIMULADOR!N63)","v":6.21},{"$f":"+IFERROR(IF(C74>$Q$54, VLOOKUP(C74, SIMULADOR_PA!A:P,15,0), SIMULADOR!O63), SIMULADOR!O63)","v":56.52},{"$f":"+IFERROR(IF(C74>$Q$54, VLOOKUP(C74, SIMULADOR_PA!A:P,16,0), SIMULADOR!P63),  SIMULADOR!P63)","v":26.540000000000006},89.27000000000001]
[null,null,{"$f":"+SIMULADOR!C64","v":21},{"$f":"+SIMULADOR!D64","v":"2025-02-23"},{"$f":"+SIMULADOR!E64","v":31},{"$f":"+IFERROR(IF(C75>$Q$54, VLOOKUP(C75, SIMULADOR_PA!A:P,12,0), SIMULADOR!L64), SIMULADOR!L64)","v":2014.0199999999995},{"$f":"+IFERROR(IF(C75>$Q$54, VLOOKUP(C75, SIMULADOR_PA!A:P,14,0), SIMULADOR!N64), SIMULADOR!N64)","v":6.04},{"$f":"+IFERROR(IF(C75>$Q$54, VLOOKUP(C75, SIMULADOR_PA!A:P,15,0), SIMULADOR!O64), SIMULADOR!O64)","v":57.419999999999987},{"$f":"+IFERROR(IF(C75>$Q$54, VLOOKUP(C75, SIMULADOR_PA!A:P,16,0), SIMULADOR!P64),  SIMULADOR!P64)","v":25.809999999999995},89.269999999999982]
[null,null,{"$f":"+SIMULADOR!C65","v":22},{"$f":"+SIMULADOR!D65","v":"2025-03-23"},{"$f":"+SIMULADOR!E65","v":28},{"$f":"+IFERROR(IF(C76>$Q$54, VLOOKUP(C76, SIMULADOR_PA!A:P,12,0), SIMULADOR!L65), SIMULADOR!L65)","v":1956.5999999999995},{"$f":"+IFERROR(IF(C76>$Q$54, VLOOKUP(C76, SIMULADOR_PA!A:P,14,0), SIMULADOR!N65), SIMULADOR!N65)","v":5.87},{"$f":"+IFERROR(IF(C76>$Q$54, VLOOKUP(C76, SIMULADOR_PA!A:P,15,0), SIMULADOR!O65), SIMULADOR!O65)","v":60.759999999999991},{"$f":"+IFERROR(IF(C76>$Q$54, VLOOKUP(C76, SIMULADOR_PA!A:P,16,0), SIMULADOR!P65),  SIMULADOR!P65)","v":22.640000000000004},{"$f":"SUM(G76:I76)","v":89.27}]
[null,null,{"$f":"+SIMULADOR!C66","v":23},{"$f":"+SIMULADOR!D66","v":"2025-04-23"},{"$f":"+SIMULADOR!E66","v":31},{"$f":"+IFERROR(IF(C77>$Q$54, VLOOKUP(C77, SIMULADOR_PA!A:P,12,0), SIMULADOR!L66), SIMULADOR!L66)","v":1895.8399999999995},{"$f":"+IFERROR(IF(C77>$Q$54, VLOOKUP(C77, SIMULADOR_PA!A:P,14,0), SIMULADOR!N66), SIMULADOR!N66)","v":5.69},{"$f":"+IFERROR(IF(C77>$Q$54, VLOOKUP(C77, SIMULADOR_PA!A:P,15,0), SIMULADOR!O66), SIMULADOR!O66)","v":59.28},{"$f":"+IFERROR(IF(C77>$Q$54, VLOOKUP(C77, SIMULADOR_PA!A:P,16,0), SIMULADOR!P66),  SIMULADOR!P66)","v":24.299999999999994},{"$f":"SUM(G77:I77)","v":89.27}]
[null,null,{"$f":"+SIMULADOR!C67","v":24},{"$f":"+SIMULADOR!D67","v":"2025-05-23"},{"$f":"+SIMULADOR!E67","v":30},{"$f":"+IFERROR(IF(C78>$Q$54, VLOOKUP(C78, SIMULADOR_PA!A:P,12,0), SIMULADOR!L67), SIMULADOR!L67)","v":1836.5599999999995},{"$f":"+IFERROR(IF(C78>$Q$54, VLOOKUP(C78, SIMULADOR_PA!A:P,14,0), SIMULADOR!N67), SIMULADOR!N67)","v":5.51},{"$f":"+IFERROR(IF(C78>$Q$54, VLOOKUP(C78, SIMULADOR_PA!A:P,15,0), SIMULADOR!O67), SIMULADOR!O67)","v":60.97999999999999},{"$f":"+IFERROR(IF(C78>$Q$54, VLOOKUP(C78, SIMULADOR_PA!A:P,16,0), SIMULADOR!P67),  SIMULADOR!P67)","v":22.780000000000008},89.27000000000001]
[null,null,{"$f":"+SIMULADOR!C68","v":25},{"$f":"+SIMULADOR!D68","v":"2025-06-23"},{"$f":"+SIMULADOR!E68","v":31},{"$f":"+IFERROR(IF(C79>$Q$54, VLOOKUP(C79, SIMULADOR_PA!A:P,12,0), SIMULADOR!L68), SIMULADOR!L68)","v":1775.5799999999995},{"$f":"+IFERROR(IF(C79>$Q$54, VLOOKUP(C79, SIMULADOR_PA!A:P,14,0), SIMULADOR!N68), SIMULADOR!N68)","v":5.33},{"$f":"+IFERROR(IF(C79>$Q$54, VLOOKUP(C79, SIMULADOR_PA!A:P,15,0), SIMULADOR!O68), SIMULADOR!O68)","v":61.179999999999993},{"$f":"+IFERROR(IF(C79>$Q$54, VLOOKUP(C79, SIMULADOR_PA!A:P,16,0), SIMULADOR!P68),  SIMULADOR!P68)","v":22.760000000000005},89.27]
[null,null,{"$f":"+SIMULADOR!C69","v":26},{"$f":"+SIMULADOR!D69","v":"2025-07-23"},{"$f":"+SIMULADOR!E69","v":30},{"$f":"+IFERROR(IF(C80>$Q$54, VLOOKUP(C80, SIMULADOR_PA!A:P,12,0), SIMULADOR!L69), SIMULADOR!L69)","v":1714.3999999999994},{"$f":"+IFERROR(IF(C80>$Q$54, VLOOKUP(C80, SIMULADOR_PA!A:P,14,0), SIMULADOR!N69), SIMULADOR!N69)","v":5.14},{"$f":"+IFERROR(IF(C80>$Q$54, VLOOKUP(C80, SIMULADOR_PA!A:P,15,0), SIMULADOR!O69), SIMULADOR!O69)","v":62.86999999999999},{"$f":"+IFERROR(IF(C80>$Q$54, VLOOKUP(C80, SIMULADOR_PA!A:P,16,0), SIMULADOR!P69),  SIMULADOR!P69)","v":21.260000000000005},89.27]
[null,null,{"$f":"+SIMULADOR!C70","v":27},{"$f":"+SIMULADOR!D70","v":"2025-08-23"},{"$f":"+SIMULADOR!E70","v":31},{"$f":"+IFERROR(IF(C81>$Q$54, VLOOKUP(C81, SIMULADOR_PA!A:P,12,0), SIMULADOR!L70), SIMULADOR!L70)","v":1651.5299999999995},{"$f":"+IFERROR(IF(C81>$Q$54, VLOOKUP(C81, SIMULADOR_PA!A:P,14,0), SIMULADOR!N70), SIMULADOR!N70)","v":4.95},{"$f":"+IFERROR(IF(C81>$Q$54, VLOOKUP(C81, SIMULADOR_PA!A:P,15,0), SIMULADOR!O70), SIMULADOR!O70)","v":63.149999999999991},{"$f":"+IFERROR(IF(C81>$Q$54, VLOOKUP(C81, SIMULADOR_PA!A:P,16,0), SIMULADOR!P70),  SIMULADOR!P70)","v":21.170000000000005},89.27]
[null,null,{"$f":"+SIMULADOR!C71","v":28},{"$f":"+SIMULADOR!D71","v":"2025-09-23"},{"$f":"+SIMULADOR!E71","v":31},{"$f":"+IFERROR(IF(C82>$Q$54, VLOOKUP(C82, SIMULADOR_PA!A:P,12,0), SIMULADOR!L71), SIMULADOR!L71)","v":1588.3799999999994},{"$f":"+IFERROR(IF(C82>$Q$54, VLOOKUP(C82, SIMULADOR_PA!A:P,14,0), SIMULADOR!N71), SIMULADOR!N71)","v":4.7699999999999996},{"$f":"+IFERROR(IF(C82>$Q$54, VLOOKUP(C82, SIMULADOR_PA!A:P,15,0), SIMULADOR!O71), SIMULADOR!O71)","v":64.14},{"$f":"+IFERROR(IF(C82>$Q$54, VLOOKUP(C82, SIMULADOR_PA!A:P,16,0), SIMULADOR!P71),  SIMULADOR!P71)","v":20.359999999999996},89.27]
[null,null,{"$f":"+SIMULADOR!C72","v":29},{"$f":"+SIMULADOR!D72","v":"2025-10-23"},{"$f":"+SIMULADOR!E72","v":30},{"$f":"+IFERROR(IF(C83>$Q$54, VLOOKUP(C83, SIMULADOR_PA!A:P,12,0), SIMULADOR!L72), SIMULADOR!L72)","v":1524.2399999999993},{"$f":"+IFERROR(IF(C83>$Q$54, VLOOKUP(C83, SIMULADOR_PA!A:P,14,0), SIMULADOR!N72), SIMULADOR!N72)","v":4.57},{"$f":"+IFERROR(IF(C83>$Q$54, VLOOKUP(C83, SIMULADOR_PA!A:P,15,0), SIMULADOR!O72), SIMULADOR!O72)","v":65.799999999999983},{"$f":"+IFERROR(IF(C83>$Q$54, VLOOKUP(C83, SIMULADOR_PA!A:P,16,0), SIMULADOR!P72),  SIMULADOR!P72)","v":18.899999999999999},89.269999999999982]
[null,null,{"$f":"+SIMULADOR!C73","v":30},{"$f":"+SIMULADOR!D73","v":"2025-11-23"},{"$f":"+SIMULADOR!E73","v":31},{"$f":"+IFERROR(IF(C84>$Q$54, VLOOKUP(C84, SIMULADOR_PA!A:P,12,0), SIMULADOR!L73), SIMULADOR!L73)","v":1458.4399999999994},{"$f":"+IFERROR(IF(C84>$Q$54, VLOOKUP(C84, SIMULADOR_PA!A:P,14,0), SIMULADOR!N73), SIMULADOR!N73)","v":4.38},{"$f":"+IFERROR(IF(C84>$Q$54, VLOOKUP(C84, SIMULADOR_PA!A:P,15,0), SIMULADOR!O73), SIMULADOR!O73)","v":66.2},{"$f":"+IFERROR(IF(C84>$Q$54, VLOOKUP(C84, SIMULADOR_PA!A:P,16,0), SIMULADOR!P73),  SIMULADOR!P73)","v":18.689999999999994},89.27]
[null,null,{"$f":"+SIMULADOR!C74","v":31},{"$f":"+SIMULADOR!D74","v":"2025-12-23"},{"$f":"+SIMULADOR!E74","v":30},{"$f":"+IFERROR(IF(C85>$Q$54, VLOOKUP(C85, SIMULADOR_PA!A:P,12,0), SIMULADOR!L74), SIMULADOR!L74)","v":1392.2399999999993},{"$f":"+IFERROR(IF(C85>$Q$54, VLOOKUP(C85, SIMULADOR_PA!A:P,14,0), SIMULADOR!N74), SIMULADOR!N74)","v":4.18},{"$f":"+IFERROR(IF(C85>$Q$54, VLOOKUP(C85, SIMULADOR_PA!A:P,15,0), SIMULADOR!O74), SIMULADOR!O74)","v":67.820000000000007},{"$f":"+IFERROR(IF(C85>$Q$54, VLOOKUP(C85, SIMULADOR_PA!A:P,16,0), SIMULADOR!P74),  SIMULADOR!P74)","v":17.269999999999989},89.269999999999982]
[null,null,{"$f":"+SIMULADOR!C75","v":32},{"$f":"+SIMULADOR!D75","v":"2026-01-23"},{"$f":"+SIMULADOR!E75","v":31},{"$f":"+IFERROR(IF(C86>$Q$54, VLOOKUP(C86, SIMULADOR_PA!A:P,12,0), SIMULADOR!L75), SIMULADOR!L75)","v":1324.4199999999994},{"$f":"+IFERROR(IF(C86>$Q$54, VLOOKUP(C86, SIMULADOR_PA!A:P,14,0), SIMULADOR!N75), SIMULADOR!N75)","v":3.97},{"$f":"+IFERROR(IF(C86>$Q$54, VLOOKUP(C86, SIMULADOR_PA!A:P,15,0), SIMULADOR!O75), SIMULADOR!O75)","v":68.319999999999993},{"$f":"+IFERROR(IF(C86>$Q$54, VLOOKUP(C86, SIMULADOR_PA!A:P,16,0), SIMULADOR!P75),  SIMULADOR!P75)","v":16.980000000000004},89.27]
[null,null,{"$f":"+SIMULADOR!C76","v":33},{"$f":"+SIMULADOR!D76","v":"2026-02-23"},{"$f":"+SIMULADOR!E76","v":31},{"$f":"+IFERROR(IF(C87>$Q$54, VLOOKUP(C87, SIMULADOR_PA!A:P,12,0), SIMULADOR!L76), SIMULADOR!L76)","v":1256.0999999999995},{"$f":"+IFERROR(IF(C87>$Q$54, VLOOKUP(C87, SIMULADOR_PA!A:P,14,0), SIMULADOR!N76), SIMULADOR!N76)","v":3.77},{"$f":"+IFERROR(IF(C87>$Q$54, VLOOKUP(C87, SIMULADOR_PA!A:P,15,0), SIMULADOR!O76), SIMULADOR!O76)","v":69.400000000000006},{"$f":"+IFERROR(IF(C87>$Q$54, VLOOKUP(C87, SIMULADOR_PA!A:P,16,0), SIMULADOR!P76),  SIMULADOR!P76)","v":16.100000000000005},89.27000000000001]
[null,null,{"$f":"+SIMULADOR!C77","v":34},{"$f":"+SIMULADOR!D77","v":"2026-03-23"},{"$f":"+SIMULADOR!E77","v":28},{"$f":"+IFERROR(IF(C88>$Q$54, VLOOKUP(C88, SIMULADOR_PA!A:P,12,0), SIMULADOR!L77), SIMULADOR!L77)","v":1186.6999999999994},{"$f":"+IFERROR(IF(C88>$Q$54, VLOOKUP(C88, SIMULADOR_PA!A:P,14,0), SIMULADOR!N77), SIMULADOR!N77)","v":3.56},{"$f":"+IFERROR(IF(C88>$Q$54, VLOOKUP(C88, SIMULADOR_PA!A:P,15,0), SIMULADOR!O77), SIMULADOR!O77)","v":71.97999999999999},{"$f":"+IFERROR(IF(C88>$Q$54, VLOOKUP(C88, SIMULADOR_PA!A:P,16,0), SIMULADOR!P77),  SIMULADOR!P77)","v":13.730000000000006},{"$f":"SUM(G88:I88)","v":89.27}]
[null,null,{"$f":"+SIMULADOR!C78","v":35},{"$f":"+SIMULADOR!D78","v":"2026-04-23"},{"$f":"+SIMULADOR!E78","v":31},{"$f":"+IFERROR(IF(C89>$Q$54, VLOOKUP(C89, SIMULADOR_PA!A:P,12,0), SIMULADOR!L78), SIMULADOR!L78)","v":1114.7199999999993},{"$f":"+IFERROR(IF(C89>$Q$54, VLOOKUP(C89, SIMULADOR_PA!A:P,14,0), SIMULADOR!N78), SIMULADOR!N78)","v":3.34},{"$f":"+IFERROR(IF(C89>$Q$54, VLOOKUP(C89, SIMULADOR_PA!A:P,15,0), SIMULADOR!O78), SIMULADOR!O78)","v":71.639999999999986},{"$f":"+IFERROR(IF(C89>$Q$54, VLOOKUP(C89, SIMULADOR_PA!A:P,16,0), SIMULADOR!P78),  SIMULADOR!P78)","v":14.289999999999996},{"$f":"SUM(G89:I89)","v":89.269999999999982}]
[null,null,{"$f":"+SIMULADOR!C79","v":36},{"$f":"+SIMULADOR!D79","v":"2026-05-23"},{"$f":"+SIMULADOR!E79","v":30},{"$f":"+IFERROR(IF(C90>$Q$54, VLOOKUP(C90, SIMULADOR_PA!A:P,12,0), SIMULADOR!L79), SIMULADOR!L79)","v":1043.0799999999995},{"$f":"+IFERROR(IF(C90>$Q$54, VLOOKUP(C90, SIMULADOR_PA!A:P,14,0), SIMULADOR!N79), SIMULADOR!N79)","v":3.13},{"$f":"+IFERROR(IF(C90>$Q$54, VLOOKUP(C90, SIMULADOR_PA!A:P,15,0), SIMULADOR!O79), SIMULADOR!O79)","v":73.2},{"$f":"+IFERROR(IF(C90>$Q$54, VLOOKUP(C90, SIMULADOR_PA!A:P,16,0), SIMULADOR!P79),  SIMULADOR!P79)","v":12.939999999999994},89.27]
[null,null,{"$f":"+SIMULADOR!C80","v":37},{"$f":"+SIMULADOR!D80","v":"2026-06-23"},{"$f":"+SIMULADOR!E80","v":31},{"$f":"+IFERROR(IF(C91>$Q$54, VLOOKUP(C91, SIMULADOR_PA!A:P,12,0), SIMULADOR!L80), SIMULADOR!L80)","v":969.87999999999943},{"$f":"+IFERROR(IF(C91>$Q$54, VLOOKUP(C91, SIMULADOR_PA!A:P,14,0), SIMULADOR!N80), SIMULADOR!N80)","v":2.91},{"$f":"+IFERROR(IF(C91>$Q$54, VLOOKUP(C91, SIMULADOR_PA!A:P,15,0), SIMULADOR!O80), SIMULADOR!O80)","v":73.930000000000007},{"$f":"+IFERROR(IF(C91>$Q$54, VLOOKUP(C91, SIMULADOR_PA!A:P,16,0), SIMULADOR!P80),  SIMULADOR!P80)","v":12.430000000000003},89.27000000000001]
[null,null,{"$f":"+SIMULADOR!C81","v":38},{"$f":"+SIMULADOR!D81","v":"2026-07-23"},{"$f":"+SIMULADOR!E81","v":30},{"$f":"+IFERROR(IF(C92>$Q$54, VLOOKUP(C92, SIMULADOR_PA!A:P,12,0), SIMULADOR!L81), SIMULADOR!L81)","v":895.94999999999936},{"$f":"+IFERROR(IF(C92>$Q$54, VLOOKUP(C92, SIMULADOR_PA!A:P,14,0), SIMULADOR!N81), SIMULADOR!N81)","v":2.69},{"$f":"+IFERROR(IF(C92>$Q$54, VLOOKUP(C92, SIMULADOR_PA!A:P,15,0), SIMULADOR!O81), SIMULADOR!O81)","v":75.47},{"$f":"+IFERROR(IF(C92>$Q$54, VLOOKUP(C92, SIMULADOR_PA!A:P,16,0), SIMULADOR!P81),  SIMULADOR!P81)","v":11.109999999999998},89.27]
[null,null,{"$f":"+SIMULADOR!C82","v":39},{"$f":"+SIMULADOR!D82","v":"2026-08-23"},{"$f":"+SIMULADOR!E82","v":31},{"$f":"+IFERROR(IF(C93>$Q$54, VLOOKUP(C93, SIMULADOR_PA!A:P,12,0), SIMULADOR!L82), SIMULADOR!L82)","v":820.47999999999934},{"$f":"+IFERROR(IF(C93>$Q$54, VLOOKUP(C93, SIMULADOR_PA!A:P,14,0), SIMULADOR!N82), SIMULADOR!N82)","v":2.46},{"$f":"+IFERROR(IF(C93>$Q$54, VLOOKUP(C93, SIMULADOR_PA!A:P,15,0), SIMULADOR!O82), SIMULADOR!O82)","v":76.290000000000006},{"$f":"+IFERROR(IF(C93>$Q$54, VLOOKUP(C93, SIMULADOR_PA!A:P,16,0), SIMULADOR!P82),  SIMULADOR!P82)","v":10.519999999999989},89.269999999999982]
[null,null,{"$f":"+SIMULADOR!C83","v":40},{"$f":"+SIMULADOR!D83","v":"2026-09-23"},{"$f":"+SIMULADOR!E83","v":31},{"$f":"+IFERROR(IF(C94>$Q$54, VLOOKUP(C94, SIMULADOR_PA!A:P,12,0), SIMULADOR!L83), SIMULADOR!L83)","v":744.18999999999937},{"$f":"+IFERROR(IF(C94>$Q$54, VLOOKUP(C94, SIMULADOR_PA!A:P,14,0), SIMULADOR!N83), SIMULADOR!N83)","v":2.23},{"$f":"+IFERROR(IF(C94>$Q$54, VLOOKUP(C94, SIMULADOR_PA!A:P,15,0), SIMULADOR!O83), SIMULADOR!O83)","v":77.5},{"$f":"+IFERROR(IF(C94>$Q$54, VLOOKUP(C94, SIMULADOR_PA!A:P,16,0), SIMULADOR!P83),  SIMULADOR!P83)","v":9.5400000000000098},89.27000000000001]
[null,null,{"$f":"+SIMULADOR!C84","v":41},{"$f":"+SIMULADOR!D84","v":"2026-10-23"},{"$f":"+SIMULADOR!E84","v":30},{"$f":"+IFERROR(IF(C95>$Q$54, VLOOKUP(C95, SIMULADOR_PA!A:P,12,0), SIMULADOR!L84), SIMULADOR!L84)","v":666.68999999999937},{"$f":"+IFERROR(IF(C95>$Q$54, VLOOKUP(C95, SIMULADOR_PA!A:P,14,0), SIMULADOR!N84), SIMULADOR!N84)","v":2},{"$f":"+IFERROR(IF(C95>$Q$54, VLOOKUP(C95, SIMULADOR_PA!A:P,15,0), SIMULADOR!O84), SIMULADOR!O84)","v":79},{"$f":"+IFERROR(IF(C95>$Q$54, VLOOKUP(C95, SIMULADOR_PA!A:P,16,0), SIMULADOR!P84),  SIMULADOR!P84)","v":8.269999999999996},89.27]
[null,null,{"$f":"+SIMULADOR!C85","v":42},{"$f":"+SIMULADOR!D85","v":"2026-11-23"},{"$f":"+SIMULADOR!E85","v":31},{"$f":"+IFERROR(IF(C96>$Q$54, VLOOKUP(C96, SIMULADOR_PA!A:P,12,0), SIMULADOR!L85), SIMULADOR!L85)","v":587.68999999999937},{"$f":"+IFERROR(IF(C96>$Q$54, VLOOKUP(C96, SIMULADOR_PA!A:P,14,0), SIMULADOR!N85), SIMULADOR!N85)","v":1.76},{"$f":"+IFERROR(IF(C96>$Q$54, VLOOKUP(C96, SIMULADOR_PA!A:P,15,0), SIMULADOR!O85), SIMULADOR!O85)","v":79.97999999999999},{"$f":"+IFERROR(IF(C96>$Q$54, VLOOKUP(C96, SIMULADOR_PA!A:P,16,0), SIMULADOR!P85),  SIMULADOR!P85)","v":7.5300000000000065},89.27]
[null,null,{"$f":"+SIMULADOR!C86","v":43},{"$f":"+SIMULADOR!D86","v":"2026-12-23"},{"$f":"+SIMULADOR!E86","v":30},{"$f":"+IFERROR(IF(C97>$Q$54, VLOOKUP(C97, SIMULADOR_PA!A:P,12,0), SIMULADOR!L86), SIMULADOR!L86)","v":507.70999999999935},{"$f":"+IFERROR(IF(C97>$Q$54, VLOOKUP(C97, SIMULADOR_PA!A:P,14,0), SIMULADOR!N86), SIMULADOR!N86)","v":1.52},{"$f":"+IFERROR(IF(C97>$Q$54, VLOOKUP(C97, SIMULADOR_PA!A:P,15,0), SIMULADOR!O86), SIMULADOR!O86)","v":81.45},{"$f":"+IFERROR(IF(C97>$Q$54, VLOOKUP(C97, SIMULADOR_PA!A:P,16,0), SIMULADOR!P86),  SIMULADOR!P86)","v":6.2999999999999936},89.27]
[null,null,{"$f":"+SIMULADOR!C87","v":44},{"$f":"+SIMULADOR!D87","v":"2027-01-23"},{"$f":"+SIMULADOR!E87","v":31},{"$f":"+IFERROR(IF(C98>$Q$54, VLOOKUP(C98, SIMULADOR_PA!A:P,12,0), SIMULADOR!L87), SIMULADOR!L87)","v":426.25999999999937},{"$f":"+IFERROR(IF(C98>$Q$54, VLOOKUP(C98, SIMULADOR_PA!A:P,14,0), SIMULADOR!N87), SIMULADOR!N87)","v":1.28},{"$f":"+IFERROR(IF(C98>$Q$54, VLOOKUP(C98, SIMULADOR_PA!A:P,15,0), SIMULADOR!O87), SIMULADOR!O87)","v":82.53},{"$f":"+IFERROR(IF(C98>$Q$54, VLOOKUP(C98, SIMULADOR_PA!A:P,16,0), SIMULADOR!P87),  SIMULADOR!P87)","v":5.4599999999999946},89.27]
[null,null,{"$f":"+SIMULADOR!C88","v":45},{"$f":"+SIMULADOR!D88","v":"2027-02-23"},{"$f":"+SIMULADOR!E88","v":31},{"$f":"+IFERROR(IF(C99>$Q$54, VLOOKUP(C99, SIMULADOR_PA!A:P,12,0), SIMULADOR!L88), SIMULADOR!L88)","v":343.72999999999934},{"$f":"+IFERROR(IF(C99>$Q$54, VLOOKUP(C99, SIMULADOR_PA!A:P,14,0), SIMULADOR!N88), SIMULADOR!N88)","v":1.03},{"$f":"+IFERROR(IF(C99>$Q$54, VLOOKUP(C99, SIMULADOR_PA!A:P,15,0), SIMULADOR!O88), SIMULADOR!O88)","v":83.83},{"$f":"+IFERROR(IF(C99>$Q$54, VLOOKUP(C99, SIMULADOR_PA!A:P,16,0), SIMULADOR!P88),  SIMULADOR!P88)","v":4.4099999999999975},89.27]
[null,null,{"$f":"+SIMULADOR!C89","v":46},{"$f":"+SIMULADOR!D89","v":"2027-03-23"},{"$f":"+SIMULADOR!E89","v":28},{"$f":"+IFERROR(IF(C100>$Q$54, VLOOKUP(C100, SIMULADOR_PA!A:P,12,0), SIMULADOR!L89), SIMULADOR!L89)","v":259.89999999999935},{"$f":"+IFERROR(IF(C100>$Q$54, VLOOKUP(C100, SIMULADOR_PA!A:P,14,0), SIMULADOR!N89), SIMULADOR!N89)","v":0.78},{"$f":"+IFERROR(IF(C100>$Q$54, VLOOKUP(C100, SIMULADOR_PA!A:P,15,0), SIMULADOR!O89), SIMULADOR!O89)","v":85.47999999999999},{"$f":"+IFERROR(IF(C100>$Q$54, VLOOKUP(C100, SIMULADOR_PA!A:P,16,0), SIMULADOR!P89),  SIMULADOR!P89)","v":3.010000000000006},89.27]
[null,null,{"$f":"+SIMULADOR!C90","v":47},{"$f":"+SIMULADOR!D90","v":"2027-04-23"},{"$f":"+SIMULADOR!E90","v":31},{"$f":"+IFERROR(IF(C101>$Q$54, VLOOKUP(C101, SIMULADOR_PA!A:P,12,0), SIMULADOR!L90), SIMULADOR!L90)","v":174.41999999999936},{"$f":"+IFERROR(IF(C101>$Q$54, VLOOKUP(C101, SIMULADOR_PA!A:P,14,0), SIMULADOR!N90), SIMULADOR!N90)","v":0.52},{"$f":"+IFERROR(IF(C101>$Q$54, VLOOKUP(C101, SIMULADOR_PA!A:P,15,0), SIMULADOR!O90), SIMULADOR!O90)","v":86.51},{"$f":"+IFERROR(IF(C101>$Q$54, VLOOKUP(C101, SIMULADOR_PA!A:P,16,0), SIMULADOR!P90),  SIMULADOR!P90)","v":2.2399999999999909},{"$f":"SUM(G101:I101)","v":89.27}]
[null,null,{"$f":"+SIMULADOR!C91","v":48},{"$f":"+SIMULADOR!D91","v":"2027-05-23"},{"$f":"+SIMULADOR!E91","v":30},{"$f":"+IFERROR(IF(C102>$Q$54, VLOOKUP(C102, SIMULADOR_PA!A:P,12,0), SIMULADOR!L91), SIMULADOR!L91)","v":87.909999999999357},{"$f":"+IFERROR(IF(C102>$Q$54, VLOOKUP(C102, SIMULADOR_PA!A:P,14,0), SIMULADOR!N91), SIMULADOR!N91)","v":0.26},{"$f":"+IFERROR(IF(C102>$Q$54, VLOOKUP(C102, SIMULADOR_PA!A:P,15,0), SIMULADOR!O91), SIMULADOR!O91)","v":87.909999999999357},{"$f":"+IFERROR(IF(C102>$Q$54, VLOOKUP(C102, SIMULADOR_PA!A:P,16,0), SIMULADOR!P91),  SIMULADOR!P91)","v":1.0900000000000085},{"$f":"SUM(G102:I102)","v":89.259999999999366}]
[null,null,{"$f":"+SIMULADOR!C92","v":49},{"$f":"+SIMULADOR!D92","v":"2027-06-23"},{"$f":"+SIMULADOR!E92","v":31},{"$f":"+IFERROR(IF(C103>$Q$54, VLOOKUP(C103, SIMULADOR_PA!A:P,12,0), SIMULADOR!L92), SIMULADOR!L92)","v":0},{"$f":"+IFERROR(IF(C103>$Q$54, VLOOKUP(C103, SIMULADOR_PA!A:P,14,0), SIMULADOR!N92), SIMULADOR!N92)","v":0},{"$f":"+IFERROR(IF(C103>$Q$54, VLOOKUP(C103, SIMULADOR_PA!A:P,15,0), SIMULADOR!O92), SIMULADOR!O92)","v":""},{"$f":"+IFERROR(IF(C103>$Q$54, VLOOKUP(C103, SIMULADOR_PA!A:P,16,0), SIMULADOR!P92),  SIMULADOR!P92)","v":0},0]
[null,null,{"$f":"+SIMULADOR!C93","v":50},{"$f":"+SIMULADOR!D93","v":"2027-07-23"},{"$f":"+SIMULADOR!E93","v":30},{"$f":"+IFERROR(IF(C104>$Q$54, VLOOKUP(C104, SIMULADOR_PA!A:P,12,0), SIMULADOR!L93), SIMULADOR!L93)","v":0},{"$f":"+IFERROR(IF(C104>$Q$54, VLOOKUP(C104, SIMULADOR_PA!A:P,14,0), SIMULADOR!N93), SIMULADOR!N93)","v":0},{"$f":"+IFERROR(IF(C104>$Q$54, VLOOKUP(C104, SIMULADOR_PA!A:P,15,0), SIMULADOR!O93), SIMULADOR!O93)","v":""},{"$f":"+IFERROR(IF(C104>$Q$54, VLOOKUP(C104, SIMULADOR_PA!A:P,16,0), SIMULADOR!P93),  SIMULADOR!P93)","v":0},0]
[null,null,{"$f":"+SIMULADOR!C94","v":51},{"$f":"+SIMULADOR!D94","v":"2027-08-23"},{"$f":"+SIMULADOR!E94","v":31},{"$f":"+IFERROR(IF(C105>$Q$54, VLOOKUP(C105, SIMULADOR_PA!A:P,12,0), SIMULADOR!L94), SIMULADOR!L94)","v":0},{"$f":"+IFERROR(IF(C105>$Q$54, VLOOKUP(C105, SIMULADOR_PA!A:P,14,0), SIMULADOR!N94), SIMULADOR!N94)","v":0},{"$f":"+IFERROR(IF(C105>$Q$54, VLOOKUP(C105, SIMULADOR_PA!A:P,15,0), SIMULADOR!O94), SIMULADOR!O94)","v":""},{"$f":"+IFERROR(IF(C105>$Q$54, VLOOKUP(C105, SIMULADOR_PA!A:P,16,0), SIMULADOR!P94),  SIMULADOR!P94)","v":0},0]
[null,null,{"$f":"+SIMULADOR!C95","v":52},{"$f":"+SIMULADOR!D95","v":"2027-09-23"},{"$f":"+SIMULADOR!E95","v":31},{"$f":"+IFERROR(IF(C106>$Q$54, VLOOKUP(C106, SIMULADOR_PA!A:P,12,0), SIMULADOR!L95), SIMULADOR!L95)","v":0},{"$f":"+IFERROR(IF(C106>$Q$54, VLOOKUP(C106, SIMULADOR_PA!A:P,14,0), SIMULADOR!N95), SIMULADOR!N95)","v":0},{"$f":"+IFERROR(IF(C106>$Q$54, VLOOKUP(C106, SIMULADOR_PA!A:P,15,0), SIMULADOR!O95), SIMULADOR!O95)","v":""},{"$f":"+IFERROR(IF(C106>$Q$54, VLOOKUP(C106, SIMULADOR_PA!A:P,16,0), SIMULADOR!P95),  SIMULADOR!P95)","v":0},0]
[null,null,{"$f":"+SIMULADOR!C96","v":53},{"$f":"+SIMULADOR!D96","v":"2027-10-23"},{"$f":"+SIMULADOR!E96","v":30},{"$f":"+IFERROR(IF(C107>$Q$54, VLOOKUP(C107, SIMULADOR_PA!A:P,12,0), SIMULADOR!L96), SIMULADOR!L96)","v":0},{"$f":"+IFERROR(IF(C107>$Q$54, VLOOKUP(C107, SIMULADOR_PA!A:P,14,0), SIMULADOR!N96), SIMULADOR!N96)","v":0},{"$f":"+IFERROR(IF(C107>$Q$54, VLOOKUP(C107, SIMULADOR_PA!A:P,15,0), SIMULADOR!O96), SIMULADOR!O96)","v":""},{"$f":"+IFERROR(IF(C107>$Q$54, VLOOKUP(C107, SIMULADOR_PA!A:P,16,0), SIMULADOR!P96),  SIMULADOR!P96)","v":0},0]
[null,null,{"$f":"+SIMULADOR!C97","v":54},{"$f":"+SIMULADOR!D97","v":"2027-11-23"},{"$f":"+SIMULADOR!E97","v":31},{"$f":"+IFERROR(IF(C108>$Q$54, VLOOKUP(C108, SIMULADOR_PA!A:P,12,0), SIMULADOR!L97), SIMULADOR!L97)","v":0},{"$f":"+IFERROR(IF(C108>$Q$54, VLOOKUP(C108, SIMULADOR_PA!A:P,14,0), SIMULADOR!N97), SIMULADOR!N97)","v":0},{"$f":"+IFERROR(IF(C108>$Q$54, VLOOKUP(C108, SIMULADOR_PA!A:P,15,0), SIMULADOR!O97), SIMULADOR!O97)","v":""},{"$f":"+IFERROR(IF(C108>$Q$54, VLOOKUP(C108, SIMULADOR_PA!A:P,16,0), SIMULADOR!P97),  SIMULADOR!P97)","v":0},0]
[null,null,{"$f":"+SIMULADOR!C98","v":55},{"$f":"+SIMULADOR!D98","v":"2027-12-23"},{"$f":"+SIMULADOR!E98","v":30},{"$f":"+IFERROR(IF(C109>$Q$54, VLOOKUP(C109, SIMULADOR_PA!A:P,12,0), SIMULADOR!L98), SIMULADOR!L98)","v":0},{"$f":"+IFERROR(IF(C109>$Q$54, VLOOKUP(C109, SIMULADOR_PA!A:P,14,0), SIMULADOR!N98), SIMULADOR!N98)","v":0},{"$f":"+IFERROR(IF(C109>$Q$54, VLOOKUP(C109, SIMULADOR_PA!A:P,15,0), SIMULADOR!O98), SIMULADOR!O98)","v":""},{"$f":"+IFERROR(IF(C109>$Q$54, VLOOKUP(C109, SIMULADOR_PA!A:P,16,0), SIMULADOR!P98),  SIMULADOR!P98)","v":0},0]
[null,null,{"$f":"+SIMULADOR!C99","v":56},{"$f":"+SIMULADOR!D99","v":"2028-01-23"},{"$f":"+SIMULADOR!E99","v":31},{"$f":"+IFERROR(IF(C110>$Q$54, VLOOKUP(C110, SIMULADOR_PA!A:P,12,0), SIMULADOR!L99), SIMULADOR!L99)","v":0},{"$f":"+IFERROR(IF(C110>$Q$54, VLOOKUP(C110, SIMULADOR_PA!A:P,14,0), SIMULADOR!N99), SIMULADOR!N99)","v":0},{"$f":"+IFERROR(IF(C110>$Q$54, VLOOKUP(C110, SIMULADOR_PA!A:P,15,0), SIMULADOR!O99), SIMULADOR!O99)","v":""},{"$f":"+IFERROR(IF(C110>$Q$54, VLOOKUP(C110, SIMULADOR_PA!A:P,16,0), SIMULADOR!P99),  SIMULADOR!P99)","v":0},0]
[null,null,{"$f":"+SIMULADOR!C100","v":57},{"$f":"+SIMULADOR!D100","v":"2028-02-23"},{"$f":"+SIMULADOR!E100","v":31},{"$f":"+IFERROR(IF(C111>$Q$54, VLOOKUP(C111, SIMULADOR_PA!A:P,12,0), SIMULADOR!L100), SIMULADOR!L100)","v":0},{"$f":"+IFERROR(IF(C111>$Q$54, VLOOKUP(C111, SIMULADOR_PA!A:P,14,0), SIMULADOR!N100), SIMULADOR!N100)","v":0},{"$f":"+IFERROR(IF(C111>$Q$54, VLOOKUP(C111, SIMULADOR_PA!A:P,15,0), SIMULADOR!O100), SIMULADOR!O100)","v":""},{"$f":"+IFERROR(IF(C111>$Q$54, VLOOKUP(C111, SIMULADOR_PA!A:P,16,0), SIMULADOR!P100),  SIMULADOR!P100)","v":0},0]
[null,null,{"$f":"+SIMULADOR!C101","v":58},{"$f":"+SIMULADOR!D101","v":"2028-03-23"},{"$f":"+SIMULADOR!E101","v":29},{"$f":"+IFERROR(IF(C112>$Q$54, VLOOKUP(C112, SIMULADOR_PA!A:P,12,0), SIMULADOR!L101), SIMULADOR!L101)","v":0},{"$f":"+IFERROR(IF(C112>$Q$54, VLOOKUP(C112, SIMULADOR_PA!A:P,14,0), SIMULADOR!N101), SIMULADOR!N101)","v":0},{"$f":"+IFERROR(IF(C112>$Q$54, VLOOKUP(C112, SIMULADOR_PA!A:P,15,0), SIMULADOR!O101), SIMULADOR!O101)","v":""},{"$f":"+IFERROR(IF(C112>$Q$54, VLOOKUP(C112, SIMULADOR_PA!A:P,16,0), SIMULADOR!P101),  SIMULADOR!P101)","v":0},{"$f":"SUM(G112:I112)","v":0}]
[null,null,{"$f":"+SIMULADOR!C102","v":59},{"$f":"+SIMULADOR!D102","v":"2028-04-23"},{"$f":"+SIMULADOR!E102","v":31},{"$f":"+IFERROR(IF(C113>$Q$54, VLOOKUP(C113, SIMULADOR_PA!A:P,12,0), SIMULADOR!L102), SIMULADOR!L102)","v":0},{"$f":"+IFERROR(IF(C113>$Q$54, VLOOKUP(C113, SIMULADOR_PA!A:P,14,0), SIMULADOR!N102), SIMULADOR!N102)","v":0},{"$f":"+IFERROR(IF(C113>$Q$54, VLOOKUP(C113, SIMULADOR_PA!A:P,15,0), SIMULADOR!O102), SIMULADOR!O102)","v":""},{"$f":"+IFERROR(IF(C113>$Q$54, VLOOKUP(C113, SIMULADOR_PA!A:P,16,0), SIMULADOR!P102),  SIMULADOR!P102)","v":0},{"$f":"SUM(G113:I113)","v":0}]
[null,null,{"$f":"+SIMULADOR!C103","v":60},{"$f":"+SIMULADOR!D103","v":"2028-05-23"},{"$f":"+SIMULADOR!E103","v":30},{"$f":"+IFERROR(IF(C114>$Q$54, VLOOKUP(C114, SIMULADOR_PA!A:P,12,0), SIMULADOR!L103), SIMULADOR!L103)","v":0},{"$f":"+IFERROR(IF(C114>$Q$54, VLOOKUP(C114, SIMULADOR_PA!A:P,14,0), SIMULADOR!N103), SIMULADOR!N103)","v":0},{"$f":"+IFERROR(IF(C114>$Q$54, VLOOKUP(C114, SIMULADOR_PA!A:P,15,0), SIMULADOR!O103), SIMULADOR!O103)","v":""},{"$f":"+IFERROR(IF(C114>$Q$54, VLOOKUP(C114, SIMULADOR_PA!A:P,16,0), SIMULADOR!P103),  SIMULADOR!P103)","v":0},{"$f":"SUM(G114:I114)","v":0}]
[null,null,{"$f":"+SIMULADOR!C104","v":61},{"$f":"+SIMULADOR!D104","v":"2028-06-23"},{"$f":"+SIMULADOR!E104","v":31},{"$f":"+IFERROR(IF(C115>$Q$54, VLOOKUP(C115, SIMULADOR_PA!A:P,12,0), SIMULADOR!L104), SIMULADOR!L104)","v":0},{"$f":"+IFERROR(IF(C115>$Q$54, VLOOKUP(C115, SIMULADOR_PA!A:P,14,0), SIMULADOR!N104), SIMULADOR!N104)","v":0},{"$f":"+IFERROR(IF(C115>$Q$54, VLOOKUP(C115, SIMULADOR_PA!A:P,15,0), SIMULADOR!O104), SIMULADOR!O104)","v":""},{"$f":"+IFERROR(IF(C115>$Q$54, VLOOKUP(C115, SIMULADOR_PA!A:P,16,0), SIMULADOR!P104),  SIMULADOR!P104)","v":0},{"$f":"SUM(G115:I115)","v":0}]

{"sheet":"Leyenda","index":2,"n_rows":55,"n_cols":22,"rows_kept":55,"cut":false,"hidden":true,"merged":[]}
[]
[null,"PRÉSTAMO YA"]
[null,"PRÉSTAMO YA SENIOR"]
[null,"COMPRA DE DEUDA"]
[null,"SÚPER EFECTIVO"]
[null,"REPROGRAMACIÓN SEF",null,null,null,null,null,null,null,null,null,null,null,null,"Plazo","Factor",null,"Plazo","Factor",null,"Plazo","Factor"]
[null,"REPROGRAMACIÓN SEF SENIOR",null,null,null,null,null,null,null,null,null,null,null,null,12,1,null,12,1,null,24,2]
[null,"PRÉSTAMO COLABORADOR",null,null,null,null,null,null,null,null,null,null,null,null,13,1.02,null,13,1.0833999999999999,null,{"$f":"+U7+1","v":25},2]
[null,"SIN RESCATE",null,null,null,null,null,null,null,null,null,null,null,null,14,1.05,null,14,1.1666000000000001,null,{"$f":"+U8+1","v":26},2]
[null,"CON RESCATE",null,null,null,null,null,null,null,null,null,null,null,null,15,1.08,null,15,1.25,null,27,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,1.1299999999999999,null,16,1.3333999999999999,null,28,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,1.19,null,17,1.4166000000000001,null,29,2]
[null,0,null,null,null,null,null,null,null,null,null,null,null,null,18,1.24,null,18,1.5,null,30,2]
[null,1,null,null,null,null,null,null,null,null,null,null,null,null,19,1.3,null,19,1.5833999999999999,null,31,2]
[null,2,null,null,null,null,null,null,null,null,null,null,null,null,20,1.34,null,20,1.6666000000000001,null,32,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,1.4,null,21,1.75,null,33,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,1.44,null,22,1.8333999999999999,null,34,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,1.49,null,23,1.9166000000000001,null,35,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,1.53,null,24,2,null,36,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,1.58,null,null,null,null,37,{"$f":"V19","v":2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,1.62,null,null,null,null,38,{"$f":"V20","v":2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,1.66,null,null,null,null,39,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,1.7,null,null,null,null,40,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,1.75,null,null,null,null,41,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,1.78,null,null,null,null,42,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,1.8,null,null,null,null,43,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,1.85,null,null,null,null,44,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,1.88,null,null,null,null,45,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,1.9,null,null,null,null,46,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,1.95,null,null,null,null,47,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,2,null,null,null,null,48,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,2,null,null,null,null,49,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,2,null,null,null,null,50,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,2,null,null,null,null,51,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,null,null,null,null,52,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,2,null,null,null,null,53,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,2,null,null,null,null,54,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,43,2,null,null,null,null,55,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,44,2,null,null,null,null,56,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,2,null,null,null,null,57,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,46,2,null,null,null,null,58,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,47,2,null,null,null,null,59,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,48,2,null,null,null,null,60,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,49,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,51,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,52,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,53,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,54,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,55,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,56,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,57,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,58,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,59,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,60,2]

{"sheet":"SIMULADOR","index":3,"n_rows":163,"n_cols":26,"rows_kept":163,"cut":false,"hidden":true,"merged":[[39,11,39,15],[39,5,39,10],[8,1,8,4],[33,6,33,9],[34,6,34,9]]}
[null,"Banco Ripley"]
[]
[]
[]
[null,"Simulador de Cuotas "]
[]
[]
[]
[null,"SIMULADOR PARA CREDITOS REFINANCIADO"]
[]
[null,null,"PRODUCTO","Credito por Refinanciado"]
[]
[null,null,"MONTO",{"$f":"'SIMULADOR CUOTAS'!E30","v":3000}]
[null,null,null," ",null,null,null,null,null,null,"Al cambiar plazo, fecha de desembolso o monto, clic en el botón"]
[null,null,"FECHA DESEMBOLSO",{"$f":"'SIMULADOR CUOTAS'!E22","v":"2023-05-23"}]
[null,null,null," "]
[null,null,"Plazo",{"$f":"'SIMULADOR CUOTAS'!E26","v":48}]
[null,null,"Días de Pago",{"$f":"'SIMULADOR CUOTAS'!E24","v":23}]
[null,null,"Periodo de Gracia (días)",{"$f":"+'SIMULADOR CUOTAS'!E28","v":0}]
[]
[null,null,"TEA",{"$f":"'SIMULADOR CUOTAS'!E16","v":0.15939999999999999}]
[]
[null,null,"TCEA*",{"$f":"+SIMULADOR!D39","v":0.20366390136718754}]
[]
[null,null,"CUOTA",{"$f":"SIMULADOR!$D$40","v":89.27}]
[]
[]
[null,null,"Monto Solicitado",{"$f":"SIMULADOR!$D$13","v":3000},null,null,"Fecha de pago anticipado",{"$f":"+IF('SIMULADOR CUOTAS'!E45=\"\", , 'SIMULADOR CUOTAS'!E43)","v":"00:00:00"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Financiar","Duración","Duración"]
[null,null,"Fecha de desembolso",{"$f":"SIMULADOR!$D$15","v":"2023-05-23"},null,null,"Monto Pago anticipado",{"$f":"+IF('SIMULADOR CUOTAS'!E45=\"\", , 'SIMULADOR CUOTAS'!I43)","v":0}]
[null,null,"Periodo de gracia (días)",{"$f":"SIMULADOR!$D$19","v":0},null,null,"Reducción de",{"$f":"+IF('SIMULADOR CUOTAS'!E45=\"\", , 'SIMULADOR CUOTAS'!E45)","v":0}]
[null,null,"Numero de Cuotas",{"$f":"SIMULADOR!$D$17","v":48}]
[null,null,"Tasa de Interes Anual",{"$f":"SIMULADOR!D21","v":0.15939999999999999}]
[null,null,"Desgravamen (% Anual)",{"$f":"'SIMULADOR CUOTAS'!H12:I12*12","v":3.6000000000000004E-2},0,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cuota"]
[null,null,null,null,null,null,"Fecha de facturación inmediata",null,null,null,{"$f":"IF(DATE(YEAR(D15),MONTH(D15)+1,D18-25)-D15<=0,DATE(YEAR(D15),MONTH(D15)+2,D18-25),DATE(YEAR(D15),MONTH(D15)+1,D18-25))","v":"2023-05-29"},null,null,null,null,null,null,null,"Plazo"]
[null,null,null,null,null,null,"Fecha de Vencimiento",null,null,null,{"$f":"IF(AND(DAY(M35)<>D18,N35>=29),N36,IF(AND(DAY(M35)=D18,N35>=29),M35,IF(AND(DAY(M35)=D18,N35<29),DATE(YEAR(M35),MONTH(M35)+1,DAY(M35)),M35)))","v":"2023-06-23"},null,{"$f":"DATE(YEAR('SIMULADOR CUOTAS'!E22),MONTH('SIMULADOR CUOTAS'!E22)+1,'SIMULADOR CUOTAS'!E24)","v":"2023-06-23"},{"$f":"+M35-'SIMULADOR CUOTAS'!E22","v":31}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(D15),MONTH(D15)+1,1)","v":"2023-06-01"},{"$f":"DATE(YEAR(M36),MONTH(M36),DAY(EOMONTH(M36,0)))","v":"2023-06-30"}]
[null,null,"Primera Fecha de pago",{"$f":"+Calculos!B5","v":"2023-06-23"}]
[null,null,"Ultima Fecha de pago",{"$f":"+EDATE(D37,D31-1)","v":"2027-05-23"}]
[null,null,"TCEA",0.20366390136718754]
[null,null,"Cuota Normal",{"$f":"+Calculos!$H$6","v":89.27},null,"Forma Financiera",null,null,null,null,null,"Parche para cliente"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Control"]
[null,null,null,null,null,null,{"$f":"SUM(G44:G163)","v":247.07000000000002},{"$f":"SUM(H44:H163)","v":0},{"$f":"SUM(I44:I163)","v":2999.9999999999995},{"$f":"SUM(J44:J163)","v":1037.8799999999997},null,null,{"$f":"SUM(M44:M163)","v":0},{"$f":"SUM(N44:N163)","v":247.07000000000002},{"$f":"SUM(O44:O163)","v":2999.9999999999995},{"$f":"SUM(P44:P163)","v":1037.8799999999994},{"$f":"SUM(Q44:Q163)","v":4284.9499999999989},null,{"$f":"SUM(S44:S163)","v":82361.440000000017}]
[null,null,"N°","Fecha de Vencimiento","N° días","Capital","Desgrav.","Pago Anticipado","Amortiz.","Interés","Cuota","Capital","comision","Desgrav.","Amortiz.","Interés","Total"]
[null,null,1,{"$f":"+IF($H$42=0, Calculos!B5, Calculos!BA6)","v":"2023-06-23"},{"$f":"+D44-D29","v":31},{"$f":"+Calculos!I6","v":3000},{"$f":"+Calculos!BC6","v":9},{"$f":"+Calculos!BE6","v":0},{"$f":"+Calculos!BF6","v":41.819999999999993},{"$f":"+Calculos!BG6","v":38.450000000000003},{"$f":"+SUM(G44:J44)-H44","v":89.27},{"$f":"IF($D$19>0,IF(F44>=$D$13,$D$13,F44),IF(C44<=$D$17,F44,\" \"))","v":3000},null,{"$f":"G44","v":9},{"$f":"IF($D$19<>0,IF($D$19>0,(L44-L45),MAX(K44-P44-N44-M44,0)),IF(I44=0,0,IF(SUM(I$44:I44)<0,0,IF(AND(SUM(I$44:I44)>0,O43=0),SUM(I$44:I44),I44))))","v":41.819999999999993},{"$f":"IF(C44<=$D$17,K44-O44-N44-M44,0)","v":38.450000000000003},{"$f":"SUM(N44:P44)","v":89.27},null,{"$f":"+L44","v":3000}]
[null,null,2,{"$f":"+IF($H$42=0, Calculos!B6, Calculos!BA7)","v":"2023-07-23"},{"$f":"+D45-D44","v":30},{"$f":"+Calculos!I7","v":2958.18},{"$f":"+Calculos!BC7","v":8.8699999999999992},{"$f":"+Calculos!BE7","v":0},{"$f":"+Calculos!BF7","v":43.709999999999994},{"$f":"+Calculos!BG7","v":36.69},{"$f":"+SUM(G45:J45)-H45","v":89.269999999999982},{"$f":"IF(C45>$D$17,0,IF($D$19>0,IF(F45>=$D$13,$D$13,F45),IF(AND(L44-O44<0.05,L44-O44>-0.05),0,L44-O44)))","v":2958.18},null,{"$f":"G45","v":8.8699999999999992},{"$f":"IF($D$19<>0,IF($D$19>0,(L45-L46),MAX(K45-P45-N45-M45,0)),IF(I44=0,0,IF(SUM(I$44:I45)<0,0,IF(AND(SUM(I$44:I45)>0,O44=0),SUM(I$44:I45),I45))))","v":43.709999999999994},{"$f":"IF(C45<=$D$17,K45-O45-N45-M45,0)","v":36.689999999999991},{"$f":"SUM(N45:P45)","v":89.269999999999982},null,{"$f":"+L45","v":2958.18}]
[null,null,3,{"$f":"+IF($H$42=0, Calculos!B7, Calculos!BA8)","v":"2023-08-23"},31,{"$f":"+Calculos!I8","v":2914.47},{"$f":"+Calculos!BC8","v":8.74},{"$f":"+Calculos!BE8","v":0},{"$f":"+Calculos!BF8","v":43.17},{"$f":"+Calculos!BG8","v":37.36},89.27000000000001,{"$f":"IF(C46>$D$17,0,IF($D$19>0,IF(F46>=$D$13,$D$13,F46),IF(AND(L45-O45<0.05,L45-O45>-0.05),0,L45-O45)))","v":2914.47},null,8.74,{"$f":"IF($D$19<>0,IF($D$19>0,(L46-L47),MAX(K46-P46-N46-M46,0)),IF(I45=0,0,IF(SUM(I$44:I46)<0,0,IF(AND(SUM(I$44:I46)>0,O45=0),SUM(I$44:I46),I46))))","v":43.17},37.360000000000007,89.27000000000001,null,2914.47]
[null,null,4,{"$f":"+IF($H$42=0, Calculos!B8, Calculos!BA9)","v":"2023-09-23"},31,{"$f":"+Calculos!I9","v":2871.2999999999997},{"$f":"+Calculos!BC9","v":8.61},{"$f":"+Calculos!BE9","v":0},{"$f":"+Calculos!BF9","v":43.86},{"$f":"+Calculos!BG9","v":36.799999999999997},89.27,2871.2999999999997,null,8.61,{"$f":"IF($D$19<>0,IF($D$19>0,(L47-L48),MAX(K47-P47-N47-M47,0)),IF(I46=0,0,IF(SUM(I$44:I47)<0,0,IF(AND(SUM(I$44:I47)>0,O46=0),SUM(I$44:I47),I47))))","v":43.86},36.799999999999997,89.27,null,2871.2999999999997]
[null,null,5,{"$f":"+IF($H$42=0, Calculos!B9, Calculos!BA10)","v":"2023-10-23"},30,{"$f":"+Calculos!I10","v":2827.4399999999996},{"$f":"+Calculos!BC10","v":8.48},{"$f":"+Calculos!BE10","v":0},{"$f":"+Calculos!BF10","v":45.72999999999999},{"$f":"+Calculos!BG10","v":35.06},89.27,2827.4399999999996,null,8.48,{"$f":"IF($D$19<>0,IF($D$19>0,(L48-L49),MAX(K48-P48-N48-M48,0)),IF(I47=0,0,IF(SUM(I$44:I48)<0,0,IF(AND(SUM(I$44:I48)>0,O47=0),SUM(I$44:I48),I48))))","v":45.72999999999999},35.06,89.27,null,2827.4399999999996]
[null,null,6,{"$f":"+IF($H$42=0, Calculos!B10, Calculos!BA11)","v":"2023-11-23"},31,{"$f":"+Calculos!I11","v":2781.7099999999996},{"$f":"+Calculos!BC11","v":8.35},{"$f":"+Calculos!BE11","v":0},{"$f":"+Calculos!BF11","v":45.27},{"$f":"+Calculos!BG11","v":35.65},89.27000000000001,2781.7099999999996,null,8.35,{"$f":"IF($D$19<>0,IF($D$19>0,(L49-L50),MAX(K49-P49-N49-M49,0)),IF(I48=0,0,IF(SUM(I$44:I49)<0,0,IF(AND(SUM(I$44:I49)>0,O48=0),SUM(I$44:I49),I49))))","v":45.27},35.650000000000006,89.27000000000001,null,2781.7099999999996]
[null,null,7,{"$f":"+IF($H$42=0, Calculos!B11, Calculos!BA12)","v":"2023-12-23"},30,{"$f":"+Calculos!I12","v":2736.4399999999996},{"$f":"+Calculos!BC12","v":8.2100000000000009},{"$f":"+Calculos!BE12","v":0},{"$f":"+Calculos!BF12","v":47.120000000000005},{"$f":"+Calculos!BG12","v":33.94},89.27000000000001,2736.4399999999996,null,8.2100000000000009,{"$f":"IF($D$19<>0,IF($D$19>0,(L50-L51),MAX(K50-P50-N50-M50,0)),IF(I49=0,0,IF(SUM(I$44:I50)<0,0,IF(AND(SUM(I$44:I50)>0,O49=0),SUM(I$44:I50),I50))))","v":47.120000000000005},33.940000000000005,89.27000000000001,null,2736.4399999999996]
[null,null,8,{"$f":"+IF($H$42=0, Calculos!B12, Calculos!BA13)","v":"2024-01-23"},31,{"$f":"+Calculos!I13","v":2689.3199999999997},{"$f":"+Calculos!BC13","v":8.07},{"$f":"+Calculos!BE13","v":0},{"$f":"+Calculos!BF13","v":46.72999999999999},{"$f":"+Calculos!BG13","v":34.47},89.269999999999982,2689.3199999999997,null,8.07,{"$f":"IF($D$19<>0,IF($D$19>0,(L51-L52),MAX(K51-P51-N51-M51,0)),IF(I50=0,0,IF(SUM(I$44:I51)<0,0,IF(AND(SUM(I$44:I51)>0,O50=0),SUM(I$44:I51),I51))))","v":46.72999999999999},34.469999999999992,89.269999999999982,null,2689.3199999999997]
[null,null,9,{"$f":"+IF($H$42=0, Calculos!B13, Calculos!BA14)","v":"2024-02-23"},31,{"$f":"+Calculos!I14","v":2642.5899999999997},{"$f":"+Calculos!BC14","v":7.93},{"$f":"+Calculos!BE14","v":0},{"$f":"+Calculos!BF14","v":47.470000000000006},{"$f":"+Calculos!BG14","v":33.869999999999997},89.27000000000001,2642.5899999999997,null,7.93,{"$f":"IF($D$19<>0,IF($D$19>0,(L52-L53),MAX(K52-P52-N52-M52,0)),IF(I51=0,0,IF(SUM(I$44:I52)<0,0,IF(AND(SUM(I$44:I52)>0,O51=0),SUM(I$44:I52),I52))))","v":47.470000000000006},33.870000000000005,89.27000000000001,null,2642.5899999999997]
[null,null,10,{"$f":"+IF($H$42=0, Calculos!B14, Calculos!BA15)","v":"2024-03-23"},29,{"$f":"+Calculos!I15","v":2595.12},{"$f":"+Calculos!BC15","v":7.79},{"$f":"+Calculos!BE15","v":0},{"$f":"+Calculos!BF15","v":50.379999999999988},{"$f":"+Calculos!BG15","v":31.1},89.269999999999982,2595.12,null,7.79,{"$f":"IF($D$19<>0,IF($D$19>0,(L53-L54),MAX(K53-P53-N53-M53,0)),IF(I52=0,0,IF(SUM(I$44:I53)<0,0,IF(AND(SUM(I$44:I53)>0,O52=0),SUM(I$44:I53),I53))))","v":50.379999999999988},31.099999999999994,89.269999999999982,null,2595.12]
[null,null,11,{"$f":"+IF($H$42=0, Calculos!B15, Calculos!BA16)","v":"2024-04-23"},31,{"$f":"+Calculos!I16","v":2544.7399999999998},{"$f":"+Calculos!BC16","v":7.63},{"$f":"+Calculos!BE16","v":0},{"$f":"+Calculos!BF16","v":49.02},{"$f":"+Calculos!BG16","v":32.619999999999997},89.27000000000001,2544.7399999999998,null,7.63,{"$f":"IF($D$19<>0,IF($D$19>0,(L54-L55),MAX(K54-P54-N54-M54,0)),IF(I53=0,0,IF(SUM(I$44:I54)<0,0,IF(AND(SUM(I$44:I54)>0,O53=0),SUM(I$44:I54),I54))))","v":49.02},32.620000000000005,89.27000000000001,null,2544.7399999999998]
[null,null,12,{"$f":"+IF($H$42=0, Calculos!B16, Calculos!BA17)","v":"2024-05-23"},30,{"$f":"+Calculos!I17","v":2495.7199999999998},{"$f":"+Calculos!BC17","v":7.49},{"$f":"+Calculos!BE17","v":0},{"$f":"+Calculos!BF17","v":50.83},{"$f":"+Calculos!BG17","v":30.95},89.27,2495.7199999999998,null,7.49,{"$f":"IF($D$19<>0,IF($D$19>0,(L55-L56),MAX(K55-P55-N55-M55,0)),IF(I54=0,0,IF(SUM(I$44:I55)<0,0,IF(AND(SUM(I$44:I55)>0,O54=0),SUM(I$44:I55),I55))))","v":50.83},30.949999999999996,89.27,null,2495.7199999999998]
[null,null,13,{"$f":"+IF($H$42=0, Calculos!B17, Calculos!BA18)","v":"2024-06-23"},31,{"$f":"+Calculos!I18","v":2444.89},{"$f":"+Calculos!BC18","v":7.33},{"$f":"+Calculos!BE18","v":0},{"$f":"+Calculos!BF18","v":50.599999999999994},{"$f":"+Calculos!BG18","v":31.34},89.27,2444.89,null,7.33,{"$f":"IF($D$19<>0,IF($D$19>0,(L56-L57),MAX(K56-P56-N56-M56,0)),IF(I55=0,0,IF(SUM(I$44:I56)<0,0,IF(AND(SUM(I$44:I56)>0,O55=0),SUM(I$44:I56),I56))))","v":50.599999999999994},31.340000000000003,89.27,null,2444.89]
[null,null,14,{"$f":"+IF($H$42=0, Calculos!B18, Calculos!BA19)","v":"2024-07-23"},30,{"$f":"+Calculos!I19","v":2394.29},{"$f":"+Calculos!BC19","v":7.18},{"$f":"+Calculos!BE19","v":0},{"$f":"+Calculos!BF19","v":52.400000000000006},{"$f":"+Calculos!BG19","v":29.69},89.27000000000001,2394.29,null,7.18,{"$f":"IF($D$19<>0,IF($D$19>0,(L57-L58),MAX(K57-P57-N57-M57,0)),IF(I56=0,0,IF(SUM(I$44:I57)<0,0,IF(AND(SUM(I$44:I57)>0,O56=0),SUM(I$44:I57),I57))))","v":52.400000000000006},29.690000000000005,89.27000000000001,null,2394.29]
[null,null,15,{"$f":"+IF($H$42=0, Calculos!B19, Calculos!BA20)","v":"2024-08-23"},31,{"$f":"+Calculos!I20","v":2341.89},{"$f":"+Calculos!BC20","v":7.03},{"$f":"+Calculos!BE20","v":0},{"$f":"+Calculos!BF20","v":52.22},{"$f":"+Calculos!BG20","v":30.02},89.27,2341.89,null,7.03,{"$f":"IF($D$19<>0,IF($D$19>0,(L58-L59),MAX(K58-P58-N58-M58,0)),IF(I57=0,0,IF(SUM(I$44:I58)<0,0,IF(AND(SUM(I$44:I58)>0,O57=0),SUM(I$44:I58),I58))))","v":52.22},30.019999999999996,89.27,null,2341.89]
[null,null,16,{"$f":"+IF($H$42=0, Calculos!B20, Calculos!BA21)","v":"2024-09-23"},31,{"$f":"+Calculos!I21","v":2289.67},{"$f":"+Calculos!BC21","v":6.87},{"$f":"+Calculos!BE21","v":0},{"$f":"+Calculos!BF21","v":53.04999999999999},{"$f":"+Calculos!BG21","v":29.35},89.269999999999982,2289.67,null,6.87,{"$f":"IF($D$19<>0,IF($D$19>0,(L59-L60),MAX(K59-P59-N59-M59,0)),IF(I58=0,0,IF(SUM(I$44:I59)<0,0,IF(AND(SUM(I$44:I59)>0,O58=0),SUM(I$44:I59),I59))))","v":53.04999999999999},29.349999999999991,89.269999999999982,null,2289.67]
[null,null,17,{"$f":"+IF($H$42=0, Calculos!B21, Calculos!BA22)","v":"2024-10-23"},30,{"$f":"+Calculos!I22","v":2236.62},{"$f":"+Calculos!BC22","v":6.71},{"$f":"+Calculos!BE22","v":0},{"$f":"+Calculos!BF22","v":54.820000000000007},{"$f":"+Calculos!BG22","v":27.74},89.27000000000001,2236.62,null,6.71,{"$f":"IF($D$19<>0,IF($D$19>0,(L60-L61),MAX(K60-P60-N60-M60,0)),IF(I59=0,0,IF(SUM(I$44:I60)<0,0,IF(AND(SUM(I$44:I60)>0,O59=0),SUM(I$44:I60),I60))))","v":54.820000000000007},27.740000000000002,89.27000000000001,null,2236.62]
[null,null,18,{"$f":"+IF($H$42=0, Calculos!B22, Calculos!BA23)","v":"2024-11-23"},31,{"$f":"+Calculos!I23","v":2181.7999999999997},{"$f":"+Calculos!BC23","v":6.55},{"$f":"+Calculos!BE23","v":0},{"$f":"+Calculos!BF23","v":54.75},{"$f":"+Calculos!BG23","v":27.97},89.27,2181.7999999999997,null,6.55,{"$f":"IF($D$19<>0,IF($D$19>0,(L61-L62),MAX(K61-P61-N61-M61,0)),IF(I60=0,0,IF(SUM(I$44:I61)<0,0,IF(AND(SUM(I$44:I61)>0,O60=0),SUM(I$44:I61),I61))))","v":54.75},27.969999999999995,89.27,null,2181.7999999999997]
[null,null,19,{"$f":"+IF($H$42=0, Calculos!B23, Calculos!BA24)","v":"2024-12-23"},30,{"$f":"+Calculos!I24","v":2127.0499999999997},{"$f":"+Calculos!BC24","v":6.38},{"$f":"+Calculos!BE24","v":0},{"$f":"+Calculos!BF24","v":56.510000000000005},{"$f":"+Calculos!BG24","v":26.38},89.27000000000001,2127.0499999999997,null,6.38,{"$f":"IF($D$19<>0,IF($D$19>0,(L62-L63),MAX(K62-P62-N62-M62,0)),IF(I61=0,0,IF(SUM(I$44:I62)<0,0,IF(AND(SUM(I$44:I62)>0,O61=0),SUM(I$44:I62),I62))))","v":56.510000000000005},26.380000000000006,89.27000000000001,null,2127.0499999999997]
[null,null,20,{"$f":"+IF($H$42=0, Calculos!B24, Calculos!BA25)","v":"2025-01-23"},31,{"$f":"+Calculos!I25","v":2070.5399999999995},{"$f":"+Calculos!BC25","v":6.21},{"$f":"+Calculos!BE25","v":0},{"$f":"+Calculos!BF25","v":56.52},{"$f":"+Calculos!BG25","v":26.54},89.27000000000001,2070.5399999999995,null,6.21,{"$f":"IF($D$19<>0,IF($D$19>0,(L63-L64),MAX(K63-P63-N63-M63,0)),IF(I62=0,0,IF(SUM(I$44:I63)<0,0,IF(AND(SUM(I$44:I63)>0,O62=0),SUM(I$44:I63),I63))))","v":56.52},26.540000000000006,89.27000000000001,null,2070.5399999999995]
[null,null,21,{"$f":"+IF($H$42=0, Calculos!B25, Calculos!BA26)","v":"2025-02-23"},31,{"$f":"+Calculos!I26","v":2014.0199999999995},{"$f":"+Calculos!BC26","v":6.04},{"$f":"+Calculos!BE26","v":0},{"$f":"+Calculos!BF26","v":57.419999999999987},{"$f":"+Calculos!BG26","v":25.81},89.269999999999982,2014.0199999999995,null,6.04,{"$f":"IF($D$19<>0,IF($D$19>0,(L64-L65),MAX(K64-P64-N64-M64,0)),IF(I63=0,0,IF(SUM(I$44:I64)<0,0,IF(AND(SUM(I$44:I64)>0,O63=0),SUM(I$44:I64),I64))))","v":57.419999999999987},25.809999999999995,89.269999999999982,null,2014.0199999999995]
[null,null,22,{"$f":"+IF($H$42=0, Calculos!B26, Calculos!BA27)","v":"2025-03-23"},28,{"$f":"+Calculos!I27","v":1956.5999999999995},{"$f":"+Calculos!BC27","v":5.87},{"$f":"+Calculos!BE27","v":0},{"$f":"+Calculos!BF27","v":60.759999999999991},{"$f":"+Calculos!BG27","v":22.64},89.27,1956.5999999999995,null,5.87,{"$f":"IF($D$19<>0,IF($D$19>0,(L65-L66),MAX(K65-P65-N65-M65,0)),IF(I64=0,0,IF(SUM(I$44:I65)<0,0,IF(AND(SUM(I$44:I65)>0,O64=0),SUM(I$44:I65),I65))))","v":60.759999999999991},22.640000000000004,89.27,null,1956.5999999999995]
[null,null,23,{"$f":"+IF($H$42=0, Calculos!B27, Calculos!BA28)","v":"2025-04-23"},31,{"$f":"+Calculos!I28","v":1895.8399999999995},{"$f":"+Calculos!BC28","v":5.69},{"$f":"+Calculos!BE28","v":0},{"$f":"+Calculos!BF28","v":59.28},{"$f":"+Calculos!BG28","v":24.3},89.27,1895.8399999999995,null,5.69,{"$f":"IF($D$19<>0,IF($D$19>0,(L66-L67),MAX(K66-P66-N66-M66,0)),IF(I65=0,0,IF(SUM(I$44:I66)<0,0,IF(AND(SUM(I$44:I66)>0,O65=0),SUM(I$44:I66),I66))))","v":59.28},24.299999999999994,89.27,null,1895.8399999999995]
[null,null,24,{"$f":"+IF($H$42=0, Calculos!B28, Calculos!BA29)","v":"2025-05-23"},30,{"$f":"+Calculos!I29","v":1836.5599999999995},{"$f":"+Calculos!BC29","v":5.51},{"$f":"+Calculos!BE29","v":0},{"$f":"+Calculos!BF29","v":60.97999999999999},{"$f":"+Calculos!BG29","v":22.78},89.27,1836.5599999999995,null,5.51,{"$f":"IF($D$19<>0,IF($D$19>0,(L67-L68),MAX(K67-P67-N67-M67,0)),IF(I66=0,0,IF(SUM(I$44:I67)<0,0,IF(AND(SUM(I$44:I67)>0,O66=0),SUM(I$44:I67),I67))))","v":60.97999999999999},22.780000000000008,89.27000000000001,null,1836.5599999999995]
[null,null,25,{"$f":"+IF($H$42=0, Calculos!B29, Calculos!BA30)","v":"2025-06-23"},31,{"$f":"+Calculos!I30","v":1775.5799999999995},{"$f":"+Calculos!BC30","v":5.33},{"$f":"+Calculos!BE30","v":0},{"$f":"+Calculos!BF30","v":61.179999999999993},{"$f":"+Calculos!BG30","v":22.76},89.27,1775.5799999999995,null,5.33,{"$f":"IF($D$19<>0,IF($D$19>0,(L68-L69),MAX(K68-P68-N68-M68,0)),IF(I67=0,0,IF(SUM(I$44:I68)<0,0,IF(AND(SUM(I$44:I68)>0,O67=0),SUM(I$44:I68),I68))))","v":61.179999999999993},22.760000000000005,89.27,null,1775.5799999999995]
[null,null,26,{"$f":"+IF($H$42=0, Calculos!B30, Calculos!BA31)","v":"2025-07-23"},30,{"$f":"+Calculos!I31","v":1714.3999999999994},{"$f":"+Calculos!BC31","v":5.14},{"$f":"+Calculos!BE31","v":0},{"$f":"+Calculos!BF31","v":62.86999999999999},{"$f":"+Calculos!BG31","v":21.26},89.27,1714.3999999999994,null,5.14,{"$f":"IF($D$19<>0,IF($D$19>0,(L69-L70),MAX(K69-P69-N69-M69,0)),IF(I68=0,0,IF(SUM(I$44:I69)<0,0,IF(AND(SUM(I$44:I69)>0,O68=0),SUM(I$44:I69),I69))))","v":62.86999999999999},21.260000000000005,89.27,null,1714.3999999999994]
[null,null,27,{"$f":"+IF($H$42=0, Calculos!B31, Calculos!BA32)","v":"2025-08-23"},31,{"$f":"+Calculos!I32","v":1651.5299999999995},{"$f":"+Calculos!BC32","v":4.95},{"$f":"+Calculos!BE32","v":0},{"$f":"+Calculos!BF32","v":63.149999999999991},{"$f":"+Calculos!BG32","v":21.17},89.27,1651.5299999999995,null,4.95,{"$f":"IF($D$19<>0,IF($D$19>0,(L70-L71),MAX(K70-P70-N70-M70,0)),IF(I69=0,0,IF(SUM(I$44:I70)<0,0,IF(AND(SUM(I$44:I70)>0,O69=0),SUM(I$44:I70),I70))))","v":63.149999999999991},21.170000000000005,89.27,null,1651.5299999999995]
[null,null,28,{"$f":"+IF($H$42=0, Calculos!B32, Calculos!BA33)","v":"2025-09-23"},31,{"$f":"+Calculos!I33","v":1588.3799999999994},{"$f":"+Calculos!BC33","v":4.7699999999999996},{"$f":"+Calculos!BE33","v":0},{"$f":"+Calculos!BF33","v":64.14},{"$f":"+Calculos!BG33","v":20.36},89.27,1588.3799999999994,null,4.7699999999999996,{"$f":"IF($D$19<>0,IF($D$19>0,(L71-L72),MAX(K71-P71-N71-M71,0)),IF(I70=0,0,IF(SUM(I$44:I71)<0,0,IF(AND(SUM(I$44:I71)>0,O70=0),SUM(I$44:I71),I71))))","v":64.14},20.359999999999996,89.27,null,1588.3799999999994]
[null,null,29,{"$f":"+IF($H$42=0, Calculos!B33, Calculos!BA34)","v":"2025-10-23"},30,{"$f":"+Calculos!I34","v":1524.2399999999993},{"$f":"+Calculos!BC34","v":4.57},{"$f":"+Calculos!BE34","v":0},{"$f":"+Calculos!BF34","v":65.799999999999983},{"$f":"+Calculos!BG34","v":18.899999999999999},89.269999999999982,1524.2399999999993,null,4.57,{"$f":"IF($D$19<>0,IF($D$19>0,(L72-L73),MAX(K72-P72-N72-M72,0)),IF(I71=0,0,IF(SUM(I$44:I72)<0,0,IF(AND(SUM(I$44:I72)>0,O71=0),SUM(I$44:I72),I72))))","v":65.799999999999983},18.899999999999999,89.269999999999982,null,1524.2399999999993]
[null,null,30,{"$f":"+IF($H$42=0, Calculos!B34, Calculos!BA35)","v":"2025-11-23"},31,{"$f":"+Calculos!I35","v":1458.4399999999994},{"$f":"+Calculos!BC35","v":4.38},{"$f":"+Calculos!BE35","v":0},{"$f":"+Calculos!BF35","v":66.2},{"$f":"+Calculos!BG35","v":18.690000000000001},89.27,1458.4399999999994,null,4.38,{"$f":"IF($D$19<>0,IF($D$19>0,(L73-L74),MAX(K73-P73-N73-M73,0)),IF(I72=0,0,IF(SUM(I$44:I73)<0,0,IF(AND(SUM(I$44:I73)>0,O72=0),SUM(I$44:I73),I73))))","v":66.2},18.689999999999994,89.27,null,1458.4399999999994]
[null,null,31,{"$f":"+IF($H$42=0, Calculos!B35, Calculos!BA36)","v":"2025-12-23"},30,{"$f":"+Calculos!I36","v":1392.2399999999993},{"$f":"+Calculos!BC36","v":4.18},{"$f":"+Calculos!BE36","v":0},{"$f":"+Calculos!BF36","v":67.820000000000007},{"$f":"+Calculos!BG36","v":17.27},89.27,1392.2399999999993,null,4.18,{"$f":"IF($D$19<>0,IF($D$19>0,(L74-L75),MAX(K74-P74-N74-M74,0)),IF(I73=0,0,IF(SUM(I$44:I74)<0,0,IF(AND(SUM(I$44:I74)>0,O73=0),SUM(I$44:I74),I74))))","v":67.820000000000007},17.269999999999989,89.269999999999982,null,1392.2399999999993]
[null,null,32,{"$f":"+IF($H$42=0, Calculos!B36, Calculos!BA37)","v":"2026-01-23"},31,{"$f":"+Calculos!I37","v":1324.4199999999994},{"$f":"+Calculos!BC37","v":3.97},{"$f":"+Calculos!BE37","v":0},{"$f":"+Calculos!BF37","v":68.319999999999993},{"$f":"+Calculos!BG37","v":16.98},89.27,1324.4199999999994,null,3.97,{"$f":"IF($D$19<>0,IF($D$19>0,(L75-L76),MAX(K75-P75-N75-M75,0)),IF(I74=0,0,IF(SUM(I$44:I75)<0,0,IF(AND(SUM(I$44:I75)>0,O74=0),SUM(I$44:I75),I75))))","v":68.319999999999993},16.980000000000004,89.27,null,1324.4199999999994]
[null,null,33,{"$f":"+IF($H$42=0, Calculos!B37, Calculos!BA38)","v":"2026-02-23"},31,{"$f":"+Calculos!I38","v":1256.0999999999995},{"$f":"+Calculos!BC38","v":3.77},{"$f":"+Calculos!BE38","v":0},{"$f":"+Calculos!BF38","v":69.400000000000006},{"$f":"+Calculos!BG38","v":16.100000000000001},89.27000000000001,1256.0999999999995,null,3.77,{"$f":"IF($D$19<>0,IF($D$19>0,(L76-L77),MAX(K76-P76-N76-M76,0)),IF(I75=0,0,IF(SUM(I$44:I76)<0,0,IF(AND(SUM(I$44:I76)>0,O75=0),SUM(I$44:I76),I76))))","v":69.400000000000006},16.100000000000005,89.27000000000001,null,1256.0999999999995]
[null,null,34,{"$f":"+IF($H$42=0, Calculos!B38, Calculos!BA39)","v":"2026-03-23"},{"$f":"+D77-D76","v":28},{"$f":"+Calculos!I39","v":1186.6999999999994},{"$f":"+Calculos!BC39","v":3.56},{"$f":"+Calculos!BE39","v":0},{"$f":"+Calculos!BF39","v":71.97999999999999},{"$f":"+Calculos!BG39","v":13.73},89.27,1186.6999999999994,null,3.56,{"$f":"IF($D$19<>0,IF($D$19>0,(L77-L78),MAX(K77-P77-N77-M77,0)),IF(I76=0,0,IF(SUM(I$44:I77)<0,0,IF(AND(SUM(I$44:I77)>0,O76=0),SUM(I$44:I77),I77))))","v":71.97999999999999},13.730000000000006,89.27,null,1186.6999999999994]
[null,null,35,{"$f":"+IF($H$42=0, Calculos!B39, Calculos!BA40)","v":"2026-04-23"},31,{"$f":"+Calculos!I40","v":1114.7199999999993},{"$f":"+Calculos!BC40","v":3.34},{"$f":"+Calculos!BE40","v":0},{"$f":"+Calculos!BF40","v":71.639999999999986},{"$f":"+Calculos!BG40","v":14.29},89.269999999999982,1114.7199999999993,null,3.34,{"$f":"IF($D$19<>0,IF($D$19>0,(L78-L79),MAX(K78-P78-N78-M78,0)),IF(I77=0,0,IF(SUM(I$44:I78)<0,0,IF(AND(SUM(I$44:I78)>0,O77=0),SUM(I$44:I78),I78))))","v":71.639999999999986},14.289999999999996,89.269999999999982,null,1114.7199999999993]
[null,null,36,{"$f":"+IF($H$42=0, Calculos!B40, Calculos!BA41)","v":"2026-05-23"},30,{"$f":"+Calculos!I41","v":1043.0799999999995},{"$f":"+Calculos!BC41","v":3.13},{"$f":"+Calculos!BE41","v":0},{"$f":"+Calculos!BF41","v":73.2},{"$f":"+Calculos!BG41","v":12.94},89.27,1043.0799999999995,null,3.13,{"$f":"IF($D$19<>0,IF($D$19>0,(L79-L80),MAX(K79-P79-N79-M79,0)),IF(I78=0,0,IF(SUM(I$44:I79)<0,0,IF(AND(SUM(I$44:I79)>0,O78=0),SUM(I$44:I79),I79))))","v":73.2},12.939999999999994,89.27,null,1043.0799999999995]
[null,null,37,{"$f":"+IF($H$42=0, Calculos!B41, Calculos!BA42)","v":"2026-06-23"},31,{"$f":"+Calculos!I42","v":969.87999999999943},{"$f":"+Calculos!BC42","v":2.91},{"$f":"+Calculos!BE42","v":0},{"$f":"+Calculos!BF42","v":73.930000000000007},{"$f":"+Calculos!BG42","v":12.43},89.27000000000001,969.87999999999943,null,2.91,{"$f":"IF($D$19<>0,IF($D$19>0,(L80-L81),MAX(K80-P80-N80-M80,0)),IF(I79=0,0,IF(SUM(I$44:I80)<0,0,IF(AND(SUM(I$44:I80)>0,O79=0),SUM(I$44:I80),I80))))","v":73.930000000000007},12.430000000000003,89.27000000000001,null,969.87999999999943]
[null,null,38,{"$f":"+IF($H$42=0, Calculos!B42, Calculos!BA43)","v":"2026-07-23"},30,{"$f":"+Calculos!I43","v":895.94999999999936},{"$f":"+Calculos!BC43","v":2.69},{"$f":"+Calculos!BE43","v":0},{"$f":"+Calculos!BF43","v":75.47},{"$f":"+Calculos!BG43","v":11.11},89.27,895.94999999999936,null,2.69,{"$f":"IF($D$19<>0,IF($D$19>0,(L81-L82),MAX(K81-P81-N81-M81,0)),IF(I80=0,0,IF(SUM(I$44:I81)<0,0,IF(AND(SUM(I$44:I81)>0,O80=0),SUM(I$44:I81),I81))))","v":75.47},11.109999999999998,89.27,null,895.94999999999936]
[null,null,39,{"$f":"+IF($H$42=0, Calculos!B43, Calculos!BA44)","v":"2026-08-23"},31,{"$f":"+Calculos!I44","v":820.47999999999934},{"$f":"+Calculos!BC44","v":2.46},{"$f":"+Calculos!BE44","v":0},{"$f":"+Calculos!BF44","v":76.290000000000006},{"$f":"+Calculos!BG44","v":10.52},89.27,820.47999999999934,null,2.46,{"$f":"IF($D$19<>0,IF($D$19>0,(L82-L83),MAX(K82-P82-N82-M82,0)),IF(I81=0,0,IF(SUM(I$44:I82)<0,0,IF(AND(SUM(I$44:I82)>0,O81=0),SUM(I$44:I82),I82))))","v":76.290000000000006},10.519999999999989,89.269999999999982,null,820.47999999999934]
[null,null,40,{"$f":"+IF($H$42=0, Calculos!B44, Calculos!BA45)","v":"2026-09-23"},31,{"$f":"+Calculos!I45","v":744.18999999999937},{"$f":"+Calculos!BC45","v":2.23},{"$f":"+Calculos!BE45","v":0},{"$f":"+Calculos!BF45","v":77.5},{"$f":"+Calculos!BG45","v":9.5399999999999991},89.27000000000001,744.18999999999937,null,2.23,{"$f":"IF($D$19<>0,IF($D$19>0,(L83-L84),MAX(K83-P83-N83-M83,0)),IF(I82=0,0,IF(SUM(I$44:I83)<0,0,IF(AND(SUM(I$44:I83)>0,O82=0),SUM(I$44:I83),I83))))","v":77.5},9.5400000000000098,89.27000000000001,null,744.18999999999937]
[null,null,41,{"$f":"+IF($H$42=0, Calculos!B45, Calculos!BA46)","v":"2026-10-23"},30,{"$f":"+Calculos!I46","v":666.68999999999937},{"$f":"+Calculos!BC46","v":2},{"$f":"+Calculos!BE46","v":0},{"$f":"+Calculos!BF46","v":79},{"$f":"+Calculos!BG46","v":8.27},89.27,666.68999999999937,null,2,{"$f":"IF($D$19<>0,IF($D$19>0,(L84-L85),MAX(K84-P84-N84-M84,0)),IF(I83=0,0,IF(SUM(I$44:I84)<0,0,IF(AND(SUM(I$44:I84)>0,O83=0),SUM(I$44:I84),I84))))","v":79},8.269999999999996,89.27,null,666.68999999999937]
[null,null,42,{"$f":"+IF($H$42=0, Calculos!B46, Calculos!BA47)","v":"2026-11-23"},31,{"$f":"+Calculos!I47","v":587.68999999999937},{"$f":"+Calculos!BC47","v":1.76},{"$f":"+Calculos!BE47","v":0},{"$f":"+Calculos!BF47","v":79.97999999999999},{"$f":"+Calculos!BG47","v":7.53},89.27,587.68999999999937,null,1.76,{"$f":"IF($D$19<>0,IF($D$19>0,(L85-L86),MAX(K85-P85-N85-M85,0)),IF(I84=0,0,IF(SUM(I$44:I85)<0,0,IF(AND(SUM(I$44:I85)>0,O84=0),SUM(I$44:I85),I85))))","v":79.97999999999999},7.5300000000000065,89.27,null,587.68999999999937]
[null,null,43,{"$f":"+IF($H$42=0, Calculos!B47, Calculos!BA48)","v":"2026-12-23"},30,{"$f":"+Calculos!I48","v":507.70999999999935},{"$f":"+Calculos!BC48","v":1.52},{"$f":"+Calculos!BE48","v":0},{"$f":"+Calculos!BF48","v":81.45},{"$f":"+Calculos!BG48","v":6.3},89.27,507.70999999999935,null,1.52,{"$f":"IF($D$19<>0,IF($D$19>0,(L86-L87),MAX(K86-P86-N86-M86,0)),IF(I85=0,0,IF(SUM(I$44:I86)<0,0,IF(AND(SUM(I$44:I86)>0,O85=0),SUM(I$44:I86),I86))))","v":81.45},6.2999999999999936,89.27,null,507.70999999999935]
[null,null,44,{"$f":"+IF($H$42=0, Calculos!B48, Calculos!BA49)","v":"2027-01-23"},31,{"$f":"+Calculos!I49","v":426.25999999999937},{"$f":"+Calculos!BC49","v":1.28},{"$f":"+Calculos!BE49","v":0},{"$f":"+Calculos!BF49","v":82.53},{"$f":"+Calculos!BG49","v":5.46},89.27,426.25999999999937,null,1.28,{"$f":"IF($D$19<>0,IF($D$19>0,(L87-L88),MAX(K87-P87-N87-M87,0)),IF(I86=0,0,IF(SUM(I$44:I87)<0,0,IF(AND(SUM(I$44:I87)>0,O86=0),SUM(I$44:I87),I87))))","v":82.53},5.4599999999999946,89.27,null,426.25999999999937]
[null,null,45,{"$f":"+IF($H$42=0, Calculos!B49, Calculos!BA50)","v":"2027-02-23"},31,{"$f":"+Calculos!I50","v":343.72999999999934},{"$f":"+Calculos!BC50","v":1.03},{"$f":"+Calculos!BE50","v":0},{"$f":"+Calculos!BF50","v":83.83},{"$f":"+Calculos!BG50","v":4.41},89.27,343.72999999999934,null,1.03,{"$f":"IF($D$19<>0,IF($D$19>0,(L88-L89),MAX(K88-P88-N88-M88,0)),IF(I87=0,0,IF(SUM(I$44:I88)<0,0,IF(AND(SUM(I$44:I88)>0,O87=0),SUM(I$44:I88),I88))))","v":83.83},4.4099999999999975,89.27,null,343.72999999999934]
[null,null,46,{"$f":"+IF($H$42=0, Calculos!B50, Calculos!BA51)","v":"2027-03-23"},28,{"$f":"+Calculos!I51","v":259.89999999999935},{"$f":"+Calculos!BC51","v":0.78},{"$f":"+Calculos!BE51","v":0},{"$f":"+Calculos!BF51","v":85.47999999999999},{"$f":"+Calculos!BG51","v":3.01},89.27,259.89999999999935,null,0.78,{"$f":"IF($D$19<>0,IF($D$19>0,(L89-L90),MAX(K89-P89-N89-M89,0)),IF(I88=0,0,IF(SUM(I$44:I89)<0,0,IF(AND(SUM(I$44:I89)>0,O88=0),SUM(I$44:I89),I89))))","v":85.47999999999999},3.010000000000006,89.27,null,259.89999999999935]
[null,null,47,{"$f":"+IF($H$42=0, Calculos!B51, Calculos!BA52)","v":"2027-04-23"},31,{"$f":"+Calculos!I52","v":174.41999999999936},{"$f":"+Calculos!BC52","v":0.52},{"$f":"+Calculos!BE52","v":0},{"$f":"+Calculos!BF52","v":86.51},{"$f":"+Calculos!BG52","v":2.2400000000000002},89.27,174.41999999999936,null,0.52,{"$f":"IF($D$19<>0,IF($D$19>0,(L90-L91),MAX(K90-P90-N90-M90,0)),IF(I89=0,0,IF(SUM(I$44:I90)<0,0,IF(AND(SUM(I$44:I90)>0,O89=0),SUM(I$44:I90),I90))))","v":86.51},2.2399999999999909,89.27,null,174.41999999999936]
[null,null,{"$f":"+C90+1","v":48},{"$f":"+IF($H$42=0, Calculos!B52, Calculos!BA53)","v":"2027-05-23"},30,{"$f":"+Calculos!I53","v":87.909999999999357},{"$f":"+Calculos!BC53","v":0.26},{"$f":"+Calculos!BE53","v":0},{"$f":"+Calculos!BF53","v":87.909999999999357},{"$f":"+Calculos!BG53","v":1.0900000000000001},89.259999999999366,87.909999999999357,null,0.26,{"$f":"IF($D$19<>0,IF($D$19>0,(L91-L92),MAX(K91-P91-N91-M91,0)),IF(I90=0,0,IF(SUM(I$44:I91)<0,0,IF(AND(SUM(I$44:I91)>0,O90=0),SUM(I$44:I91),I91))))","v":87.909999999999357},1.0900000000000085,89.259999999999366,null,87.909999999999357]
[null,null,49,{"$f":"+IF($H$42=0, Calculos!B53, Calculos!BA54)","v":"2027-06-23"},31,{"$f":"+Calculos!I54","v":0},{"$f":"+Calculos!BC54","v":0},{"$f":"+Calculos!BE54","v":0},{"$f":"+Calculos!BF54","v":""},{"$f":"+Calculos!BG54","v":""},0,0,null,0,{"$f":"IF($D$19<>0,IF($D$19>0,(L92-L93),MAX(K92-P92-N92-M92,0)),IF(I91=0,0,IF(SUM(I$44:I92)<0,0,IF(AND(SUM(I$44:I92)>0,O91=0),SUM(I$44:I92),I92))))","v":""},0,0,null,0]
[null,null,50,{"$f":"+IF($H$42=0, Calculos!B54, Calculos!BA55)","v":"2027-07-23"},30,{"$f":"+Calculos!I55","v":""},{"$f":"+Calculos!BC55","v":0},{"$f":"+Calculos!BE55","v":0},{"$f":"+Calculos!BF55","v":""},{"$f":"+Calculos!BG55","v":""},0,0,null,0,{"$f":"IF($D$19<>0,IF($D$19>0,(L93-L94),MAX(K93-P93-N93-M93,0)),IF(I92=0,0,IF(SUM(I$44:I93)<0,0,IF(AND(SUM(I$44:I93)>0,O92=0),SUM(I$44:I93),I93))))","v":""},0,0,null,0]
[null,null,51,{"$f":"+IF($H$42=0, Calculos!B55, Calculos!BA56)","v":"2027-08-23"},31,{"$f":"+Calculos!I56","v":""},{"$f":"+Calculos!BC56","v":0},{"$f":"+Calculos!BE56","v":0},{"$f":"+Calculos!BF56","v":""},{"$f":"+Calculos!BG56","v":""},0,0,null,0,{"$f":"IF($D$19<>0,IF($D$19>0,(L94-L95),MAX(K94-P94-N94-M94,0)),IF(I93=0,0,IF(SUM(I$44:I94)<0,0,IF(AND(SUM(I$44:I94)>0,O93=0),SUM(I$44:I94),I94))))","v":""},0,0,null,0]
[null,null,52,{"$f":"+IF($H$42=0, Calculos!B56, Calculos!BA57)","v":"2027-09-23"},31,{"$f":"+Calculos!I57","v":""},{"$f":"+Calculos!BC57","v":0},{"$f":"+Calculos!BE57","v":0},{"$f":"+Calculos!BF57","v":""},{"$f":"+Calculos!BG57","v":""},0,0,null,0,{"$f":"IF($D$19<>0,IF($D$19>0,(L95-L96),MAX(K95-P95-N95-M95,0)),IF(I94=0,0,IF(SUM(I$44:I95)<0,0,IF(AND(SUM(I$44:I95)>0,O94=0),SUM(I$44:I95),I95))))","v":""},0,0,null,0]
[null,null,53,{"$f":"+IF($H$42=0, Calculos!B57, Calculos!BA58)","v":"2027-10-23"},30,{"$f":"+Calculos!I58","v":""},{"$f":"+Calculos!BC58","v":0},{"$f":"+Calculos!BE58","v":0},{"$f":"+Calculos!BF58","v":""},{"$f":"+Calculos!BG58","v":""},0,0,null,0,{"$f":"IF($D$19<>0,IF($D$19>0,(L96-L97),MAX(K96-P96-N96-M96,0)),IF(I95=0,0,IF(SUM(I$44:I96)<0,0,IF(AND(SUM(I$44:I96)>0,O95=0),SUM(I$44:I96),I96))))","v":""},0,0,null,0]
[null,null,54,{"$f":"+IF($H$42=0, Calculos!B58, Calculos!BA59)","v":"2027-11-23"},31,{"$f":"+Calculos!I59","v":""},{"$f":"+Calculos!BC59","v":0},{"$f":"+Calculos!BE59","v":0},{"$f":"+Calculos!BF59","v":""},{"$f":"+Calculos!BG59","v":""},0,0,null,0,{"$f":"IF($D$19<>0,IF($D$19>0,(L97-L98),MAX(K97-P97-N97-M97,0)),IF(I96=0,0,IF(SUM(I$44:I97)<0,0,IF(AND(SUM(I$44:I97)>0,O96=0),SUM(I$44:I97),I97))))","v":""},0,0,null,0]
[null,null,55,{"$f":"+IF($H$42=0, Calculos!B59, Calculos!BA60)","v":"2027-12-23"},30,{"$f":"+Calculos!I60","v":""},{"$f":"+Calculos!BC60","v":0},{"$f":"+Calculos!BE60","v":0},{"$f":"+Calculos!BF60","v":""},{"$f":"+Calculos!BG60","v":""},0,0,null,0,{"$f":"IF($D$19<>0,IF($D$19>0,(L98-L99),MAX(K98-P98-N98-M98,0)),IF(I97=0,0,IF(SUM(I$44:I98)<0,0,IF(AND(SUM(I$44:I98)>0,O97=0),SUM(I$44:I98),I98))))","v":""},0,0,null,0]
[null,null,56,{"$f":"+IF($H$42=0, Calculos!B60, Calculos!BA61)","v":"2028-01-23"},31,{"$f":"+Calculos!I61","v":""},{"$f":"+Calculos!BC61","v":0},{"$f":"+Calculos!BE61","v":0},{"$f":"+Calculos!BF61","v":""},{"$f":"+Calculos!BG61","v":""},0,0,null,0,{"$f":"IF($D$19<>0,IF($D$19>0,(L99-L100),MAX(K99-P99-N99-M99,0)),IF(I98=0,0,IF(SUM(I$44:I99)<0,0,IF(AND(SUM(I$44:I99)>0,O98=0),SUM(I$44:I99),I99))))","v":""},0,0,null,0]
[null,null,57,{"$f":"+IF($H$42=0, Calculos!B61, Calculos!BA62)","v":"2028-02-23"},31,{"$f":"+Calculos!I62","v":""},{"$f":"+Calculos!BC62","v":0},{"$f":"+Calculos!BE62","v":0},{"$f":"+Calculos!BF62","v":""},{"$f":"+Calculos!BG62","v":""},0,0,null,0,{"$f":"IF($D$19<>0,IF($D$19>0,(L100-L101),MAX(K100-P100-N100-M100,0)),IF(I99=0,0,IF(SUM(I$44:I100)<0,0,IF(AND(SUM(I$44:I100)>0,O99=0),SUM(I$44:I100),I100))))","v":""},0,0,null,0]
[null,null,58,{"$f":"+IF($H$42=0, Calculos!B62, Calculos!BA63)","v":"2028-03-23"},29,{"$f":"+Calculos!I63","v":""},{"$f":"+Calculos!BC63","v":0},{"$f":"+Calculos!BE63","v":0},{"$f":"+Calculos!BF63","v":""},{"$f":"+Calculos!BG63","v":""},0,0,null,0,{"$f":"IF($D$19<>0,IF($D$19>0,(L101-L102),MAX(K101-P101-N101-M101,0)),IF(I100=0,0,IF(SUM(I$44:I101)<0,0,IF(AND(SUM(I$44:I101)>0,O100=0),SUM(I$44:I101),I101))))","v":""},0,0,null,0]
[null,null,59,{"$f":"+IF($H$42=0, Calculos!B63, Calculos!BA64)","v":"2028-04-23"},31,{"$f":"+Calculos!I64","v":""},{"$f":"+Calculos!BC64","v":0},{"$f":"+Calculos!BE64","v":0},{"$f":"+Calculos!BF64","v":""},{"$f":"+Calculos!BG64","v":""},0,0,null,0,{"$f":"IF($D$19<>0,IF($D$19>0,(L102-L103),MAX(K102-P102-N102-M102,0)),IF(I101=0,0,IF(SUM(I$44:I102)<0,0,IF(AND(SUM(I$44:I102)>0,O101=0),SUM(I$44:I102),I102))))","v":""},0,0,null,0]
[null,null,60,{"$f":"+IF($H$42=0, Calculos!B64, Calculos!BA65)","v":"2028-05-23"},30,{"$f":"+Calculos!I65","v":""},{"$f":"+Calculos!BC65","v":0},{"$f":"+Calculos!BE65","v":0},{"$f":"+Calculos!BF65","v":""},{"$f":"+Calculos!BG65","v":""},0,0,null,0,{"$f":"IF($D$19<>0,IF($D$19>0,(L103-L104),MAX(K103-P103-N103-M103,0)),IF(I102=0,0,IF(SUM(I$44:I103)<0,0,IF(AND(SUM(I$44:I103)>0,O102=0),SUM(I$44:I103),I103))))","v":""},0,0,null,0]
[null,null,61,{"$f":"+IF($H$42=0, Calculos!B65, Calculos!BA66)","v":"2028-06-23"},31,{"$f":"+Calculos!I66","v":""},{"$f":"+Calculos!BC66","v":0},{"$f":"+Calculos!BE66","v":0},{"$f":"+Calculos!BF66","v":""},{"$f":"+Calculos!BG66","v":""},0,0,null,0,{"$f":"IF($D$19<>0,IF($D$19>0,(L104-L105),MAX(K104-P104-N104-M104,0)),IF(I103=0,0,IF(SUM(I$44:I104)<0,0,IF(AND(SUM(I$44:I104)>0,O103=0),SUM(I$44:I104),I104))))","v":""},0,0,null,0]
[null,null,62,{"$f":"+IF($H$42=0, Calculos!B66, Calculos!BA67)","v":"2028-07-23"},30,{"$f":"+Calculos!I67","v":""},{"$f":"+Calculos!BC67","v":0},{"$f":"+Calculos!BE67","v":0},{"$f":"+Calculos!BF67","v":""},{"$f":"+Calculos!BG67","v":""},0,0,null,0,{"$f":"IF($D$19<>0,IF($D$19>0,(L105-L106),MAX(K105-P105-N105-M105,0)),IF(I104=0,0,IF(SUM(I$44:I105)<0,0,IF(AND(SUM(I$44:I105)>0,O104=0),SUM(I$44:I105),I105))))","v":""},0,0,null,0]
[null,null,63,{"$f":"+IF($H$42=0, Calculos!B67, Calculos!BA68)","v":"2028-08-23"},31,{"$f":"+Calculos!I68","v":""},{"$f":"+Calculos!BC68","v":0},{"$f":"+Calculos!BE68","v":0},{"$f":"+Calculos!BF68","v":""},{"$f":"+Calculos!BG68","v":""},0,0,null,0,{"$f":"IF($D$19<>0,IF($D$19>0,(L106-L107),MAX(K106-P106-N106-M106,0)),IF(I105=0,0,IF(SUM(I$44:I106)<0,0,IF(AND(SUM(I$44:I106)>0,O105=0),SUM(I$44:I106),I106))))","v":""},0,0,null,0]
[null,null,64,{"$f":"+IF($H$42=0, Calculos!B68, Calculos!BA69)","v":"2028-09-23"},31,{"$f":"+Calculos!I69","v":""},{"$f":"+Calculos!BC69","v":0},{"$f":"+Calculos!BE69","v":0},{"$f":"+Calculos!BF69","v":""},{"$f":"+Calculos!BG69","v":""},0,0,null,0,{"$f":"IF($D$19<>0,IF($D$19>0,(L107-L108),MAX(K107-P107-N107-M107,0)),IF(I106=0,0,IF(SUM(I$44:I107)<0,0,IF(AND(SUM(I$44:I107)>0,O106=0),SUM(I$44:I107),I107))))","v":""},0,0,null,0]
[null,null,65,{"$f":"+IF($H$42=0, Calculos!B69, Calculos!BA70)","v":"2028-10-23"},30,{"$f":"+Calculos!I70","v":""},{"$f":"+Calculos!BC70","v":0},{"$f":"+Calculos!BE70","v":0},{"$f":"+Calculos!BF70","v":""},{"$f":"+Calculos!BG70","v":""},0,0,null,0,{"$f":"IF($D$19<>0,IF($D$19>0,(L108-L109),MAX(K108-P108-N108-M108,0)),IF(I107=0,0,IF(SUM(I$44:I108)<0,0,IF(AND(SUM(I$44:I108)>0,O107=0),SUM(I$44:I108),I108))))","v":""},0,0,null,0]
[null,null,66,{"$f":"+IF($H$42=0, Calculos!B70, Calculos!BA71)","v":"2028-11-23"},{"$f":"+D109-D108","v":31},{"$f":"+Calculos!I71","v":""},{"$f":"+Calculos!BC71","v":0},{"$f":"+Calculos!BE71","v":0},{"$f":"+Calculos!BF71","v":""},{"$f":"+Calculos!BG71","v":""},{"$f":"+SUM(G109:J109)-H109","v":0},0,null,{"$f":"G109","v":0},{"$f":"IF($D$19<>0,IF($D$19>0,(L109-L110),MAX(K109-P109-N109-M109,0)),IF(I108=0,0,IF(SUM(I$44:I109)<0,0,IF(AND(SUM(I$44:I109)>0,O108=0),SUM(I$44:I109),I109))))","v":""},{"$f":"IF(C109<=$D$17,K109-O109-N109-M109,0)","v":0},{"$f":"SUM(N109:P109)","v":0},null,{"$f":"+L109","v":0}]
[null,null,67,{"$f":"+IF($H$42=0, Calculos!B71, Calculos!BA72)","v":"2028-12-23"},30,{"$f":"+Calculos!I72","v":""},{"$f":"+Calculos!BC72","v":0},{"$f":"+Calculos!BE72","v":0},{"$f":"+Calculos!BF72","v":""},{"$f":"+Calculos!BG72","v":""},0,{"$f":"IF(C110>$D$17,0,IF($D$19>0,IF(F110>=$D$13,$D$13,F110),IF(AND(L109-O109<0.05,L109-O109>-0.05),0,L109-O109)))","v":0},null,0,{"$f":"IF($D$19<>0,IF($D$19>0,(L110-L111),MAX(K110-P110-N110-M110,0)),IF(I109=0,0,IF(SUM(I$44:I110)<0,0,IF(AND(SUM(I$44:I110)>0,O109=0),SUM(I$44:I110),I110))))","v":""},0,0,null,0]
[null,null,68,{"$f":"+IF($H$42=0, Calculos!B72, Calculos!BA73)","v":"2029-01-23"},31,{"$f":"+Calculos!I73","v":""},{"$f":"+Calculos!BC73","v":0},{"$f":"+Calculos!BE73","v":0},{"$f":"+Calculos!BF73","v":""},{"$f":"+Calculos!BG73","v":""},0,0,null,0,{"$f":"IF($D$19<>0,IF($D$19>0,(L111-L112),MAX(K111-P111-N111-M111,0)),IF(I110=0,0,IF(SUM(I$44:I111)<0,0,IF(AND(SUM(I$44:I111)>0,O110=0),SUM(I$44:I111),I111))))","v":""},0,0,null,0]
[null,null,69,{"$f":"+IF($H$42=0, Calculos!B73, Calculos!BA74)","v":"2029-02-23"},31,{"$f":"+Calculos!I74","v":""},{"$f":"+Calculos!BC74","v":0},{"$f":"+Calculos!BE74","v":0},{"$f":"+Calculos!BF74","v":""},{"$f":"+Calculos!BG74","v":""},0,0,null,0,{"$f":"IF($D$19<>0,IF($D$19>0,(L112-L113),MAX(K112-P112-N112-M112,0)),IF(I111=0,0,IF(SUM(I$44:I112)<0,0,IF(AND(SUM(I$44:I112)>0,O111=0),SUM(I$44:I112),I112))))","v":""},0,0,null,0]
[null,null,70,{"$f":"+IF($H$42=0, Calculos!B74, Calculos!BA75)","v":"2029-03-23"},28,{"$f":"+Calculos!I75","v":""},{"$f":"+Calculos!BC75","v":0},{"$f":"+Calculos!BE75","v":0},{"$f":"+Calculos!BF75","v":""},{"$f":"+Calculos!BG75","v":""},0,0,null,0,{"$f":"IF($D$19<>0,IF($D$19>0,(L113-L114),MAX(K113-P113-N113-M113,0)),IF(I112=0,0,IF(SUM(I$44:I113)<0,0,IF(AND(SUM(I$44:I113)>0,O112=0),SUM(I$44:I113),I113))))","v":""},0,0,null,0]
[null,null,71,{"$f":"+IF($H$42=0, Calculos!B75, Calculos!BA76)","v":"2029-04-23"},31,{"$f":"+Calculos!I76","v":""},{"$f":"+Calculos!BC76","v":0},{"$f":"+Calculos!BE76","v":0},{"$f":"+Calculos!BF76","v":""},{"$f":"+Calculos!BG76","v":""},0,0,null,0,{"$f":"IF($D$19<>0,IF($D$19>0,(L114-L115),MAX(K114-P114-N114-M114,0)),IF(I113=0,0,IF(SUM(I$44:I114)<0,0,IF(AND(SUM(I$44:I114)>0,O113=0),SUM(I$44:I114),I114))))","v":""},0,0,null,0]
[null,null,72,{"$f":"+IF($H$42=0, Calculos!B76, Calculos!BA77)","v":"2029-05-23"},30,{"$f":"+Calculos!I77","v":""},{"$f":"+Calculos!BC77","v":0},{"$f":"+Calculos!BE77","v":0},{"$f":"+Calculos!BF77","v":""},{"$f":"+Calculos!BG77","v":""},0,0,null,0,{"$f":"IF($D$19<>0,IF($D$19>0,(L115-L116),MAX(K115-P115-N115-M115,0)),IF(I114=0,0,IF(SUM(I$44:I115)<0,0,IF(AND(SUM(I$44:I115)>0,O114=0),SUM(I$44:I115),I115))))","v":""},0,0,null,0]
[null,null,73,{"$f":"+IF($H$42=0, Calculos!B77, Calculos!BA78)","v":"2029-06-23"},31,{"$f":"+Calculos!I78","v":""},{"$f":"+Calculos!BC78","v":0},{"$f":"+Calculos!BE78","v":0},{"$f":"+Calculos!BF78","v":""},{"$f":"+Calculos!BG78","v":""},0,0,null,0,{"$f":"IF($D$19<>0,IF($D$19>0,(L116-L117),MAX(K116-P116-N116-M116,0)),IF(I115=0,0,IF(SUM(I$44:I116)<0,0,IF(AND(SUM(I$44:I116)>0,O115=0),SUM(I$44:I116),I116))))","v":""},0,0,null,0]
[null,null,74,{"$f":"+IF($H$42=0, Calculos!B78, Calculos!BA79)","v":"2029-07-23"},30,{"$f":"+Calculos!I79","v":""},{"$f":"+Calculos!BC79","v":0},{"$f":"+Calculos!BE79","v":0},{"$f":"+Calculos!BF79","v":""},{"$f":"+Calculos!BG79","v":""},0,0,null,0,{"$f":"IF($D$19<>0,IF($D$19>0,(L117-L118),MAX(K117-P117-N117-M117,0)),IF(I116=0,0,IF(SUM(I$44:I117)<0,0,IF(AND(SUM(I$44:I117)>0,O116=0),SUM(I$44:I117),I117))))","v":""},0,0,null,0]
[null,null,75,{"$f":"+IF($H$42=0, Calculos!B79, Calculos!BA80)","v":"2029-08-23"},31,{"$f":"+Calculos!I80","v":""},{"$f":"+Calculos!BC80","v":0},{"$f":"+Calculos!BE80","v":0},{"$f":"+Calculos!BF80","v":""},{"$f":"+Calculos!BG80","v":""},0,0,null,0,{"$f":"IF($D$19<>0,IF($D$19>0,(L118-L119),MAX(K118-P118-N118-M118,0)),IF(I117=0,0,IF(SUM(I$44:I118)<0,0,IF(AND(SUM(I$44:I118)>0,O117=0),SUM(I$44:I118),I118))))","v":""},0,0,null,0]
[null,null,76,{"$f":"+IF($H$42=0, Calculos!B80, Calculos!BA81)","v":"2029-09-23"},31,{"$f":"+Calculos!I81","v":""},{"$f":"+Calculos!BC81","v":0},{"$f":"+Calculos!BE81","v":0},{"$f":"+Calculos!BF81","v":""},{"$f":"+Calculos!BG81","v":""},0,0,null,0,{"$f":"IF($D$19<>0,IF($D$19>0,(L119-L120),MAX(K119-P119-N119-M119,0)),IF(I118=0,0,IF(SUM(I$44:I119)<0,0,IF(AND(SUM(I$44:I119)>0,O118=0),SUM(I$44:I119),I119))))","v":""},0,0,null,0]
[null,null,77,{"$f":"+IF($H$42=0, Calculos!B81, Calculos!BA82)","v":"2029-10-23"},30,{"$f":"+Calculos!I82","v":""},{"$f":"+Calculos!BC82","v":0},{"$f":"+Calculos!BE82","v":0},{"$f":"+Calculos!BF82","v":""},{"$f":"+Calculos!BG82","v":""},0,0,null,0,{"$f":"IF($D$19<>0,IF($D$19>0,(L120-L121),MAX(K120-P120-N120-M120,0)),IF(I119=0,0,IF(SUM(I$44:I120)<0,0,IF(AND(SUM(I$44:I120)>0,O119=0),SUM(I$44:I120),I120))))","v":""},0,0,null,0]
[null,null,78,{"$f":"+IF($H$42=0, Calculos!B82, Calculos!BA83)","v":"2029-11-23"},31,{"$f":"+Calculos!I83","v":""},{"$f":"+Calculos!BC83","v":0},{"$f":"+Calculos!BE83","v":0},{"$f":"+Calculos!BF83","v":""},{"$f":"+Calculos!BG83","v":""},0,0,null,0,{"$f":"IF($D$19<>0,IF($D$19>0,(L121-L122),MAX(K121-P121-N121-M121,0)),IF(I120=0,0,IF(SUM(I$44:I121)<0,0,IF(AND(SUM(I$44:I121)>0,O120=0),SUM(I$44:I121),I121))))","v":""},0,0,null,0]
[null,null,79,{"$f":"+IF($H$42=0, Calculos!B83, Calculos!BA84)","v":"2029-12-23"},30,{"$f":"+Calculos!I84","v":""},{"$f":"+Calculos!BC84","v":0},{"$f":"+Calculos!BE84","v":0},{"$f":"+Calculos!BF84","v":""},{"$f":"+Calculos!BG84","v":""},0,0,null,0,{"$f":"IF($D$19<>0,IF($D$19>0,(L122-L123),MAX(K122-P122-N122-M122,0)),IF(I121=0,0,IF(SUM(I$44:I122)<0,0,IF(AND(SUM(I$44:I122)>0,O121=0),SUM(I$44:I122),I122))))","v":""},0,0,null,0]
[null,null,{"$f":"+C122+1","v":80},{"$f":"+IF($H$42=0, Calculos!B84, Calculos!BA85)","v":"2030-01-23"},31,{"$f":"+Calculos!I85","v":""},{"$f":"+Calculos!BC85","v":0},{"$f":"+Calculos!BE85","v":0},{"$f":"+Calculos!BF85","v":""},{"$f":"+Calculos!BG85","v":""},0,0,null,0,{"$f":"IF($D$19<>0,IF($D$19>0,(L123-L124),MAX(K123-P123-N123-M123,0)),IF(I122=0,0,IF(SUM(I$44:I123)<0,0,IF(AND(SUM(I$44:I123)>0,O122=0),SUM(I$44:I123),I123))))","v":""},0,0,null,0]
[null,null,81,{"$f":"+IF($H$42=0, Calculos!B85, Calculos!BA86)","v":"2030-02-23"},31,{"$f":"+Calculos!I86","v":""},{"$f":"+Calculos!BC86","v":0},{"$f":"+Calculos!BE86","v":0},{"$f":"+Calculos!BF86","v":""},{"$f":"+Calculos!BG86","v":""},0,0,null,0,{"$f":"IF($D$19<>0,IF($D$19>0,(L124-L125),MAX(K124-P124-N124-M124,0)),IF(I123=0,0,IF(SUM(I$44:I124)<0,0,IF(AND(SUM(I$44:I124)>0,O123=0),SUM(I$44:I124),I124))))","v":""},0,0,null,0]
[null,null,82,{"$f":"+IF($H$42=0, Calculos!B86, Calculos!BA87)","v":"2030-03-23"},28,{"$f":"+Calculos!I87","v":""},{"$f":"+Calculos!BC87","v":0},{"$f":"+Calculos!BE87","v":0},{"$f":"+Calculos!BF87","v":""},{"$f":"+Calculos!BG87","v":""},0,0,null,0,{"$f":"IF($D$19<>0,IF($D$19>0,(L125-L126),MAX(K125-P125-N125-M125,0)),IF(I124=0,0,IF(SUM(I$44:I125)<0,0,IF(AND(SUM(I$44:I125)>0,O124=0),SUM(I$44:I125),I125))))","v":""},0,0,null,0]
[null,null,83,{"$f":"+IF($H$42=0, Calculos!B87, Calculos!BA88)","v":"2030-04-23"},31,{"$f":"+Calculos!I88","v":""},{"$f":"+Calculos!BC88","v":0},{"$f":"+Calculos!BE88","v":0},{"$f":"+Calculos!BF88","v":""},{"$f":"+Calculos!BG88","v":""},0,0,null,0,{"$f":"IF($D$19<>0,IF($D$19>0,(L126-L127),MAX(K126-P126-N126-M126,0)),IF(I125=0,0,IF(SUM(I$44:I126)<0,0,IF(AND(SUM(I$44:I126)>0,O125=0),SUM(I$44:I126),I126))))","v":""},0,0,null,0]
[null,null,84,{"$f":"+IF($H$42=0, Calculos!B88, Calculos!BA89)","v":"2030-05-23"},30,{"$f":"+Calculos!I89","v":""},{"$f":"+Calculos!BC89","v":0},{"$f":"+Calculos!BE89","v":0},{"$f":"+Calculos!BF89","v":""},{"$f":"+Calculos!BG89","v":""},0,0,null,0,{"$f":"IF($D$19<>0,IF($D$19>0,(L127-L128),MAX(K127-P127-N127-M127,0)),IF(I126=0,0,IF(SUM(I$44:I127)<0,0,IF(AND(SUM(I$44:I127)>0,O126=0),SUM(I$44:I127),I127))))","v":""},0,0,null,0]
[null,null,85,{"$f":"+IF($H$42=0, Calculos!B89, Calculos!BA90)","v":"2030-06-23"},31,{"$f":"+Calculos!I90","v":""},{"$f":"+Calculos!BC90","v":0},{"$f":"+Calculos!BE90","v":0},{"$f":"+Calculos!BF90","v":""},{"$f":"+Calculos!BG90","v":""},0,0,null,0,{"$f":"IF($D$19<>0,IF($D$19>0,(L128-L129),MAX(K128-P128-N128-M128,0)),IF(I127=0,0,IF(SUM(I$44:I128)<0,0,IF(AND(SUM(I$44:I128)>0,O127=0),SUM(I$44:I128),I128))))","v":""},0,0,null,0]
[null,null,86,{"$f":"+IF($H$42=0, Calculos!B90, Calculos!BA91)","v":"2030-07-23"},30,{"$f":"+Calculos!I91","v":""},{"$f":"+Calculos!BC91","v":0},{"$f":"+Calculos!BE91","v":0},{"$f":"+Calculos!BF91","v":""},{"$f":"+Calculos!BG91","v":""},0,0,null,0,{"$f":"IF($D$19<>0,IF($D$19>0,(L129-L130),MAX(K129-P129-N129-M129,0)),IF(I128=0,0,IF(SUM(I$44:I129)<0,0,IF(AND(SUM(I$44:I129)>0,O128=0),SUM(I$44:I129),I129))))","v":""},0,0,null,0]
[null,null,87,{"$f":"+IF($H$42=0, Calculos!B91, Calculos!BA92)","v":"2030-08-23"},31,{"$f":"+Calculos!I92","v":""},{"$f":"+Calculos!BC92","v":0},{"$f":"+Calculos!BE92","v":0},{"$f":"+Calculos!BF92","v":""},{"$f":"+Calculos!BG92","v":""},0,0,null,0,{"$f":"IF($D$19<>0,IF($D$19>0,(L130-L131),MAX(K130-P130-N130-M130,0)),IF(I129=0,0,IF(SUM(I$44:I130)<0,0,IF(AND(SUM(I$44:I130)>0,O129=0),SUM(I$44:I130),I130))))","v":""},0,0,null,0]
[null,null,88,{"$f":"+IF($H$42=0, Calculos!B92, Calculos!BA93)","v":"2030-09-23"},31,{"$f":"+Calculos!I93","v":""},{"$f":"+Calculos!BC93","v":0},{"$f":"+Calculos!BE93","v":0},{"$f":"+Calculos!BF93","v":""},{"$f":"+Calculos!BG93","v":""},0,0,null,0,{"$f":"IF($D$19<>0,IF($D$19>0,(L131-L132),MAX(K131-P131-N131-M131,0)),IF(I130=0,0,IF(SUM(I$44:I131)<0,0,IF(AND(SUM(I$44:I131)>0,O130=0),SUM(I$44:I131),I131))))","v":""},0,0,null,0]
[null,null,89,{"$f":"+IF($H$42=0, Calculos!B93, Calculos!BA94)","v":"2030-10-23"},30,{"$f":"+Calculos!I94","v":""},{"$f":"+Calculos!BC94","v":0},{"$f":"+Calculos!BE94","v":0},{"$f":"+Calculos!BF94","v":""},{"$f":"+Calculos!BG94","v":""},0,0,null,0,{"$f":"IF($D$19<>0,IF($D$19>0,(L132-L133),MAX(K132-P132-N132-M132,0)),IF(I131=0,0,IF(SUM(I$44:I132)<0,0,IF(AND(SUM(I$44:I132)>0,O131=0),SUM(I$44:I132),I132))))","v":""},0,0,null,0]
[null,null,90,{"$f":"+IF($H$42=0, Calculos!B94, Calculos!BA95)","v":"2030-11-23"},31,{"$f":"+Calculos!I95","v":""},{"$f":"+Calculos!BC95","v":0},{"$f":"+Calculos!BE95","v":0},{"$f":"+Calculos!BF95","v":""},{"$f":"+Calculos!BG95","v":""},0,0,null,0,{"$f":"IF($D$19<>0,IF($D$19>0,(L133-L134),MAX(K133-P133-N133-M133,0)),IF(I132=0,0,IF(SUM(I$44:I133)<0,0,IF(AND(SUM(I$44:I133)>0,O132=0),SUM(I$44:I133),I133))))","v":""},0,0,null,0]
[null,null,91,{"$f":"+IF($H$42=0, Calculos!B95, Calculos!BA96)","v":"2030-12-23"},30,{"$f":"+Calculos!I96","v":""},{"$f":"+Calculos!BC96","v":0},{"$f":"+Calculos!BE96","v":0},{"$f":"+Calculos!BF96","v":""},{"$f":"+Calculos!BG96","v":""},0,0,null,0,{"$f":"IF($D$19<>0,IF($D$19>0,(L134-L135),MAX(K134-P134-N134-M134,0)),IF(I133=0,0,IF(SUM(I$44:I134)<0,0,IF(AND(SUM(I$44:I134)>0,O133=0),SUM(I$44:I134),I134))))","v":""},0,0,null,0]
[null,null,92,{"$f":"+IF($H$42=0, Calculos!B96, Calculos!BA97)","v":"2031-01-23"},31,{"$f":"+Calculos!I97","v":""},{"$f":"+Calculos!BC97","v":0},{"$f":"+Calculos!BE97","v":0},{"$f":"+Calculos!BF97","v":""},{"$f":"+Calculos!BG97","v":""},0,0,null,0,{"$f":"IF($D$19<>0,IF($D$19>0,(L135-L136),MAX(K135-P135-N135-M135,0)),IF(I134=0,0,IF(SUM(I$44:I135)<0,0,IF(AND(SUM(I$44:I135)>0,O134=0),SUM(I$44:I135),I135))))","v":""},0,0,null,0]
[null,null,93,{"$f":"+IF($H$42=0, Calculos!B97, Calculos!BA98)","v":"2031-02-23"},31,{"$f":"+Calculos!I98","v":""},{"$f":"+Calculos!BC98","v":0},{"$f":"+Calculos!BE98","v":0},{"$f":"+Calculos!BF98","v":""},{"$f":"+Calculos!BG98","v":""},0,0,null,0,{"$f":"IF($D$19<>0,IF($D$19>0,(L136-L137),MAX(K136-P136-N136-M136,0)),IF(I135=0,0,IF(SUM(I$44:I136)<0,0,IF(AND(SUM(I$44:I136)>0,O135=0),SUM(I$44:I136),I136))))","v":""},0,0,null,0]
[null,null,94,{"$f":"+IF($H$42=0, Calculos!B98, Calculos!BA99)","v":"2031-03-23"},28,{"$f":"+Calculos!I99","v":""},{"$f":"+Calculos!BC99","v":0},{"$f":"+Calculos!BE99","v":0},{"$f":"+Calculos!BF99","v":""},{"$f":"+Calculos!BG99","v":""},0,0,null,0,{"$f":"IF($D$19<>0,IF($D$19>0,(L137-L138),MAX(K137-P137-N137-M137,0)),IF(I136=0,0,IF(SUM(I$44:I137)<0,0,IF(AND(SUM(I$44:I137)>0,O136=0),SUM(I$44:I137),I137))))","v":""},0,0,null,0]
[null,null,95,{"$f":"+IF($H$42=0, Calculos!B99, Calculos!BA100)","v":"2031-04-23"},31,{"$f":"+Calculos!I100","v":""},{"$f":"+Calculos!BC100","v":0},{"$f":"+Calculos!BE100","v":0},{"$f":"+Calculos!BF100","v":""},{"$f":"+Calculos!BG100","v":""},0,0,null,0,{"$f":"IF($D$19<>0,IF($D$19>0,(L138-L139),MAX(K138-P138-N138-M138,0)),IF(I137=0,0,IF(SUM(I$44:I138)<0,0,IF(AND(SUM(I$44:I138)>0,O137=0),SUM(I$44:I138),I138))))","v":""},0,0,null,0]
[null,null,96,{"$f":"+IF($H$42=0, Calculos!B100, Calculos!BA101)","v":"2031-05-23"},30,{"$f":"+Calculos!I101","v":""},{"$f":"+Calculos!BC101","v":0},{"$f":"+Calculos!BE101","v":0},{"$f":"+Calculos!BF101","v":""},{"$f":"+Calculos!BG101","v":""},0,0,null,0,{"$f":"IF($D$19<>0,IF($D$19>0,(L139-L140),MAX(K139-P139-N139-M139,0)),IF(I138=0,0,IF(SUM(I$44:I139)<0,0,IF(AND(SUM(I$44:I139)>0,O138=0),SUM(I$44:I139),I139))))","v":""},0,0,null,0]
[null,null,97,{"$f":"+IF($H$42=0, Calculos!B101, Calculos!BA102)","v":"2031-06-23"},31,{"$f":"+Calculos!I102","v":""},{"$f":"+Calculos!BC102","v":0},{"$f":"+Calculos!BE102","v":0},{"$f":"+Calculos!BF102","v":""},{"$f":"+Calculos!BG102","v":""},0,0,null,0,{"$f":"IF($D$19<>0,IF($D$19>0,(L140-L141),MAX(K140-P140-N140-M140,0)),IF(I139=0,0,IF(SUM(I$44:I140)<0,0,IF(AND(SUM(I$44:I140)>0,O139=0),SUM(I$44:I140),I140))))","v":""},0,0,null,0]
[null,null,98,{"$f":"+IF($H$42=0, Calculos!B102, Calculos!BA103)","v":"2031-07-23"},{"$f":"+D141-D140","v":30},{"$f":"+Calculos!I103","v":""},{"$f":"+Calculos!BC103","v":0},{"$f":"+Calculos!BE103","v":0},{"$f":"+Calculos!BF103","v":""},{"$f":"+Calculos!BG103","v":""},0,0,null,0,{"$f":"IF($D$19<>0,IF($D$19>0,(L141-L142),MAX(K141-P141-N141-M141,0)),IF(I140=0,0,IF(SUM(I$44:I141)<0,0,IF(AND(SUM(I$44:I141)>0,O140=0),SUM(I$44:I141),I141))))","v":""},0,0,null,0]
[null,null,99,{"$f":"+IF($H$42=0, Calculos!B103, Calculos!BA104)","v":"2031-08-23"},31,{"$f":"+Calculos!I104","v":""},{"$f":"+Calculos!BC104","v":0},{"$f":"+Calculos!BE104","v":0},{"$f":"+Calculos!BF104","v":""},{"$f":"+Calculos!BG104","v":""},0,0,null,0,{"$f":"IF($D$19<>0,IF($D$19>0,(L142-L143),MAX(K142-P142-N142-M142,0)),IF(I141=0,0,IF(SUM(I$44:I142)<0,0,IF(AND(SUM(I$44:I142)>0,O141=0),SUM(I$44:I142),I142))))","v":""},0,0,null,0]
[null,null,100,{"$f":"+IF($H$42=0, Calculos!B104, Calculos!BA105)","v":"2031-09-23"},31,{"$f":"+Calculos!I105","v":""},{"$f":"+Calculos!BC105","v":0},{"$f":"+Calculos!BE105","v":0},{"$f":"+Calculos!BF105","v":""},{"$f":"+Calculos!BG105","v":""},0,0,null,0,{"$f":"IF($D$19<>0,IF($D$19>0,(L143-L144),MAX(K143-P143-N143-M143,0)),IF(I142=0,0,IF(SUM(I$44:I143)<0,0,IF(AND(SUM(I$44:I143)>0,O142=0),SUM(I$44:I143),I143))))","v":""},0,0,null,0]
[null,null,101,{"$f":"+IF($H$42=0, Calculos!B105, Calculos!BA106)","v":"2031-10-23"},30,{"$f":"+Calculos!I106","v":""},{"$f":"+Calculos!BC106","v":0},{"$f":"+Calculos!BE106","v":0},{"$f":"+Calculos!BF106","v":""},{"$f":"+Calculos!BG106","v":""},0,0,null,0,{"$f":"IF($D$19<>0,IF($D$19>0,(L144-L145),MAX(K144-P144-N144-M144,0)),IF(I143=0,0,IF(SUM(I$44:I144)<0,0,IF(AND(SUM(I$44:I144)>0,O143=0),SUM(I$44:I144),I144))))","v":""},0,0,null,0]
[null,null,102,{"$f":"+IF($H$42=0, Calculos!B106, Calculos!BA107)","v":"2031-11-23"},31,{"$f":"+Calculos!I107","v":""},{"$f":"+Calculos!BC107","v":0},{"$f":"+Calculos!BE107","v":0},{"$f":"+Calculos!BF107","v":""},{"$f":"+Calculos!BG107","v":""},0,0,null,0,{"$f":"IF($D$19<>0,IF($D$19>0,(L145-L146),MAX(K145-P145-N145-M145,0)),IF(I144=0,0,IF(SUM(I$44:I145)<0,0,IF(AND(SUM(I$44:I145)>0,O144=0),SUM(I$44:I145),I145))))","v":""},0,0,null,0]
[null,null,103,{"$f":"+IF($H$42=0, Calculos!B107, Calculos!BA108)","v":"2031-12-23"},30,{"$f":"+Calculos!I108","v":""},{"$f":"+Calculos!BC108","v":0},{"$f":"+Calculos!BE108","v":0},{"$f":"+Calculos!BF108","v":""},{"$f":"+Calculos!BG108","v":""},0,0,null,0,{"$f":"IF($D$19<>0,IF($D$19>0,(L146-L147),MAX(K146-P146-N146-M146,0)),IF(I145=0,0,IF(SUM(I$44:I146)<0,0,IF(AND(SUM(I$44:I146)>0,O145=0),SUM(I$44:I146),I146))))","v":""},0,0,null,0]
[null,null,104,{"$f":"+IF($H$42=0, Calculos!B108, Calculos!BA109)","v":"2032-01-23"},31,{"$f":"+Calculos!I109","v":""},{"$f":"+Calculos!BC109","v":0},{"$f":"+Calculos!BE109","v":0},{"$f":"+Calculos!BF109","v":""},{"$f":"+Calculos!BG109","v":""},0,0,null,0,{"$f":"IF($D$19<>0,IF($D$19>0,(L147-L148),MAX(K147-P147-N147-M147,0)),IF(I146=0,0,IF(SUM(I$44:I147)<0,0,IF(AND(SUM(I$44:I147)>0,O146=0),SUM(I$44:I147),I147))))","v":""},0,0,null,0]
[null,null,105,{"$f":"+IF($H$42=0, Calculos!B109, Calculos!BA110)","v":"2032-02-23"},31,{"$f":"+Calculos!I110","v":""},{"$f":"+Calculos!BC110","v":0},{"$f":"+Calculos!BE110","v":0},{"$f":"+Calculos!BF110","v":""},{"$f":"+Calculos!BG110","v":""},0,0,null,0,{"$f":"IF($D$19<>0,IF($D$19>0,(L148-L149),MAX(K148-P148-N148-M148,0)),IF(I147=0,0,IF(SUM(I$44:I148)<0,0,IF(AND(SUM(I$44:I148)>0,O147=0),SUM(I$44:I148),I148))))","v":""},0,0,null,0]
[null,null,106,{"$f":"+IF($H$42=0, Calculos!B110, Calculos!BA111)","v":"2032-03-23"},29,{"$f":"+Calculos!I111","v":""},{"$f":"+Calculos!BC111","v":0},{"$f":"+Calculos!BE111","v":0},{"$f":"+Calculos!BF111","v":""},{"$f":"+Calculos!BG111","v":""},0,0,null,0,{"$f":"IF($D$19<>0,IF($D$19>0,(L149-L150),MAX(K149-P149-N149-M149,0)),IF(I148=0,0,IF(SUM(I$44:I149)<0,0,IF(AND(SUM(I$44:I149)>0,O148=0),SUM(I$44:I149),I149))))","v":""},0,0,null,0]
[null,null,107,{"$f":"+IF($H$42=0, Calculos!B111, Calculos!BA112)","v":"2032-04-23"},31,{"$f":"+Calculos!I112","v":""},{"$f":"+Calculos!BC112","v":0},{"$f":"+Calculos!BE112","v":0},{"$f":"+Calculos!BF112","v":""},{"$f":"+Calculos!BG112","v":""},0,0,null,0,{"$f":"IF($D$19<>0,IF($D$19>0,(L150-L151),MAX(K150-P150-N150-M150,0)),IF(I149=0,0,IF(SUM(I$44:I150)<0,0,IF(AND(SUM(I$44:I150)>0,O149=0),SUM(I$44:I150),I150))))","v":""},0,0,null,0]
[null,null,108,{"$f":"+IF($H$42=0, Calculos!B112, Calculos!BA113)","v":"2032-05-23"},30,{"$f":"+Calculos!I113","v":""},{"$f":"+Calculos!BC113","v":0},{"$f":"+Calculos!BE113","v":0},{"$f":"+Calculos!BF113","v":""},{"$f":"+Calculos!BG113","v":""},0,0,null,0,{"$f":"IF($D$19<>0,IF($D$19>0,(L151-L152),MAX(K151-P151-N151-M151,0)),IF(I150=0,0,IF(SUM(I$44:I151)<0,0,IF(AND(SUM(I$44:I151)>0,O150=0),SUM(I$44:I151),I151))))","v":""},0,0,null,0]
[null,null,109,{"$f":"+IF($H$42=0, Calculos!B113, Calculos!BA114)","v":"2032-06-23"},31,{"$f":"+Calculos!I114","v":""},{"$f":"+Calculos!BC114","v":0},{"$f":"+Calculos!BE114","v":0},{"$f":"+Calculos!BF114","v":""},{"$f":"+Calculos!BG114","v":""},0,0,null,0,{"$f":"IF($D$19<>0,IF($D$19>0,(L152-L153),MAX(K152-P152-N152-M152,0)),IF(I151=0,0,IF(SUM(I$44:I152)<0,0,IF(AND(SUM(I$44:I152)>0,O151=0),SUM(I$44:I152),I152))))","v":""},0,0,null,0]
[null,null,110,{"$f":"+IF($H$42=0, Calculos!B114, Calculos!BA115)","v":"2032-07-23"},30,{"$f":"+Calculos!I115","v":""},{"$f":"+Calculos!BC115","v":0},{"$f":"+Calculos!BE115","v":0},{"$f":"+Calculos!BF115","v":""},{"$f":"+Calculos!BG115","v":""},0,0,null,0,{"$f":"IF($D$19<>0,IF($D$19>0,(L153-L154),MAX(K153-P153-N153-M153,0)),IF(I152=0,0,IF(SUM(I$44:I153)<0,0,IF(AND(SUM(I$44:I153)>0,O152=0),SUM(I$44:I153),I153))))","v":""},0,0,null,0]
[null,null,111,{"$f":"+IF($H$42=0, Calculos!B115, Calculos!BA116)","v":"2032-08-23"},31,{"$f":"+Calculos!I116","v":""},{"$f":"+Calculos!BC116","v":0},{"$f":"+Calculos!BE116","v":0},{"$f":"+Calculos!BF116","v":""},{"$f":"+Calculos!BG116","v":""},0,0,null,0,{"$f":"IF($D$19<>0,IF($D$19>0,(L154-L155),MAX(K154-P154-N154-M154,0)),IF(I153=0,0,IF(SUM(I$44:I154)<0,0,IF(AND(SUM(I$44:I154)>0,O153=0),SUM(I$44:I154),I154))))","v":""},0,0,null,0]
[null,null,112,{"$f":"+IF($H$42=0, Calculos!B116, Calculos!BA117)","v":"2032-09-23"},31,{"$f":"+Calculos!I117","v":""},{"$f":"+Calculos!BC117","v":0},{"$f":"+Calculos!BE117","v":0},{"$f":"+Calculos!BF117","v":""},{"$f":"+Calculos!BG117","v":""},0,0,null,0,{"$f":"IF($D$19<>0,IF($D$19>0,(L155-L156),MAX(K155-P155-N155-M155,0)),IF(I154=0,0,IF(SUM(I$44:I155)<0,0,IF(AND(SUM(I$44:I155)>0,O154=0),SUM(I$44:I155),I155))))","v":""},0,0,null,0]
[null,null,{"$f":"+C155+1","v":113},{"$f":"+IF($H$42=0, Calculos!B117, Calculos!BA118)","v":"2032-10-23"},30,{"$f":"+Calculos!I118","v":""},{"$f":"+Calculos!BC118","v":0},{"$f":"+Calculos!BE118","v":0},{"$f":"+Calculos!BF118","v":""},{"$f":"+Calculos!BG118","v":""},0,0,null,0,{"$f":"IF($D$19<>0,IF($D$19>0,(L156-L157),MAX(K156-P156-N156-M156,0)),IF(I155=0,0,IF(SUM(I$44:I156)<0,0,IF(AND(SUM(I$44:I156)>0,O155=0),SUM(I$44:I156),I156))))","v":""},0,0,null,0]
[null,null,114,{"$f":"+IF($H$42=0, Calculos!B118, Calculos!BA119)","v":"2032-11-23"},31,{"$f":"+Calculos!I119","v":""},{"$f":"+Calculos!BC119","v":0},{"$f":"+Calculos!BE119","v":0},{"$f":"+Calculos!BF119","v":""},{"$f":"+Calculos!BG119","v":""},0,0,null,0,{"$f":"IF($D$19<>0,IF($D$19>0,(L157-L158),MAX(K157-P157-N157-M157,0)),IF(I156=0,0,IF(SUM(I$44:I157)<0,0,IF(AND(SUM(I$44:I157)>0,O156=0),SUM(I$44:I157),I157))))","v":""},0,0,null,0]
[null,null,115,{"$f":"+IF($H$42=0, Calculos!B119, Calculos!BA120)","v":"2032-12-23"},30,{"$f":"+Calculos!I120","v":""},{"$f":"+Calculos!BC120","v":0},{"$f":"+Calculos!BE120","v":0},{"$f":"+Calculos!BF120","v":""},{"$f":"+Calculos!BG120","v":""},0,0,null,0,{"$f":"IF($D$19<>0,IF($D$19>0,(L158-L159),MAX(K158-P158-N158-M158,0)),IF(I157=0,0,IF(SUM(I$44:I158)<0,0,IF(AND(SUM(I$44:I158)>0,O157=0),SUM(I$44:I158),I158))))","v":""},0,0,null,0]
[null,null,116,{"$f":"+IF($H$42=0, Calculos!B120, Calculos!BA121)","v":"2033-01-23"},31,{"$f":"+Calculos!I121","v":""},{"$f":"+Calculos!BC121","v":0},{"$f":"+Calculos!BE121","v":0},{"$f":"+Calculos!BF121","v":""},{"$f":"+Calculos!BG121","v":""},0,0,null,0,{"$f":"IF($D$19<>0,IF($D$19>0,(L159-L160),MAX(K159-P159-N159-M159,0)),IF(I158=0,0,IF(SUM(I$44:I159)<0,0,IF(AND(SUM(I$44:I159)>0,O158=0),SUM(I$44:I159),I159))))","v":""},0,0,null,0]
[null,null,117,{"$f":"+IF($H$42=0, Calculos!B121, Calculos!BA122)","v":"2033-02-23"},31,{"$f":"+Calculos!I122","v":""},{"$f":"+Calculos!BC122","v":0},{"$f":"+Calculos!BE122","v":0},{"$f":"+Calculos!BF122","v":""},{"$f":"+Calculos!BG122","v":""},0,0,null,0,{"$f":"IF($D$19<>0,IF($D$19>0,(L160-L161),MAX(K160-P160-N160-M160,0)),IF(I159=0,0,IF(SUM(I$44:I160)<0,0,IF(AND(SUM(I$44:I160)>0,O159=0),SUM(I$44:I160),I160))))","v":""},0,0,null,0]
[null,null,118,{"$f":"+IF($H$42=0, Calculos!B122, Calculos!BA123)","v":"2033-03-23"},28,{"$f":"+Calculos!I123","v":""},{"$f":"+Calculos!BC123","v":0},{"$f":"+Calculos!BE123","v":0},{"$f":"+Calculos!BF123","v":""},{"$f":"+Calculos!BG123","v":""},0,0,null,0,{"$f":"IF($D$19<>0,IF($D$19>0,(L161-L162),MAX(K161-P161-N161-M161,0)),IF(I160=0,0,IF(SUM(I$44:I161)<0,0,IF(AND(SUM(I$44:I161)>0,O160=0),SUM(I$44:I161),I161))))","v":""},0,0,null,0]
[null,null,119,{"$f":"+IF($H$42=0, Calculos!B123, Calculos!BA124)","v":"2033-04-23"},31,{"$f":"+Calculos!I124","v":""},{"$f":"+Calculos!BC124","v":0},{"$f":"+Calculos!BE124","v":0},{"$f":"+Calculos!BF124","v":""},{"$f":"+Calculos!BG124","v":""},0,0,null,0,{"$f":"IF($D$19<>0,IF($D$19>0,(L162-L163),MAX(K162-P162-N162-M162,0)),IF(I161=0,0,IF(SUM(I$44:I162)<0,0,IF(AND(SUM(I$44:I162)>0,O161=0),SUM(I$44:I162),I162))))","v":""},0,0,null,0]
[null,null,120,{"$f":"+IF($H$42=0, Calculos!B124, Calculos!BA125)","v":"2033-05-23"},30,{"$f":"+Calculos!I125","v":""},{"$f":"+Calculos!BC125","v":0},{"$f":"+Calculos!BE125","v":0},{"$f":"+Calculos!BF125","v":""},{"$f":"+Calculos!BG125","v":""},0,0,null,0,{"$f":"IF($D$19<>0,IF($D$19>0,(L163-L164),MAX(K163-P163-N163-M163,0)),IF(I162=0,0,IF(SUM(I$44:I163)<0,0,IF(AND(SUM(I$44:I163)>0,O162=0),SUM(I$44:I163),I163))))","v":""},0,0,null,0]

{"sheet":"Calculos","index":4,"n_rows":126,"n_cols":77,"rows_kept":126,"cut":false,"hidden":true,"merged":[]}
["Sí",3.0000000000000001E-3,"Desgravamen",{"$f":"SIMULADOR!D33","v":3.6000000000000004E-2},8,{"$f":"SIMULADOR!D33/12","v":3.0000000000000005E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tasa mensual",null,null,null,null,{"$f":"+SUMIF($AZ$6:$AZ$125,AG3,$E$6:$E$125)","v":3653},null,{"$f":"+AG8-AE8+AI8+AJ9+AK8","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT($AG$7:$AG$126,AP7:AP126)","v":0},{"$f":"+AQ1/AQ2+L6","v":{"$error":"#DIV/0!"}},{"$f":"+SUMPRODUCT(AP6:AP126,AQ6:AQ126)","v":0},null,null,null,null,null,null,null,null,{"$f":"+SIMULADOR!H30","v":0},null,null,"Plazo"]
["No",1.8E-3,null,null,null,"Normal",null,null,null,null,null,null,null,null,null,null,null,null,"T-24",null,null,null,null,null,null,null,null,{"$f":"((1+'SIMULADOR CUOTAS'!E14)^(1/12)-1)/30","v":3.4254308205679722E-5},null,null,"Cuota",null,null,null,null,null,null,null,null,null,"Duración",null,{"$f":"+SUMIF($D$6:$D$125,\"<=\"&SIMULADOR!D17,$AQ$7:$AQ$126)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Cuota",null,null,null,{"$f":"+XIRR($BM$5:$BM$125,$BJ$5:$BJ$125,0)","v":0.19402295410156251},null,null,null,null,null,null,"x"]
[null,null,null,null,{"$f":"(1+SIMULADOR!D32)^(1/360)-1","v":4.1092504525042095E-4},{"$f":"ROUNDUP((1+D1/360)-1,E1)","v":9.9999999999999991E-5},null,null,{"$f":"+H6","v":89.27},null,null,null,null,null,null,{"$f":"XIRR(INDIRECT(\"P5\"):INDIRECT(\"P\"&MATCH(9.9E+307,P:P,1)),INDIRECT(\"q5\"):INDIRECT(\"q\"&MATCH(9.9E+307,P:P,1)),0)","v":0.20366390136718754},null,null,"Date","Amortiz.","Interest","Desgrav.","Comis.","Cuota","Capital",null,null,{"$f":"+OFFSET(AB6,COUNTIF($Q$6:$Q$126,0),0)","v":0},null,null,null,null,{"$f":"120-COUNTIF($BF$6:$BF$125,0)","v":120},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1+IRR(BI5:BI125))^12-1","v":0.19455939715536674},null,null,null,{"$f":"+SUM(BM5:BM125)","v":1195.6799999999987}]
["Fecha Incial","Fecha Final",null,null,"Factor 1",{"$f":"+SUMIF(Calculos!$D$6:$D$125,\"<=\"&SIMULADOR!D31,$F$6:$F$125)","v":33.540392756173787},null,{"$f":"IF(D6<=SIMULADOR!$D$31,Calculos!$I$6/Calculos!$F$4,0)","v":89.444390881433236},null,{"$f":"+SUM(J6:J125)","v":2999.9999999999995},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"días","Días","Pago anticipado","Pago",null,"Capital","amortización","Interés","Desgravamen","Prot de pagos",null,null,null,null,null,"Factor","Pago","Pago anticipado","Capital","amortización","Interés","Desgravamen","Prot de pagos",null,null,null,"Capital","Desgrav.","Prot de pagos","Pago Anticipado","Amortiz.","Interés"]
[{"$f":"+SIMULADOR!$D$29","v":"2023-05-23"},{"$f":"+IF(SIMULADOR!$K$34-SIMULADOR!$D$15<=5,IF(SIMULADOR!$D$19>0,EDATE(SIMULADOR!$K$35,SIMULADOR!$D$19),EDATE(SIMULADOR!$K$35,0)),IF(SIMULADOR!$D$19>-3,EDATE(SIMULADOR!$K$35,SIMULADOR!$D$19),SIMULADOR!$K$35))","v":"2023-06-23"},null,null,"días acum","Factor","días","Cuota","Capital","amortización","Interes Pagado","Desgravamen","Comision","Interes generados",null,{"$f":"-Calculos!I6","v":-3000},{"$f":"IF(P5<>\"\",0,\"\")","v":0},null,null,40000,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+A5","v":"2023-05-23"},null,null,null,null,null,null,null,{"$f":"-SIMULADOR!F44","v":-3000},0,null,null,{"$f":"+BI5","v":-3000},null,null,null,null,null,null,null,null,null,{"$f":"+IF(BB1=BE1,COUNTIF(BB6:BB125,\">\"&H6),COUNTIF(BB6:BB125,\">0\"))","v":48}]
[{"$f":"+B5","v":"2023-06-23"},{"$f":"+IF(AND(SIMULADOR!$D$18=31,DAY(EOMONTH(A6,1))<>31),DATE(YEAR(A6),MONTH(A6)+1,DAY(EOMONTH(A6,1))),IF(MONTH(EDATE(A6,1))=2,EDATE(A6,1),DATE(YEAR(EDATE(A6,1)),MONTH(EDATE(A6,1)),SIMULADOR!$D$18)))","v":"2023-07-23"},null,1,{"$f":"+B5-$A$5","v":31},{"$f":"1/((1+$E$3)^E6*(1+$F$3)^E6)","v":0.98428882386617722},{"$f":"+E6","v":31},89.27,{"$f":"SIMULADOR!D28","v":3000},{"$f":"IF(D6<=SIMULADOR!$D$17,H6-L6-K6-M6,\"\")","v":41.819999999999993},{"$f":"N6","v":38.450000000000003},{"$f":"IF(D6>SIMULADOR!$D$17,0,IF(AND(D6<=SIMULADOR!$D$17,I6<=SIMULADOR!$D$13),ROUND(I6*$F$1,2),IF(I6>SIMULADOR!$D$13,SIMULADOR!$D$13*Calculos!$F$1,\"\")))","v":9},{"$f":"IF(Calculos!D6<=SIMULADOR!$D$17,Calculos!$M$4,\"\")","v":0},{"$f":"IF(D6<=SIMULADOR!$D$17,ROUND(I6*((1+$E$3)^G6-1),2),\"\")","v":38.450000000000003},null,{"$f":"+IF(D6<=SIMULADOR!$D$17,SIMULADOR!Q44,\"\")","v":89.27},{"$f":"IF(P6<>\"\",E6,\"\")","v":31},{"$f":"+N6+L6+J6","v":89.27},{"$f":"U6-K6","v":607.29},399.04,645.74,36,3,{"$f":"SUM(T6:W6)","v":1083.78},{"$f":"T5-T6","v":39600.959999999999},null,{"$f":"+G6-AC7","v":31},0,0,{"$f":"+IF(AND(AB7<>0,AB6=0),SIMULADOR!$H$29,0)","v":0},{"$f":"IF(AND(AD5<>0,BO5=0),0,IF(AND(AD6=0),MIN($I$3,AJ6+AK6+(AG6)*(((1+$F$3)^(AA6+AC6))+($G$3*(AA6+AC6)))),AD6))","v":0},null,{"$f":"IF(AND(IF(AD6<>0,I6,AG5-AE5+AI5+AJ6)<0.05,IF(AD6<>0,I6,AG5-AE5+AI5+AJ6+AK6)>-0.05),0,IF(AD6<>0,I6,AG5-AE5+AI5+AJ6+AK6))","v":0},{"$f":"+AE6-AI6-AJ6-AK6","v":0},{"$f":"AG6*((1+$E$3)^(AA6+AC6)-1)","v":0},{"$f":"IF($BA6=SIMULADOR!$H$28,0,IF(OR(BO5=1,AND(AD6<>0,BO6=0)),L6,IF(AND(AC6+AD6>0,ABS(AG5-AH5)>0.01),L6,0)))","v":0},{"$f":"IF(OR(BO5=1,AND(AD6<>0,BO6=0)),$N$4,IF(AND(AC6+AD6>0,AD5=0,ABS(AG5-AH5)>0.01),$N$4,0))","v":0},null,null,null,null,{"$f":"+IF(AND(AQ5=0,AQ6<>0),1,0)","v":0},{"$f":"IF(AB6=0,0,1/((1+$E$3)^AB6))","v":0},{"$f":"IF(AS6=0,IF($AR$1<AT5-AU5+AW6+AX6+AV6,$AR$1,((AT5-AU5)*(((1+$E$3)^(AA6+AC6)))+AW6+AX6)),AS6)-IF(AND(AS5<>0,BO6<>0),L6+$N$4,0)","v":{"$error":"#DIV/0!"}},{"$f":"+AD6","v":0},{"$f":"IF(AND(IF(AND(AG5=0,AG6<>0),AG6,AT5-AR5+AV5+AW5+AX5)>-0.05,IF(AND(AG5=0,AG6<>0),AG6,AT5-AR5+AV5+AW5+AX5)<0.05),0,IF(AND(AG5=0,AG6<>0),AG6,AT5-AR5+AV5+AW5+AX5))","v":0},{"$f":"IF(ABS(AR6-AV6-AW6-AX6)<0.01,0,AR6-AV6-AW6-AX6)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BO6=1,AT6*((1+$E$3)^(AA6+AC6)-1),IF(AS6<>0,K6,AT6*((1+$E$3)^(AA6+AC6)-1)))","v":0},{"$f":"+IF(OR(BO5=1,AND($AD5=0,$AT6>0,BO6=0)),L6,0)","v":0},0,null,1,{"$f":"+BA5+IF(SIMULADOR!$H$28<>\"\",AA6+AC6,G6)","v":"2023-06-23"},{"$f":"+IF(SUM(AE$6:AE6)=0,I6,IF($BB$1=$BE$1,AG6,AT6))","v":3000},{"$f":"+IF(SUM(AE$6:AE6)=0,L6,IF($BB$1=$BE$1,AJ6,AW6))","v":9},0,{"$f":"+IF(SUM(AE$6:AE6)=0,0,IF($BB$1=$BE$1,AD6,AS6))","v":0},{"$f":"+IF(SUM(AE$6:AE6)=0,J6,IF($BB$1=$BE$1,AH6,AU6))","v":41.819999999999993},{"$f":"+IF(SUM(AE$6:AE6)=0,K6,IF($BB$1=$BE$1,AI6,AV6))","v":38.450000000000003},null,{"$f":"+SIMULADOR!K45","v":89.269999999999982},{"$f":"IF(BI6=0,0,Q6)","v":31},{"$f":"+BB6-BB7-BF6","v":1.7053025658242404E-13},null,{"$f":"+BI6","v":89.269999999999982},null,{"$f":"+IF(AND(BA6<B5,BA6>A5),1,0)","v":0},{"$f":"+IF(BM6<H6,1,0)","v":0},{"$f":"+BP6","v":0},{"$f":"+AZ6","v":1},{"$f":"+BB6","v":3000},{"$f":"+BB7","v":2958.18},{"$f":"+A6","v":"2023-06-23"},null,{"$f":"+VLOOKUP(1, BO6:BR125,4,0)","v":{"$error":"#N/A"}},{"$f":"+VLOOKUP(2, BQ6:BR125,2,0)","v":48},{"$f":"+BX6-BW6+1","v":{"$error":"#N/A"}}]
["2023-07-23",{"$f":"+IF(AND(SIMULADOR!$D$18=31,DAY(EOMONTH(A7,1))<>31),DATE(YEAR(A7),MONTH(A7)+1,DAY(EOMONTH(A7,1))),IF(MONTH(EDATE(A7,1))=2,EDATE(A7,1),DATE(YEAR(EDATE(A7,1)),MONTH(EDATE(A7,1)),SIMULADOR!$D$18)))","v":"2023-08-23"},null,{"$f":"+D6+1","v":2},{"$f":"+B6-$A$5","v":61},{"$f":"1/((1+$E$3)^E7*(1+$F$3)^E7)","v":0.9693195252950606},{"$f":"+E7-E6","v":30},{"$f":"IF(D7<=SIMULADOR!$D$17,ROUND($H$6,2),\"\")","v":89.27},{"$f":"IF(D7<=SIMULADOR!$D$17+1,I6-J6,\"\")","v":2958.18},{"$f":"IF(D7<=SIMULADOR!$D$17,H7-L7-K7-M7,\"\")","v":43.709999999999994},{"$f":"N7","v":36.69},{"$f":"IF(D7>SIMULADOR!$D$17,0,IF(AND(D7<=SIMULADOR!$D$17,I7<=SIMULADOR!$D$13),ROUND(I7*$F$1,2),IF(I7>SIMULADOR!$D$13,SIMULADOR!$D$13*Calculos!$F$1,\"\")))","v":8.8699999999999992},{"$f":"IF(Calculos!D7<=SIMULADOR!$D$17,Calculos!$M$4,\"\")","v":0},{"$f":"IF(D7<=SIMULADOR!$D$17,ROUND(I7*((1+$E$3)^G7-1),2),\"\")","v":36.69},null,{"$f":"+IF(D7<=SIMULADOR!$D$17,SIMULADOR!Q45,\"\")","v":89.269999999999982},61,89.269999999999982,398.08,610.37,434.77,35.64,3,{"$f":"SUM(T7:W7)","v":1083.78},{"$f":"Y6-T7","v":38990.589999999997},null,{"$f":"+G7-AC8","v":30},{"$f":"+IF(OR(Calculos!B5-SIMULADOR!$H$28<0,SIMULADOR!$H$28=0),0,Calculos!B5-SIMULADOR!$H$28)","v":0},{"$f":"+AB7-AB6","v":0},{"$f":"+IF(AND(AB8<>0,AB7=0),SIMULADOR!$H$29,0)","v":0},{"$f":"IF(AND(AD7=0),MIN($I$3,AJ7+AK7+(AG7)*(((1+$E$3)^(AA7+AC7))+($G$3*(AA7+AC7)))),AD7)","v":0},null,{"$f":"IF(AND(IF(AD7<>0,I7,AG6-AE6+AI6+AJ6)<0.05,IF(AD7<>0,I7,AG6-AE6+AI6+AJ6+AK6)>-0.05),0,IF(AD7<>0,I7,AG6-AE6+AI6+AJ6+AK6))","v":0},{"$f":"+IF(ABS(AE7-AI7-AJ7-AK7)<0.01,0,AE7-AI7-AJ7-AK7)","v":0},{"$f":"AG7*((1+$E$3)^(AA7+AC7)-1)","v":0},{"$f":"IF($BA7=SIMULADOR!$H$28,0,IF(OR(BO6=1,AND(AD7<>0,BO7=0)),L7,IF(AND(AC7+AD7>0,ABS(AG6-AH6)>0.01),L7,0)))","v":0},0,null,null,null,null,{"$f":"+IF(AND(AQ6=0,AQ7<>0),1,0)","v":0},{"$f":"IF(AB7=0,0,1/((1+$E$3)^AB7))","v":0},{"$f":"IF(AS7=0,IF($AR$1<AT6-AU6+AW7+AX7+AV7,$AR$1,((AT6-AU6)*(((1+$E$3)^(AA7+AC7)))+AW7+AX7)),AS7)-IF(AND(AS6<>0,BO7<>0),L7+$N$4,0)","v":{"$error":"#DIV/0!"}},{"$f":"+AD7","v":0},{"$f":"IF(AND(IF(AND(AG6=0,AG7<>0),AG7,AT6-AR6+AV6+AW6+AX6)>-0.05,IF(AND(AG6=0,AG7<>0),AG7,AT6-AR6+AV6+AW6+AX6)<0.05),0,IF(AND(AG6=0,AG7<>0),AG7,AT6-AR6+AV6+AW6+AX6))","v":{"$error":"#DIV/0!"}},{"$f":"IF(ABS(AR7-AV7-AW7-AX7)<0.01,0,AR7-AV7-AW7-AX7)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BO7=1,AT7*((1+$E$3)^(AA7+AC7)-1),IF(AS7<>0,K7,AT7*((1+$E$3)^(AA7+AC7)-1)))","v":{"$error":"#DIV/0!"}},{"$f":"+IF(OR(BO6=1,AND($AD6=0,$AT7>0,BO7=0)),L7,0)","v":{"$error":"#DIV/0!"}},0,null,{"$f":"+AZ6+1","v":2},{"$f":"+BA6+IF(SIMULADOR!$H$28<>\"\",AA7+AC7,G7)","v":"2023-07-23"},{"$f":"+IF(SUM(AE$6:AE7)=0,I7,IF($BB$1=$BE$1,AG7,AT7))","v":2958.18},{"$f":"+IF(SUM(AE$6:AE7)=0,L7,IF($BB$1=$BE$1,AJ7,AW7))","v":8.8699999999999992},0,{"$f":"+IF(SUM(AE$6:AE7)=0,0,IF($BB$1=$BE$1,AD7,AS7))","v":0},{"$f":"+IF(SUM(AE$6:AE7)=0,J7,IF($BB$1=$BE$1,AH7,AU7))","v":43.709999999999994},{"$f":"+IF(SUM(AE$6:AE7)=0,K7,IF($BB$1=$BE$1,AI7,AV7))","v":36.69},null,{"$f":"+SIMULADOR!K46","v":89.27000000000001},61,0,null,89.27000000000001,null,{"$f":"+IF(AND(BA7<B6,BA7>A6),1,0)","v":0},{"$f":"+IF(BM7<H7,1,0)","v":0},{"$f":"+BP7+BQ6","v":0},{"$f":"+AZ7","v":2},{"$f":"+BB7","v":2958.18},{"$f":"+BB8","v":2914.47},{"$f":"+A7","v":"2023-07-23"}]
["2023-08-23",{"$f":"+IF(AND(SIMULADOR!$D$18=31,DAY(EOMONTH(A8,1))<>31),DATE(YEAR(A8),MONTH(A8)+1,DAY(EOMONTH(A8,1))),IF(MONTH(EDATE(A8,1))=2,EDATE(A8,1),DATE(YEAR(EDATE(A8,1)),MONTH(EDATE(A8,1)),SIMULADOR!$D$18)))","v":"2023-09-23"},null,3,{"$f":"+B7-$A$5","v":92},{"$f":"1/((1+$E$3)^E8*(1+$F$3)^E8)","v":0.95409037550319631},{"$f":"+E8-E7","v":31},{"$f":"IF(D8<=SIMULADOR!$D$17,ROUND($H$6,2),\"\")","v":89.27},{"$f":"IF(D8<=SIMULADOR!$D$17+1,I7-J7,\"\")","v":2914.47},{"$f":"IF(D8<=SIMULADOR!$D$17,H8-L8-K8-M8,\"\")","v":43.17},{"$f":"N8","v":37.36},{"$f":"IF(D8>SIMULADOR!$D$17,0,IF(AND(D8<=SIMULADOR!$D$17,I8<=SIMULADOR!$D$13),ROUND(I8*$F$1,2),IF(I8>SIMULADOR!$D$13,SIMULADOR!$D$13*Calculos!$F$1,\"\")))","v":8.74},{"$f":"IF(Calculos!D8<=SIMULADOR!$D$17,Calculos!$M$4,\"\")","v":0},{"$f":"IF(D8<=SIMULADOR!$D$17,ROUND(I8*((1+$E$3)^G8-1),2),\"\")","v":37.36},null,{"$f":"+IF(D8<=SIMULADOR!$D$17,SIMULADOR!Q46,\"\")","v":89.27000000000001},92,89.27000000000001,405.06,603.27,442.42,35.090000000000003,3,1083.78,{"$f":"Y7-T8","v":38387.32},null,31,{"$f":"+IF(OR(Calculos!B6-SIMULADOR!$H$28<0,SIMULADOR!$H$28=0),0,Calculos!B6-SIMULADOR!$H$28)","v":0},{"$f":"+AB8-AB7","v":0},{"$f":"+IF(AND(AB9<>0,AB8=0),SIMULADOR!$H$29,0)","v":0},{"$f":"IF(AND(AD8=0),MIN($I$3,AJ8+AK8+(AG8)*(((1+$E$3)^(AA8+AC8))+($G$3*(AA8+AC8)))),AD8)","v":0},null,{"$f":"IF(AND(IF(AD8<>0,I8,AG7-AE7+AI7+AJ7)<0.05,IF(AD8<>0,I8,AG7-AE7+AI7+AJ7+AK7)>-0.05),0,IF(AD8<>0,I8,AG7-AE7+AI7+AJ7+AK7))","v":0},{"$f":"+IF(ABS(AE8-AI8-AJ8-AK8)<0.01,0,AE8-AI8-AJ8-AK8)","v":0},0,{"$f":"IF($BA8=SIMULADOR!$H$28,0,IF(OR(BO7=1,AND(AD8<>0,BO8=0)),L8,IF(AND(AC8+AD8>0,ABS(AG7-AH7)>0.01),L8,0)))","v":0},0,null,{"$f":"+AG8+AH7-AG7","v":0},{"$f":"+SUM(AH8:AK8)","v":0},null,{"$f":"+IF(AND(AQ7=0,AQ8<>0),1,0)","v":0},0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,3,{"$f":"+BA7+IF(SIMULADOR!$H$28<>\"\",AA8+AC8,G8)","v":"2023-08-23"},{"$f":"+IF(SUM(AE$6:AE8)=0,I8,IF($BB$1=$BE$1,AG8,AT8))","v":2914.47},{"$f":"+IF(SUM(AE$6:AE8)=0,L8,IF($BB$1=$BE$1,AJ8,AW8))","v":8.74},0,{"$f":"+IF(SUM(AE$6:AE8)=0,0,IF($BB$1=$BE$1,AD8,AS8))","v":0},{"$f":"+IF(SUM(AE$6:AE8)=0,J8,IF($BB$1=$BE$1,AH8,AU8))","v":43.17},{"$f":"+IF(SUM(AE$6:AE8)=0,K8,IF($BB$1=$BE$1,AI8,AV8))","v":37.36},null,{"$f":"+SIMULADOR!K47","v":89.27},92,7.1054273576010019E-14,null,89.27,null,0,0,{"$f":"+BP8+BQ7","v":0},3,2914.47,2871.2999999999997,"2023-08-23"]
["2023-09-23",{"$f":"+IF(AND(SIMULADOR!$D$18=31,DAY(EOMONTH(A9,1))<>31),DATE(YEAR(A9),MONTH(A9)+1,DAY(EOMONTH(A9,1))),IF(MONTH(EDATE(A9,1))=2,EDATE(A9,1),DATE(YEAR(EDATE(A9,1)),MONTH(EDATE(A9,1)),SIMULADOR!$D$18)))","v":"2023-10-23"},null,4,{"$f":"+B8-$A$5","v":123},{"$f":"1/((1+$E$3)^E9*(1+$F$3)^E9)","v":0.93910049356608094},{"$f":"+E9-E8","v":31},{"$f":"IF(D9<=SIMULADOR!$D$17,ROUND($H$6,2),\"\")","v":89.27},{"$f":"IF(D9<=SIMULADOR!$D$17+1,I8-J8,\"\")","v":2871.2999999999997},{"$f":"IF(D9<=SIMULADOR!$D$17,H9-L9-K9-M9,\"\")","v":43.86},36.799999999999997,{"$f":"IF(D9>SIMULADOR!$D$17,0,IF(AND(D9<=SIMULADOR!$D$17,I9<=SIMULADOR!$D$13),ROUND(I9*$F$1,2),IF(I9>SIMULADOR!$D$13,SIMULADOR!$D$13*Calculos!$F$1,\"\")))","v":8.61},{"$f":"IF(Calculos!D9<=SIMULADOR!$D$17,Calculos!$M$4,\"\")","v":0},{"$f":"IF(D9<=SIMULADOR!$D$17,ROUND(I9*((1+$E$3)^G9-1),2),\"\")","v":36.799999999999997},null,{"$f":"+IF(D9<=SIMULADOR!$D$17,SIMULADOR!Q47,\"\")","v":89.27},123,89.27,398.78,610.65,435.58,34.549999999999997,3,1083.78,37776.67,null,31,{"$f":"+IF(OR(Calculos!B7-SIMULADOR!$H$28<0,SIMULADOR!$H$28=0),0,Calculos!B7-SIMULADOR!$H$28)","v":0},{"$f":"+AB9-AB8","v":0},{"$f":"+IF(AND(AB10<>0,AB9=0),SIMULADOR!$H$29,0)","v":0},0,null,0,{"$f":"+IF(ABS(AE9-AI9-AJ9-AK9)<0.01,0,AE9-AI9-AJ9-AK9)","v":0},0,{"$f":"IF($BA9=SIMULADOR!$H$28,0,IF(OR(BO8=1,AND(AD9<>0,BO9=0)),L9,IF(AND(AC9+AD9>0,ABS(AG8-AH8)>0.01),L9,0)))","v":0},0,null,{"$f":"+AG9+AH8-AG8","v":0},0,null,{"$f":"+IF(AND(AQ8=0,AQ9<>0),1,0)","v":0},0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,4,{"$f":"+BA8+IF(SIMULADOR!$H$28<>\"\",AA9+AC9,G9)","v":"2023-09-23"},{"$f":"+IF(SUM(AE$6:AE9)=0,I9,IF($BB$1=$BE$1,AG9,AT9))","v":2871.2999999999997},{"$f":"+IF(SUM(AE$6:AE9)=0,L9,IF($BB$1=$BE$1,AJ9,AW9))","v":8.61},0,{"$f":"+IF(SUM(AE$6:AE9)=0,0,IF($BB$1=$BE$1,AD9,AS9))","v":0},{"$f":"+IF(SUM(AE$6:AE9)=0,J9,IF($BB$1=$BE$1,AH9,AU9))","v":43.86},{"$f":"+IF(SUM(AE$6:AE9)=0,K9,IF($BB$1=$BE$1,AI9,AV9))","v":36.799999999999997},null,{"$f":"+SIMULADOR!K48","v":89.27},123,1.2789769243681803E-13,null,89.27,null,0,0,0,4,2871.2999999999997,2827.4399999999996,"2023-09-23"]
["2023-10-23",{"$f":"+IF(AND(SIMULADOR!$D$18=31,DAY(EOMONTH(A10,1))<>31),DATE(YEAR(A10),MONTH(A10)+1,DAY(EOMONTH(A10,1))),IF(MONTH(EDATE(A10,1))=2,EDATE(A10,1),DATE(YEAR(EDATE(A10,1)),MONTH(EDATE(A10,1)),SIMULADOR!$D$18)))","v":"2023-11-23"},"x",5,{"$f":"+B9-$A$5","v":153},{"$f":"1/((1+$E$3)^E10*(1+$F$3)^E10)","v":0.92481842987134477},{"$f":"+E10-E9","v":30},{"$f":"IF(D10<=SIMULADOR!$D$17,ROUND($H$6,2),\"\")","v":89.27},{"$f":"IF(D10<=SIMULADOR!$D$17+1,I9-J9,\"\")","v":2827.4399999999996},{"$f":"IF(D10<=SIMULADOR!$D$17,H10-L10-K10-M10,\"\")","v":45.72999999999999},35.06,{"$f":"IF(D10>SIMULADOR!$D$17,0,IF(AND(D10<=SIMULADOR!$D$17,I10<=SIMULADOR!$D$13),ROUND(I10*$F$1,2),IF(I10>SIMULADOR!$D$13,SIMULADOR!$D$13*Calculos!$F$1,\"\")))","v":8.48},{"$f":"IF(Calculos!D10<=SIMULADOR!$D$17,Calculos!$M$4,\"\")","v":0},{"$f":"IF(D10<=SIMULADOR!$D$17,ROUND(I10*((1+$E$3)^G10-1),2),\"\")","v":35.06},null,{"$f":"+IF(D10<=SIMULADOR!$D$17,SIMULADOR!Q48,\"\")","v":89.27},153,89.27,379.68,632.04,414.74,34,3,1083.78,37144.629999999997,null,30,{"$f":"+IF(OR(Calculos!B8-SIMULADOR!$H$28<0,SIMULADOR!$H$28=0),0,Calculos!B8-SIMULADOR!$H$28)","v":0},0,{"$f":"+IF(AND(AB11<>0,AB10=0),SIMULADOR!$H$29,0)","v":0},0,null,0,{"$f":"+IF(ABS(AE10-AI10-AJ10-AK10)<0.01,0,AE10-AI10-AJ10-AK10)","v":0},0,{"$f":"IF($BA10=SIMULADOR!$H$28,0,IF(OR(BO9=1,AND(AD10<>0,BO10=0)),L10,IF(AND(AC10+AD10>0,ABS(AG9-AH9)>0.01),L10,0)))","v":0},0,null,{"$f":"+AG10+AH9-AG9","v":0},0,null,{"$f":"+IF(AND(AQ9=0,AQ10<>0),1,0)","v":0},0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,5,{"$f":"+BA9+IF(SIMULADOR!$H$28<>\"\",AA10+AC10,G10)","v":"2023-10-23"},{"$f":"+IF(SUM(AE$6:AE10)=0,I10,IF($BB$1=$BE$1,AG10,AT10))","v":2827.4399999999996},{"$f":"+IF(SUM(AE$6:AE10)=0,L10,IF($BB$1=$BE$1,AJ10,AW10))","v":8.48},0,{"$f":"+IF(SUM(AE$6:AE10)=0,0,IF($BB$1=$BE$1,AD10,AS10))","v":0},{"$f":"+IF(SUM(AE$6:AE10)=0,J10,IF($BB$1=$BE$1,AH10,AU10))","v":45.72999999999999},{"$f":"+IF(SUM(AE$6:AE10)=0,K10,IF($BB$1=$BE$1,AI10,AV10))","v":35.06},null,{"$f":"+SIMULADOR!K49","v":89.27000000000001},153,0,null,89.27000000000001,null,0,0,0,5,2827.4399999999996,2781.7099999999996,"2023-10-23"]
["2023-11-23",{"$f":"+IF(AND(SIMULADOR!$D$18=31,DAY(EOMONTH(A11,1))<>31),DATE(YEAR(A11),MONTH(A11)+1,DAY(EOMONTH(A11,1))),IF(MONTH(EDATE(A11,1))=2,EDATE(A11,1),DATE(YEAR(EDATE(A11,1)),MONTH(EDATE(A11,1)),SIMULADOR!$D$18)))","v":"2023-12-23"},null,6,{"$f":"+B10-$A$5","v":184},{"$f":"1/((1+$E$3)^E11*(1+$F$3)^E11)","v":0.91028844462783032},{"$f":"+E11-E10","v":31},{"$f":"IF(D11<=SIMULADOR!$D$17,ROUND($H$6,2),\"\")","v":89.27},{"$f":"IF(D11<=SIMULADOR!$D$17+1,I10-J10,\"\")","v":2781.7099999999996},{"$f":"IF(D11<=SIMULADOR!$D$17,H11-L11-K11-M11,\"\")","v":45.27},35.65,{"$f":"IF(D11>SIMULADOR!$D$17,0,IF(AND(D11<=SIMULADOR!$D$17,I11<=SIMULADOR!$D$13),ROUND(I11*$F$1,2),IF(I11>SIMULADOR!$D$13,SIMULADOR!$D$13*Calculos!$F$1,\"\")))","v":8.35},{"$f":"IF(Calculos!D11<=SIMULADOR!$D$17,Calculos!$M$4,\"\")","v":0},{"$f":"IF(D11<=SIMULADOR!$D$17,ROUND(I11*((1+$E$3)^G11-1),2),\"\")","v":35.65},null,{"$f":"+IF(D11<=SIMULADOR!$D$17,SIMULADOR!Q49,\"\")","v":89.27000000000001},184,89.27000000000001,385.83000000000004,625.87,421.48,33.43,3,1083.78,36518.759999999995,null,31,{"$f":"+IF(OR(Calculos!B9-SIMULADOR!$H$28<0,SIMULADOR!$H$28=0),0,Calculos!B9-SIMULADOR!$H$28)","v":0},0,{"$f":"+IF(AND(AB12<>0,AB11=0),SIMULADOR!$H$29,0)","v":0},0,null,0,0,0,{"$f":"IF($BA11=SIMULADOR!$H$28,0,IF(OR(BO10=1,AND(AD11<>0,BO11=0)),L11,IF(AND(AC11+AD11>0,ABS(AG10-AH10)>0.01),L11,0)))","v":0},0,null,0,0,null,0,0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,6,{"$f":"+BA10+IF(SIMULADOR!$H$28<>\"\",AA11+AC11,G11)","v":"2023-11-23"},{"$f":"+IF(SUM(AE$6:AE11)=0,I11,IF($BB$1=$BE$1,AG11,AT11))","v":2781.7099999999996},{"$f":"+IF(SUM(AE$6:AE11)=0,L11,IF($BB$1=$BE$1,AJ11,AW11))","v":8.35},0,{"$f":"+IF(SUM(AE$6:AE11)=0,0,IF($BB$1=$BE$1,AD11,AS11))","v":0},{"$f":"+IF(SUM(AE$6:AE11)=0,J11,IF($BB$1=$BE$1,AH11,AU11))","v":45.27},{"$f":"+IF(SUM(AE$6:AE11)=0,K11,IF($BB$1=$BE$1,AI11,AV11))","v":35.65},null,{"$f":"+SIMULADOR!K50","v":89.27000000000001},184,0,null,89.27000000000001,null,0,0,0,6,2781.7099999999996,2736.4399999999996,"2023-11-23"]
["2023-12-23",{"$f":"+IF(AND(SIMULADOR!$D$18=31,DAY(EOMONTH(A12,1))<>31),DATE(YEAR(A12),MONTH(A12)+1,DAY(EOMONTH(A12,1))),IF(MONTH(EDATE(A12,1))=2,EDATE(A12,1),DATE(YEAR(EDATE(A12,1)),MONTH(EDATE(A12,1)),SIMULADOR!$D$18)))","v":"2024-01-23"},null,7,214,0.89644456142701512,30,{"$f":"IF(D12<=SIMULADOR!$D$17,ROUND($H$6,2),\"\")","v":89.27},{"$f":"IF(D12<=SIMULADOR!$D$17+1,I11-J11,\"\")","v":2736.4399999999996},{"$f":"IF(D12<=SIMULADOR!$D$17,H12-L12-K12-M12,\"\")","v":47.120000000000005},33.94,{"$f":"IF(D12>SIMULADOR!$D$17,0,IF(AND(D12<=SIMULADOR!$D$17,I12<=SIMULADOR!$D$13),ROUND(I12*$F$1,2),IF(I12>SIMULADOR!$D$13,SIMULADOR!$D$13*Calculos!$F$1,\"\")))","v":8.2100000000000009},{"$f":"IF(Calculos!D12<=SIMULADOR!$D$17,Calculos!$M$4,\"\")","v":0},{"$f":"IF(D12<=SIMULADOR!$D$17,ROUND(I12*((1+$E$3)^G12-1),2),\"\")","v":33.94},null,{"$f":"+IF(D12<=SIMULADOR!$D$17,SIMULADOR!Q50,\"\")","v":89.27000000000001},214,89.27000000000001,366.99,646.98,400.93,32.869999999999997,3,1083.78,35871.779999999992,null,30,{"$f":"+IF(OR(Calculos!B10-SIMULADOR!$H$28<0,SIMULADOR!$H$28=0),0,Calculos!B10-SIMULADOR!$H$28)","v":0},0,{"$f":"+IF(AND(AB13<>0,AB12=0),SIMULADOR!$H$29,0)","v":0},0,null,0,0,0,{"$f":"IF($BA12=SIMULADOR!$H$28,0,IF(OR(BO11=1,AND(AD12<>0,BO12=0)),L12,IF(AND(AC12+AD12>0,ABS(AG11-AH11)>0.01),L12,0)))","v":0},0,null,0,0,null,0,0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,7,{"$f":"+BA11+IF(SIMULADOR!$H$28<>\"\",AA12+AC12,G12)","v":"2023-12-23"},{"$f":"+IF(SUM(AE$6:AE12)=0,I12,IF($BB$1=$BE$1,AG12,AT12))","v":2736.4399999999996},{"$f":"+IF(SUM(AE$6:AE12)=0,L12,IF($BB$1=$BE$1,AJ12,AW12))","v":8.2100000000000009},0,{"$f":"+IF(SUM(AE$6:AE12)=0,0,IF($BB$1=$BE$1,AD12,AS12))","v":0},{"$f":"+IF(SUM(AE$6:AE12)=0,J12,IF($BB$1=$BE$1,AH12,AU12))","v":47.120000000000005},{"$f":"+IF(SUM(AE$6:AE12)=0,K12,IF($BB$1=$BE$1,AI12,AV12))","v":33.94},null,{"$f":"+SIMULADOR!K51","v":89.269999999999982},214,-1.1368683772161603E-13,null,89.269999999999982,null,0,0,0,7,2736.4399999999996,2689.3199999999997,"2023-12-23"]
["2024-01-23",{"$f":"+IF(AND(SIMULADOR!$D$18=31,DAY(EOMONTH(A13,1))<>31),DATE(YEAR(A13),MONTH(A13)+1,DAY(EOMONTH(A13,1))),IF(MONTH(EDATE(A13,1))=2,EDATE(A13,1),DATE(YEAR(EDATE(A13,1)),MONTH(EDATE(A13,1)),SIMULADOR!$D$18)))","v":"2024-02-23"},null,8,245,0.88236036302822796,31,{"$f":"IF(D13<=SIMULADOR!$D$17,ROUND($H$6,2),\"\")","v":89.27},{"$f":"IF(D13<=SIMULADOR!$D$17+1,I12-J12,\"\")","v":2689.3199999999997},{"$f":"IF(D13<=SIMULADOR!$D$17,H13-L13-K13-M13,\"\")","v":46.72999999999999},34.47,{"$f":"IF(D13>SIMULADOR!$D$17,0,IF(AND(D13<=SIMULADOR!$D$17,I13<=SIMULADOR!$D$13),ROUND(I13*$F$1,2),IF(I13>SIMULADOR!$D$13,SIMULADOR!$D$13*Calculos!$F$1,\"\")))","v":8.07},{"$f":"IF(Calculos!D13<=SIMULADOR!$D$17,Calculos!$M$4,\"\")","v":0},{"$f":"IF(D13<=SIMULADOR!$D$17,ROUND(I13*((1+$E$3)^G13-1),2),\"\")","v":34.47},null,{"$f":"+IF(D13<=SIMULADOR!$D$17,SIMULADOR!Q51,\"\")","v":89.269999999999982},245,89.269999999999982,372.55999999999995,641.47,407.03,32.28,3,1083.78,35230.30999999999,null,31,{"$f":"+IF(OR(Calculos!B11-SIMULADOR!$H$28<0,SIMULADOR!$H$28=0),0,Calculos!B11-SIMULADOR!$H$28)","v":0},0,{"$f":"+IF(AND(AB14<>0,AB13=0),SIMULADOR!$H$29,0)","v":0},0,null,0,0,0,{"$f":"IF($BA13=SIMULADOR!$H$28,0,IF(OR(BO12=1,AND(AD13<>0,BO13=0)),L13,IF(AND(AC13+AD13>0,ABS(AG12-AH12)>0.01),L13,0)))","v":0},0,null,0,0,null,0,0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,8,{"$f":"+BA12+IF(SIMULADOR!$H$28<>\"\",AA13+AC13,G13)","v":"2024-01-23"},{"$f":"+IF(SUM(AE$6:AE13)=0,I13,IF($BB$1=$BE$1,AG13,AT13))","v":2689.3199999999997},{"$f":"+IF(SUM(AE$6:AE13)=0,L13,IF($BB$1=$BE$1,AJ13,AW13))","v":8.07},0,{"$f":"+IF(SUM(AE$6:AE13)=0,0,IF($BB$1=$BE$1,AD13,AS13))","v":0},{"$f":"+IF(SUM(AE$6:AE13)=0,J13,IF($BB$1=$BE$1,AH13,AU13))","v":46.72999999999999},{"$f":"+IF(SUM(AE$6:AE13)=0,K13,IF($BB$1=$BE$1,AI13,AV13))","v":34.47},null,{"$f":"+SIMULADOR!K52","v":89.27000000000001},245,0,null,89.27000000000001,null,0,0,0,8,2689.3199999999997,2642.5899999999997,"2024-01-23"]
["2024-02-23",{"$f":"+IF(AND(SIMULADOR!$D$18=31,DAY(EOMONTH(A14,1))<>31),DATE(YEAR(A14),MONTH(A14)+1,DAY(EOMONTH(A14,1))),IF(MONTH(EDATE(A14,1))=2,EDATE(A14,1),DATE(YEAR(EDATE(A14,1)),MONTH(EDATE(A14,1)),SIMULADOR!$D$18)))","v":"2024-03-23"},null,9,276,0.86849744395118744,31,{"$f":"IF(D14<=SIMULADOR!$D$17,ROUND($H$6,2),\"\")","v":89.27},{"$f":"IF(D14<=SIMULADOR!$D$17+1,I13-J13,\"\")","v":2642.5899999999997},{"$f":"IF(D14<=SIMULADOR!$D$17,H14-L14-K14-M14,\"\")","v":47.470000000000006},33.869999999999997,{"$f":"IF(D14>SIMULADOR!$D$17,0,IF(AND(D14<=SIMULADOR!$D$17,I14<=SIMULADOR!$D$13),ROUND(I14*$F$1,2),IF(I14>SIMULADOR!$D$13,SIMULADOR!$D$13*Calculos!$F$1,\"\")))","v":7.93},{"$f":"IF(Calculos!D14<=SIMULADOR!$D$17,Calculos!$M$4,\"\")","v":0},{"$f":"IF(D14<=SIMULADOR!$D$17,ROUND(I14*((1+$E$3)^G14-1),2),\"\")","v":33.869999999999997},null,{"$f":"+IF(D14<=SIMULADOR!$D$17,SIMULADOR!Q52,\"\")","v":89.27000000000001},276,89.27000000000001,365.88,649.32000000000005,399.75,31.71,3,1083.7800000000002,34580.989999999991,null,31,{"$f":"+IF(OR(Calculos!B12-SIMULADOR!$H$28<0,SIMULADOR!$H$28=0),0,Calculos!B12-SIMULADOR!$H$28)","v":0},0,{"$f":"+IF(AND(AB15<>0,AB14=0),SIMULADOR!$H$29,0)","v":0},0,null,0,0,0,{"$f":"IF($BA14=SIMULADOR!$H$28,0,IF(OR(BO13=1,AND(AD14<>0,BO14=0)),L14,IF(AND(AC14+AD14>0,ABS(AG13-AH13)>0.01),L14,0)))","v":0},0,null,0,0,null,0,0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,9,{"$f":"+BA13+IF(SIMULADOR!$H$28<>\"\",AA14+AC14,G14)","v":"2024-02-23"},{"$f":"+IF(SUM(AE$6:AE14)=0,I14,IF($BB$1=$BE$1,AG14,AT14))","v":2642.5899999999997},{"$f":"+IF(SUM(AE$6:AE14)=0,L14,IF($BB$1=$BE$1,AJ14,AW14))","v":7.93},0,{"$f":"+IF(SUM(AE$6:AE14)=0,0,IF($BB$1=$BE$1,AD14,AS14))","v":0},{"$f":"+IF(SUM(AE$6:AE14)=0,J14,IF($BB$1=$BE$1,AH14,AU14))","v":47.470000000000006},{"$f":"+IF(SUM(AE$6:AE14)=0,K14,IF($BB$1=$BE$1,AI14,AV14))","v":33.869999999999997},null,{"$f":"+SIMULADOR!K53","v":89.269999999999982},276,-2.0605739337042905E-13,null,89.269999999999982,null,0,0,0,9,2642.5899999999997,2595.12,"2024-02-23"]
["2024-03-23",{"$f":"+IF(AND(SIMULADOR!$D$18=31,DAY(EOMONTH(A15,1))<>31),DATE(YEAR(A15),MONTH(A15)+1,DAY(EOMONTH(A15,1))),IF(MONTH(EDATE(A15,1))=2,EDATE(A15,1),DATE(YEAR(EDATE(A15,1)),MONTH(EDATE(A15,1)),SIMULADOR!$D$18)))","v":"2024-04-23"},null,10,305,0.85572615201221414,29,{"$f":"IF(D15<=SIMULADOR!$D$17,ROUND($H$6,2),\"\")","v":89.27},{"$f":"IF(D15<=SIMULADOR!$D$17+1,I14-J14,\"\")","v":2595.12},{"$f":"IF(D15<=SIMULADOR!$D$17,H15-L15-K15-M15,\"\")","v":50.379999999999988},31.1,{"$f":"IF(D15>SIMULADOR!$D$17,0,IF(AND(D15<=SIMULADOR!$D$17,I15<=SIMULADOR!$D$13),ROUND(I15*$F$1,2),IF(I15>SIMULADOR!$D$13,SIMULADOR!$D$13*Calculos!$F$1,\"\")))","v":7.79},{"$f":"IF(Calculos!D15<=SIMULADOR!$D$17,Calculos!$M$4,\"\")","v":0},{"$f":"IF(D15<=SIMULADOR!$D$17,ROUND(I15*((1+$E$3)^G15-1),2),\"\")","v":31.1},null,{"$f":"+IF(D15<=SIMULADOR!$D$17,SIMULADOR!Q53,\"\")","v":89.269999999999982},305,89.269999999999982,335.84,682.72,366.94,31.119999999999997,3,1083.78,33898.26999999999,null,29,{"$f":"+IF(OR(Calculos!B13-SIMULADOR!$H$28<0,SIMULADOR!$H$28=0),0,Calculos!B13-SIMULADOR!$H$28)","v":0},0,{"$f":"+IF(AND(AB16<>0,AB15=0),SIMULADOR!$H$29,0)","v":0},0,null,0,0,0,{"$f":"IF($BA15=SIMULADOR!$H$28,0,IF(OR(BO14=1,AND(AD15<>0,BO15=0)),L15,IF(AND(AC15+AD15>0,ABS(AG14-AH14)>0.01),L15,0)))","v":0},0,null,0,0,null,0,0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,10,{"$f":"+BA14+IF(SIMULADOR!$H$28<>\"\",AA15+AC15,G15)","v":"2024-03-23"},{"$f":"+IF(SUM(AE$6:AE15)=0,I15,IF($BB$1=$BE$1,AG15,AT15))","v":2595.12},{"$f":"+IF(SUM(AE$6:AE15)=0,L15,IF($BB$1=$BE$1,AJ15,AW15))","v":7.79},0,{"$f":"+IF(SUM(AE$6:AE15)=0,0,IF($BB$1=$BE$1,AD15,AS15))","v":0},{"$f":"+IF(SUM(AE$6:AE15)=0,J15,IF($BB$1=$BE$1,AH15,AU15))","v":50.379999999999988},{"$f":"+IF(SUM(AE$6:AE15)=0,K15,IF($BB$1=$BE$1,AI15,AV15))","v":31.1},null,{"$f":"+SIMULADOR!K54","v":89.27000000000001},305,1.2079226507921703E-13,null,89.27000000000001,null,0,0,0,10,2595.12,2544.7399999999998,"2024-03-23"]
["2024-04-23",{"$f":"+IF(AND(SIMULADOR!$D$18=31,DAY(EOMONTH(A16,1))<>31),DATE(YEAR(A16),MONTH(A16)+1,DAY(EOMONTH(A16,1))),IF(MONTH(EDATE(A16,1))=2,EDATE(A16,1),DATE(YEAR(EDATE(A16,1)),MONTH(EDATE(A16,1)),SIMULADOR!$D$18)))","v":"2024-05-23"},null,11,336,0.84228168771563239,31,{"$f":"IF(D16<=SIMULADOR!$D$17,ROUND($H$6,2),\"\")","v":89.27},{"$f":"IF(D16<=SIMULADOR!$D$17+1,I15-J15,\"\")","v":2544.7399999999998},{"$f":"IF(D16<=SIMULADOR!$D$17,H16-L16-K16-M16,\"\")","v":49.02},32.619999999999997,{"$f":"IF(D16>SIMULADOR!$D$17,0,IF(AND(D16<=SIMULADOR!$D$17,I16<=SIMULADOR!$D$13),ROUND(I16*$F$1,2),IF(I16>SIMULADOR!$D$13,SIMULADOR!$D$13*Calculos!$F$1,\"\")))","v":7.63},{"$f":"IF(Calculos!D16<=SIMULADOR!$D$17,Calculos!$M$4,\"\")","v":0},{"$f":"IF(D16<=SIMULADOR!$D$17,ROUND(I16*((1+$E$3)^G16-1),2),\"\")","v":32.619999999999997},null,{"$f":"+IF(D16<=SIMULADOR!$D$17,SIMULADOR!Q54,\"\")","v":89.27000000000001},336,89.27000000000001,352.02,665.63,384.64,30.509999999999998,3,1083.78,33232.639999999992,null,31,{"$f":"+IF(OR(Calculos!B14-SIMULADOR!$H$28<0,SIMULADOR!$H$28=0),0,Calculos!B14-SIMULADOR!$H$28)","v":0},0,{"$f":"+IF(AND(AB17<>0,AB16=0),SIMULADOR!$H$29,0)","v":0},0,null,0,0,0,{"$f":"IF($BA16=SIMULADOR!$H$28,0,IF(OR(BO15=1,AND(AD16<>0,BO16=0)),L16,IF(AND(AC16+AD16>0,ABS(AG15-AH15)>0.01),L16,0)))","v":0},0,null,0,0,null,0,0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,11,{"$f":"+BA15+IF(SIMULADOR!$H$28<>\"\",AA16+AC16,G16)","v":"2024-04-23"},{"$f":"+IF(SUM(AE$6:AE16)=0,I16,IF($BB$1=$BE$1,AG16,AT16))","v":2544.7399999999998},{"$f":"+IF(SUM(AE$6:AE16)=0,L16,IF($BB$1=$BE$1,AJ16,AW16))","v":7.63},0,{"$f":"+IF(SUM(AE$6:AE16)=0,0,IF($BB$1=$BE$1,AD16,AS16))","v":0},{"$f":"+IF(SUM(AE$6:AE16)=0,J16,IF($BB$1=$BE$1,AH16,AU16))","v":49.02},{"$f":"+IF(SUM(AE$6:AE16)=0,K16,IF($BB$1=$BE$1,AI16,AV16))","v":32.619999999999997},null,{"$f":"+SIMULADOR!K55","v":89.27},336,0,null,89.27,null,0,0,0,11,2544.7399999999998,2495.7199999999998,"2024-04-23"]
["2024-05-23",{"$f":"+IF(AND(SIMULADOR!$D$18=31,DAY(EOMONTH(A17,1))<>31),DATE(YEAR(A17),MONTH(A17)+1,DAY(EOMONTH(A17,1))),IF(MONTH(EDATE(A17,1))=2,EDATE(A17,1),DATE(YEAR(EDATE(A17,1)),MONTH(EDATE(A17,1)),SIMULADOR!$D$18)))","v":"2024-06-23"},null,12,366,0.82947206745104884,30,{"$f":"IF(D17<=SIMULADOR!$D$17,ROUND($H$6,2),\"\")","v":89.27},{"$f":"IF(D17<=SIMULADOR!$D$17+1,I16-J16,\"\")","v":2495.7199999999998},{"$f":"IF(D17<=SIMULADOR!$D$17,H17-L17-K17-M17,\"\")","v":50.83},30.95,{"$f":"IF(D17>SIMULADOR!$D$17,0,IF(AND(D17<=SIMULADOR!$D$17,I17<=SIMULADOR!$D$13),ROUND(I17*$F$1,2),IF(I17>SIMULADOR!$D$13,SIMULADOR!$D$13*Calculos!$F$1,\"\")))","v":7.49},{"$f":"IF(Calculos!D17<=SIMULADOR!$D$17,Calculos!$M$4,\"\")","v":0},{"$f":"IF(D17<=SIMULADOR!$D$17,ROUND(I17*((1+$E$3)^G17-1),2),\"\")","v":30.95},null,{"$f":"+IF(D17<=SIMULADOR!$D$17,SIMULADOR!Q55,\"\")","v":89.27},366,89.27,333.91,686.01,364.86,29.909999999999997,3,1083.78,32546.629999999994,null,30,{"$f":"+IF(OR(Calculos!B15-SIMULADOR!$H$28<0,SIMULADOR!$H$28=0),0,Calculos!B15-SIMULADOR!$H$28)","v":0},0,{"$f":"+IF(AND(AB18<>0,AB17=0),SIMULADOR!$H$29,0)","v":0},0,null,0,0,0,{"$f":"IF($BA17=SIMULADOR!$H$28,0,IF(OR(BO16=1,AND(AD17<>0,BO17=0)),L17,IF(AND(AC17+AD17>0,ABS(AG16-AH16)>0.01),L17,0)))","v":0},0,null,0,0,null,0,0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,12,{"$f":"+BA16+IF(SIMULADOR!$H$28<>\"\",AA17+AC17,G17)","v":"2024-05-23"},{"$f":"+IF(SUM(AE$6:AE17)=0,I17,IF($BB$1=$BE$1,AG17,AT17))","v":2495.7199999999998},{"$f":"+IF(SUM(AE$6:AE17)=0,L17,IF($BB$1=$BE$1,AJ17,AW17))","v":7.49},0,{"$f":"+IF(SUM(AE$6:AE17)=0,0,IF($BB$1=$BE$1,AD17,AS17))","v":0},{"$f":"+IF(SUM(AE$6:AE17)=0,J17,IF($BB$1=$BE$1,AH17,AU17))","v":50.83},{"$f":"+IF(SUM(AE$6:AE17)=0,K17,IF($BB$1=$BE$1,AI17,AV17))","v":30.95},null,{"$f":"+SIMULADOR!K56","v":89.27},366,-7.1054273576010019E-14,null,89.27,null,0,0,0,12,2495.7199999999998,2444.89,"2024-05-23"]
["2024-06-23",{"$f":"+IF(AND(SIMULADOR!$D$18=31,DAY(EOMONTH(A18,1))<>31),DATE(YEAR(A18),MONTH(A18)+1,DAY(EOMONTH(A18,1))),IF(MONTH(EDATE(A18,1))=2,EDATE(A18,1),DATE(YEAR(EDATE(A18,1)),MONTH(EDATE(A18,1)),SIMULADOR!$D$18)))","v":"2024-07-23"},null,13,397,0.81644008570123938,31,{"$f":"IF(D18<=SIMULADOR!$D$17,ROUND($H$6,2),\"\")","v":89.27},{"$f":"IF(D18<=SIMULADOR!$D$17+1,I17-J17,\"\")","v":2444.89},{"$f":"IF(D18<=SIMULADOR!$D$17,H18-L18-K18-M18,\"\")","v":50.599999999999994},31.34,{"$f":"IF(D18>SIMULADOR!$D$17,0,IF(AND(D18<=SIMULADOR!$D$17,I18<=SIMULADOR!$D$13),ROUND(I18*$F$1,2),IF(I18>SIMULADOR!$D$13,SIMULADOR!$D$13*Calculos!$F$1,\"\")))","v":7.33},{"$f":"IF(Calculos!D18<=SIMULADOR!$D$17,Calculos!$M$4,\"\")","v":0},{"$f":"IF(D18<=SIMULADOR!$D$17,ROUND(I18*((1+$E$3)^G18-1),2),\"\")","v":31.34},null,{"$f":"+IF(D18<=SIMULADOR!$D$17,SIMULADOR!Q56,\"\")","v":89.27},397,89.27,337.96000000000004,682.19,369.3,29.29,3,1083.78,31864.439999999995,null,31,{"$f":"+IF(OR(Calculos!B16-SIMULADOR!$H$28<0,SIMULADOR!$H$28=0),0,Calculos!B16-SIMULADOR!$H$28)","v":0},0,{"$f":"+IF(AND(AB19<>0,AB18=0),SIMULADOR!$H$29,0)","v":0},0,null,0,0,0,{"$f":"IF($BA18=SIMULADOR!$H$28,0,IF(OR(BO17=1,AND(AD18<>0,BO18=0)),L18,IF(AND(AC18+AD18>0,ABS(AG17-AH17)>0.01),L18,0)))","v":0},0,null,0,0,null,0,0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,13,{"$f":"+BA17+IF(SIMULADOR!$H$28<>\"\",AA18+AC18,G18)","v":"2024-06-23"},{"$f":"+IF(SUM(AE$6:AE18)=0,I18,IF($BB$1=$BE$1,AG18,AT18))","v":2444.89},{"$f":"+IF(SUM(AE$6:AE18)=0,L18,IF($BB$1=$BE$1,AJ18,AW18))","v":7.33},0,{"$f":"+IF(SUM(AE$6:AE18)=0,0,IF($BB$1=$BE$1,AD18,AS18))","v":0},{"$f":"+IF(SUM(AE$6:AE18)=0,J18,IF($BB$1=$BE$1,AH18,AU18))","v":50.599999999999994},{"$f":"+IF(SUM(AE$6:AE18)=0,K18,IF($BB$1=$BE$1,AI18,AV18))","v":31.34},null,{"$f":"+SIMULADOR!K57","v":89.27000000000001},397,-8.5265128291212022E-14,null,89.27000000000001,null,0,0,0,13,2444.89,2394.29,"2024-06-23"]
["2024-07-23",{"$f":"+IF(AND(SIMULADOR!$D$18=31,DAY(EOMONTH(A19,1))<>31),DATE(YEAR(A19),MONTH(A19)+1,DAY(EOMONTH(A19,1))),IF(MONTH(EDATE(A19,1))=2,EDATE(A19,1),DATE(YEAR(EDATE(A19,1)),MONTH(EDATE(A19,1)),SIMULADOR!$D$18)))","v":"2024-08-23"},null,14,427,0.80402347066716318,30,{"$f":"IF(D19<=SIMULADOR!$D$17,ROUND($H$6,2),\"\")","v":89.27},{"$f":"IF(D19<=SIMULADOR!$D$17+1,I18-J18,\"\")","v":2394.29},{"$f":"IF(D19<=SIMULADOR!$D$17,H19-L19-K19-M19,\"\")","v":52.400000000000006},29.69,{"$f":"IF(D19>SIMULADOR!$D$17,0,IF(AND(D19<=SIMULADOR!$D$17,I19<=SIMULADOR!$D$13),ROUND(I19*$F$1,2),IF(I19>SIMULADOR!$D$13,SIMULADOR!$D$13*Calculos!$F$1,\"\")))","v":7.18},{"$f":"IF(Calculos!D19<=SIMULADOR!$D$17,Calculos!$M$4,\"\")","v":0},{"$f":"IF(D19<=SIMULADOR!$D$17,ROUND(I19*((1+$E$3)^G19-1),2),\"\")","v":29.69},null,{"$f":"+IF(D19<=SIMULADOR!$D$17,SIMULADOR!Q57,\"\")","v":89.27000000000001},427,89.27000000000001,320.14,702.27,349.83,28.68,3,1083.78,31162.169999999995,null,30,{"$f":"+IF(OR(Calculos!B17-SIMULADOR!$H$28<0,SIMULADOR!$H$28=0),0,Calculos!B17-SIMULADOR!$H$28)","v":0},0,{"$f":"+IF(AND(AB20<>0,AB19=0),SIMULADOR!$H$29,0)","v":0},0,null,0,0,0,{"$f":"IF($BA19=SIMULADOR!$H$28,0,IF(OR(BO18=1,AND(AD19<>0,BO19=0)),L19,IF(AND(AC19+AD19>0,ABS(AG18-AH18)>0.01),L19,0)))","v":0},0,null,0,0,null,0,0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,14,{"$f":"+BA18+IF(SIMULADOR!$H$28<>\"\",AA19+AC19,G19)","v":"2024-07-23"},{"$f":"+IF(SUM(AE$6:AE19)=0,I19,IF($BB$1=$BE$1,AG19,AT19))","v":2394.29},{"$f":"+IF(SUM(AE$6:AE19)=0,L19,IF($BB$1=$BE$1,AJ19,AW19))","v":7.18},0,{"$f":"+IF(SUM(AE$6:AE19)=0,0,IF($BB$1=$BE$1,AD19,AS19))","v":0},{"$f":"+IF(SUM(AE$6:AE19)=0,J19,IF($BB$1=$BE$1,AH19,AU19))","v":52.400000000000006},{"$f":"+IF(SUM(AE$6:AE19)=0,K19,IF($BB$1=$BE$1,AI19,AV19))","v":29.69},null,{"$f":"+SIMULADOR!K58","v":89.27},427,8.5265128291212022E-14,null,89.27,null,0,0,0,14,2394.29,2341.89,"2024-07-23"]
["2024-08-23",{"$f":"+IF(AND(SIMULADOR!$D$18=31,DAY(EOMONTH(A20,1))<>31),DATE(YEAR(A20),MONTH(A20)+1,DAY(EOMONTH(A20,1))),IF(MONTH(EDATE(A20,1))=2,EDATE(A20,1),DATE(YEAR(EDATE(A20,1)),MONTH(EDATE(A20,1)),SIMULADOR!$D$18)))","v":"2024-09-23"},null,15,458,0.79139131630378379,31,{"$f":"IF(D20<=SIMULADOR!$D$17,ROUND($H$6,2),\"\")","v":89.27},{"$f":"IF(D20<=SIMULADOR!$D$17+1,I19-J19,\"\")","v":2341.89},{"$f":"IF(D20<=SIMULADOR!$D$17,H20-L20-K20-M20,\"\")","v":52.22},30.02,{"$f":"IF(D20>SIMULADOR!$D$17,0,IF(AND(D20<=SIMULADOR!$D$17,I20<=SIMULADOR!$D$13),ROUND(I20*$F$1,2),IF(I20>SIMULADOR!$D$13,SIMULADOR!$D$13*Calculos!$F$1,\"\")))","v":7.03},{"$f":"IF(Calculos!D20<=SIMULADOR!$D$17,Calculos!$M$4,\"\")","v":0},{"$f":"IF(D20<=SIMULADOR!$D$17,ROUND(I20*((1+$E$3)^G20-1),2),\"\")","v":30.02},null,{"$f":"+IF(D20<=SIMULADOR!$D$17,SIMULADOR!Q58,\"\")","v":89.27},458,89.27,323.57,699.14,353.59,28.05,3,1083.78,30463.029999999995,null,31,{"$f":"+IF(OR(Calculos!B18-SIMULADOR!$H$28<0,SIMULADOR!$H$28=0),0,Calculos!B18-SIMULADOR!$H$28)","v":0},0,{"$f":"+IF(AND(AB21<>0,AB20=0),SIMULADOR!$H$29,0)","v":0},0,null,0,0,0,{"$f":"IF($BA20=SIMULADOR!$H$28,0,IF(OR(BO19=1,AND(AD20<>0,BO20=0)),L20,IF(AND(AC20+AD20>0,ABS(AG19-AH19)>0.01),L20,0)))","v":0},0,null,0,0,null,0,0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,15,{"$f":"+BA19+IF(SIMULADOR!$H$28<>\"\",AA20+AC20,G20)","v":"2024-08-23"},{"$f":"+IF(SUM(AE$6:AE20)=0,I20,IF($BB$1=$BE$1,AG20,AT20))","v":2341.89},{"$f":"+IF(SUM(AE$6:AE20)=0,L20,IF($BB$1=$BE$1,AJ20,AW20))","v":7.03},0,{"$f":"+IF(SUM(AE$6:AE20)=0,0,IF($BB$1=$BE$1,AD20,AS20))","v":0},{"$f":"+IF(SUM(AE$6:AE20)=0,J20,IF($BB$1=$BE$1,AH20,AU20))","v":52.22},{"$f":"+IF(SUM(AE$6:AE20)=0,K20,IF($BB$1=$BE$1,AI20,AV20))","v":30.02},null,{"$f":"+SIMULADOR!K59","v":89.269999999999982},458,-1.9895196601282805E-13,null,89.269999999999982,null,0,0,0,15,2341.89,2289.67,"2024-08-23"]
["2024-09-23",{"$f":"+IF(AND(SIMULADOR!$D$18=31,DAY(EOMONTH(A21,1))<>31),DATE(YEAR(A21),MONTH(A21)+1,DAY(EOMONTH(A21,1))),IF(MONTH(EDATE(A21,1))=2,EDATE(A21,1),DATE(YEAR(EDATE(A21,1)),MONTH(EDATE(A21,1)),SIMULADOR!$D$18)))","v":"2024-10-23"},null,16,489,0.77895762794255741,31,{"$f":"IF(D21<=SIMULADOR!$D$17,ROUND($H$6,2),\"\")","v":89.27},{"$f":"IF(D21<=SIMULADOR!$D$17+1,I20-J20,\"\")","v":2289.67},{"$f":"IF(D21<=SIMULADOR!$D$17,H21-L21-K21-M21,\"\")","v":53.04999999999999},29.35,{"$f":"IF(D21>SIMULADOR!$D$17,0,IF(AND(D21<=SIMULADOR!$D$17,I21<=SIMULADOR!$D$13),ROUND(I21*$F$1,2),IF(I21>SIMULADOR!$D$13,SIMULADOR!$D$13*Calculos!$F$1,\"\")))","v":6.87},{"$f":"IF(Calculos!D21<=SIMULADOR!$D$17,Calculos!$M$4,\"\")","v":0},{"$f":"IF(D21<=SIMULADOR!$D$17,ROUND(I21*((1+$E$3)^G21-1),2),\"\")","v":29.35},null,{"$f":"+IF(D21<=SIMULADOR!$D$17,SIMULADOR!Q59,\"\")","v":89.269999999999982},489,89.269999999999982,316.31,707.7,345.66,27.42,3,1083.7800000000002,29755.329999999994,null,31,{"$f":"+IF(OR(Calculos!B19-SIMULADOR!$H$28<0,SIMULADOR!$H$28=0),0,Calculos!B19-SIMULADOR!$H$28)","v":0},0,{"$f":"+IF(AND(AB22<>0,AB21=0),SIMULADOR!$H$29,0)","v":0},0,null,0,0,0,{"$f":"IF($BA21=SIMULADOR!$H$28,0,IF(OR(BO20=1,AND(AD21<>0,BO21=0)),L21,IF(AND(AC21+AD21>0,ABS(AG20-AH20)>0.01),L21,0)))","v":0},0,null,0,0,null,0,0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,16,{"$f":"+BA20+IF(SIMULADOR!$H$28<>\"\",AA21+AC21,G21)","v":"2024-09-23"},{"$f":"+IF(SUM(AE$6:AE21)=0,I21,IF($BB$1=$BE$1,AG21,AT21))","v":2289.67},{"$f":"+IF(SUM(AE$6:AE21)=0,L21,IF($BB$1=$BE$1,AJ21,AW21))","v":6.87},0,{"$f":"+IF(SUM(AE$6:AE21)=0,0,IF($BB$1=$BE$1,AD21,AS21))","v":0},{"$f":"+IF(SUM(AE$6:AE21)=0,J21,IF($BB$1=$BE$1,AH21,AU21))","v":53.04999999999999},{"$f":"+IF(SUM(AE$6:AE21)=0,K21,IF($BB$1=$BE$1,AI21,AV21))","v":29.35},null,{"$f":"+SIMULADOR!K60","v":89.27000000000001},489,1.9184653865522705E-13,null,89.27000000000001,null,0,0,0,16,2289.67,2236.62,"2024-09-23"]
["2024-10-23",{"$f":"+IF(AND(SIMULADOR!$D$18=31,DAY(EOMONTH(A22,1))<>31),DATE(YEAR(A22),MONTH(A22)+1,DAY(EOMONTH(A22,1))),IF(MONTH(EDATE(A22,1))=2,EDATE(A22,1),DATE(YEAR(EDATE(A22,1)),MONTH(EDATE(A22,1)),SIMULADOR!$D$18)))","v":"2024-11-23"},null,17,519,0.76711105504221699,30,{"$f":"IF(D22<=SIMULADOR!$D$17,ROUND($H$6,2),\"\")","v":89.27},{"$f":"IF(D22<=SIMULADOR!$D$17+1,I21-J21,\"\")","v":2236.62},{"$f":"IF(D22<=SIMULADOR!$D$17,H22-L22-K22-M22,\"\")","v":54.820000000000007},27.74,{"$f":"IF(D22>SIMULADOR!$D$17,0,IF(AND(D22<=SIMULADOR!$D$17,I22<=SIMULADOR!$D$13),ROUND(I22*$F$1,2),IF(I22>SIMULADOR!$D$13,SIMULADOR!$D$13*Calculos!$F$1,\"\")))","v":6.71},{"$f":"IF(Calculos!D22<=SIMULADOR!$D$17,Calculos!$M$4,\"\")","v":0},{"$f":"IF(D22<=SIMULADOR!$D$17,ROUND(I22*((1+$E$3)^G22-1),2),\"\")","v":27.74},null,{"$f":"+IF(D22<=SIMULADOR!$D$17,SIMULADOR!Q60,\"\")","v":89.27000000000001},519,89.27000000000001,298.94,727.32,326.68,26.78,3,1083.78,29028.009999999995,null,30,{"$f":"+IF(OR(Calculos!B20-SIMULADOR!$H$28<0,SIMULADOR!$H$28=0),0,Calculos!B20-SIMULADOR!$H$28)","v":0},0,{"$f":"+IF(AND(AB23<>0,AB22=0),SIMULADOR!$H$29,0)","v":0},0,null,0,0,0,{"$f":"IF($BA22=SIMULADOR!$H$28,0,IF(OR(BO21=1,AND(AD22<>0,BO22=0)),L22,IF(AND(AC22+AD22>0,ABS(AG21-AH21)>0.01),L22,0)))","v":0},0,null,0,0,null,0,0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,17,{"$f":"+BA21+IF(SIMULADOR!$H$28<>\"\",AA22+AC22,G22)","v":"2024-10-23"},{"$f":"+IF(SUM(AE$6:AE22)=0,I22,IF($BB$1=$BE$1,AG22,AT22))","v":2236.62},{"$f":"+IF(SUM(AE$6:AE22)=0,L22,IF($BB$1=$BE$1,AJ22,AW22))","v":6.71},0,{"$f":"+IF(SUM(AE$6:AE22)=0,0,IF($BB$1=$BE$1,AD22,AS22))","v":0},{"$f":"+IF(SUM(AE$6:AE22)=0,J22,IF($BB$1=$BE$1,AH22,AU22))","v":54.820000000000007},{"$f":"+IF(SUM(AE$6:AE22)=0,K22,IF($BB$1=$BE$1,AI22,AV22))","v":27.74},null,{"$f":"+SIMULADOR!K61","v":89.27},519,1.5631940186722204E-13,null,89.27,null,0,0,0,17,2236.62,2181.7999999999997,"2024-10-23"]
["2024-11-23",{"$f":"+IF(AND(SIMULADOR!$D$18=31,DAY(EOMONTH(A23,1))<>31),DATE(YEAR(A23),MONTH(A23)+1,DAY(EOMONTH(A23,1))),IF(MONTH(EDATE(A23,1))=2,EDATE(A23,1),DATE(YEAR(EDATE(A23,1)),MONTH(EDATE(A23,1)),SIMULADOR!$D$18)))","v":"2024-12-23"},null,18,550,0.75505883814224617,31,{"$f":"IF(D23<=SIMULADOR!$D$17,ROUND($H$6,2),\"\")","v":89.27},{"$f":"IF(D23<=SIMULADOR!$D$17+1,I22-J22,\"\")","v":2181.7999999999997},{"$f":"IF(D23<=SIMULADOR!$D$17,H23-L23-K23-M23,\"\")","v":54.75},27.97,{"$f":"IF(D23>SIMULADOR!$D$17,0,IF(AND(D23<=SIMULADOR!$D$17,I23<=SIMULADOR!$D$13),ROUND(I23*$F$1,2),IF(I23>SIMULADOR!$D$13,SIMULADOR!$D$13*Calculos!$F$1,\"\")))","v":6.55},{"$f":"IF(Calculos!D23<=SIMULADOR!$D$17,Calculos!$M$4,\"\")","v":0},{"$f":"IF(D23<=SIMULADOR!$D$17,ROUND(I23*((1+$E$3)^G23-1),2),\"\")","v":27.97},null,{"$f":"+IF(D23<=SIMULADOR!$D$17,SIMULADOR!Q61,\"\")","v":89.27},550,89.27,301.40999999999997,725.27,329.38,26.13,3,1083.7800000000002,28302.739999999994,null,31,{"$f":"+IF(OR(Calculos!B21-SIMULADOR!$H$28<0,SIMULADOR!$H$28=0),0,Calculos!B21-SIMULADOR!$H$28)","v":0},0,{"$f":"+IF(AND(AB24<>0,AB23=0),SIMULADOR!$H$29,0)","v":0},0,null,0,0,0,{"$f":"IF($BA23=SIMULADOR!$H$28,0,IF(OR(BO22=1,AND(AD23<>0,BO23=0)),L23,IF(AND(AC23+AD23>0,ABS(AG22-AH22)>0.01),L23,0)))","v":0},0,null,0,0,null,0,0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,18,{"$f":"+BA22+IF(SIMULADOR!$H$28<>\"\",AA23+AC23,G23)","v":"2024-11-23"},{"$f":"+IF(SUM(AE$6:AE23)=0,I23,IF($BB$1=$BE$1,AG23,AT23))","v":2181.7999999999997},{"$f":"+IF(SUM(AE$6:AE23)=0,L23,IF($BB$1=$BE$1,AJ23,AW23))","v":6.55},0,{"$f":"+IF(SUM(AE$6:AE23)=0,0,IF($BB$1=$BE$1,AD23,AS23))","v":0},{"$f":"+IF(SUM(AE$6:AE23)=0,J23,IF($BB$1=$BE$1,AH23,AU23))","v":54.75},{"$f":"+IF(SUM(AE$6:AE23)=0,K23,IF($BB$1=$BE$1,AI23,AV23))","v":27.97},null,{"$f":"+SIMULADOR!K62","v":89.27000000000001},550,0,null,89.27000000000001,null,0,0,0,18,2181.7999999999997,2127.0499999999997,"2024-11-23"]
["2024-12-23",{"$f":"+IF(AND(SIMULADOR!$D$18=31,DAY(EOMONTH(A24,1))<>31),DATE(YEAR(A24),MONTH(A24)+1,DAY(EOMONTH(A24,1))),IF(MONTH(EDATE(A24,1))=2,EDATE(A24,1),DATE(YEAR(EDATE(A24,1)),MONTH(EDATE(A24,1)),SIMULADOR!$D$18)))","v":"2025-01-23"},null,19,580,0.743575723722115,30,{"$f":"IF(D24<=SIMULADOR!$D$17,ROUND($H$6,2),\"\")","v":89.27},{"$f":"IF(D24<=SIMULADOR!$D$17+1,I23-J23,\"\")","v":2127.0499999999997},{"$f":"IF(D24<=SIMULADOR!$D$17,H24-L24-K24-M24,\"\")","v":56.510000000000005},26.38,{"$f":"IF(D24>SIMULADOR!$D$17,0,IF(AND(D24<=SIMULADOR!$D$17,I24<=SIMULADOR!$D$13),ROUND(I24*$F$1,2),IF(I24>SIMULADOR!$D$13,SIMULADOR!$D$13*Calculos!$F$1,\"\")))","v":6.38},{"$f":"IF(Calculos!D24<=SIMULADOR!$D$17,Calculos!$M$4,\"\")","v":0},{"$f":"IF(D24<=SIMULADOR!$D$17,ROUND(I24*((1+$E$3)^G24-1),2),\"\")","v":26.38},null,{"$f":"+IF(D24<=SIMULADOR!$D$17,SIMULADOR!Q62,\"\")","v":89.27000000000001},580,89.27000000000001,284.35000000000002,744.58,310.73,25.47,3,1083.78,27558.159999999993,null,30,{"$f":"+IF(OR(Calculos!B22-SIMULADOR!$H$28<0,SIMULADOR!$H$28=0),0,Calculos!B22-SIMULADOR!$H$28)","v":0},0,{"$f":"+IF(AND(AB25<>0,AB24=0),SIMULADOR!$H$29,0)","v":0},0,null,0,0,0,{"$f":"IF($BA24=SIMULADOR!$H$28,0,IF(OR(BO23=1,AND(AD24<>0,BO24=0)),L24,IF(AND(AC24+AD24>0,ABS(AG23-AH23)>0.01),L24,0)))","v":0},0,null,0,0,null,0,0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,19,{"$f":"+BA23+IF(SIMULADOR!$H$28<>\"\",AA24+AC24,G24)","v":"2024-12-23"},{"$f":"+IF(SUM(AE$6:AE24)=0,I24,IF($BB$1=$BE$1,AG24,AT24))","v":2127.0499999999997},{"$f":"+IF(SUM(AE$6:AE24)=0,L24,IF($BB$1=$BE$1,AJ24,AW24))","v":6.38},0,{"$f":"+IF(SUM(AE$6:AE24)=0,0,IF($BB$1=$BE$1,AD24,AS24))","v":0},{"$f":"+IF(SUM(AE$6:AE24)=0,J24,IF($BB$1=$BE$1,AH24,AU24))","v":56.510000000000005},{"$f":"+IF(SUM(AE$6:AE24)=0,K24,IF($BB$1=$BE$1,AI24,AV24))","v":26.38},null,{"$f":"+SIMULADOR!K63","v":89.27000000000001},580,2.1316282072803006E-13,null,89.27000000000001,null,0,0,0,19,2127.0499999999997,2070.5399999999995,"2024-12-23"]
["2025-01-23",{"$f":"+IF(AND(SIMULADOR!$D$18=31,DAY(EOMONTH(A25,1))<>31),DATE(YEAR(A25),MONTH(A25)+1,DAY(EOMONTH(A25,1))),IF(MONTH(EDATE(A25,1))=2,EDATE(A25,1),DATE(YEAR(EDATE(A25,1)),MONTH(EDATE(A25,1)),SIMULADOR!$D$18)))","v":"2025-02-23"},null,20,611,0.73189327455788178,31,{"$f":"IF(D25<=SIMULADOR!$D$17,ROUND($H$6,2),\"\")","v":89.27},{"$f":"IF(D25<=SIMULADOR!$D$17+1,I24-J24,\"\")","v":2070.5399999999995},{"$f":"IF(D25<=SIMULADOR!$D$17,H25-L25-K25-M25,\"\")","v":56.52},26.54,{"$f":"IF(D25>SIMULADOR!$D$17,0,IF(AND(D25<=SIMULADOR!$D$17,I25<=SIMULADOR!$D$13),ROUND(I25*$F$1,2),IF(I25>SIMULADOR!$D$13,SIMULADOR!$D$13*Calculos!$F$1,\"\")))","v":6.21},{"$f":"IF(Calculos!D25<=SIMULADOR!$D$17,Calculos!$M$4,\"\")","v":0},{"$f":"IF(D25<=SIMULADOR!$D$17,ROUND(I25*((1+$E$3)^G25-1),2),\"\")","v":26.54},null,{"$f":"+IF(D25<=SIMULADOR!$D$17,SIMULADOR!Q63,\"\")","v":89.27000000000001},611,89.27000000000001,286.15999999999997,743.28,312.7,24.8,3,1083.78,26814.879999999994,null,31,{"$f":"+IF(OR(Calculos!B23-SIMULADOR!$H$28<0,SIMULADOR!$H$28=0),0,Calculos!B23-SIMULADOR!$H$28)","v":0},0,{"$f":"+IF(AND(AB26<>0,AB25=0),SIMULADOR!$H$29,0)","v":0},0,null,0,0,0,{"$f":"IF($BA25=SIMULADOR!$H$28,0,IF(OR(BO24=1,AND(AD25<>0,BO25=0)),L25,IF(AND(AC25+AD25>0,ABS(AG24-AH24)>0.01),L25,0)))","v":0},0,null,0,0,null,0,0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,20,{"$f":"+BA24+IF(SIMULADOR!$H$28<>\"\",AA25+AC25,G25)","v":"2025-01-23"},{"$f":"+IF(SUM(AE$6:AE25)=0,I25,IF($BB$1=$BE$1,AG25,AT25))","v":2070.5399999999995},{"$f":"+IF(SUM(AE$6:AE25)=0,L25,IF($BB$1=$BE$1,AJ25,AW25))","v":6.21},0,{"$f":"+IF(SUM(AE$6:AE25)=0,0,IF($BB$1=$BE$1,AD25,AS25))","v":0},{"$f":"+IF(SUM(AE$6:AE25)=0,J25,IF($BB$1=$BE$1,AH25,AU25))","v":56.52},{"$f":"+IF(SUM(AE$6:AE25)=0,K25,IF($BB$1=$BE$1,AI25,AV25))","v":26.54},null,{"$f":"+SIMULADOR!K64","v":89.269999999999982},611,0,null,89.269999999999982,null,0,0,0,20,2070.5399999999995,2014.0199999999995,"2025-01-23"]
["2025-02-23",{"$f":"+IF(AND(SIMULADOR!$D$18=31,DAY(EOMONTH(A26,1))<>31),DATE(YEAR(A26),MONTH(A26)+1,DAY(EOMONTH(A26,1))),IF(MONTH(EDATE(A26,1))=2,EDATE(A26,1),DATE(YEAR(EDATE(A26,1)),MONTH(EDATE(A26,1)),SIMULADOR!$D$18)))","v":"2025-03-23"},null,21,642,0.72039437041014276,31,{"$f":"IF(D26<=SIMULADOR!$D$17,ROUND($H$6,2),\"\")","v":89.27},{"$f":"IF(D26<=SIMULADOR!$D$17+1,I25-J25,\"\")","v":2014.0199999999995},{"$f":"IF(D26<=SIMULADOR!$D$17,H26-L26-K26-M26,\"\")","v":57.419999999999987},25.81,{"$f":"IF(D26>SIMULADOR!$D$17,0,IF(AND(D26<=SIMULADOR!$D$17,I26<=SIMULADOR!$D$13),ROUND(I26*$F$1,2),IF(I26>SIMULADOR!$D$13,SIMULADOR!$D$13*Calculos!$F$1,\"\")))","v":6.04},{"$f":"IF(Calculos!D26<=SIMULADOR!$D$17,Calculos!$M$4,\"\")","v":0},{"$f":"IF(D26<=SIMULADOR!$D$17,ROUND(I26*((1+$E$3)^G26-1),2),\"\")","v":25.81},null,{"$f":"+IF(D26<=SIMULADOR!$D$17,SIMULADOR!Q64,\"\")","v":89.269999999999982},642,89.269999999999982,278.45999999999998,752.38,304.27,24.13,3,1083.7800000000002,26062.499999999993,null,31,{"$f":"+IF(OR(Calculos!B24-SIMULADOR!$H$28<0,SIMULADOR!$H$28=0),0,Calculos!B24-SIMULADOR!$H$28)","v":0},0,{"$f":"+IF(AND(AB27<>0,AB26=0),SIMULADOR!$H$29,0)","v":0},0,null,0,0,0,{"$f":"IF($BA26=SIMULADOR!$H$28,0,IF(OR(BO25=1,AND(AD26<>0,BO26=0)),L26,IF(AND(AC26+AD26>0,ABS(AG25-AH25)>0.01),L26,0)))","v":0},0,null,0,0,null,0,0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,21,{"$f":"+BA25+IF(SIMULADOR!$H$28<>\"\",AA26+AC26,G26)","v":"2025-02-23"},{"$f":"+IF(SUM(AE$6:AE26)=0,I26,IF($BB$1=$BE$1,AG26,AT26))","v":2014.0199999999995},{"$f":"+IF(SUM(AE$6:AE26)=0,L26,IF($BB$1=$BE$1,AJ26,AW26))","v":6.04},0,{"$f":"+IF(SUM(AE$6:AE26)=0,0,IF($BB$1=$BE$1,AD26,AS26))","v":0},{"$f":"+IF(SUM(AE$6:AE26)=0,J26,IF($BB$1=$BE$1,AH26,AU26))","v":57.419999999999987},{"$f":"+IF(SUM(AE$6:AE26)=0,K26,IF($BB$1=$BE$1,AI26,AV26))","v":25.81},null,{"$f":"+SIMULADOR!K65","v":89.27},642,8.5265128291212022E-14,null,89.27,null,0,0,0,21,2014.0199999999995,1956.5999999999995,"2025-02-23"]
["2025-03-23",{"$f":"+IF(AND(SIMULADOR!$D$18=31,DAY(EOMONTH(A27,1))<>31),DATE(YEAR(A27),MONTH(A27)+1,DAY(EOMONTH(A27,1))),IF(MONTH(EDATE(A27,1))=2,EDATE(A27,1),DATE(YEAR(EDATE(A27,1)),MONTH(EDATE(A27,1)),SIMULADOR!$D$18)))","v":"2025-04-23"},null,22,670,0.71016362472663475,28,{"$f":"IF(D27<=SIMULADOR!$D$17,ROUND($H$6,2),\"\")","v":89.27},{"$f":"IF(D27<=SIMULADOR!$D$17+1,I26-J26,\"\")","v":1956.5999999999995},{"$f":"IF(D27<=SIMULADOR!$D$17,H27-L27-K27-M27,\"\")","v":60.759999999999991},22.64,{"$f":"IF(D27>SIMULADOR!$D$17,0,IF(AND(D27<=SIMULADOR!$D$17,I27<=SIMULADOR!$D$13),ROUND(I27*$F$1,2),IF(I27>SIMULADOR!$D$13,SIMULADOR!$D$13*Calculos!$F$1,\"\")))","v":5.87},{"$f":"IF(Calculos!D27<=SIMULADOR!$D$17,Calculos!$M$4,\"\")","v":0},{"$f":"IF(D27<=SIMULADOR!$D$17,ROUND(I27*((1+$E$3)^G27-1),2),\"\")","v":22.64},null,{"$f":"+IF(D27<=SIMULADOR!$D$17,SIMULADOR!Q65,\"\")","v":89.27},670,89.27,244.32,790.36,266.95999999999998,23.46,3,1083.78,25272.139999999992,null,28,{"$f":"+IF(OR(Calculos!B25-SIMULADOR!$H$28<0,SIMULADOR!$H$28=0),0,Calculos!B25-SIMULADOR!$H$28)","v":0},0,{"$f":"+IF(AND(AB28<>0,AB27=0),SIMULADOR!$H$29,0)","v":0},0,null,0,0,0,{"$f":"IF($BA27=SIMULADOR!$H$28,0,IF(OR(BO26=1,AND(AD27<>0,BO27=0)),L27,IF(AND(AC27+AD27>0,ABS(AG26-AH26)>0.01),L27,0)))","v":0},0,null,0,0,null,0,0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,22,{"$f":"+BA26+IF(SIMULADOR!$H$28<>\"\",AA27+AC27,G27)","v":"2025-03-23"},{"$f":"+IF(SUM(AE$6:AE27)=0,I27,IF($BB$1=$BE$1,AG27,AT27))","v":1956.5999999999995},{"$f":"+IF(SUM(AE$6:AE27)=0,L27,IF($BB$1=$BE$1,AJ27,AW27))","v":5.87},0,{"$f":"+IF(SUM(AE$6:AE27)=0,0,IF($BB$1=$BE$1,AD27,AS27))","v":0},{"$f":"+IF(SUM(AE$6:AE27)=0,J27,IF($BB$1=$BE$1,AH27,AU27))","v":60.759999999999991},{"$f":"+IF(SUM(AE$6:AE27)=0,K27,IF($BB$1=$BE$1,AI27,AV27))","v":22.64},null,{"$f":"+SIMULADOR!K66","v":89.27},670,0,null,89.27,null,0,0,0,22,1956.5999999999995,1895.8399999999995,"2025-03-23"]
["2025-04-23",{"$f":"+IF(AND(SIMULADOR!$D$18=31,DAY(EOMONTH(A28,1))<>31),DATE(YEAR(A28),MONTH(A28)+1,DAY(EOMONTH(A28,1))),IF(MONTH(EDATE(A28,1))=2,EDATE(A28,1),DATE(YEAR(EDATE(A28,1)),MONTH(EDATE(A28,1)),SIMULADOR!$D$18)))","v":"2025-05-23"},null,23,701,0.69900611893472031,31,{"$f":"IF(D28<=SIMULADOR!$D$17,ROUND($H$6,2),\"\")","v":89.27},{"$f":"IF(D28<=SIMULADOR!$D$17+1,I27-J27,\"\")","v":1895.8399999999995},{"$f":"IF(D28<=SIMULADOR!$D$17,H28-L28-K28-M28,\"\")","v":59.28},24.3,{"$f":"IF(D28>SIMULADOR!$D$17,0,IF(AND(D28<=SIMULADOR!$D$17,I28<=SIMULADOR!$D$13),ROUND(I28*$F$1,2),IF(I28>SIMULADOR!$D$13,SIMULADOR!$D$13*Calculos!$F$1,\"\")))","v":5.69},{"$f":"IF(Calculos!D28<=SIMULADOR!$D$17,Calculos!$M$4,\"\")","v":0},{"$f":"IF(D28<=SIMULADOR!$D$17,ROUND(I28*((1+$E$3)^G28-1),2),\"\")","v":24.3},null,{"$f":"+IF(D28<=SIMULADOR!$D$17,SIMULADOR!Q66,\"\")","v":89.27},701,89.27000000000001,262.45999999999998,771.28,286.76,22.74,3,1083.78,24500.859999999993,null,31,{"$f":"+IF(OR(Calculos!B26-SIMULADOR!$H$28<0,SIMULADOR!$H$28=0),0,Calculos!B26-SIMULADOR!$H$28)","v":0},0,{"$f":"+IF(AND(AB29<>0,AB28=0),SIMULADOR!$H$29,0)","v":0},0,null,0,0,0,{"$f":"IF($BA28=SIMULADOR!$H$28,0,IF(OR(BO27=1,AND(AD28<>0,BO28=0)),L28,IF(AND(AC28+AD28>0,ABS(AG27-AH27)>0.01),L28,0)))","v":0},0,null,0,0,null,0,0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,23,{"$f":"+BA27+IF(SIMULADOR!$H$28<>\"\",AA28+AC28,G28)","v":"2025-04-23"},{"$f":"+IF(SUM(AE$6:AE28)=0,I28,IF($BB$1=$BE$1,AG28,AT28))","v":1895.8399999999995},{"$f":"+IF(SUM(AE$6:AE28)=0,L28,IF($BB$1=$BE$1,AJ28,AW28))","v":5.69},0,{"$f":"+IF(SUM(AE$6:AE28)=0,0,IF($BB$1=$BE$1,AD28,AS28))","v":0},{"$f":"+IF(SUM(AE$6:AE28)=0,J28,IF($BB$1=$BE$1,AH28,AU28))","v":59.28},{"$f":"+IF(SUM(AE$6:AE28)=0,K28,IF($BB$1=$BE$1,AI28,AV28))","v":24.3},null,{"$f":"+SIMULADOR!K67","v":89.27},701,0,null,89.27,null,0,0,0,23,1895.8399999999995,1836.5599999999995,"2025-04-23"]
["2025-05-23",{"$f":"+IF(AND(SIMULADOR!$D$18=31,DAY(EOMONTH(A29,1))<>31),DATE(YEAR(A29),MONTH(A29)+1,DAY(EOMONTH(A29,1))),IF(MONTH(EDATE(A29,1))=2,EDATE(A29,1),DATE(YEAR(EDATE(A29,1)),MONTH(EDATE(A29,1)),SIMULADOR!$D$18)))","v":"2025-06-23"},null,24,731,0.68837546760184132,30,{"$f":"IF(D29<=SIMULADOR!$D$17,ROUND($H$6,2),\"\")","v":89.27},{"$f":"IF(D29<=SIMULADOR!$D$17+1,I28-J28,\"\")","v":1836.5599999999995},{"$f":"IF(D29<=SIMULADOR!$D$17,H29-L29-K29-M29,\"\")","v":60.97999999999999},22.78,{"$f":"IF(D29>SIMULADOR!$D$17,0,IF(AND(D29<=SIMULADOR!$D$17,I29<=SIMULADOR!$D$13),ROUND(I29*$F$1,2),IF(I29>SIMULADOR!$D$13,SIMULADOR!$D$13*Calculos!$F$1,\"\")))","v":5.51},{"$f":"IF(Calculos!D29<=SIMULADOR!$D$17,Calculos!$M$4,\"\")","v":0},{"$f":"IF(D29<=SIMULADOR!$D$17,ROUND(I29*((1+$E$3)^G29-1),2),\"\")","v":22.78},null,{"$f":"+IF(D29<=SIMULADOR!$D$17,SIMULADOR!Q67,\"\")","v":89.27000000000001},731,89.269999999999982,246.21,789.74,268.99,22.05,3,1083.78,23711.119999999992,null,30,{"$f":"+IF(OR(Calculos!B27-SIMULADOR!$H$28<0,SIMULADOR!$H$28=0),0,Calculos!B27-SIMULADOR!$H$28)","v":0},0,{"$f":"+IF(AND(AB30<>0,AB29=0),SIMULADOR!$H$29,0)","v":0},0,null,0,0,0,{"$f":"IF($BA29=SIMULADOR!$H$28,0,IF(OR(BO28=1,AND(AD29<>0,BO29=0)),L29,IF(AND(AC29+AD29>0,ABS(AG28-AH28)>0.01),L29,0)))","v":0},0,null,0,0,null,0,0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,24,{"$f":"+BA28+IF(SIMULADOR!$H$28<>\"\",AA29+AC29,G29)","v":"2025-05-23"},{"$f":"+IF(SUM(AE$6:AE29)=0,I29,IF($BB$1=$BE$1,AG29,AT29))","v":1836.5599999999995},{"$f":"+IF(SUM(AE$6:AE29)=0,L29,IF($BB$1=$BE$1,AJ29,AW29))","v":5.51},0,{"$f":"+IF(SUM(AE$6:AE29)=0,0,IF($BB$1=$BE$1,AD29,AS29))","v":0},{"$f":"+IF(SUM(AE$6:AE29)=0,J29,IF($BB$1=$BE$1,AH29,AU29))","v":60.97999999999999},{"$f":"+IF(SUM(AE$6:AE29)=0,K29,IF($BB$1=$BE$1,AI29,AV29))","v":22.78},null,{"$f":"+SIMULADOR!K68","v":89.27},731,0,null,89.27,null,0,0,0,24,1836.5599999999995,1775.5799999999995,"2025-05-23"]
["2025-06-23",{"$f":"+IF(AND(SIMULADOR!$D$18=31,DAY(EOMONTH(A30,1))<>31),DATE(YEAR(A30),MONTH(A30)+1,DAY(EOMONTH(A30,1))),IF(MONTH(EDATE(A30,1))=2,EDATE(A30,1),DATE(YEAR(EDATE(A30,1)),MONTH(EDATE(A30,1)),SIMULADOR!$D$18)))","v":"2025-07-23"},null,25,762,0.67756027938414598,31,{"$f":"IF(D30<=SIMULADOR!$D$17,ROUND($H$6,2),\"\")","v":89.27},{"$f":"IF(D30<=SIMULADOR!$D$17+1,I29-J29,\"\")","v":1775.5799999999995},{"$f":"IF(D30<=SIMULADOR!$D$17,H30-L30-K30-M30,\"\")","v":61.179999999999993},22.76,{"$f":"IF(D30>SIMULADOR!$D$17,0,IF(AND(D30<=SIMULADOR!$D$17,I30<=SIMULADOR!$D$13),ROUND(I30*$F$1,2),IF(I30>SIMULADOR!$D$13,SIMULADOR!$D$13*Calculos!$F$1,\"\")))","v":5.33},{"$f":"IF(Calculos!D30<=SIMULADOR!$D$17,Calculos!$M$4,\"\")","v":0},{"$f":"IF(D30<=SIMULADOR!$D$17,ROUND(I30*((1+$E$3)^G30-1),2),\"\")","v":22.76},null,{"$f":"+IF(D30<=SIMULADOR!$D$17,SIMULADOR!Q68,\"\")","v":89.27},762,89.27,246.29000000000002,790.39,269.05,21.34,3,1083.78,22920.729999999992,null,31,{"$f":"+IF(OR(Calculos!B28-SIMULADOR!$H$28<0,SIMULADOR!$H$28=0),0,Calculos!B28-SIMULADOR!$H$28)","v":0},0,{"$f":"+IF(AND(AB31<>0,AB30=0),SIMULADOR!$H$29,0)","v":0},0,null,0,0,0,{"$f":"IF($BA30=SIMULADOR!$H$28,0,IF(OR(BO29=1,AND(AD30<>0,BO30=0)),L30,IF(AND(AC30+AD30>0,ABS(AG29-AH29)>0.01),L30,0)))","v":0},0,null,0,0,null,0,0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,25,{"$f":"+BA29+IF(SIMULADOR!$H$28<>\"\",AA30+AC30,G30)","v":"2025-06-23"},{"$f":"+IF(SUM(AE$6:AE30)=0,I30,IF($BB$1=$BE$1,AG30,AT30))","v":1775.5799999999995},{"$f":"+IF(SUM(AE$6:AE30)=0,L30,IF($BB$1=$BE$1,AJ30,AW30))","v":5.33},0,{"$f":"+IF(SUM(AE$6:AE30)=0,0,IF($BB$1=$BE$1,AD30,AS30))","v":0},{"$f":"+IF(SUM(AE$6:AE30)=0,J30,IF($BB$1=$BE$1,AH30,AU30))","v":61.179999999999993},{"$f":"+IF(SUM(AE$6:AE30)=0,K30,IF($BB$1=$BE$1,AI30,AV30))","v":22.76},null,{"$f":"+SIMULADOR!K69","v":89.27},762,7.1054273576010019E-14,null,89.27,null,0,0,0,25,1775.5799999999995,1714.3999999999994,"2025-06-23"]
["2025-07-23",{"$f":"+IF(AND(SIMULADOR!$D$18=31,DAY(EOMONTH(A31,1))<>31),DATE(YEAR(A31),MONTH(A31)+1,DAY(EOMONTH(A31,1))),IF(MONTH(EDATE(A31,1))=2,EDATE(A31,1),DATE(YEAR(EDATE(A31,1)),MONTH(EDATE(A31,1)),SIMULADOR!$D$18)))","v":"2025-08-23"},null,26,792,0.66725578148058207,30,{"$f":"IF(D31<=SIMULADOR!$D$17,ROUND($H$6,2),\"\")","v":89.27},{"$f":"IF(D31<=SIMULADOR!$D$17+1,I30-J30,\"\")","v":1714.3999999999994},{"$f":"IF(D31<=SIMULADOR!$D$17,H31-L31-K31-M31,\"\")","v":62.86999999999999},21.26,{"$f":"IF(D31>SIMULADOR!$D$17,0,IF(AND(D31<=SIMULADOR!$D$17,I31<=SIMULADOR!$D$13),ROUND(I31*$F$1,2),IF(I31>SIMULADOR!$D$13,SIMULADOR!$D$13*Calculos!$F$1,\"\")))","v":5.14},{"$f":"IF(Calculos!D31<=SIMULADOR!$D$17,Calculos!$M$4,\"\")","v":0},{"$f":"IF(D31<=SIMULADOR!$D$17,ROUND(I31*((1+$E$3)^G31-1),2),\"\")","v":21.26},null,{"$f":"+IF(D31<=SIMULADOR!$D$17,SIMULADOR!Q69,\"\")","v":89.27},792,89.27,230.38,808.51,251.64,20.63,3,1083.7800000000002,22112.219999999994,null,30,{"$f":"+IF(OR(Calculos!B29-SIMULADOR!$H$28<0,SIMULADOR!$H$28=0),0,Calculos!B29-SIMULADOR!$H$28)","v":0},0,{"$f":"+IF(AND(AB32<>0,AB31=0),SIMULADOR!$H$29,0)","v":0},0,null,0,0,0,{"$f":"IF($BA31=SIMULADOR!$H$28,0,IF(OR(BO30=1,AND(AD31<>0,BO31=0)),L31,IF(AND(AC31+AD31>0,ABS(AG30-AH30)>0.01),L31,0)))","v":0},0,null,0,0,null,0,0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,26,{"$f":"+BA30+IF(SIMULADOR!$H$28<>\"\",AA31+AC31,G31)","v":"2025-07-23"},{"$f":"+IF(SUM(AE$6:AE31)=0,I31,IF($BB$1=$BE$1,AG31,AT31))","v":1714.3999999999994},{"$f":"+IF(SUM(AE$6:AE31)=0,L31,IF($BB$1=$BE$1,AJ31,AW31))","v":5.14},0,{"$f":"+IF(SUM(AE$6:AE31)=0,0,IF($BB$1=$BE$1,AD31,AS31))","v":0},{"$f":"+IF(SUM(AE$6:AE31)=0,J31,IF($BB$1=$BE$1,AH31,AU31))","v":62.86999999999999},{"$f":"+IF(SUM(AE$6:AE31)=0,K31,IF($BB$1=$BE$1,AI31,AV31))","v":21.26},null,{"$f":"+SIMULADOR!K70","v":89.27},792,-9.9475983006414026E-14,null,89.27,null,0,0,0,26,1714.3999999999994,1651.5299999999995,"2025-07-23"]
["2025-08-23",{"$f":"+IF(AND(SIMULADOR!$D$18=31,DAY(EOMONTH(A32,1))<>31),DATE(YEAR(A32),MONTH(A32)+1,DAY(EOMONTH(A32,1))),IF(MONTH(EDATE(A32,1))=2,EDATE(A32,1),DATE(YEAR(EDATE(A32,1)),MONTH(EDATE(A32,1)),SIMULADOR!$D$18)))","v":"2025-09-23"},null,27,823,0.65677240837142903,31,{"$f":"IF(D32<=SIMULADOR!$D$17,ROUND($H$6,2),\"\")","v":89.27},{"$f":"IF(D32<=SIMULADOR!$D$17+1,I31-J31,\"\")","v":1651.5299999999995},{"$f":"IF(D32<=SIMULADOR!$D$17,H32-L32-K32-M32,\"\")","v":63.149999999999991},21.17,{"$f":"IF(D32>SIMULADOR!$D$17,0,IF(AND(D32<=SIMULADOR!$D$17,I32<=SIMULADOR!$D$13),ROUND(I32*$F$1,2),IF(I32>SIMULADOR!$D$13,SIMULADOR!$D$13*Calculos!$F$1,\"\")))","v":4.95},{"$f":"IF(Calculos!D32<=SIMULADOR!$D$17,Calculos!$M$4,\"\")","v":0},{"$f":"IF(D32<=SIMULADOR!$D$17,ROUND(I32*((1+$E$3)^G32-1),2),\"\")","v":21.17},null,{"$f":"+IF(D32<=SIMULADOR!$D$17,SIMULADOR!Q70,\"\")","v":89.27},823,89.27,229.73000000000002,809.98,250.9,19.899999999999999,3,1083.7800000000002,21302.239999999994,null,31,{"$f":"+IF(OR(Calculos!B30-SIMULADOR!$H$28<0,SIMULADOR!$H$28=0),0,Calculos!B30-SIMULADOR!$H$28)","v":0},0,{"$f":"+IF(AND(AB33<>0,AB32=0),SIMULADOR!$H$29,0)","v":0},0,null,0,0,0,{"$f":"IF($BA32=SIMULADOR!$H$28,0,IF(OR(BO31=1,AND(AD32<>0,BO32=0)),L32,IF(AND(AC32+AD32>0,ABS(AG31-AH31)>0.01),L32,0)))","v":0},0,null,0,0,null,0,0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,27,{"$f":"+BA31+IF(SIMULADOR!$H$28<>\"\",AA32+AC32,G32)","v":"2025-08-23"},{"$f":"+IF(SUM(AE$6:AE32)=0,I32,IF($BB$1=$BE$1,AG32,AT32))","v":1651.5299999999995},{"$f":"+IF(SUM(AE$6:AE32)=0,L32,IF($BB$1=$BE$1,AJ32,AW32))","v":4.95},0,{"$f":"+IF(SUM(AE$6:AE32)=0,0,IF($BB$1=$BE$1,AD32,AS32))","v":0},{"$f":"+IF(SUM(AE$6:AE32)=0,J32,IF($BB$1=$BE$1,AH32,AU32))","v":63.149999999999991},{"$f":"+IF(SUM(AE$6:AE32)=0,K32,IF($BB$1=$BE$1,AI32,AV32))","v":21.17},null,{"$f":"+SIMULADOR!K71","v":89.27},823,9.9475983006414026E-14,null,89.27,null,0,0,0,27,1651.5299999999995,1588.3799999999994,"2025-08-23"]
["2025-09-23",{"$f":"+IF(AND(SIMULADOR!$D$18=31,DAY(EOMONTH(A33,1))<>31),DATE(YEAR(A33),MONTH(A33)+1,DAY(EOMONTH(A33,1))),IF(MONTH(EDATE(A33,1))=2,EDATE(A33,1),DATE(YEAR(EDATE(A33,1)),MONTH(EDATE(A33,1)),SIMULADOR!$D$18)))","v":"2025-10-23"},null,28,854,0.6464537413836704,31,{"$f":"IF(D33<=SIMULADOR!$D$17,ROUND($H$6,2),\"\")","v":89.27},{"$f":"IF(D33<=SIMULADOR!$D$17+1,I32-J32,\"\")","v":1588.3799999999994},{"$f":"IF(D33<=SIMULADOR!$D$17,H33-L33-K33-M33,\"\")","v":64.14},20.36,{"$f":"IF(D33>SIMULADOR!$D$17,0,IF(AND(D33<=SIMULADOR!$D$17,I33<=SIMULADOR!$D$13),ROUND(I33*$F$1,2),IF(I33>SIMULADOR!$D$13,SIMULADOR!$D$13*Calculos!$F$1,\"\")))","v":4.7699999999999996},{"$f":"IF(Calculos!D33<=SIMULADOR!$D$17,Calculos!$M$4,\"\")","v":0},{"$f":"IF(D33<=SIMULADOR!$D$17,ROUND(I33*((1+$E$3)^G33-1),2),\"\")","v":20.36},null,{"$f":"+IF(D33<=SIMULADOR!$D$17,SIMULADOR!Q71,\"\")","v":89.27},854,89.27,221.35000000000002,819.9,241.71,19.170000000000002,3,1083.78,20482.339999999993,null,31,{"$f":"+IF(OR(Calculos!B31-SIMULADOR!$H$28<0,SIMULADOR!$H$28=0),0,Calculos!B31-SIMULADOR!$H$28)","v":0},0,{"$f":"+IF(AND(AB34<>0,AB33=0),SIMULADOR!$H$29,0)","v":0},0,null,0,0,0,{"$f":"IF($BA33=SIMULADOR!$H$28,0,IF(OR(BO32=1,AND(AD33<>0,BO33=0)),L33,IF(AND(AC33+AD33>0,ABS(AG32-AH32)>0.01),L33,0)))","v":0},0,null,0,0,null,0,0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,28,{"$f":"+BA32+IF(SIMULADOR!$H$28<>\"\",AA33+AC33,G33)","v":"2025-09-23"},{"$f":"+IF(SUM(AE$6:AE33)=0,I33,IF($BB$1=$BE$1,AG33,AT33))","v":1588.3799999999994},{"$f":"+IF(SUM(AE$6:AE33)=0,L33,IF($BB$1=$BE$1,AJ33,AW33))","v":4.7699999999999996},0,{"$f":"+IF(SUM(AE$6:AE33)=0,0,IF($BB$1=$BE$1,AD33,AS33))","v":0},{"$f":"+IF(SUM(AE$6:AE33)=0,J33,IF($BB$1=$BE$1,AH33,AU33))","v":64.14},{"$f":"+IF(SUM(AE$6:AE33)=0,K33,IF($BB$1=$BE$1,AI33,AV33))","v":20.36},null,{"$f":"+SIMULADOR!K72","v":89.269999999999982},854,0,null,89.269999999999982,null,0,0,0,28,1588.3799999999994,1524.2399999999993,"2025-09-23"]
["2025-10-23",{"$f":"+IF(AND(SIMULADOR!$D$18=31,DAY(EOMONTH(A34,1))<>31),DATE(YEAR(A34),MONTH(A34)+1,DAY(EOMONTH(A34,1))),IF(MONTH(EDATE(A34,1))=2,EDATE(A34,1),DATE(YEAR(EDATE(A34,1)),MONTH(EDATE(A34,1)),SIMULADOR!$D$18)))","v":"2025-11-23"},null,29,884,0.63662231910948741,30,{"$f":"IF(D34<=SIMULADOR!$D$17,ROUND($H$6,2),\"\")","v":89.27},{"$f":"IF(D34<=SIMULADOR!$D$17+1,I33-J33,\"\")","v":1524.2399999999993},{"$f":"IF(D34<=SIMULADOR!$D$17,H34-L34-K34-M34,\"\")","v":65.799999999999983},18.899999999999999,{"$f":"IF(D34>SIMULADOR!$D$17,0,IF(AND(D34<=SIMULADOR!$D$17,I34<=SIMULADOR!$D$13),ROUND(I34*$F$1,2),IF(I34>SIMULADOR!$D$13,SIMULADOR!$D$13*Calculos!$F$1,\"\")))","v":4.57},{"$f":"IF(Calculos!D34<=SIMULADOR!$D$17,Calculos!$M$4,\"\")","v":0},{"$f":"IF(D34<=SIMULADOR!$D$17,ROUND(I34*((1+$E$3)^G34-1),2),\"\")","v":18.899999999999999},null,{"$f":"+IF(D34<=SIMULADOR!$D$17,SIMULADOR!Q72,\"\")","v":89.269999999999982},884,89.269999999999982,205.97,837.48,224.87,18.43,3,1083.78,19644.859999999993,null,30,{"$f":"+IF(OR(Calculos!B32-SIMULADOR!$H$28<0,SIMULADOR!$H$28=0),0,Calculos!B32-SIMULADOR!$H$28)","v":0},0,{"$f":"+IF(AND(AB35<>0,AB34=0),SIMULADOR!$H$29,0)","v":0},0,null,0,0,0,{"$f":"IF($BA34=SIMULADOR!$H$28,0,IF(OR(BO33=1,AND(AD34<>0,BO34=0)),L34,IF(AND(AC34+AD34>0,ABS(AG33-AH33)>0.01),L34,0)))","v":0},0,null,0,0,null,0,0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,29,{"$f":"+BA33+IF(SIMULADOR!$H$28<>\"\",AA34+AC34,G34)","v":"2025-10-23"},{"$f":"+IF(SUM(AE$6:AE34)=0,I34,IF($BB$1=$BE$1,AG34,AT34))","v":1524.2399999999993},{"$f":"+IF(SUM(AE$6:AE34)=0,L34,IF($BB$1=$BE$1,AJ34,AW34))","v":4.57},0,{"$f":"+IF(SUM(AE$6:AE34)=0,0,IF($BB$1=$BE$1,AD34,AS34))","v":0},{"$f":"+IF(SUM(AE$6:AE34)=0,J34,IF($BB$1=$BE$1,AH34,AU34))","v":65.799999999999983},{"$f":"+IF(SUM(AE$6:AE34)=0,K34,IF($BB$1=$BE$1,AI34,AV34))","v":18.899999999999999},null,{"$f":"+SIMULADOR!K73","v":89.27},884,0,null,89.27,null,0,0,0,29,1524.2399999999993,1458.4399999999994,"2025-10-23"]
["2025-11-23",{"$f":"+IF(AND(SIMULADOR!$D$18=31,DAY(EOMONTH(A35,1))<>31),DATE(YEAR(A35),MONTH(A35)+1,DAY(EOMONTH(A35,1))),IF(MONTH(EDATE(A35,1))=2,EDATE(A35,1),DATE(YEAR(EDATE(A35,1)),MONTH(EDATE(A35,1)),SIMULADOR!$D$18)))","v":"2025-12-23"},null,30,915,0.62662023372323561,31,{"$f":"IF(D35<=SIMULADOR!$D$17,ROUND($H$6,2),\"\")","v":89.27},{"$f":"IF(D35<=SIMULADOR!$D$17+1,I34-J34,\"\")","v":1458.4399999999994},{"$f":"IF(D35<=SIMULADOR!$D$17,H35-L35-K35-M35,\"\")","v":66.2},18.690000000000001,{"$f":"IF(D35>SIMULADOR!$D$17,0,IF(AND(D35<=SIMULADOR!$D$17,I35<=SIMULADOR!$D$13),ROUND(I35*$F$1,2),IF(I35>SIMULADOR!$D$13,SIMULADOR!$D$13*Calculos!$F$1,\"\")))","v":4.38},{"$f":"IF(Calculos!D35<=SIMULADOR!$D$17,Calculos!$M$4,\"\")","v":0},{"$f":"IF(D35<=SIMULADOR!$D$17,ROUND(I35*((1+$E$3)^G35-1),2),\"\")","v":18.690000000000001},null,{"$f":"+IF(D35<=SIMULADOR!$D$17,SIMULADOR!Q73,\"\")","v":89.27},915,89.27000000000001,233.99,810.42,252.68,17.68,3,1083.78,18834.439999999995,null,31,{"$f":"+IF(OR(Calculos!B33-SIMULADOR!$H$28<0,SIMULADOR!$H$28=0),0,Calculos!B33-SIMULADOR!$H$28)","v":0},0,{"$f":"+IF(AND(AB36<>0,AB35=0),SIMULADOR!$H$29,0)","v":0},0,null,0,0,0,{"$f":"IF($BA35=SIMULADOR!$H$28,0,IF(OR(BO34=1,AND(AD35<>0,BO35=0)),L35,IF(AND(AC35+AD35>0,ABS(AG34-AH34)>0.01),L35,0)))","v":0},0,null,0,0,null,0,0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,30,{"$f":"+BA34+IF(SIMULADOR!$H$28<>\"\",AA35+AC35,G35)","v":"2025-11-23"},{"$f":"+IF(SUM(AE$6:AE35)=0,I35,IF($BB$1=$BE$1,AG35,AT35))","v":1458.4399999999994},{"$f":"+IF(SUM(AE$6:AE35)=0,L35,IF($BB$1=$BE$1,AJ35,AW35))","v":4.38},0,{"$f":"+IF(SUM(AE$6:AE35)=0,0,IF($BB$1=$BE$1,AD35,AS35))","v":0},{"$f":"+IF(SUM(AE$6:AE35)=0,J35,IF($BB$1=$BE$1,AH35,AU35))","v":66.2},{"$f":"+IF(SUM(AE$6:AE35)=0,K35,IF($BB$1=$BE$1,AI35,AV35))","v":18.690000000000001},null,{"$f":"+SIMULADOR!K74","v":89.27},915,0,null,89.27,null,0,0,0,30,1458.4399999999994,1392.2399999999993,"2025-11-23"]
["2025-12-23",{"$f":"+IF(AND(SIMULADOR!$D$18=31,DAY(EOMONTH(A36,1))<>31),DATE(YEAR(A36),MONTH(A36)+1,DAY(EOMONTH(A36,1))),IF(MONTH(EDATE(A36,1))=2,EDATE(A36,1),DATE(YEAR(EDATE(A36,1)),MONTH(EDATE(A36,1)),SIMULADOR!$D$18)))","v":"2026-01-23"},null,31,945,0.61709044415144898,30,{"$f":"IF(D36<=SIMULADOR!$D$17,ROUND($H$6,2),\"\")","v":89.27},{"$f":"IF(D36<=SIMULADOR!$D$17+1,I35-J35,\"\")","v":1392.2399999999993},{"$f":"IF(D36<=SIMULADOR!$D$17,H36-L36-K36-M36,\"\")","v":67.820000000000007},17.27,{"$f":"IF(D36>SIMULADOR!$D$17,0,IF(AND(D36<=SIMULADOR!$D$17,I36<=SIMULADOR!$D$13),ROUND(I36*$F$1,2),IF(I36>SIMULADOR!$D$13,SIMULADOR!$D$13*Calculos!$F$1,\"\")))","v":4.18},{"$f":"IF(Calculos!D36<=SIMULADOR!$D$17,Calculos!$M$4,\"\")","v":0},{"$f":"IF(D36<=SIMULADOR!$D$17,ROUND(I36*((1+$E$3)^G36-1),2),\"\")","v":17.27},null,{"$f":"+IF(D36<=SIMULADOR!$D$17,SIMULADOR!Q74,\"\")","v":89.269999999999982},945,89.27000000000001,217.13,829.43,234.4,16.95,3,1083.78,18005.009999999995,null,30,{"$f":"+IF(OR(Calculos!B34-SIMULADOR!$H$28<0,SIMULADOR!$H$28=0),0,Calculos!B34-SIMULADOR!$H$28)","v":0},0,{"$f":"+IF(AND(AB37<>0,AB36=0),SIMULADOR!$H$29,0)","v":0},0,null,0,0,0,{"$f":"IF($BA36=SIMULADOR!$H$28,0,IF(OR(BO35=1,AND(AD36<>0,BO36=0)),L36,IF(AND(AC36+AD36>0,ABS(AG35-AH35)>0.01),L36,0)))","v":0},0,null,0,0,null,0,0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,31,{"$f":"+BA35+IF(SIMULADOR!$H$28<>\"\",AA36+AC36,G36)","v":"2025-12-23"},{"$f":"+IF(SUM(AE$6:AE36)=0,I36,IF($BB$1=$BE$1,AG36,AT36))","v":1392.2399999999993},{"$f":"+IF(SUM(AE$6:AE36)=0,L36,IF($BB$1=$BE$1,AJ36,AW36))","v":4.18},0,{"$f":"+IF(SUM(AE$6:AE36)=0,0,IF($BB$1=$BE$1,AD36,AS36))","v":0},{"$f":"+IF(SUM(AE$6:AE36)=0,J36,IF($BB$1=$BE$1,AH36,AU36))","v":67.820000000000007},{"$f":"+IF(SUM(AE$6:AE36)=0,K36,IF($BB$1=$BE$1,AI36,AV36))","v":17.27},null,{"$f":"+SIMULADOR!K75","v":89.27},945,0,null,89.27,null,0,0,0,31,1392.2399999999993,1324.4199999999994,"2025-12-23"]
["2026-01-23",{"$f":"+IF(AND(SIMULADOR!$D$18=31,DAY(EOMONTH(A37,1))<>31),DATE(YEAR(A37),MONTH(A37)+1,DAY(EOMONTH(A37,1))),IF(MONTH(EDATE(A37,1))=2,EDATE(A37,1),DATE(YEAR(EDATE(A37,1)),MONTH(EDATE(A37,1)),SIMULADOR!$D$18)))","v":"2026-02-23"},null,32,976,0.60739522749288655,31,{"$f":"IF(D37<=SIMULADOR!$D$17,ROUND($H$6,2),\"\")","v":89.27},{"$f":"IF(D37<=SIMULADOR!$D$17+1,I36-J36,\"\")","v":1324.4199999999994},{"$f":"IF(D37<=SIMULADOR!$D$17,H37-L37-K37-M37,\"\")","v":68.319999999999993},16.98,{"$f":"IF(D37>SIMULADOR!$D$17,0,IF(AND(D37<=SIMULADOR!$D$17,I37<=SIMULADOR!$D$13),ROUND(I37*$F$1,2),IF(I37>SIMULADOR!$D$13,SIMULADOR!$D$13*Calculos!$F$1,\"\")))","v":3.97},{"$f":"IF(Calculos!D37<=SIMULADOR!$D$17,Calculos!$M$4,\"\")","v":0},{"$f":"IF(D37<=SIMULADOR!$D$17,ROUND(I37*((1+$E$3)^G37-1),2),\"\")","v":16.98},null,{"$f":"+IF(D37<=SIMULADOR!$D$17,SIMULADOR!Q75,\"\")","v":89.27},976,89.27,214.61,832.99,231.59,16.2,3,1083.78,17172.019999999993,null,31,{"$f":"+IF(OR(Calculos!B35-SIMULADOR!$H$28<0,SIMULADOR!$H$28=0),0,Calculos!B35-SIMULADOR!$H$28)","v":0},0,{"$f":"+IF(AND(AB38<>0,AB37=0),SIMULADOR!$H$29,0)","v":0},0,null,0,0,0,{"$f":"IF($BA37=SIMULADOR!$H$28,0,IF(OR(BO36=1,AND(AD37<>0,BO37=0)),L37,IF(AND(AC37+AD37>0,ABS(AG36-AH36)>0.01),L37,0)))","v":0},0,null,0,0,null,0,0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,32,{"$f":"+BA36+IF(SIMULADOR!$H$28<>\"\",AA37+AC37,G37)","v":"2026-01-23"},{"$f":"+IF(SUM(AE$6:AE37)=0,I37,IF($BB$1=$BE$1,AG37,AT37))","v":1324.4199999999994},{"$f":"+IF(SUM(AE$6:AE37)=0,L37,IF($BB$1=$BE$1,AJ37,AW37))","v":3.97},0,{"$f":"+IF(SUM(AE$6:AE37)=0,0,IF($BB$1=$BE$1,AD37,AS37))","v":0},{"$f":"+IF(SUM(AE$6:AE37)=0,J37,IF($BB$1=$BE$1,AH37,AU37))","v":68.319999999999993},{"$f":"+IF(SUM(AE$6:AE37)=0,K37,IF($BB$1=$BE$1,AI37,AV37))","v":16.98},null,{"$f":"+SIMULADOR!K76","v":89.27000000000001},976,0,null,89.27000000000001,null,0,0,0,32,1324.4199999999994,1256.0999999999995,"2026-01-23"]
[{"$f":"+B37","v":"2026-02-23"},{"$f":"+IF(AND(SIMULADOR!$D$18=31,DAY(EOMONTH(A38,1))<>31),DATE(YEAR(A38),MONTH(A38)+1,DAY(EOMONTH(A38,1))),IF(MONTH(EDATE(A38,1))=2,EDATE(A38,1),DATE(YEAR(EDATE(A38,1)),MONTH(EDATE(A38,1)),SIMULADOR!$D$18)))","v":"2026-03-23"},null,33,1007,0.59785233409090233,31,{"$f":"IF(D38<=SIMULADOR!$D$17,ROUND($H$6,2),\"\")","v":89.27},{"$f":"IF(D38<=SIMULADOR!$D$17+1,I37-J37,\"\")","v":1256.0999999999995},{"$f":"IF(D38<=SIMULADOR!$D$17,H38-L38-K38-M38,\"\")","v":69.400000000000006},16.100000000000001,{"$f":"IF(D38>SIMULADOR!$D$17,0,IF(AND(D38<=SIMULADOR!$D$17,I38<=SIMULADOR!$D$13),ROUND(I38*$F$1,2),IF(I38>SIMULADOR!$D$13,SIMULADOR!$D$13*Calculos!$F$1,\"\")))","v":3.77},{"$f":"IF(Calculos!D38<=SIMULADOR!$D$17,Calculos!$M$4,\"\")","v":0},{"$f":"IF(D38<=SIMULADOR!$D$17,ROUND(I38*((1+$E$3)^G38-1),2),\"\")","v":16.100000000000001},null,{"$f":"+IF(D38<=SIMULADOR!$D$17,SIMULADOR!Q76,\"\")","v":89.27000000000001},{"$f":"IF(P38<>\"\",E38,\"\")","v":1007},{"$f":"+N38+L38+J38","v":89.27000000000001},204.78,844.45,220.88,15.45,3,1083.78,16327.569999999992,null,31,{"$f":"+IF(OR(Calculos!B36-SIMULADOR!$H$28<0,SIMULADOR!$H$28=0),0,Calculos!B36-SIMULADOR!$H$28)","v":0},0,{"$f":"+IF(AND(AB39<>0,AB38=0),SIMULADOR!$H$29,0)","v":0},0,null,0,0,0,{"$f":"IF($BA38=SIMULADOR!$H$28,0,IF(OR(BO37=1,AND(AD38<>0,BO38=0)),L38,IF(AND(AC38+AD38>0,ABS(AG37-AH37)>0.01),L38,0)))","v":0},0,null,0,0,null,0,0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,33,{"$f":"+BA37+IF(SIMULADOR!$H$28<>\"\",AA38+AC38,G38)","v":"2026-02-23"},{"$f":"+IF(SUM(AE$6:AE38)=0,I38,IF($BB$1=$BE$1,AG38,AT38))","v":1256.0999999999995},{"$f":"+IF(SUM(AE$6:AE38)=0,L38,IF($BB$1=$BE$1,AJ38,AW38))","v":3.77},0,{"$f":"+IF(SUM(AE$6:AE38)=0,0,IF($BB$1=$BE$1,AD38,AS38))","v":0},{"$f":"+IF(SUM(AE$6:AE38)=0,J38,IF($BB$1=$BE$1,AH38,AU38))","v":69.400000000000006},{"$f":"+IF(SUM(AE$6:AE38)=0,K38,IF($BB$1=$BE$1,AI38,AV38))","v":16.100000000000001},null,{"$f":"+SIMULADOR!K77","v":89.27},1007,0,null,89.27,null,0,0,0,33,1256.0999999999995,1186.6999999999994,"2026-02-23"]
["2026-03-23",{"$f":"+IF(AND(SIMULADOR!$D$18=31,DAY(EOMONTH(A39,1))<>31),DATE(YEAR(A39),MONTH(A39)+1,DAY(EOMONTH(A39,1))),IF(MONTH(EDATE(A39,1))=2,EDATE(A39,1),DATE(YEAR(EDATE(A39,1)),MONTH(EDATE(A39,1)),SIMULADOR!$D$18)))","v":"2026-04-23"},null,34,1035,0.58936188019841385,28,{"$f":"IF(D39<=SIMULADOR!$D$17,ROUND($H$6,2),\"\")","v":89.27},{"$f":"IF(D39<=SIMULADOR!$D$17+1,I38-J38,\"\")","v":1186.6999999999994},{"$f":"IF(D39<=SIMULADOR!$D$17,H39-L39-K39-M39,\"\")","v":71.97999999999999},13.73,{"$f":"IF(D39>SIMULADOR!$D$17,0,IF(AND(D39<=SIMULADOR!$D$17,I39<=SIMULADOR!$D$13),ROUND(I39*$F$1,2),IF(I39>SIMULADOR!$D$13,SIMULADOR!$D$13*Calculos!$F$1,\"\")))","v":3.56},{"$f":"IF(Calculos!D39<=SIMULADOR!$D$17,Calculos!$M$4,\"\")","v":0},{"$f":"IF(D39<=SIMULADOR!$D$17,ROUND(I39*((1+$E$3)^G39-1),2),\"\")","v":13.73},null,{"$f":"+IF(D39<=SIMULADOR!$D$17,SIMULADOR!Q77,\"\")","v":89.27},1035,89.269999999999982,175.84,876.52,189.57,14.690000000000001,3,1083.78,15451.049999999992,null,28,{"$f":"+IF(OR(Calculos!B37-SIMULADOR!$H$28<0,SIMULADOR!$H$28=0),0,Calculos!B37-SIMULADOR!$H$28)","v":0},0,{"$f":"+IF(AND(AB40<>0,AB39=0),SIMULADOR!$H$29,0)","v":0},0,null,0,0,0,{"$f":"IF($BA39=SIMULADOR!$H$28,0,IF(OR(BO38=1,AND(AD39<>0,BO39=0)),L39,IF(AND(AC39+AD39>0,ABS(AG38-AH38)>0.01),L39,0)))","v":0},0,null,0,0,null,0,0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,34,{"$f":"+BA38+IF(SIMULADOR!$H$28<>\"\",AA39+AC39,G39)","v":"2026-03-23"},{"$f":"+IF(SUM(AE$6:AE39)=0,I39,IF($BB$1=$BE$1,AG39,AT39))","v":1186.6999999999994},{"$f":"+IF(SUM(AE$6:AE39)=0,L39,IF($BB$1=$BE$1,AJ39,AW39))","v":3.56},0,{"$f":"+IF(SUM(AE$6:AE39)=0,0,IF($BB$1=$BE$1,AD39,AS39))","v":0},{"$f":"+IF(SUM(AE$6:AE39)=0,J39,IF($BB$1=$BE$1,AH39,AU39))","v":71.97999999999999},{"$f":"+IF(SUM(AE$6:AE39)=0,K39,IF($BB$1=$BE$1,AI39,AV39))","v":13.73},null,{"$f":"+SIMULADOR!K78","v":89.269999999999982},1035,0,null,89.269999999999982,null,0,0,0,34,{"$f":"+BB39","v":1186.6999999999994},1114.7199999999993,"2026-03-23"]
["2026-04-23",{"$f":"+IF(AND(SIMULADOR!$D$18=31,DAY(EOMONTH(A40,1))<>31),DATE(YEAR(A40),MONTH(A40)+1,DAY(EOMONTH(A40,1))),IF(MONTH(EDATE(A40,1))=2,EDATE(A40,1),DATE(YEAR(EDATE(A40,1)),MONTH(EDATE(A40,1)),SIMULADOR!$D$18)))","v":"2026-05-23"},null,35,1066,0.58010231189205541,31,{"$f":"IF(D40<=SIMULADOR!$D$17,ROUND($H$6,2),\"\")","v":89.27},{"$f":"IF(D40<=SIMULADOR!$D$17+1,I39-J39,\"\")","v":1114.7199999999993},{"$f":"IF(D40<=SIMULADOR!$D$17,H40-L40-K40-M40,\"\")","v":71.639999999999986},14.29,{"$f":"IF(D40>SIMULADOR!$D$17,0,IF(AND(D40<=SIMULADOR!$D$17,I40<=SIMULADOR!$D$13),ROUND(I40*$F$1,2),IF(I40>SIMULADOR!$D$13,SIMULADOR!$D$13*Calculos!$F$1,\"\")))","v":3.34},{"$f":"IF(Calculos!D40<=SIMULADOR!$D$17,Calculos!$M$4,\"\")","v":0},{"$f":"IF(D40<=SIMULADOR!$D$17,ROUND(I40*((1+$E$3)^G40-1),2),\"\")","v":14.29},null,{"$f":"+IF(D40<=SIMULADOR!$D$17,SIMULADOR!Q78,\"\")","v":89.269999999999982},1066,89.269999999999982,184.45000000000002,868.13,198.74,13.91,3,1083.78,14582.919999999993,null,31,{"$f":"+IF(OR(Calculos!B38-SIMULADOR!$H$28<0,SIMULADOR!$H$28=0),0,Calculos!B38-SIMULADOR!$H$28)","v":0},0,{"$f":"+IF(AND(AB41<>0,AB40=0),SIMULADOR!$H$29,0)","v":0},0,null,0,0,0,{"$f":"IF($BA40=SIMULADOR!$H$28,0,IF(OR(BO39=1,AND(AD40<>0,BO40=0)),L40,IF(AND(AC40+AD40>0,ABS(AG39-AH39)>0.01),L40,0)))","v":0},0,null,0,0,null,0,0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,35,{"$f":"+BA39+IF(SIMULADOR!$H$28<>\"\",AA40+AC40,G40)","v":"2026-04-23"},{"$f":"+IF(SUM(AE$6:AE40)=0,I40,IF($BB$1=$BE$1,AG40,AT40))","v":1114.7199999999993},{"$f":"+IF(SUM(AE$6:AE40)=0,L40,IF($BB$1=$BE$1,AJ40,AW40))","v":3.34},0,{"$f":"+IF(SUM(AE$6:AE40)=0,0,IF($BB$1=$BE$1,AD40,AS40))","v":0},{"$f":"+IF(SUM(AE$6:AE40)=0,J40,IF($BB$1=$BE$1,AH40,AU40))","v":71.639999999999986},{"$f":"+IF(SUM(AE$6:AE40)=0,K40,IF($BB$1=$BE$1,AI40,AV40))","v":14.29},null,{"$f":"+SIMULADOR!K79","v":89.27},1066,-1.1368683772161603E-13,null,89.27,null,0,0,0,35,1114.7199999999993,1043.0799999999995,"2026-04-23"]
["2026-05-23",{"$f":"+IF(AND(SIMULADOR!$D$18=31,DAY(EOMONTH(A41,1))<>31),DATE(YEAR(A41),MONTH(A41)+1,DAY(EOMONTH(A41,1))),IF(MONTH(EDATE(A41,1))=2,EDATE(A41,1),DATE(YEAR(EDATE(A41,1)),MONTH(EDATE(A41,1)),SIMULADOR!$D$18)))","v":"2026-06-23"},null,36,1096,0.57127997794093077,30,{"$f":"IF(D41<=SIMULADOR!$D$17,ROUND($H$6,2),\"\")","v":89.27},{"$f":"IF(D41<=SIMULADOR!$D$17+1,I40-J40,\"\")","v":1043.0799999999995},{"$f":"IF(D41<=SIMULADOR!$D$17,H41-L41-K41-M41,\"\")","v":73.2},12.94,{"$f":"IF(D41>SIMULADOR!$D$17,0,IF(AND(D41<=SIMULADOR!$D$17,I41<=SIMULADOR!$D$13),ROUND(I41*$F$1,2),IF(I41>SIMULADOR!$D$13,SIMULADOR!$D$13*Calculos!$F$1,\"\")))","v":3.13},{"$f":"IF(Calculos!D41<=SIMULADOR!$D$17,Calculos!$M$4,\"\")","v":0},{"$f":"IF(D41<=SIMULADOR!$D$17,ROUND(I41*((1+$E$3)^G41-1),2),\"\")","v":12.94},null,{"$f":"+IF(D41<=SIMULADOR!$D$17,SIMULADOR!Q79,\"\")","v":89.27},1096,89.27000000000001,168.55,886.17,181.49,13.120000000000001,3,1083.7799999999997,13696.749999999993,null,30,{"$f":"+IF(OR(Calculos!B39-SIMULADOR!$H$28<0,SIMULADOR!$H$28=0),0,Calculos!B39-SIMULADOR!$H$28)","v":0},0,{"$f":"+IF(AND(AB42<>0,AB41=0),SIMULADOR!$H$29,0)","v":0},0,null,0,0,0,{"$f":"IF($BA41=SIMULADOR!$H$28,0,IF(OR(BO40=1,AND(AD41<>0,BO41=0)),L41,IF(AND(AC41+AD41>0,ABS(AG40-AH40)>0.01),L41,0)))","v":0},0,null,0,0,null,0,0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,36,{"$f":"+BA40+IF(SIMULADOR!$H$28<>\"\",AA41+AC41,G41)","v":"2026-05-23"},{"$f":"+IF(SUM(AE$6:AE41)=0,I41,IF($BB$1=$BE$1,AG41,AT41))","v":1043.0799999999995},{"$f":"+IF(SUM(AE$6:AE41)=0,L41,IF($BB$1=$BE$1,AJ41,AW41))","v":3.13},0,{"$f":"+IF(SUM(AE$6:AE41)=0,0,IF($BB$1=$BE$1,AD41,AS41))","v":0},{"$f":"+IF(SUM(AE$6:AE41)=0,J41,IF($BB$1=$BE$1,AH41,AU41))","v":73.2},{"$f":"+IF(SUM(AE$6:AE41)=0,K41,IF($BB$1=$BE$1,AI41,AV41))","v":12.94},null,{"$f":"+SIMULADOR!K80","v":89.27000000000001},1096,0,null,89.27000000000001,null,0,0,0,36,1043.0799999999995,969.87999999999943,"2026-05-23"]
["2026-06-23",{"$f":"+IF(AND(SIMULADOR!$D$18=31,DAY(EOMONTH(A42,1))<>31),DATE(YEAR(A42),MONTH(A42)+1,DAY(EOMONTH(A42,1))),IF(MONTH(EDATE(A42,1))=2,EDATE(A42,1),DATE(YEAR(EDATE(A42,1)),MONTH(EDATE(A42,1)),SIMULADOR!$D$18)))","v":"2026-07-23"},null,37,1127,0.56230449758577439,31,{"$f":"IF(D42<=SIMULADOR!$D$17,ROUND($H$6,2),\"\")","v":89.27},{"$f":"IF(D42<=SIMULADOR!$D$17+1,I41-J41,\"\")","v":969.87999999999943},{"$f":"IF(D42<=SIMULADOR!$D$17,H42-L42-K42-M42,\"\")","v":73.930000000000007},12.43,{"$f":"IF(D42>SIMULADOR!$D$17,0,IF(AND(D42<=SIMULADOR!$D$17,I42<=SIMULADOR!$D$13),ROUND(I42*$F$1,2),IF(I42>SIMULADOR!$D$13,SIMULADOR!$D$13*Calculos!$F$1,\"\")))","v":2.91},{"$f":"IF(Calculos!D42<=SIMULADOR!$D$17,Calculos!$M$4,\"\")","v":0},{"$f":"IF(D42<=SIMULADOR!$D$17,ROUND(I42*((1+$E$3)^G42-1),2),\"\")","v":12.43},null,{"$f":"+IF(D42<=SIMULADOR!$D$17,SIMULADOR!Q80,\"\")","v":89.27000000000001},1127,89.27000000000001,163.75,892.27,176.18,12.33,3,1083.78,12804.479999999992,null,31,{"$f":"+IF(OR(Calculos!B40-SIMULADOR!$H$28<0,SIMULADOR!$H$28=0),0,Calculos!B40-SIMULADOR!$H$28)","v":0},0,{"$f":"+IF(AND(AB43<>0,AB42=0),SIMULADOR!$H$29,0)","v":0},0,null,0,0,0,{"$f":"IF($BA42=SIMULADOR!$H$28,0,IF(OR(BO41=1,AND(AD42<>0,BO42=0)),L42,IF(AND(AC42+AD42>0,ABS(AG41-AH41)>0.01),L42,0)))","v":0},0,null,0,0,null,0,0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,37,{"$f":"+BA41+IF(SIMULADOR!$H$28<>\"\",AA42+AC42,G42)","v":"2026-06-23"},{"$f":"+IF(SUM(AE$6:AE42)=0,I42,IF($BB$1=$BE$1,AG42,AT42))","v":969.87999999999943},{"$f":"+IF(SUM(AE$6:AE42)=0,L42,IF($BB$1=$BE$1,AJ42,AW42))","v":2.91},0,{"$f":"+IF(SUM(AE$6:AE42)=0,0,IF($BB$1=$BE$1,AD42,AS42))","v":0},{"$f":"+IF(SUM(AE$6:AE42)=0,J42,IF($BB$1=$BE$1,AH42,AU42))","v":73.930000000000007},{"$f":"+IF(SUM(AE$6:AE42)=0,K42,IF($BB$1=$BE$1,AI42,AV42))","v":12.43},null,{"$f":"+SIMULADOR!K81","v":89.27},1127,0,null,89.27,null,0,0,0,37,969.87999999999943,895.94999999999936,"2026-06-23"]
["2026-07-23",{"$f":"+IF(AND(SIMULADOR!$D$18=31,DAY(EOMONTH(A43,1))<>31),DATE(YEAR(A43),MONTH(A43)+1,DAY(EOMONTH(A43,1))),IF(MONTH(EDATE(A43,1))=2,EDATE(A43,1),DATE(YEAR(EDATE(A43,1)),MONTH(EDATE(A43,1)),SIMULADOR!$D$18)))","v":"2026-08-23"},null,38,1157,0.55375283702827593,30,{"$f":"IF(D43<=SIMULADOR!$D$17,ROUND($H$6,2),\"\")","v":89.27},{"$f":"IF(D43<=SIMULADOR!$D$17+1,I42-J42,\"\")","v":895.94999999999936},{"$f":"IF(D43<=SIMULADOR!$D$17,H43-L43-K43-M43,\"\")","v":75.47},11.11,{"$f":"IF(D43>SIMULADOR!$D$17,0,IF(AND(D43<=SIMULADOR!$D$17,I43<=SIMULADOR!$D$13),ROUND(I43*$F$1,2),IF(I43>SIMULADOR!$D$13,SIMULADOR!$D$13*Calculos!$F$1,\"\")))","v":2.69},{"$f":"IF(Calculos!D43<=SIMULADOR!$D$17,Calculos!$M$4,\"\")","v":0},{"$f":"IF(D43<=SIMULADOR!$D$17,ROUND(I43*((1+$E$3)^G43-1),2),\"\")","v":11.11},null,{"$f":"+IF(D43<=SIMULADOR!$D$17,SIMULADOR!Q81,\"\")","v":89.27},1157,89.27,148.24,909.91,159.35,11.52,3,1083.78,11894.569999999992,null,30,{"$f":"+IF(OR(Calculos!B41-SIMULADOR!$H$28<0,SIMULADOR!$H$28=0),0,Calculos!B41-SIMULADOR!$H$28)","v":0},0,{"$f":"+IF(AND(AB44<>0,AB43=0),SIMULADOR!$H$29,0)","v":0},0,null,0,0,0,{"$f":"IF($BA43=SIMULADOR!$H$28,0,IF(OR(BO42=1,AND(AD43<>0,BO43=0)),L43,IF(AND(AC43+AD43>0,ABS(AG42-AH42)>0.01),L43,0)))","v":0},0,null,0,0,null,0,0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,38,{"$f":"+BA42+IF(SIMULADOR!$H$28<>\"\",AA43+AC43,G43)","v":"2026-07-23"},{"$f":"+IF(SUM(AE$6:AE43)=0,I43,IF($BB$1=$BE$1,AG43,AT43))","v":895.94999999999936},{"$f":"+IF(SUM(AE$6:AE43)=0,L43,IF($BB$1=$BE$1,AJ43,AW43))","v":2.69},0,{"$f":"+IF(SUM(AE$6:AE43)=0,0,IF($BB$1=$BE$1,AD43,AS43))","v":0},{"$f":"+IF(SUM(AE$6:AE43)=0,J43,IF($BB$1=$BE$1,AH43,AU43))","v":75.47},{"$f":"+IF(SUM(AE$6:AE43)=0,K43,IF($BB$1=$BE$1,AI43,AV43))","v":11.11},null,{"$f":"+SIMULADOR!K82","v":89.27},1157,0,null,89.27,null,0,0,0,38,895.94999999999936,820.47999999999934,"2026-07-23"]
["2026-08-23",{"$f":"+IF(AND(SIMULADOR!$D$18=31,DAY(EOMONTH(A44,1))<>31),DATE(YEAR(A44),MONTH(A44)+1,DAY(EOMONTH(A44,1))),IF(MONTH(EDATE(A44,1))=2,EDATE(A44,1),DATE(YEAR(EDATE(A44,1)),MONTH(EDATE(A44,1)),SIMULADOR!$D$18)))","v":"2026-09-23"},null,39,1188,0.54505272867112042,31,{"$f":"IF(D44<=SIMULADOR!$D$17,ROUND($H$6,2),\"\")","v":89.27},{"$f":"IF(D44<=SIMULADOR!$D$17+1,I43-J43,\"\")","v":820.47999999999934},{"$f":"IF(D44<=SIMULADOR!$D$17,H44-L44-K44-M44,\"\")","v":76.290000000000006},10.52,{"$f":"IF(D44>SIMULADOR!$D$17,0,IF(AND(D44<=SIMULADOR!$D$17,I44<=SIMULADOR!$D$13),ROUND(I44*$F$1,2),IF(I44>SIMULADOR!$D$13,SIMULADOR!$D$13*Calculos!$F$1,\"\")))","v":2.46},{"$f":"IF(Calculos!D44<=SIMULADOR!$D$17,Calculos!$M$4,\"\")","v":0},{"$f":"IF(D44<=SIMULADOR!$D$17,ROUND(I44*((1+$E$3)^G44-1),2),\"\")","v":10.52},null,{"$f":"+IF(D44<=SIMULADOR!$D$17,SIMULADOR!Q82,\"\")","v":89.269999999999982},1188,89.27000000000001,142.47999999999999,917.07,153,10.71,3,1083.7800000000002,10977.499999999993,null,31,{"$f":"+IF(OR(Calculos!B42-SIMULADOR!$H$28<0,SIMULADOR!$H$28=0),0,Calculos!B42-SIMULADOR!$H$28)","v":0},0,{"$f":"+IF(AND(AB45<>0,AB44=0),SIMULADOR!$H$29,0)","v":0},0,null,0,0,0,{"$f":"IF($BA44=SIMULADOR!$H$28,0,IF(OR(BO43=1,AND(AD44<>0,BO44=0)),L44,IF(AND(AC44+AD44>0,ABS(AG43-AH43)>0.01),L44,0)))","v":0},0,null,0,0,null,0,0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,39,{"$f":"+BA43+IF(SIMULADOR!$H$28<>\"\",AA44+AC44,G44)","v":"2026-08-23"},{"$f":"+IF(SUM(AE$6:AE44)=0,I44,IF($BB$1=$BE$1,AG44,AT44))","v":820.47999999999934},{"$f":"+IF(SUM(AE$6:AE44)=0,L44,IF($BB$1=$BE$1,AJ44,AW44))","v":2.46},0,{"$f":"+IF(SUM(AE$6:AE44)=0,0,IF($BB$1=$BE$1,AD44,AS44))","v":0},{"$f":"+IF(SUM(AE$6:AE44)=0,J44,IF($BB$1=$BE$1,AH44,AU44))","v":76.290000000000006},{"$f":"+IF(SUM(AE$6:AE44)=0,K44,IF($BB$1=$BE$1,AI44,AV44))","v":10.52},null,{"$f":"+SIMULADOR!K83","v":89.27000000000001},1188,0,null,89.27000000000001,null,0,0,0,39,820.47999999999934,744.18999999999937,"2026-08-23"]
["2026-09-23",{"$f":"+IF(AND(SIMULADOR!$D$18=31,DAY(EOMONTH(A45,1))<>31),DATE(YEAR(A45),MONTH(A45)+1,DAY(EOMONTH(A45,1))),IF(MONTH(EDATE(A45,1))=2,EDATE(A45,1),DATE(YEAR(EDATE(A45,1)),MONTH(EDATE(A45,1)),SIMULADOR!$D$18)))","v":"2026-10-23"},null,40,1219,0.53648930924874783,31,{"$f":"IF(D45<=SIMULADOR!$D$17,ROUND($H$6,2),\"\")","v":89.27},{"$f":"IF(D45<=SIMULADOR!$D$17+1,I44-J44,\"\")","v":744.18999999999937},{"$f":"IF(D45<=SIMULADOR!$D$17,H45-L45-K45-M45,\"\")","v":77.5},9.5399999999999991,{"$f":"IF(D45>SIMULADOR!$D$17,0,IF(AND(D45<=SIMULADOR!$D$17,I45<=SIMULADOR!$D$13),ROUND(I45*$F$1,2),IF(I45>SIMULADOR!$D$13,SIMULADOR!$D$13*Calculos!$F$1,\"\")))","v":2.23},{"$f":"IF(Calculos!D45<=SIMULADOR!$D$17,Calculos!$M$4,\"\")","v":0},{"$f":"IF(D45<=SIMULADOR!$D$17,ROUND(I45*((1+$E$3)^G45-1),2),\"\")","v":9.5399999999999991},null,{"$f":"+IF(D45<=SIMULADOR!$D$17,SIMULADOR!Q83,\"\")","v":89.27000000000001},1219,89.27,131.66,929.7,141.19999999999999,9.8800000000000008,3,1083.7800000000002,10047.799999999992,null,31,{"$f":"+IF(OR(Calculos!B43-SIMULADOR!$H$28<0,SIMULADOR!$H$28=0),0,Calculos!B43-SIMULADOR!$H$28)","v":0},0,{"$f":"+IF(AND(AB46<>0,AB45=0),SIMULADOR!$H$29,0)","v":0},0,null,0,0,0,{"$f":"IF($BA45=SIMULADOR!$H$28,0,IF(OR(BO44=1,AND(AD45<>0,BO45=0)),L45,IF(AND(AC45+AD45>0,ABS(AG44-AH44)>0.01),L45,0)))","v":0},0,null,0,0,null,0,0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,40,{"$f":"+BA44+IF(SIMULADOR!$H$28<>\"\",AA45+AC45,G45)","v":"2026-09-23"},{"$f":"+IF(SUM(AE$6:AE45)=0,I45,IF($BB$1=$BE$1,AG45,AT45))","v":744.18999999999937},{"$f":"+IF(SUM(AE$6:AE45)=0,L45,IF($BB$1=$BE$1,AJ45,AW45))","v":2.23},0,{"$f":"+IF(SUM(AE$6:AE45)=0,0,IF($BB$1=$BE$1,AD45,AS45))","v":0},{"$f":"+IF(SUM(AE$6:AE45)=0,J45,IF($BB$1=$BE$1,AH45,AU45))","v":77.5},{"$f":"+IF(SUM(AE$6:AE45)=0,K45,IF($BB$1=$BE$1,AI45,AV45))","v":9.5399999999999991},null,{"$f":"+SIMULADOR!K84","v":89.27},1219,0,null,89.27,null,0,0,0,40,744.18999999999937,666.68999999999937,"2026-09-23"]
["2026-10-23",{"$f":"+IF(AND(SIMULADOR!$D$18=31,DAY(EOMONTH(A46,1))<>31),DATE(YEAR(A46),MONTH(A46)+1,DAY(EOMONTH(A46,1))),IF(MONTH(EDATE(A46,1))=2,EDATE(A46,1),DATE(YEAR(EDATE(A46,1)),MONTH(EDATE(A46,1)),SIMULADOR!$D$18)))","v":"2026-11-23"},null,41,1249,0.52833025221626784,30,{"$f":"IF(D46<=SIMULADOR!$D$17,ROUND($H$6,2),\"\")","v":89.27},{"$f":"IF(D46<=SIMULADOR!$D$17+1,I45-J45,\"\")","v":666.68999999999937},{"$f":"IF(D46<=SIMULADOR!$D$17,H46-L46-K46-M46,\"\")","v":79},8.27,{"$f":"IF(D46>SIMULADOR!$D$17,0,IF(AND(D46<=SIMULADOR!$D$17,I46<=SIMULADOR!$D$13),ROUND(I46*$F$1,2),IF(I46>SIMULADOR!$D$13,SIMULADOR!$D$13*Calculos!$F$1,\"\")))","v":2},{"$f":"IF(Calculos!D46<=SIMULADOR!$D$17,Calculos!$M$4,\"\")","v":0},{"$f":"IF(D46<=SIMULADOR!$D$17,ROUND(I46*((1+$E$3)^G46-1),2),\"\")","v":8.27},null,{"$f":"+IF(D46<=SIMULADOR!$D$17,SIMULADOR!Q84,\"\")","v":89.27},1249,89.27,116.78,946.69,125.05,9.0399999999999991,3,1083.78,9101.1099999999915,null,30,{"$f":"+IF(OR(Calculos!B44-SIMULADOR!$H$28<0,SIMULADOR!$H$28=0),0,Calculos!B44-SIMULADOR!$H$28)","v":0},0,{"$f":"+IF(AND(AB47<>0,AB46=0),SIMULADOR!$H$29,0)","v":0},0,null,0,0,0,{"$f":"IF($BA46=SIMULADOR!$H$28,0,IF(OR(BO45=1,AND(AD46<>0,BO46=0)),L46,IF(AND(AC46+AD46>0,ABS(AG45-AH45)>0.01),L46,0)))","v":0},0,null,0,0,null,0,0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,41,{"$f":"+BA45+IF(SIMULADOR!$H$28<>\"\",AA46+AC46,G46)","v":"2026-10-23"},{"$f":"+IF(SUM(AE$6:AE46)=0,I46,IF($BB$1=$BE$1,AG46,AT46))","v":666.68999999999937},{"$f":"+IF(SUM(AE$6:AE46)=0,L46,IF($BB$1=$BE$1,AJ46,AW46))","v":2},0,{"$f":"+IF(SUM(AE$6:AE46)=0,0,IF($BB$1=$BE$1,AD46,AS46))","v":0},{"$f":"+IF(SUM(AE$6:AE46)=0,J46,IF($BB$1=$BE$1,AH46,AU46))","v":79},{"$f":"+IF(SUM(AE$6:AE46)=0,K46,IF($BB$1=$BE$1,AI46,AV46))","v":8.27},null,{"$f":"+SIMULADOR!K85","v":89.27},1249,0,null,89.27,null,0,0,0,41,666.68999999999937,587.68999999999937,"2026-10-23"]
["2026-11-23",{"$f":"+IF(AND(SIMULADOR!$D$18=31,DAY(EOMONTH(A47,1))<>31),DATE(YEAR(A47),MONTH(A47)+1,DAY(EOMONTH(A47,1))),IF(MONTH(EDATE(A47,1))=2,EDATE(A47,1),DATE(YEAR(EDATE(A47,1)),MONTH(EDATE(A47,1)),SIMULADOR!$D$18)))","v":"2026-12-23"},null,42,1280,0.52002956256687116,31,{"$f":"IF(D47<=SIMULADOR!$D$17,ROUND($H$6,2),\"\")","v":89.27},{"$f":"IF(D47<=SIMULADOR!$D$17+1,I46-J46,\"\")","v":587.68999999999937},{"$f":"IF(D47<=SIMULADOR!$D$17,H47-L47-K47-M47,\"\")","v":79.97999999999999},7.53,{"$f":"IF(D47>SIMULADOR!$D$17,0,IF(AND(D47<=SIMULADOR!$D$17,I47<=SIMULADOR!$D$13),ROUND(I47*$F$1,2),IF(I47>SIMULADOR!$D$13,SIMULADOR!$D$13*Calculos!$F$1,\"\")))","v":1.76},{"$f":"IF(Calculos!D47<=SIMULADOR!$D$17,Calculos!$M$4,\"\")","v":0},{"$f":"IF(D47<=SIMULADOR!$D$17,ROUND(I47*((1+$E$3)^G47-1),2),\"\")","v":7.53},null,{"$f":"+IF(D47<=SIMULADOR!$D$17,SIMULADOR!Q85,\"\")","v":89.27},1280,89.27,109.53,955.53,117.06,8.19,3,1083.78,8145.5799999999917,null,31,{"$f":"+IF(OR(Calculos!B45-SIMULADOR!$H$28<0,SIMULADOR!$H$28=0),0,Calculos!B45-SIMULADOR!$H$28)","v":0},0,{"$f":"+IF(AND(AB48<>0,AB47=0),SIMULADOR!$H$29,0)","v":0},0,null,0,0,0,{"$f":"IF($BA47=SIMULADOR!$H$28,0,IF(OR(BO46=1,AND(AD47<>0,BO47=0)),L47,IF(AND(AC47+AD47>0,ABS(AG46-AH46)>0.01),L47,0)))","v":0},0,null,0,0,null,0,0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,42,{"$f":"+BA46+IF(SIMULADOR!$H$28<>\"\",AA47+AC47,G47)","v":"2026-11-23"},{"$f":"+IF(SUM(AE$6:AE47)=0,I47,IF($BB$1=$BE$1,AG47,AT47))","v":587.68999999999937},{"$f":"+IF(SUM(AE$6:AE47)=0,L47,IF($BB$1=$BE$1,AJ47,AW47))","v":1.76},0,{"$f":"+IF(SUM(AE$6:AE47)=0,0,IF($BB$1=$BE$1,AD47,AS47))","v":0},{"$f":"+IF(SUM(AE$6:AE47)=0,J47,IF($BB$1=$BE$1,AH47,AU47))","v":79.97999999999999},{"$f":"+IF(SUM(AE$6:AE47)=0,K47,IF($BB$1=$BE$1,AI47,AV47))","v":7.53},null,{"$f":"+SIMULADOR!K86","v":89.27},1280,0,null,89.27,null,0,0,0,42,587.68999999999937,507.70999999999935,"2026-11-23"]
["2026-12-23",{"$f":"+IF(AND(SIMULADOR!$D$18=31,DAY(EOMONTH(A48,1))<>31),DATE(YEAR(A48),MONTH(A48)+1,DAY(EOMONTH(A48,1))),IF(MONTH(EDATE(A48,1))=2,EDATE(A48,1),DATE(YEAR(EDATE(A48,1)),MONTH(EDATE(A48,1)),SIMULADOR!$D$18)))","v":"2027-01-23"},null,43,1310,0.51212082927729263,30,{"$f":"IF(D48<=SIMULADOR!$D$17,ROUND($H$6,2),\"\")","v":89.27},{"$f":"IF(D48<=SIMULADOR!$D$17+1,I47-J47,\"\")","v":507.70999999999935},{"$f":"IF(D48<=SIMULADOR!$D$17,H48-L48-K48-M48,\"\")","v":81.45},6.3,{"$f":"IF(D48>SIMULADOR!$D$17,0,IF(AND(D48<=SIMULADOR!$D$17,I48<=SIMULADOR!$D$13),ROUND(I48*$F$1,2),IF(I48>SIMULADOR!$D$13,SIMULADOR!$D$13*Calculos!$F$1,\"\")))","v":1.52},{"$f":"IF(Calculos!D48<=SIMULADOR!$D$17,Calculos!$M$4,\"\")","v":0},{"$f":"IF(D48<=SIMULADOR!$D$17,ROUND(I48*((1+$E$3)^G48-1),2),\"\")","v":6.3},null,{"$f":"+IF(D48<=SIMULADOR!$D$17,SIMULADOR!Q86,\"\")","v":89.27},1310,89.27000000000001,95.070000000000007,972.08,101.37,7.33,3,1083.78,7173.4999999999918,null,30,{"$f":"+IF(OR(Calculos!B46-SIMULADOR!$H$28<0,SIMULADOR!$H$28=0),0,Calculos!B46-SIMULADOR!$H$28)","v":0},0,{"$f":"+IF(AND(AB49<>0,AB48=0),SIMULADOR!$H$29,0)","v":0},0,null,0,0,0,{"$f":"IF($BA48=SIMULADOR!$H$28,0,IF(OR(BO47=1,AND(AD48<>0,BO48=0)),L48,IF(AND(AC48+AD48>0,ABS(AG47-AH47)>0.01),L48,0)))","v":0},0,null,0,0,null,0,0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,43,{"$f":"+BA47+IF(SIMULADOR!$H$28<>\"\",AA48+AC48,G48)","v":"2026-12-23"},{"$f":"+IF(SUM(AE$6:AE48)=0,I48,IF($BB$1=$BE$1,AG48,AT48))","v":507.70999999999935},{"$f":"+IF(SUM(AE$6:AE48)=0,L48,IF($BB$1=$BE$1,AJ48,AW48))","v":1.52},0,{"$f":"+IF(SUM(AE$6:AE48)=0,0,IF($BB$1=$BE$1,AD48,AS48))","v":0},{"$f":"+IF(SUM(AE$6:AE48)=0,J48,IF($BB$1=$BE$1,AH48,AU48))","v":81.45},{"$f":"+IF(SUM(AE$6:AE48)=0,K48,IF($BB$1=$BE$1,AI48,AV48))","v":6.3},null,{"$f":"+SIMULADOR!K87","v":89.27},1310,0,null,89.27,null,0,0,0,43,507.70999999999935,426.25999999999937,"2026-12-23"]
["2027-01-23",{"$f":"+IF(AND(SIMULADOR!$D$18=31,DAY(EOMONTH(A49,1))<>31),DATE(YEAR(A49),MONTH(A49)+1,DAY(EOMONTH(A49,1))),IF(MONTH(EDATE(A49,1))=2,EDATE(A49,1),DATE(YEAR(EDATE(A49,1)),MONTH(EDATE(A49,1)),SIMULADOR!$D$18)))","v":"2027-02-23"},null,44,1341,0.5040748087267175,31,{"$f":"IF(D49<=SIMULADOR!$D$17,ROUND($H$6,2),\"\")","v":89.27},{"$f":"IF(D49<=SIMULADOR!$D$17+1,I48-J48,\"\")","v":426.25999999999937},{"$f":"IF(D49<=SIMULADOR!$D$17,H49-L49-K49-M49,\"\")","v":82.53},5.46,{"$f":"IF(D49>SIMULADOR!$D$17,0,IF(AND(D49<=SIMULADOR!$D$17,I49<=SIMULADOR!$D$13),ROUND(I49*$F$1,2),IF(I49>SIMULADOR!$D$13,SIMULADOR!$D$13*Calculos!$F$1,\"\")))","v":1.28},{"$f":"IF(Calculos!D49<=SIMULADOR!$D$17,Calculos!$M$4,\"\")","v":0},{"$f":"IF(D49<=SIMULADOR!$D$17,ROUND(I49*((1+$E$3)^G49-1),2),\"\")","v":5.46},null,{"$f":"+IF(D49<=SIMULADOR!$D$17,SIMULADOR!Q87,\"\")","v":89.27},1341,89.27,86.81,982.05,92.27,6.4600000000000009,3,1083.78,6191.4499999999916,null,31,{"$f":"+IF(OR(Calculos!B47-SIMULADOR!$H$28<0,SIMULADOR!$H$28=0),0,Calculos!B47-SIMULADOR!$H$28)","v":0},0,{"$f":"+IF(AND(AB50<>0,AB49=0),SIMULADOR!$H$29,0)","v":0},0,null,0,0,0,{"$f":"IF($BA49=SIMULADOR!$H$28,0,IF(OR(BO48=1,AND(AD49<>0,BO49=0)),L49,IF(AND(AC49+AD49>0,ABS(AG48-AH48)>0.01),L49,0)))","v":0},0,null,0,0,null,0,0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,44,{"$f":"+BA48+IF(SIMULADOR!$H$28<>\"\",AA49+AC49,G49)","v":"2027-01-23"},{"$f":"+IF(SUM(AE$6:AE49)=0,I49,IF($BB$1=$BE$1,AG49,AT49))","v":426.25999999999937},{"$f":"+IF(SUM(AE$6:AE49)=0,L49,IF($BB$1=$BE$1,AJ49,AW49))","v":1.28},0,{"$f":"+IF(SUM(AE$6:AE49)=0,0,IF($BB$1=$BE$1,AD49,AS49))","v":0},{"$f":"+IF(SUM(AE$6:AE49)=0,J49,IF($BB$1=$BE$1,AH49,AU49))","v":82.53},{"$f":"+IF(SUM(AE$6:AE49)=0,K49,IF($BB$1=$BE$1,AI49,AV49))","v":5.46},null,{"$f":"+SIMULADOR!K88","v":89.27},1341,0,null,89.27,null,0,0,0,44,426.25999999999937,343.72999999999934,"2027-01-23"]
["2027-02-23",{"$f":"+IF(AND(SIMULADOR!$D$18=31,DAY(EOMONTH(A50,1))<>31),DATE(YEAR(A50),MONTH(A50)+1,DAY(EOMONTH(A50,1))),IF(MONTH(EDATE(A50,1))=2,EDATE(A50,1),DATE(YEAR(EDATE(A50,1)),MONTH(EDATE(A50,1)),SIMULADOR!$D$18)))","v":"2027-03-23"},null,45,1372,0.49615520062218904,31,{"$f":"IF(D50<=SIMULADOR!$D$17,ROUND($H$6,2),\"\")","v":89.27},{"$f":"IF(D50<=SIMULADOR!$D$17+1,I49-J49,\"\")","v":343.72999999999934},{"$f":"IF(D50<=SIMULADOR!$D$17,H50-L50-K50-M50,\"\")","v":83.83},4.41,{"$f":"IF(D50>SIMULADOR!$D$17,0,IF(AND(D50<=SIMULADOR!$D$17,I50<=SIMULADOR!$D$13),ROUND(I50*$F$1,2),IF(I50>SIMULADOR!$D$13,SIMULADOR!$D$13*Calculos!$F$1,\"\")))","v":1.03},{"$f":"IF(Calculos!D50<=SIMULADOR!$D$17,Calculos!$M$4,\"\")","v":0},{"$f":"IF(D50<=SIMULADOR!$D$17,ROUND(I50*((1+$E$3)^G50-1),2),\"\")","v":4.41},null,{"$f":"+IF(D50<=SIMULADOR!$D$17,SIMULADOR!Q88,\"\")","v":89.27},1372,89.27,75.23,995.57,79.64,5.57,3,1083.78,5195.8799999999919,null,31,{"$f":"+IF(OR(Calculos!B48-SIMULADOR!$H$28<0,SIMULADOR!$H$28=0),0,Calculos!B48-SIMULADOR!$H$28)","v":0},0,{"$f":"+IF(AND(AB51<>0,AB50=0),SIMULADOR!$H$29,0)","v":0},0,null,0,0,0,{"$f":"IF($BA50=SIMULADOR!$H$28,0,IF(OR(BO49=1,AND(AD50<>0,BO50=0)),L50,IF(AND(AC50+AD50>0,ABS(AG49-AH49)>0.01),L50,0)))","v":0},0,null,0,0,null,0,0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,45,{"$f":"+BA49+IF(SIMULADOR!$H$28<>\"\",AA50+AC50,G50)","v":"2027-02-23"},{"$f":"+IF(SUM(AE$6:AE50)=0,I50,IF($BB$1=$BE$1,AG50,AT50))","v":343.72999999999934},{"$f":"+IF(SUM(AE$6:AE50)=0,L50,IF($BB$1=$BE$1,AJ50,AW50))","v":1.03},0,{"$f":"+IF(SUM(AE$6:AE50)=0,0,IF($BB$1=$BE$1,AD50,AS50))","v":0},{"$f":"+IF(SUM(AE$6:AE50)=0,J50,IF($BB$1=$BE$1,AH50,AU50))","v":83.83},{"$f":"+IF(SUM(AE$6:AE50)=0,K50,IF($BB$1=$BE$1,AI50,AV50))","v":4.41},null,{"$f":"+SIMULADOR!K89","v":89.27},1372,0,null,89.27,null,0,0,0,45,343.72999999999934,259.89999999999935,"2027-02-23"]
["2027-03-23",{"$f":"+IF(AND(SIMULADOR!$D$18=31,DAY(EOMONTH(A51,1))<>31),DATE(YEAR(A51),MONTH(A51)+1,DAY(EOMONTH(A51,1))),IF(MONTH(EDATE(A51,1))=2,EDATE(A51,1),DATE(YEAR(EDATE(A51,1)),MONTH(EDATE(A51,1)),SIMULADOR!$D$18)))","v":"2027-04-23"},null,46,1400,0.48910900775115707,28,{"$f":"IF(D51<=SIMULADOR!$D$17,ROUND($H$6,2),\"\")","v":89.27},{"$f":"IF(D51<=SIMULADOR!$D$17+1,I50-J50,\"\")","v":259.89999999999935},{"$f":"IF(D51<=SIMULADOR!$D$17,H51-L51-K51-M51,\"\")","v":85.47999999999999},3.01,{"$f":"IF(D51>SIMULADOR!$D$17,0,IF(AND(D51<=SIMULADOR!$D$17,I51<=SIMULADOR!$D$13),ROUND(I51*$F$1,2),IF(I51>SIMULADOR!$D$13,SIMULADOR!$D$13*Calculos!$F$1,\"\")))","v":0.78},{"$f":"IF(Calculos!D51<=SIMULADOR!$D$17,Calculos!$M$4,\"\")","v":0},{"$f":"IF(D51<=SIMULADOR!$D$17,ROUND(I51*((1+$E$3)^G51-1),2),\"\")","v":3.01},null,{"$f":"+IF(D51<=SIMULADOR!$D$17,SIMULADOR!Q89,\"\")","v":89.27},1400,89.27,57.32,1015.77,60.33,4.68,3,1083.78,4180.1099999999915,null,28,{"$f":"+IF(OR(Calculos!B49-SIMULADOR!$H$28<0,SIMULADOR!$H$28=0),0,Calculos!B49-SIMULADOR!$H$28)","v":0},0,{"$f":"+IF(AND(AB52<>0,AB51=0),SIMULADOR!$H$29,0)","v":0},0,null,0,0,0,{"$f":"IF($BA51=SIMULADOR!$H$28,0,IF(OR(BO50=1,AND(AD51<>0,BO51=0)),L51,IF(AND(AC51+AD51>0,ABS(AG50-AH50)>0.01),L51,0)))","v":0},0,null,0,{"$f":"+SUM(AH51:AK51)","v":0},null,0,0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,46,{"$f":"+BA50+IF(SIMULADOR!$H$28<>\"\",AA51+AC51,G51)","v":"2027-03-23"},{"$f":"+IF(SUM(AE$6:AE51)=0,I51,IF($BB$1=$BE$1,AG51,AT51))","v":259.89999999999935},{"$f":"+IF(SUM(AE$6:AE51)=0,L51,IF($BB$1=$BE$1,AJ51,AW51))","v":0.78},0,{"$f":"+IF(SUM(AE$6:AE51)=0,0,IF($BB$1=$BE$1,AD51,AS51))","v":0},{"$f":"+IF(SUM(AE$6:AE51)=0,J51,IF($BB$1=$BE$1,AH51,AU51))","v":85.47999999999999},{"$f":"+IF(SUM(AE$6:AE51)=0,K51,IF($BB$1=$BE$1,AI51,AV51))","v":3.01},null,{"$f":"+SIMULADOR!K90","v":89.27},1400,0,null,89.27,null,0,0,0,46,259.89999999999935,174.41999999999936,"2027-03-23"]
["2027-04-23",{"$f":"+IF(AND(SIMULADOR!$D$18=31,DAY(EOMONTH(A52,1))<>31),DATE(YEAR(A52),MONTH(A52)+1,DAY(EOMONTH(A52,1))),IF(MONTH(EDATE(A52,1))=2,EDATE(A52,1),DATE(YEAR(EDATE(A52,1)),MONTH(EDATE(A52,1)),SIMULADOR!$D$18)))","v":"2027-05-23"},null,47,1431,0.4814245299817394,31,{"$f":"IF(D52<=SIMULADOR!$D$17,ROUND($H$6,2),\"\")","v":89.27},{"$f":"IF(D52<=SIMULADOR!$D$17+1,I51-J51,\"\")","v":174.41999999999936},{"$f":"IF(D52<=SIMULADOR!$D$17,H52-L52-K52-M52,\"\")","v":86.51},2.2400000000000002,{"$f":"IF(D52>SIMULADOR!$D$17,0,IF(AND(D52<=SIMULADOR!$D$17,I52<=SIMULADOR!$D$13),ROUND(I52*$F$1,2),IF(I52>SIMULADOR!$D$13,SIMULADOR!$D$13*Calculos!$F$1,\"\")))","v":0.52},{"$f":"IF(Calculos!D52<=SIMULADOR!$D$17,Calculos!$M$4,\"\")","v":0},{"$f":"IF(D52<=SIMULADOR!$D$17,ROUND(I52*((1+$E$3)^G52-1),2),\"\")","v":2.2400000000000002},null,{"$f":"+IF(D52<=SIMULADOR!$D$17,SIMULADOR!Q90,\"\")","v":89.27},1431,89.27000000000001,51.53,1023.25,53.77,3.76,3,1083.78,3156.8599999999915,null,31,{"$f":"+IF(OR(Calculos!B50-SIMULADOR!$H$28<0,SIMULADOR!$H$28=0),0,Calculos!B50-SIMULADOR!$H$28)","v":0},0,{"$f":"+IF(AND(AB53<>0,AB52=0),SIMULADOR!$H$29,0)","v":0},0,null,0,0,0,{"$f":"IF($BA52=SIMULADOR!$H$28,0,IF(OR(BO51=1,AND(AD52<>0,BO52=0)),L52,IF(AND(AC52+AD52>0,ABS(AG51-AH51)>0.01),L52,0)))","v":0},0,null,0,0,null,0,0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,47,{"$f":"+BA51+IF(SIMULADOR!$H$28<>\"\",AA52+AC52,G52)","v":"2027-04-23"},{"$f":"+IF(SUM(AE$6:AE52)=0,I52,IF($BB$1=$BE$1,AG52,AT52))","v":174.41999999999936},{"$f":"+IF(SUM(AE$6:AE52)=0,L52,IF($BB$1=$BE$1,AJ52,AW52))","v":0.52},0,{"$f":"+IF(SUM(AE$6:AE52)=0,0,IF($BB$1=$BE$1,AD52,AS52))","v":0},{"$f":"+IF(SUM(AE$6:AE52)=0,J52,IF($BB$1=$BE$1,AH52,AU52))","v":86.51},{"$f":"+IF(SUM(AE$6:AE52)=0,K52,IF($BB$1=$BE$1,AI52,AV52))","v":2.2400000000000002},null,{"$f":"+SIMULADOR!K91","v":89.259999999999366},1431,0,null,89.259999999999366,null,0,1,1,47,174.41999999999936,87.909999999999357,"2027-04-23"]
["2027-05-23",{"$f":"+IF(AND(SIMULADOR!$D$18=31,DAY(EOMONTH(A53,1))<>31),DATE(YEAR(A53),MONTH(A53)+1,DAY(EOMONTH(A53,1))),IF(MONTH(EDATE(A53,1))=2,EDATE(A53,1),DATE(YEAR(EDATE(A53,1)),MONTH(EDATE(A53,1)),SIMULADOR!$D$18)))","v":"2027-06-23"},null,48,1461,0.47410291121088977,30,89.259999999999366,{"$f":"IF(D53<=SIMULADOR!$D$17+1,I52-J52,\"\")","v":87.909999999999357},87.909999999999357,1.0900000000000001,{"$f":"IF(D53>SIMULADOR!$D$17,0,IF(AND(D53<=SIMULADOR!$D$17,I53<=SIMULADOR!$D$13),ROUND(I53*$F$1,2),IF(I53>SIMULADOR!$D$13,SIMULADOR!$D$13*Calculos!$F$1,\"\")))","v":0.26},{"$f":"IF(Calculos!D53<=SIMULADOR!$D$17,Calculos!$M$4,\"\")","v":0},{"$f":"IF(D53<=SIMULADOR!$D$17,ROUND(I53*((1+$E$3)^G53-1),2),\"\")","v":1.0900000000000001},null,{"$f":"+IF(D53<=SIMULADOR!$D$17,SIMULADOR!Q91,\"\")","v":89.259999999999366},1461,89.259999999999351,38.199999999999996,1038.6500000000001,39.29,2.84,3,1083.78,2118.2099999999914,null,30,{"$f":"+IF(OR(Calculos!B51-SIMULADOR!$H$28<0,SIMULADOR!$H$28=0),0,Calculos!B51-SIMULADOR!$H$28)","v":0},0,{"$f":"+IF(AND(AB54<>0,AB53=0),SIMULADOR!$H$29,0)","v":0},0,null,0,0,0,{"$f":"IF($BA53=SIMULADOR!$H$28,0,IF(OR(BO52=1,AND(AD53<>0,BO53=0)),L53,IF(AND(AC53+AD53>0,ABS(AG52-AH52)>0.01),L53,0)))","v":0},0,null,0,0,null,0,0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,48,{"$f":"+BA52+IF(SIMULADOR!$H$28<>\"\",AA53+AC53,G53)","v":"2027-05-23"},{"$f":"+IF(SUM(AE$6:AE53)=0,I53,IF($BB$1=$BE$1,AG53,AT53))","v":87.909999999999357},{"$f":"+IF(SUM(AE$6:AE53)=0,L53,IF($BB$1=$BE$1,AJ53,AW53))","v":0.26},0,{"$f":"+IF(SUM(AE$6:AE53)=0,0,IF($BB$1=$BE$1,AD53,AS53))","v":0},{"$f":"+IF(SUM(AE$6:AE53)=0,J53,IF($BB$1=$BE$1,AH53,AU53))","v":87.909999999999357},{"$f":"+IF(SUM(AE$6:AE53)=0,K53,IF($BB$1=$BE$1,AI53,AV53))","v":1.0900000000000001},null,{"$f":"+SIMULADOR!K92","v":0},0,0,null,0,null,0,1,2,48,87.909999999999357,0,"2027-05-23"]
["2027-06-23",{"$f":"+IF(AND(SIMULADOR!$D$18=31,DAY(EOMONTH(A54,1))<>31),DATE(YEAR(A54),MONTH(A54)+1,DAY(EOMONTH(A54,1))),IF(MONTH(EDATE(A54,1))=2,EDATE(A54,1),DATE(YEAR(EDATE(A54,1)),MONTH(EDATE(A54,1)),SIMULADOR!$D$18)))","v":"2027-07-23"},null,49,1492,0.46665419686729731,31,{"$f":"IF(D54<=SIMULADOR!$D$17,ROUND($H$6,2),\"\")","v":""},{"$f":"IF(D54<=SIMULADOR!$D$17+1,I53-J53,\"\")","v":0},{"$f":"IF(D54<=SIMULADOR!$D$17,H54-L54-K54-M54,\"\")","v":""},"",{"$f":"IF(D54>SIMULADOR!$D$17,0,IF(AND(D54<=SIMULADOR!$D$17,I54<=SIMULADOR!$D$13),ROUND(I54*$F$1,2),IF(I54>SIMULADOR!$D$13,SIMULADOR!$D$13*Calculos!$F$1,\"\")))","v":0},{"$f":"IF(Calculos!D54<=SIMULADOR!$D$17,Calculos!$M$4,\"\")","v":""},{"$f":"IF(D54<=SIMULADOR!$D$17,ROUND(I54*((1+$E$3)^G54-1),2),\"\")","v":""},null,{"$f":"+IF(D54<=SIMULADOR!$D$17,SIMULADOR!Q92,\"\")","v":""},"",{"$error":"#VALUE!"},null,1051.6199999999999,27.25,1.9100000000000001,3,1083.78,1066.5899999999915,null,31,{"$f":"+IF(OR(Calculos!B52-SIMULADOR!$H$28<0,SIMULADOR!$H$28=0),0,Calculos!B52-SIMULADOR!$H$28)","v":0},0,{"$f":"+IF(AND(AB55<>0,AB54=0),SIMULADOR!$H$29,0)","v":0},0,null,0,0,0,{"$f":"IF($BA54=SIMULADOR!$H$28,0,IF(OR(BO53=1,AND(AD54<>0,BO54=0)),L54,IF(AND(AC54+AD54>0,ABS(AG53-AH53)>0.01),L54,0)))","v":0},0,null,0,0,null,0,0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,49,{"$f":"+BA53+IF(SIMULADOR!$H$28<>\"\",AA54+AC54,G54)","v":"2027-06-23"},{"$f":"+IF(SUM(AE$6:AE54)=0,I54,IF($BB$1=$BE$1,AG54,AT54))","v":0},{"$f":"+IF(SUM(AE$6:AE54)=0,L54,IF($BB$1=$BE$1,AJ54,AW54))","v":0},0,{"$f":"+IF(SUM(AE$6:AE54)=0,0,IF($BB$1=$BE$1,AD54,AS54))","v":0},{"$f":"+IF(SUM(AE$6:AE54)=0,J54,IF($BB$1=$BE$1,AH54,AU54))","v":""},{"$f":"+IF(SUM(AE$6:AE54)=0,K54,IF($BB$1=$BE$1,AI54,AV54))","v":""},null,{"$f":"+SIMULADOR!K93","v":0},0,{"$error":"#VALUE!"},null,0,null,0,1,3,49,0,"","2027-06-23"]
["2027-07-23",{"$f":"+IF(AND(SIMULADOR!$D$18=31,DAY(EOMONTH(A55,1))<>31),DATE(YEAR(A55),MONTH(A55)+1,DAY(EOMONTH(A55,1))),IF(MONTH(EDATE(A55,1))=2,EDATE(A55,1),DATE(YEAR(EDATE(A55,1)),MONTH(EDATE(A55,1)),SIMULADOR!$D$18)))","v":"2027-08-23"},null,50,1522,0.45955720883594592,30,{"$f":"IF(D55<=SIMULADOR!$D$17,ROUND($H$6,2),\"\")","v":""},{"$f":"IF(D55<=SIMULADOR!$D$17+1,I54-J54,\"\")","v":""},{"$f":"IF(D55<=SIMULADOR!$D$17,H55-L55-K55-M55,\"\")","v":""},"",{"$f":"IF(D55>SIMULADOR!$D$17,0,IF(AND(D55<=SIMULADOR!$D$17,I55<=SIMULADOR!$D$13),ROUND(I55*$F$1,2),IF(I55>SIMULADOR!$D$13,SIMULADOR!$D$13*Calculos!$F$1,\"\")))","v":0},{"$f":"IF(Calculos!D55<=SIMULADOR!$D$17,Calculos!$M$4,\"\")","v":""},{"$f":"IF(D55<=SIMULADOR!$D$17,ROUND(I55*((1+$E$3)^G55-1),2),\"\")","v":""},null,{"$f":"+IF(D55<=SIMULADOR!$D$17,SIMULADOR!Q93,\"\")","v":""},"",{"$error":"#VALUE!"},null,1066.5899999999999,13.27,0.96,3,1083.82,-8.4128259913995862E-12,null,30,{"$f":"+IF(OR(Calculos!B53-SIMULADOR!$H$28<0,SIMULADOR!$H$28=0),0,Calculos!B53-SIMULADOR!$H$28)","v":0},0,{"$f":"+IF(AND(AB56<>0,AB55=0),SIMULADOR!$H$29,0)","v":0},0,null,0,0,0,{"$f":"IF($BA55=SIMULADOR!$H$28,0,IF(OR(BO54=1,AND(AD55<>0,BO55=0)),L55,IF(AND(AC55+AD55>0,ABS(AG54-AH54)>0.01),L55,0)))","v":0},0,null,0,0,null,0,0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,50,{"$f":"+BA54+IF(SIMULADOR!$H$28<>\"\",AA55+AC55,G55)","v":"2027-07-23"},{"$f":"+IF(SUM(AE$6:AE55)=0,I55,IF($BB$1=$BE$1,AG55,AT55))","v":""},{"$f":"+IF(SUM(AE$6:AE55)=0,L55,IF($BB$1=$BE$1,AJ55,AW55))","v":0},0,{"$f":"+IF(SUM(AE$6:AE55)=0,0,IF($BB$1=$BE$1,AD55,AS55))","v":0},{"$f":"+IF(SUM(AE$6:AE55)=0,J55,IF($BB$1=$BE$1,AH55,AU55))","v":""},{"$f":"+IF(SUM(AE$6:AE55)=0,K55,IF($BB$1=$BE$1,AI55,AV55))","v":""},null,{"$f":"+SIMULADOR!K94","v":0},0,{"$error":"#VALUE!"},null,0,null,0,1,4,50,"","","2027-07-23"]
["2027-08-23",{"$f":"+IF(AND(SIMULADOR!$D$18=31,DAY(EOMONTH(A56,1))<>31),DATE(YEAR(A56),MONTH(A56)+1,DAY(EOMONTH(A56,1))),IF(MONTH(EDATE(A56,1))=2,EDATE(A56,1),DATE(YEAR(EDATE(A56,1)),MONTH(EDATE(A56,1)),SIMULADOR!$D$18)))","v":"2027-09-23"},null,51,{"$f":"+B55-$A$5","v":1553},{"$f":"1/((1+$E$3)^E56*(1+$F$3)^E56)","v":0.45233702458435648},{"$f":"+E56-E55","v":31},{"$f":"IF(D56<=SIMULADOR!$D$17,ROUND($H$6,2),\"\")","v":""},{"$f":"IF(D56<=SIMULADOR!$D$17+1,I55-J55,\"\")","v":""},{"$f":"IF(D56<=SIMULADOR!$D$17,H56-L56-K56-M56,\"\")","v":""},"",{"$f":"IF(D56>SIMULADOR!$D$17,0,IF(AND(D56<=SIMULADOR!$D$17,I56<=SIMULADOR!$D$13),ROUND(I56*$F$1,2),IF(I56>SIMULADOR!$D$13,SIMULADOR!$D$13*Calculos!$F$1,\"\")))","v":0},{"$f":"IF(Calculos!D56<=SIMULADOR!$D$17,Calculos!$M$4,\"\")","v":""},{"$f":"IF(D56<=SIMULADOR!$D$17,ROUND(I56*((1+$E$3)^G56-1),2),\"\")","v":""},null,{"$f":"+IF(D56<=SIMULADOR!$D$17,SIMULADOR!Q94,\"\")","v":""},"",{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,31,{"$f":"+IF(OR(Calculos!B54-SIMULADOR!$H$28<0,SIMULADOR!$H$28=0),0,Calculos!B54-SIMULADOR!$H$28)","v":0},0,{"$f":"+IF(AND(AB57<>0,AB56=0),SIMULADOR!$H$29,0)","v":0},0,null,0,0,0,{"$f":"IF($BA56=SIMULADOR!$H$28,0,IF(OR(BO55=1,AND(AD56<>0,BO56=0)),L56,IF(AND(AC56+AD56>0,ABS(AG55-AH55)>0.01),L56,0)))","v":0},0,null,0,0,null,0,0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,51,{"$f":"+BA55+IF(SIMULADOR!$H$28<>\"\",AA56+AC56,G56)","v":"2027-08-23"},{"$f":"+IF(SUM(AE$6:AE56)=0,I56,IF($BB$1=$BE$1,AG56,AT56))","v":""},{"$f":"+IF(SUM(AE$6:AE56)=0,L56,IF($BB$1=$BE$1,AJ56,AW56))","v":0},0,{"$f":"+IF(SUM(AE$6:AE56)=0,0,IF($BB$1=$BE$1,AD56,AS56))","v":0},{"$f":"+IF(SUM(AE$6:AE56)=0,J56,IF($BB$1=$BE$1,AH56,AU56))","v":""},{"$f":"+IF(SUM(AE$6:AE56)=0,K56,IF($BB$1=$BE$1,AI56,AV56))","v":""},null,{"$f":"+SIMULADOR!K95","v":0},0,{"$error":"#VALUE!"},null,0,null,0,1,5,51,"","","2027-08-23"]
["2027-09-23",{"$f":"+IF(AND(SIMULADOR!$D$18=31,DAY(EOMONTH(A57,1))<>31),DATE(YEAR(A57),MONTH(A57)+1,DAY(EOMONTH(A57,1))),IF(MONTH(EDATE(A57,1))=2,EDATE(A57,1),DATE(YEAR(EDATE(A57,1)),MONTH(EDATE(A57,1)),SIMULADOR!$D$18)))","v":"2027-10-23"},null,52,1584,0.44523027791926223,31,{"$f":"IF(D57<=SIMULADOR!$D$17,ROUND($H$6,2),\"\")","v":""},{"$f":"IF(D57<=SIMULADOR!$D$17+1,I56-J56,\"\")","v":""},{"$f":"IF(D57<=SIMULADOR!$D$17,H57-L57-K57-M57,\"\")","v":""},"",{"$f":"IF(D57>SIMULADOR!$D$17,0,IF(AND(D57<=SIMULADOR!$D$17,I57<=SIMULADOR!$D$13),ROUND(I57*$F$1,2),IF(I57>SIMULADOR!$D$13,SIMULADOR!$D$13*Calculos!$F$1,\"\")))","v":0},{"$f":"IF(Calculos!D57<=SIMULADOR!$D$17,Calculos!$M$4,\"\")","v":""},{"$f":"IF(D57<=SIMULADOR!$D$17,ROUND(I57*((1+$E$3)^G57-1),2),\"\")","v":""},null,{"$f":"+IF(D57<=SIMULADOR!$D$17,SIMULADOR!Q95,\"\")","v":""},"",{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,31,{"$f":"+IF(OR(Calculos!B55-SIMULADOR!$H$28<0,SIMULADOR!$H$28=0),0,Calculos!B55-SIMULADOR!$H$28)","v":0},0,{"$f":"+IF(AND(AB58<>0,AB57=0),SIMULADOR!$H$29,0)","v":0},0,null,0,0,0,{"$f":"IF($BA57=SIMULADOR!$H$28,0,IF(OR(BO56=1,AND(AD57<>0,BO57=0)),L57,IF(AND(AC57+AD57>0,ABS(AG56-AH56)>0.01),L57,0)))","v":0},0,null,0,0,null,0,0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,52,{"$f":"+BA56+IF(SIMULADOR!$H$28<>\"\",AA57+AC57,G57)","v":"2027-09-23"},{"$f":"+IF(SUM(AE$6:AE57)=0,I57,IF($BB$1=$BE$1,AG57,AT57))","v":""},{"$f":"+IF(SUM(AE$6:AE57)=0,L57,IF($BB$1=$BE$1,AJ57,AW57))","v":0},0,{"$f":"+IF(SUM(AE$6:AE57)=0,0,IF($BB$1=$BE$1,AD57,AS57))","v":0},{"$f":"+IF(SUM(AE$6:AE57)=0,J57,IF($BB$1=$BE$1,AH57,AU57))","v":""},{"$f":"+IF(SUM(AE$6:AE57)=0,K57,IF($BB$1=$BE$1,AI57,AV57))","v":""},null,{"$f":"+SIMULADOR!K96","v":0},0,{"$error":"#VALUE!"},null,0,null,0,1,6,52,"","","2027-09-23"]
["2027-10-23",{"$f":"+IF(AND(SIMULADOR!$D$18=31,DAY(EOMONTH(A58,1))<>31),DATE(YEAR(A58),MONTH(A58)+1,DAY(EOMONTH(A58,1))),IF(MONTH(EDATE(A58,1))=2,EDATE(A58,1),DATE(YEAR(EDATE(A58,1)),MONTH(EDATE(A58,1)),SIMULADOR!$D$18)))","v":"2027-11-23"},null,53,1614,0.43845910994348875,30,{"$f":"IF(D58<=SIMULADOR!$D$17,ROUND($H$6,2),\"\")","v":""},{"$f":"IF(D58<=SIMULADOR!$D$17+1,I57-J57,\"\")","v":""},{"$f":"IF(D58<=SIMULADOR!$D$17,H58-L58-K58-M58,\"\")","v":""},"",{"$f":"IF(D58>SIMULADOR!$D$17,0,IF(AND(D58<=SIMULADOR!$D$17,I58<=SIMULADOR!$D$13),ROUND(I58*$F$1,2),IF(I58>SIMULADOR!$D$13,SIMULADOR!$D$13*Calculos!$F$1,\"\")))","v":0},{"$f":"IF(Calculos!D58<=SIMULADOR!$D$17,Calculos!$M$4,\"\")","v":""},{"$f":"IF(D58<=SIMULADOR!$D$17,ROUND(I58*((1+$E$3)^G58-1),2),\"\")","v":""},null,{"$f":"+IF(D58<=SIMULADOR!$D$17,SIMULADOR!Q96,\"\")","v":""},"",{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,30,{"$f":"+IF(OR(Calculos!B56-SIMULADOR!$H$28<0,SIMULADOR!$H$28=0),0,Calculos!B56-SIMULADOR!$H$28)","v":0},0,{"$f":"+IF(AND(AB59<>0,AB58=0),SIMULADOR!$H$29,0)","v":0},0,null,0,0,0,{"$f":"IF($BA58=SIMULADOR!$H$28,0,IF(OR(BO57=1,AND(AD58<>0,BO58=0)),L58,IF(AND(AC58+AD58>0,ABS(AG57-AH57)>0.01),L58,0)))","v":0},0,null,0,0,null,0,0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,53,{"$f":"+BA57+IF(SIMULADOR!$H$28<>\"\",AA58+AC58,G58)","v":"2027-10-23"},{"$f":"+IF(SUM(AE$6:AE58)=0,I58,IF($BB$1=$BE$1,AG58,AT58))","v":""},{"$f":"+IF(SUM(AE$6:AE58)=0,L58,IF($BB$1=$BE$1,AJ58,AW58))","v":0},0,{"$f":"+IF(SUM(AE$6:AE58)=0,0,IF($BB$1=$BE$1,AD58,AS58))","v":0},{"$f":"+IF(SUM(AE$6:AE58)=0,J58,IF($BB$1=$BE$1,AH58,AU58))","v":""},{"$f":"+IF(SUM(AE$6:AE58)=0,K58,IF($BB$1=$BE$1,AI58,AV58))","v":""},null,{"$f":"+SIMULADOR!K97","v":0},0,{"$error":"#VALUE!"},null,0,null,0,1,7,53,"","","2027-10-23"]
["2027-11-23",{"$f":"+IF(AND(SIMULADOR!$D$18=31,DAY(EOMONTH(A59,1))<>31),DATE(YEAR(A59),MONTH(A59)+1,DAY(EOMONTH(A59,1))),IF(MONTH(EDATE(A59,1))=2,EDATE(A59,1),DATE(YEAR(EDATE(A59,1)),MONTH(EDATE(A59,1)),SIMULADOR!$D$18)))","v":"2027-12-23"},null,54,1645,0.43157040163968735,31,{"$f":"IF(D59<=SIMULADOR!$D$17,ROUND($H$6,2),\"\")","v":""},{"$f":"IF(D59<=SIMULADOR!$D$17+1,I58-J58,\"\")","v":""},{"$f":"IF(D59<=SIMULADOR!$D$17,H59-L59-K59-M59,\"\")","v":""},"",{"$f":"IF(D59>SIMULADOR!$D$17,0,IF(AND(D59<=SIMULADOR!$D$17,I59<=SIMULADOR!$D$13),ROUND(I59*$F$1,2),IF(I59>SIMULADOR!$D$13,SIMULADOR!$D$13*Calculos!$F$1,\"\")))","v":0},{"$f":"IF(Calculos!D59<=SIMULADOR!$D$17,Calculos!$M$4,\"\")","v":""},{"$f":"IF(D59<=SIMULADOR!$D$17,ROUND(I59*((1+$E$3)^G59-1),2),\"\")","v":""},null,{"$f":"+IF(D59<=SIMULADOR!$D$17,SIMULADOR!Q97,\"\")","v":""},"",{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,31,{"$f":"+IF(OR(Calculos!B57-SIMULADOR!$H$28<0,SIMULADOR!$H$28=0),0,Calculos!B57-SIMULADOR!$H$28)","v":0},0,{"$f":"+IF(AND(AB60<>0,AB59=0),SIMULADOR!$H$29,0)","v":0},0,null,0,0,0,{"$f":"IF($BA59=SIMULADOR!$H$28,0,IF(OR(BO58=1,AND(AD59<>0,BO59=0)),L59,IF(AND(AC59+AD59>0,ABS(AG58-AH58)>0.01),L59,0)))","v":0},0,null,0,0,null,0,0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,54,{"$f":"+BA58+IF(SIMULADOR!$H$28<>\"\",AA59+AC59,G59)","v":"2027-11-23"},{"$f":"+IF(SUM(AE$6:AE59)=0,I59,IF($BB$1=$BE$1,AG59,AT59))","v":""},{"$f":"+IF(SUM(AE$6:AE59)=0,L59,IF($BB$1=$BE$1,AJ59,AW59))","v":0},0,{"$f":"+IF(SUM(AE$6:AE59)=0,0,IF($BB$1=$BE$1,AD59,AS59))","v":0},{"$f":"+IF(SUM(AE$6:AE59)=0,J59,IF($BB$1=$BE$1,AH59,AU59))","v":""},{"$f":"+IF(SUM(AE$6:AE59)=0,K59,IF($BB$1=$BE$1,AI59,AV59))","v":""},null,{"$f":"+SIMULADOR!K98","v":0},0,{"$error":"#VALUE!"},null,0,null,0,1,8,54,"","","2027-11-23"]
["2027-12-23",{"$f":"+IF(AND(SIMULADOR!$D$18=31,DAY(EOMONTH(A60,1))<>31),DATE(YEAR(A60),MONTH(A60)+1,DAY(EOMONTH(A60,1))),IF(MONTH(EDATE(A60,1))=2,EDATE(A60,1),DATE(YEAR(EDATE(A60,1)),MONTH(EDATE(A60,1)),SIMULADOR!$D$18)))","v":"2028-01-23"},null,55,1675,0.4250069763117173,30,{"$f":"IF(D60<=SIMULADOR!$D$17,ROUND($H$6,2),\"\")","v":""},{"$f":"IF(D60<=SIMULADOR!$D$17+1,I59-J59,\"\")","v":""},{"$f":"IF(D60<=SIMULADOR!$D$17,H60-L60-K60-M60,\"\")","v":""},"",{"$f":"IF(D60>SIMULADOR!$D$17,0,IF(AND(D60<=SIMULADOR!$D$17,I60<=SIMULADOR!$D$13),ROUND(I60*$F$1,2),IF(I60>SIMULADOR!$D$13,SIMULADOR!$D$13*Calculos!$F$1,\"\")))","v":0},{"$f":"IF(Calculos!D60<=SIMULADOR!$D$17,Calculos!$M$4,\"\")","v":""},{"$f":"IF(D60<=SIMULADOR!$D$17,ROUND(I60*((1+$E$3)^G60-1),2),\"\")","v":""},null,{"$f":"+IF(D60<=SIMULADOR!$D$17,SIMULADOR!Q98,\"\")","v":""},"",{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,30,{"$f":"+IF(OR(Calculos!B58-SIMULADOR!$H$28<0,SIMULADOR!$H$28=0),0,Calculos!B58-SIMULADOR!$H$28)","v":0},0,{"$f":"+IF(AND(AB61<>0,AB60=0),SIMULADOR!$H$29,0)","v":0},0,null,0,0,0,{"$f":"IF($BA60=SIMULADOR!$H$28,0,IF(OR(BO59=1,AND(AD60<>0,BO60=0)),L60,IF(AND(AC60+AD60>0,ABS(AG59-AH59)>0.01),L60,0)))","v":0},0,null,0,0,null,0,0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,55,{"$f":"+BA59+IF(SIMULADOR!$H$28<>\"\",AA60+AC60,G60)","v":"2027-12-23"},{"$f":"+IF(SUM(AE$6:AE60)=0,I60,IF($BB$1=$BE$1,AG60,AT60))","v":""},{"$f":"+IF(SUM(AE$6:AE60)=0,L60,IF($BB$1=$BE$1,AJ60,AW60))","v":0},0,{"$f":"+IF(SUM(AE$6:AE60)=0,0,IF($BB$1=$BE$1,AD60,AS60))","v":0},{"$f":"+IF(SUM(AE$6:AE60)=0,J60,IF($BB$1=$BE$1,AH60,AU60))","v":""},{"$f":"+IF(SUM(AE$6:AE60)=0,K60,IF($BB$1=$BE$1,AI60,AV60))","v":""},null,{"$f":"+SIMULADOR!K99","v":0},0,{"$error":"#VALUE!"},null,0,null,0,1,9,55,"","","2027-12-23"]
["2028-01-23",{"$f":"+IF(AND(SIMULADOR!$D$18=31,DAY(EOMONTH(A61,1))<>31),DATE(YEAR(A61),MONTH(A61)+1,DAY(EOMONTH(A61,1))),IF(MONTH(EDATE(A61,1))=2,EDATE(A61,1),DATE(YEAR(EDATE(A61,1)),MONTH(EDATE(A61,1)),SIMULADOR!$D$18)))","v":"2028-02-23"},null,56,1706,0.41832961684878017,31,{"$f":"IF(D61<=SIMULADOR!$D$17,ROUND($H$6,2),\"\")","v":""},{"$f":"IF(D61<=SIMULADOR!$D$17+1,I60-J60,\"\")","v":""},{"$f":"IF(D61<=SIMULADOR!$D$17,H61-L61-K61-M61,\"\")","v":""},"",{"$f":"IF(D61>SIMULADOR!$D$17,0,IF(AND(D61<=SIMULADOR!$D$17,I61<=SIMULADOR!$D$13),ROUND(I61*$F$1,2),IF(I61>SIMULADOR!$D$13,SIMULADOR!$D$13*Calculos!$F$1,\"\")))","v":0},{"$f":"IF(Calculos!D61<=SIMULADOR!$D$17,Calculos!$M$4,\"\")","v":""},{"$f":"IF(D61<=SIMULADOR!$D$17,ROUND(I61*((1+$E$3)^G61-1),2),\"\")","v":""},null,{"$f":"+IF(D61<=SIMULADOR!$D$17,SIMULADOR!Q99,\"\")","v":""},"",{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,31,{"$f":"+IF(OR(Calculos!B59-SIMULADOR!$H$28<0,SIMULADOR!$H$28=0),0,Calculos!B59-SIMULADOR!$H$28)","v":0},0,{"$f":"+IF(AND(AB62<>0,AB61=0),SIMULADOR!$H$29,0)","v":0},0,null,0,0,0,{"$f":"IF($BA61=SIMULADOR!$H$28,0,IF(OR(BO60=1,AND(AD61<>0,BO61=0)),L61,IF(AND(AC61+AD61>0,ABS(AG60-AH60)>0.01),L61,0)))","v":0},0,null,0,0,null,0,0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,56,{"$f":"+BA60+IF(SIMULADOR!$H$28<>\"\",AA61+AC61,G61)","v":"2028-01-23"},{"$f":"+IF(SUM(AE$6:AE61)=0,I61,IF($BB$1=$BE$1,AG61,AT61))","v":""},{"$f":"+IF(SUM(AE$6:AE61)=0,L61,IF($BB$1=$BE$1,AJ61,AW61))","v":0},0,{"$f":"+IF(SUM(AE$6:AE61)=0,0,IF($BB$1=$BE$1,AD61,AS61))","v":0},{"$f":"+IF(SUM(AE$6:AE61)=0,J61,IF($BB$1=$BE$1,AH61,AU61))","v":""},{"$f":"+IF(SUM(AE$6:AE61)=0,K61,IF($BB$1=$BE$1,AI61,AV61))","v":""},null,{"$f":"+SIMULADOR!K100","v":0},0,{"$error":"#VALUE!"},null,0,null,0,1,10,56,"","","2028-01-23"]
["2028-02-23",{"$f":"+IF(AND(SIMULADOR!$D$18=31,DAY(EOMONTH(A62,1))<>31),DATE(YEAR(A62),MONTH(A62)+1,DAY(EOMONTH(A62,1))),IF(MONTH(EDATE(A62,1))=2,EDATE(A62,1),DATE(YEAR(EDATE(A62,1)),MONTH(EDATE(A62,1)),SIMULADOR!$D$18)))","v":"2028-03-23"},null,57,1737,0.4117571665564746,31,{"$f":"IF(D62<=SIMULADOR!$D$17,ROUND($H$6,2),\"\")","v":""},{"$f":"IF(D62<=SIMULADOR!$D$17+1,I61-J61,\"\")","v":""},{"$f":"IF(D62<=SIMULADOR!$D$17,H62-L62-K62-M62,\"\")","v":""},"",{"$f":"IF(D62>SIMULADOR!$D$17,0,IF(AND(D62<=SIMULADOR!$D$17,I62<=SIMULADOR!$D$13),ROUND(I62*$F$1,2),IF(I62>SIMULADOR!$D$13,SIMULADOR!$D$13*Calculos!$F$1,\"\")))","v":0},{"$f":"IF(Calculos!D62<=SIMULADOR!$D$17,Calculos!$M$4,\"\")","v":""},{"$f":"IF(D62<=SIMULADOR!$D$17,ROUND(I62*((1+$E$3)^G62-1),2),\"\")","v":""},null,{"$f":"+IF(D62<=SIMULADOR!$D$17,SIMULADOR!Q100,\"\")","v":""},"",{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,31,{"$f":"+IF(OR(Calculos!B60-SIMULADOR!$H$28<0,SIMULADOR!$H$28=0),0,Calculos!B60-SIMULADOR!$H$28)","v":0},0,{"$f":"+IF(AND(AB63<>0,AB62=0),SIMULADOR!$H$29,0)","v":0},0,null,0,0,0,{"$f":"IF($BA62=SIMULADOR!$H$28,0,IF(OR(BO61=1,AND(AD62<>0,BO62=0)),L62,IF(AND(AC62+AD62>0,ABS(AG61-AH61)>0.01),L62,0)))","v":0},0,null,0,0,null,0,0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,57,{"$f":"+BA61+IF(SIMULADOR!$H$28<>\"\",AA62+AC62,G62)","v":"2028-02-23"},{"$f":"+IF(SUM(AE$6:AE62)=0,I62,IF($BB$1=$BE$1,AG62,AT62))","v":""},{"$f":"+IF(SUM(AE$6:AE62)=0,L62,IF($BB$1=$BE$1,AJ62,AW62))","v":0},0,{"$f":"+IF(SUM(AE$6:AE62)=0,0,IF($BB$1=$BE$1,AD62,AS62))","v":0},{"$f":"+IF(SUM(AE$6:AE62)=0,J62,IF($BB$1=$BE$1,AH62,AU62))","v":""},{"$f":"+IF(SUM(AE$6:AE62)=0,K62,IF($BB$1=$BE$1,AI62,AV62))","v":""},null,{"$f":"+SIMULADOR!K101","v":0},0,{"$error":"#VALUE!"},null,0,null,0,1,11,57,"","","2028-02-23"]
["2028-03-23",{"$f":"+IF(AND(SIMULADOR!$D$18=31,DAY(EOMONTH(A63,1))<>31),DATE(YEAR(A63),MONTH(A63)+1,DAY(EOMONTH(A63,1))),IF(MONTH(EDATE(A63,1))=2,EDATE(A63,1),DATE(YEAR(EDATE(A63,1)),MONTH(EDATE(A63,1)),SIMULADOR!$D$18)))","v":"2028-04-23"},null,58,1766,0.40570225986828334,29,{"$f":"IF(D63<=SIMULADOR!$D$17,ROUND($H$6,2),\"\")","v":""},{"$f":"IF(D63<=SIMULADOR!$D$17+1,I62-J62,\"\")","v":""},{"$f":"IF(D63<=SIMULADOR!$D$17,H63-L63-K63-M63,\"\")","v":""},"",{"$f":"IF(D63>SIMULADOR!$D$17,0,IF(AND(D63<=SIMULADOR!$D$17,I63<=SIMULADOR!$D$13),ROUND(I63*$F$1,2),IF(I63>SIMULADOR!$D$13,SIMULADOR!$D$13*Calculos!$F$1,\"\")))","v":0},{"$f":"IF(Calculos!D63<=SIMULADOR!$D$17,Calculos!$M$4,\"\")","v":""},{"$f":"IF(D63<=SIMULADOR!$D$17,ROUND(I63*((1+$E$3)^G63-1),2),\"\")","v":""},null,{"$f":"+IF(D63<=SIMULADOR!$D$17,SIMULADOR!Q101,\"\")","v":""},"",{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,29,{"$f":"+IF(OR(Calculos!B61-SIMULADOR!$H$28<0,SIMULADOR!$H$28=0),0,Calculos!B61-SIMULADOR!$H$28)","v":0},0,{"$f":"+IF(AND(AB64<>0,AB63=0),SIMULADOR!$H$29,0)","v":0},0,null,0,0,0,{"$f":"IF($BA63=SIMULADOR!$H$28,0,IF(OR(BO62=1,AND(AD63<>0,BO63=0)),L63,IF(AND(AC63+AD63>0,ABS(AG62-AH62)>0.01),L63,0)))","v":0},0,null,0,0,null,0,0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,58,{"$f":"+BA62+IF(SIMULADOR!$H$28<>\"\",AA63+AC63,G63)","v":"2028-03-23"},{"$f":"+IF(SUM(AE$6:AE63)=0,I63,IF($BB$1=$BE$1,AG63,AT63))","v":""},{"$f":"+IF(SUM(AE$6:AE63)=0,L63,IF($BB$1=$BE$1,AJ63,AW63))","v":0},0,{"$f":"+IF(SUM(AE$6:AE63)=0,0,IF($BB$1=$BE$1,AD63,AS63))","v":0},{"$f":"+IF(SUM(AE$6:AE63)=0,J63,IF($BB$1=$BE$1,AH63,AU63))","v":""},{"$f":"+IF(SUM(AE$6:AE63)=0,K63,IF($BB$1=$BE$1,AI63,AV63))","v":""},null,{"$f":"+SIMULADOR!K102","v":0},0,{"$error":"#VALUE!"},null,0,null,0,1,12,58,"","","2028-03-23"]
["2028-04-23",{"$f":"+IF(AND(SIMULADOR!$D$18=31,DAY(EOMONTH(A64,1))<>31),DATE(YEAR(A64),MONTH(A64)+1,DAY(EOMONTH(A64,1))),IF(MONTH(EDATE(A64,1))=2,EDATE(A64,1),DATE(YEAR(EDATE(A64,1)),MONTH(EDATE(A64,1)),SIMULADOR!$D$18)))","v":"2028-05-23"},null,59,1797,0.39932820020560283,31,{"$f":"IF(D64<=SIMULADOR!$D$17,ROUND($H$6,2),\"\")","v":""},{"$f":"IF(D64<=SIMULADOR!$D$17+1,I63-J63,\"\")","v":""},{"$f":"IF(D64<=SIMULADOR!$D$17,H64-L64-K64-M64,\"\")","v":""},"",{"$f":"IF(D64>SIMULADOR!$D$17,0,IF(AND(D64<=SIMULADOR!$D$17,I64<=SIMULADOR!$D$13),ROUND(I64*$F$1,2),IF(I64>SIMULADOR!$D$13,SIMULADOR!$D$13*Calculos!$F$1,\"\")))","v":0},{"$f":"IF(Calculos!D64<=SIMULADOR!$D$17,Calculos!$M$4,\"\")","v":""},{"$f":"IF(D64<=SIMULADOR!$D$17,ROUND(I64*((1+$E$3)^G64-1),2),\"\")","v":""},null,{"$f":"+IF(D64<=SIMULADOR!$D$17,SIMULADOR!Q102,\"\")","v":""},"",{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,31,{"$f":"+IF(OR(Calculos!B62-SIMULADOR!$H$28<0,SIMULADOR!$H$28=0),0,Calculos!B62-SIMULADOR!$H$28)","v":0},0,{"$f":"+IF(AND(AB65<>0,AB64=0),SIMULADOR!$H$29,0)","v":0},0,null,0,0,0,{"$f":"IF($BA64=SIMULADOR!$H$28,0,IF(OR(BO63=1,AND(AD64<>0,BO64=0)),L64,IF(AND(AC64+AD64>0,ABS(AG63-AH63)>0.01),L64,0)))","v":0},0,null,0,0,null,0,0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,59,{"$f":"+BA63+IF(SIMULADOR!$H$28<>\"\",AA64+AC64,G64)","v":"2028-04-23"},{"$f":"+IF(SUM(AE$6:AE64)=0,I64,IF($BB$1=$BE$1,AG64,AT64))","v":""},{"$f":"+IF(SUM(AE$6:AE64)=0,L64,IF($BB$1=$BE$1,AJ64,AW64))","v":0},0,{"$f":"+IF(SUM(AE$6:AE64)=0,0,IF($BB$1=$BE$1,AD64,AS64))","v":0},{"$f":"+IF(SUM(AE$6:AE64)=0,J64,IF($BB$1=$BE$1,AH64,AU64))","v":""},{"$f":"+IF(SUM(AE$6:AE64)=0,K64,IF($BB$1=$BE$1,AI64,AV64))","v":""},null,{"$f":"+SIMULADOR!K103","v":0},0,{"$error":"#VALUE!"},null,0,null,0,1,13,59,"","","2028-04-23"]
["2028-05-23",{"$f":"+IF(AND(SIMULADOR!$D$18=31,DAY(EOMONTH(A65,1))<>31),DATE(YEAR(A65),MONTH(A65)+1,DAY(EOMONTH(A65,1))),IF(MONTH(EDATE(A65,1))=2,EDATE(A65,1),DATE(YEAR(EDATE(A65,1)),MONTH(EDATE(A65,1)),SIMULADOR!$D$18)))","v":"2028-06-23"},null,60,1827,0.39325512194665774,30,{"$f":"IF(D65<=SIMULADOR!$D$17,ROUND($H$6,2),\"\")","v":""},{"$f":"IF(D65<=SIMULADOR!$D$17+1,I64-J64,\"\")","v":""},{"$f":"IF(D65<=SIMULADOR!$D$17,H65-L65-K65-M65,\"\")","v":""},"",{"$f":"IF(D65>SIMULADOR!$D$17,0,IF(AND(D65<=SIMULADOR!$D$17,I65<=SIMULADOR!$D$13),ROUND(I65*$F$1,2),IF(I65>SIMULADOR!$D$13,SIMULADOR!$D$13*Calculos!$F$1,\"\")))","v":0},{"$f":"IF(Calculos!D65<=SIMULADOR!$D$17,Calculos!$M$4,\"\")","v":""},{"$f":"IF(D65<=SIMULADOR!$D$17,ROUND(I65*((1+$E$3)^G65-1),2),\"\")","v":""},null,{"$f":"+IF(D65<=SIMULADOR!$D$17,SIMULADOR!Q103,\"\")","v":""},"",{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,30,{"$f":"+IF(OR(Calculos!B63-SIMULADOR!$H$28<0,SIMULADOR!$H$28=0),0,Calculos!B63-SIMULADOR!$H$28)","v":0},0,{"$f":"+IF(AND(AB66<>0,AB65=0),SIMULADOR!$H$29,0)","v":0},0,null,0,0,0,{"$f":"IF($BA65=SIMULADOR!$H$28,0,IF(OR(BO64=1,AND(AD65<>0,BO65=0)),L65,IF(AND(AC65+AD65>0,ABS(AG64-AH64)>0.01),L65,0)))","v":0},0,null,0,0,null,0,0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,60,{"$f":"+BA64+IF(SIMULADOR!$H$28<>\"\",AA65+AC65,G65)","v":"2028-05-23"},{"$f":"+IF(SUM(AE$6:AE65)=0,I65,IF($BB$1=$BE$1,AG65,AT65))","v":""},{"$f":"+IF(SUM(AE$6:AE65)=0,L65,IF($BB$1=$BE$1,AJ65,AW65))","v":0},0,{"$f":"+IF(SUM(AE$6:AE65)=0,0,IF($BB$1=$BE$1,AD65,AS65))","v":0},{"$f":"+IF(SUM(AE$6:AE65)=0,J65,IF($BB$1=$BE$1,AH65,AU65))","v":""},{"$f":"+IF(SUM(AE$6:AE65)=0,K65,IF($BB$1=$BE$1,AI65,AV65))","v":""},null,{"$f":"+SIMULADOR!K104","v":0},0,{"$error":"#VALUE!"},null,0,null,0,1,14,60,"","","2028-05-23"]
["2028-06-23",{"$f":"+IF(AND(SIMULADOR!$D$18=31,DAY(EOMONTH(A66,1))<>31),DATE(YEAR(A66),MONTH(A66)+1,DAY(EOMONTH(A66,1))),IF(MONTH(EDATE(A66,1))=2,EDATE(A66,1),DATE(YEAR(EDATE(A66,1)),MONTH(EDATE(A66,1)),SIMULADOR!$D$18)))","v":"2028-07-23"},null,61,1858,0.38707662146022587,31,{"$f":"IF(D66<=SIMULADOR!$D$17,ROUND($H$6,2),\"\")","v":""},{"$f":"IF(D66<=SIMULADOR!$D$17+1,I65-J65,\"\")","v":""},{"$f":"IF(D66<=SIMULADOR!$D$17,H66-L66-K66-M66,\"\")","v":""},"",{"$f":"IF(D66>SIMULADOR!$D$17,0,IF(AND(D66<=SIMULADOR!$D$17,I66<=SIMULADOR!$D$13),ROUND(I66*$F$1,2),IF(I66>SIMULADOR!$D$13,SIMULADOR!$D$13*Calculos!$F$1,\"\")))","v":0},{"$f":"IF(Calculos!D66<=SIMULADOR!$D$17,Calculos!$M$4,\"\")","v":""},{"$f":"IF(D66<=SIMULADOR!$D$17,ROUND(I66*((1+$E$3)^G66-1),2),\"\")","v":""},null,{"$f":"+IF(D66<=SIMULADOR!$D$17,SIMULADOR!Q104,\"\")","v":""},"",null,null,null,null,null,null,null,null,null,31,{"$f":"+IF(OR(Calculos!B64-SIMULADOR!$H$28<0,SIMULADOR!$H$28=0),0,Calculos!B64-SIMULADOR!$H$28)","v":0},0,{"$f":"+IF(AND(AB67<>0,AB66=0),SIMULADOR!$H$29,0)","v":0},0,null,0,0,0,{"$f":"IF($BA66=SIMULADOR!$H$28,0,IF(OR(BO65=1,AND(AD66<>0,BO66=0)),L66,IF(AND(AC66+AD66>0,ABS(AG65-AH65)>0.01),L66,0)))","v":0},0,null,0,0,null,0,0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,61,{"$f":"+BA65+IF(SIMULADOR!$H$28<>\"\",AA66+AC66,G66)","v":"2028-06-23"},{"$f":"+IF(SUM(AE$6:AE66)=0,I66,IF($BB$1=$BE$1,AG66,AT66))","v":""},{"$f":"+IF(SUM(AE$6:AE66)=0,L66,IF($BB$1=$BE$1,AJ66,AW66))","v":0},0,{"$f":"+IF(SUM(AE$6:AE66)=0,0,IF($BB$1=$BE$1,AD66,AS66))","v":0},{"$f":"+IF(SUM(AE$6:AE66)=0,J66,IF($BB$1=$BE$1,AH66,AU66))","v":""},{"$f":"+IF(SUM(AE$6:AE66)=0,K66,IF($BB$1=$BE$1,AI66,AV66))","v":""},null,{"$f":"+SIMULADOR!K105","v":0},0,{"$error":"#VALUE!"},null,0,null,0,1,15,61,"","","2028-06-23"]
["2028-07-23",{"$f":"+IF(AND(SIMULADOR!$D$18=31,DAY(EOMONTH(A67,1))<>31),DATE(YEAR(A67),MONTH(A67)+1,DAY(EOMONTH(A67,1))),IF(MONTH(EDATE(A67,1))=2,EDATE(A67,1),DATE(YEAR(EDATE(A67,1)),MONTH(EDATE(A67,1)),SIMULADOR!$D$18)))","v":"2028-08-23"},null,62,1888,0.38118986812518546,30,{"$f":"IF(D67<=SIMULADOR!$D$17,ROUND($H$6,2),\"\")","v":""},{"$f":"IF(D67<=SIMULADOR!$D$17+1,I66-J66,\"\")","v":""},{"$f":"IF(D67<=SIMULADOR!$D$17,H67-L67-K67-M67,\"\")","v":""},"",{"$f":"IF(D67>SIMULADOR!$D$17,0,IF(AND(D67<=SIMULADOR!$D$17,I67<=SIMULADOR!$D$13),ROUND(I67*$F$1,2),IF(I67>SIMULADOR!$D$13,SIMULADOR!$D$13*Calculos!$F$1,\"\")))","v":0},{"$f":"IF(Calculos!D67<=SIMULADOR!$D$17,Calculos!$M$4,\"\")","v":""},{"$f":"IF(D67<=SIMULADOR!$D$17,ROUND(I67*((1+$E$3)^G67-1),2),\"\")","v":""},null,{"$f":"+IF(D67<=SIMULADOR!$D$17,SIMULADOR!Q105,\"\")","v":""},"",null,null,null,null,null,null,null,null,null,30,{"$f":"+IF(OR(Calculos!B65-SIMULADOR!$H$28<0,SIMULADOR!$H$28=0),0,Calculos!B65-SIMULADOR!$H$28)","v":0},0,{"$f":"+IF(AND(AB68<>0,AB67=0),SIMULADOR!$H$29,0)","v":0},0,null,0,0,0,{"$f":"IF($BA67=SIMULADOR!$H$28,0,IF(OR(BO66=1,AND(AD67<>0,BO67=0)),L67,IF(AND(AC67+AD67>0,ABS(AG66-AH66)>0.01),L67,0)))","v":0},0,null,0,0,null,0,0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,62,{"$f":"+BA66+IF(SIMULADOR!$H$28<>\"\",AA67+AC67,G67)","v":"2028-07-23"},{"$f":"+IF(SUM(AE$6:AE67)=0,I67,IF($BB$1=$BE$1,AG67,AT67))","v":""},{"$f":"+IF(SUM(AE$6:AE67)=0,L67,IF($BB$1=$BE$1,AJ67,AW67))","v":0},0,{"$f":"+IF(SUM(AE$6:AE67)=0,0,IF($BB$1=$BE$1,AD67,AS67))","v":0},{"$f":"+IF(SUM(AE$6:AE67)=0,J67,IF($BB$1=$BE$1,AH67,AU67))","v":""},{"$f":"+IF(SUM(AE$6:AE67)=0,K67,IF($BB$1=$BE$1,AI67,AV67))","v":""},null,{"$f":"+SIMULADOR!K106","v":0},0,{"$error":"#VALUE!"},null,0,null,0,1,16,62,"","","2028-07-23"]
["2028-08-23",{"$f":"+IF(AND(SIMULADOR!$D$18=31,DAY(EOMONTH(A68,1))<>31),DATE(YEAR(A68),MONTH(A68)+1,DAY(EOMONTH(A68,1))),IF(MONTH(EDATE(A68,1))=2,EDATE(A68,1),DATE(YEAR(EDATE(A68,1)),MONTH(EDATE(A68,1)),SIMULADOR!$D$18)))","v":"2028-09-23"},null,63,1919,0.37520092696664198,31,{"$f":"IF(D68<=SIMULADOR!$D$17,ROUND($H$6,2),\"\")","v":""},{"$f":"IF(D68<=SIMULADOR!$D$17+1,I67-J67,\"\")","v":""},{"$f":"IF(D68<=SIMULADOR!$D$17,H68-L68-K68-M68,\"\")","v":""},"",{"$f":"IF(D68>SIMULADOR!$D$17,0,IF(AND(D68<=SIMULADOR!$D$17,I68<=SIMULADOR!$D$13),ROUND(I68*$F$1,2),IF(I68>SIMULADOR!$D$13,SIMULADOR!$D$13*Calculos!$F$1,\"\")))","v":0},{"$f":"IF(Calculos!D68<=SIMULADOR!$D$17,Calculos!$M$4,\"\")","v":""},{"$f":"IF(D68<=SIMULADOR!$D$17,ROUND(I68*((1+$E$3)^G68-1),2),\"\")","v":""},null,{"$f":"+IF(D68<=SIMULADOR!$D$17,SIMULADOR!Q106,\"\")","v":""},"",null,null,null,null,null,null,null,null,null,31,{"$f":"+IF(OR(Calculos!B66-SIMULADOR!$H$28<0,SIMULADOR!$H$28=0),0,Calculos!B66-SIMULADOR!$H$28)","v":0},0,{"$f":"+IF(AND(AB69<>0,AB68=0),SIMULADOR!$H$29,0)","v":0},0,null,0,0,0,{"$f":"IF($BA68=SIMULADOR!$H$28,0,IF(OR(BO67=1,AND(AD68<>0,BO68=0)),L68,IF(AND(AC68+AD68>0,ABS(AG67-AH67)>0.01),L68,0)))","v":0},0,null,0,0,null,0,0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,63,{"$f":"+BA67+IF(SIMULADOR!$H$28<>\"\",AA68+AC68,G68)","v":"2028-08-23"},{"$f":"+IF(SUM(AE$6:AE68)=0,I68,IF($BB$1=$BE$1,AG68,AT68))","v":""},{"$f":"+IF(SUM(AE$6:AE68)=0,L68,IF($BB$1=$BE$1,AJ68,AW68))","v":0},0,{"$f":"+IF(SUM(AE$6:AE68)=0,0,IF($BB$1=$BE$1,AD68,AS68))","v":0},{"$f":"+IF(SUM(AE$6:AE68)=0,J68,IF($BB$1=$BE$1,AH68,AU68))","v":""},{"$f":"+IF(SUM(AE$6:AE68)=0,K68,IF($BB$1=$BE$1,AI68,AV68))","v":""},null,{"$f":"+SIMULADOR!K107","v":0},0,{"$error":"#VALUE!"},null,0,null,0,1,17,63,"","","2028-08-23"]
["2028-09-23",{"$f":"+IF(AND(SIMULADOR!$D$18=31,DAY(EOMONTH(A69,1))<>31),DATE(YEAR(A69),MONTH(A69)+1,DAY(EOMONTH(A69,1))),IF(MONTH(EDATE(A69,1))=2,EDATE(A69,1),DATE(YEAR(EDATE(A69,1)),MONTH(EDATE(A69,1)),SIMULADOR!$D$18)))","v":"2028-10-23"},null,64,1950,0.36930607911749552,31,{"$f":"IF(D69<=SIMULADOR!$D$17,ROUND($H$6,2),\"\")","v":""},{"$f":"IF(D69<=SIMULADOR!$D$17+1,I68-J68,\"\")","v":""},{"$f":"IF(D69<=SIMULADOR!$D$17,H69-L69-K69-M69,\"\")","v":""},"",{"$f":"IF(D69>SIMULADOR!$D$17,0,IF(AND(D69<=SIMULADOR!$D$17,I69<=SIMULADOR!$D$13),ROUND(I69*$F$1,2),IF(I69>SIMULADOR!$D$13,SIMULADOR!$D$13*Calculos!$F$1,\"\")))","v":0},{"$f":"IF(Calculos!D69<=SIMULADOR!$D$17,Calculos!$M$4,\"\")","v":""},{"$f":"IF(D69<=SIMULADOR!$D$17,ROUND(I69*((1+$E$3)^G69-1),2),\"\")","v":""},null,{"$f":"+IF(D69<=SIMULADOR!$D$17,SIMULADOR!Q107,\"\")","v":""},"",null,null,null,null,null,null,null,null,null,31,{"$f":"+IF(OR(Calculos!B67-SIMULADOR!$H$28<0,SIMULADOR!$H$28=0),0,Calculos!B67-SIMULADOR!$H$28)","v":0},0,{"$f":"+IF(AND(AB70<>0,AB69=0),SIMULADOR!$H$29,0)","v":0},0,null,0,0,0,{"$f":"IF($BA69=SIMULADOR!$H$28,0,IF(OR(BO68=1,AND(AD69<>0,BO69=0)),L69,IF(AND(AC69+AD69>0,ABS(AG68-AH68)>0.01),L69,0)))","v":0},0,null,0,0,null,0,0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,64,{"$f":"+BA68+IF(SIMULADOR!$H$28<>\"\",AA69+AC69,G69)","v":"2028-09-23"},{"$f":"+IF(SUM(AE$6:AE69)=0,I69,IF($BB$1=$BE$1,AG69,AT69))","v":""},{"$f":"+IF(SUM(AE$6:AE69)=0,L69,IF($BB$1=$BE$1,AJ69,AW69))","v":0},0,{"$f":"+IF(SUM(AE$6:AE69)=0,0,IF($BB$1=$BE$1,AD69,AS69))","v":0},{"$f":"+IF(SUM(AE$6:AE69)=0,J69,IF($BB$1=$BE$1,AH69,AU69))","v":""},{"$f":"+IF(SUM(AE$6:AE69)=0,K69,IF($BB$1=$BE$1,AI69,AV69))","v":""},null,{"$f":"+SIMULADOR!K108","v":0},0,{"$error":"#VALUE!"},null,0,null,0,1,18,64,"","","2028-09-23"]
[{"$f":"+B69","v":"2028-10-23"},{"$f":"+IF(AND(SIMULADOR!$D$18=31,DAY(EOMONTH(A70,1))<>31),DATE(YEAR(A70),MONTH(A70)+1,DAY(EOMONTH(A70,1))),IF(MONTH(EDATE(A70,1))=2,EDATE(A70,1),DATE(YEAR(EDATE(A70,1)),MONTH(EDATE(A70,1)),SIMULADOR!$D$18)))","v":"2028-11-23"},null,65,{"$f":"+B69-$A$5","v":1980},{"$f":"1/((1+$E$3)^E70*(1+$F$3)^E70)","v":0.36368958441757204},30,{"$f":"IF(D70<=SIMULADOR!$D$17,ROUND($H$6,2),\"\")","v":""},{"$f":"IF(D70<=SIMULADOR!$D$17+1,I69-J69,\"\")","v":""},{"$f":"IF(D70<=SIMULADOR!$D$17,H70-L70-K70-M70,\"\")","v":""},"",{"$f":"IF(D70>SIMULADOR!$D$17,0,IF(AND(D70<=SIMULADOR!$D$17,I70<=SIMULADOR!$D$13),ROUND(I70*$F$1,2),IF(I70>SIMULADOR!$D$13,SIMULADOR!$D$13*Calculos!$F$1,\"\")))","v":0},{"$f":"IF(Calculos!D70<=SIMULADOR!$D$17,Calculos!$M$4,\"\")","v":""},{"$f":"IF(D70<=SIMULADOR!$D$17,ROUND(I70*((1+$E$3)^G70-1),2),\"\")","v":""},null,{"$f":"+IF(D70<=SIMULADOR!$D$17,SIMULADOR!Q108,\"\")","v":""},{"$f":"IF(P70<>\"\",E70,\"\")","v":""},null,null,null,null,null,null,null,null,null,30,{"$f":"+IF(OR(Calculos!B68-SIMULADOR!$H$28<0,SIMULADOR!$H$28=0),0,Calculos!B68-SIMULADOR!$H$28)","v":0},0,{"$f":"+IF(AND(AB71<>0,AB70=0),SIMULADOR!$H$29,0)","v":0},0,null,0,0,0,{"$f":"IF($BA70=SIMULADOR!$H$28,0,IF(OR(BO69=1,AND(AD70<>0,BO70=0)),L70,IF(AND(AC70+AD70>0,ABS(AG69-AH69)>0.01),L70,0)))","v":0},{"$f":"IF(OR(BO69=1,AND(AD70<>0,BO70=0)),$N$4,IF(AND(AC70+AD70>0,AD69=0,ABS(AG69-AH69)>0.01),$N$4,0))","v":0},null,0,0,null,0,0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,65,{"$f":"+BA69+IF(SIMULADOR!$H$28<>\"\",AA70+AC70,G70)","v":"2028-10-23"},{"$f":"+IF(SUM(AE$6:AE70)=0,I70,IF($BB$1=$BE$1,AG70,AT70))","v":""},{"$f":"+IF(SUM(AE$6:AE70)=0,L70,IF($BB$1=$BE$1,AJ70,AW70))","v":0},0,{"$f":"+IF(SUM(AE$6:AE70)=0,0,IF($BB$1=$BE$1,AD70,AS70))","v":0},{"$f":"+IF(SUM(AE$6:AE70)=0,J70,IF($BB$1=$BE$1,AH70,AU70))","v":""},{"$f":"+IF(SUM(AE$6:AE70)=0,K70,IF($BB$1=$BE$1,AI70,AV70))","v":""},null,{"$f":"+SIMULADOR!K109","v":0},{"$f":"IF(BI70=0,0,Q70)","v":0},{"$f":"+BB70-BB71-BF70","v":{"$error":"#VALUE!"}},null,{"$f":"+BI70","v":0},null,0,1,19,65,"","","2028-10-23"]
["2028-11-23",{"$f":"+IF(AND(SIMULADOR!$D$18=31,DAY(EOMONTH(A71,1))<>31),DATE(YEAR(A71),MONTH(A71)+1,DAY(EOMONTH(A71,1))),IF(MONTH(EDATE(A71,1))=2,EDATE(A71,1),DATE(YEAR(EDATE(A71,1)),MONTH(EDATE(A71,1)),SIMULADOR!$D$18)))","v":"2028-12-23"},null,{"$f":"+D70+1","v":66},2011,0.35797559329875095,{"$f":"+E71-E70","v":31},{"$f":"IF(D71<=SIMULADOR!$D$17,ROUND($H$6,2),\"\")","v":""},{"$f":"IF(D71<=SIMULADOR!$D$17+1,I70-J70,\"\")","v":""},{"$f":"IF(D71<=SIMULADOR!$D$17,H71-L71-K71-M71,\"\")","v":""},"",{"$f":"IF(D71>SIMULADOR!$D$17,0,IF(AND(D71<=SIMULADOR!$D$17,I71<=SIMULADOR!$D$13),ROUND(I71*$F$1,2),IF(I71>SIMULADOR!$D$13,SIMULADOR!$D$13*Calculos!$F$1,\"\")))","v":0},{"$f":"IF(Calculos!D71<=SIMULADOR!$D$17,Calculos!$M$4,\"\")","v":""},{"$f":"IF(D71<=SIMULADOR!$D$17,ROUND(I71*((1+$E$3)^G71-1),2),\"\")","v":""},null,{"$f":"+IF(D71<=SIMULADOR!$D$17,SIMULADOR!Q109,\"\")","v":""},"",null,null,null,null,null,null,null,null,null,{"$f":"+G71-AC72","v":31},{"$f":"+IF(OR(Calculos!B69-SIMULADOR!$H$28<0,SIMULADOR!$H$28=0),0,Calculos!B69-SIMULADOR!$H$28)","v":0},0,{"$f":"+IF(AND(AB72<>0,AB71=0),SIMULADOR!$H$29,0)","v":0},0,null,0,0,{"$f":"AG71*((1+$E$3)^(AA71+AC71)-1)","v":0},{"$f":"IF($BA71=SIMULADOR!$H$28,0,IF(OR(BO70=1,AND(AD71<>0,BO71=0)),L71,IF(AND(AC71+AD71>0,ABS(AG70-AH70)>0.01),L71,0)))","v":0},0,null,0,0,null,0,{"$f":"IF(AB71=0,0,1/((1+$E$3)^AB71))","v":0},{"$f":"IF(AS71=0,IF($AR$1<AT70-AU70+AW71+AX71+AV71,$AR$1,((AT70-AU70)*(((1+$E$3)^(AA71+AC71)))+AW71+AX71)),AS71)-IF(AND(AS70<>0,BO71<>0),L71+$N$4,0)","v":{"$error":"#DIV/0!"}},{"$f":"+AD71","v":0},{"$f":"IF(AND(IF(AND(AG70=0,AG71<>0),AG71,AT70-AR70+AV70+AW70+AX70)>-0.05,IF(AND(AG70=0,AG71<>0),AG71,AT70-AR70+AV70+AW70+AX70)<0.05),0,IF(AND(AG70=0,AG71<>0),AG71,AT70-AR70+AV70+AW70+AX70))","v":{"$error":"#DIV/0!"}},{"$f":"IF(ABS(AR71-AV71-AW71-AX71)<0.01,0,AR71-AV71-AW71-AX71)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BO71=1,AT71*((1+$E$3)^(AA71+AC71)-1),IF(AS71<>0,K71,AT71*((1+$E$3)^(AA71+AC71)-1)))","v":{"$error":"#DIV/0!"}},{"$f":"+IF(OR(BO70=1,AND($AD70=0,$AT71>0,BO71=0)),L71,0)","v":{"$error":"#DIV/0!"}},0,null,{"$f":"+AZ70+1","v":66},{"$f":"+BA70+IF(SIMULADOR!$H$28<>\"\",AA71+AC71,G71)","v":"2028-11-23"},{"$f":"+IF(SUM(AE$6:AE71)=0,I71,IF($BB$1=$BE$1,AG71,AT71))","v":""},{"$f":"+IF(SUM(AE$6:AE71)=0,L71,IF($BB$1=$BE$1,AJ71,AW71))","v":0},0,{"$f":"+IF(SUM(AE$6:AE71)=0,0,IF($BB$1=$BE$1,AD71,AS71))","v":0},{"$f":"+IF(SUM(AE$6:AE71)=0,J71,IF($BB$1=$BE$1,AH71,AU71))","v":""},{"$f":"+IF(SUM(AE$6:AE71)=0,K71,IF($BB$1=$BE$1,AI71,AV71))","v":""},null,{"$f":"+SIMULADOR!K110","v":0},0,{"$error":"#VALUE!"},null,0,null,{"$f":"+IF(AND(BA71<B70,BA71>A70),1,0)","v":0},{"$f":"+IF(BM71<H71,1,0)","v":1},20,{"$f":"+AZ71","v":66},{"$f":"+BB71","v":""},{"$f":"+BB72","v":""},{"$f":"+A71","v":"2028-11-23"}]
["2028-12-23",{"$f":"+IF(AND(SIMULADOR!$D$18=31,DAY(EOMONTH(A72,1))<>31),DATE(YEAR(A72),MONTH(A72)+1,DAY(EOMONTH(A72,1))),IF(MONTH(EDATE(A72,1))=2,EDATE(A72,1),DATE(YEAR(EDATE(A72,1)),MONTH(EDATE(A72,1)),SIMULADOR!$D$18)))","v":"2029-01-23"},null,67,2041,0.35253141532239896,30,{"$f":"IF(D72<=SIMULADOR!$D$17,ROUND($H$6,2),\"\")","v":""},{"$f":"IF(D72<=SIMULADOR!$D$17+1,I71-J71,\"\")","v":""},{"$f":"IF(D72<=SIMULADOR!$D$17,H72-L72-K72-M72,\"\")","v":""},{"$f":"N72","v":""},{"$f":"IF(D72>SIMULADOR!$D$17,0,IF(AND(D72<=SIMULADOR!$D$17,I72<=SIMULADOR!$D$13),ROUND(I72*$F$1,2),IF(I72>SIMULADOR!$D$13,SIMULADOR!$D$13*Calculos!$F$1,\"\")))","v":0},{"$f":"IF(Calculos!D72<=SIMULADOR!$D$17,Calculos!$M$4,\"\")","v":""},{"$f":"IF(D72<=SIMULADOR!$D$17,ROUND(I72*((1+$E$3)^G72-1),2),\"\")","v":""},null,{"$f":"+IF(D72<=SIMULADOR!$D$17,SIMULADOR!Q110,\"\")","v":""},"",null,null,null,null,null,null,null,null,null,30,{"$f":"+IF(OR(Calculos!B70-SIMULADOR!$H$28<0,SIMULADOR!$H$28=0),0,Calculos!B70-SIMULADOR!$H$28)","v":0},0,{"$f":"+IF(AND(AB73<>0,AB72=0),SIMULADOR!$H$29,0)","v":0},{"$f":"IF(AND(AD72=0),MIN($I$3,AJ72+AK72+(AG72)*(((1+$E$3)^(AA72+AC72))+($G$3*(AA72+AC72)))),AD72)","v":0},null,{"$f":"IF(AND(IF(AD72<>0,I72,AG71-AE71+AI71+AJ71)<0.05,IF(AD72<>0,I72,AG71-AE71+AI71+AJ71+AK71)>-0.05),0,IF(AD72<>0,I72,AG71-AE71+AI71+AJ71+AK71))","v":0},0,0,{"$f":"IF($BA72=SIMULADOR!$H$28,0,IF(OR(BO71=1,AND(AD72<>0,BO72=0)),L72,IF(AND(AC72+AD72>0,ABS(AG71-AH71)>0.01),L72,0)))","v":0},0,null,{"$f":"+AG72+AH71-AG71","v":0},0,null,0,0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,67,{"$f":"+BA71+IF(SIMULADOR!$H$28<>\"\",AA72+AC72,G72)","v":"2028-12-23"},{"$f":"+IF(SUM(AE$6:AE72)=0,I72,IF($BB$1=$BE$1,AG72,AT72))","v":""},{"$f":"+IF(SUM(AE$6:AE72)=0,L72,IF($BB$1=$BE$1,AJ72,AW72))","v":0},0,{"$f":"+IF(SUM(AE$6:AE72)=0,0,IF($BB$1=$BE$1,AD72,AS72))","v":0},{"$f":"+IF(SUM(AE$6:AE72)=0,J72,IF($BB$1=$BE$1,AH72,AU72))","v":""},{"$f":"+IF(SUM(AE$6:AE72)=0,K72,IF($BB$1=$BE$1,AI72,AV72))","v":""},null,{"$f":"+SIMULADOR!K111","v":0},0,{"$error":"#VALUE!"},null,0,null,0,1,{"$f":"+BP72+BQ71","v":21},67,"","","2028-12-23"]
["2029-01-23",{"$f":"+IF(AND(SIMULADOR!$D$18=31,DAY(EOMONTH(A73,1))<>31),DATE(YEAR(A73),MONTH(A73)+1,DAY(EOMONTH(A73,1))),IF(MONTH(EDATE(A73,1))=2,EDATE(A73,1),DATE(YEAR(EDATE(A73,1)),MONTH(EDATE(A73,1)),SIMULADOR!$D$18)))","v":"2029-02-23"},null,68,2072,0.3469927321635628,31,{"$f":"IF(D73<=SIMULADOR!$D$17,ROUND($H$6,2),\"\")","v":""},{"$f":"IF(D73<=SIMULADOR!$D$17+1,I72-J72,\"\")","v":""},{"$f":"IF(D73<=SIMULADOR!$D$17,H73-L73-K73-M73,\"\")","v":""},"",{"$f":"IF(D73>SIMULADOR!$D$17,0,IF(AND(D73<=SIMULADOR!$D$17,I73<=SIMULADOR!$D$13),ROUND(I73*$F$1,2),IF(I73>SIMULADOR!$D$13,SIMULADOR!$D$13*Calculos!$F$1,\"\")))","v":0},{"$f":"IF(Calculos!D73<=SIMULADOR!$D$17,Calculos!$M$4,\"\")","v":""},{"$f":"IF(D73<=SIMULADOR!$D$17,ROUND(I73*((1+$E$3)^G73-1),2),\"\")","v":""},null,{"$f":"+IF(D73<=SIMULADOR!$D$17,SIMULADOR!Q111,\"\")","v":""},"",null,null,null,null,null,null,null,null,null,31,{"$f":"+IF(OR(Calculos!B71-SIMULADOR!$H$28<0,SIMULADOR!$H$28=0),0,Calculos!B71-SIMULADOR!$H$28)","v":0},{"$f":"+AB73-AB72","v":0},{"$f":"+IF(AND(AB74<>0,AB73=0),SIMULADOR!$H$29,0)","v":0},0,null,0,0,0,{"$f":"IF($BA73=SIMULADOR!$H$28,0,IF(OR(BO72=1,AND(AD73<>0,BO73=0)),L73,IF(AND(AC73+AD73>0,ABS(AG72-AH72)>0.01),L73,0)))","v":0},0,null,0,0,null,0,0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,68,{"$f":"+BA72+IF(SIMULADOR!$H$28<>\"\",AA73+AC73,G73)","v":"2029-01-23"},{"$f":"+IF(SUM(AE$6:AE73)=0,I73,IF($BB$1=$BE$1,AG73,AT73))","v":""},{"$f":"+IF(SUM(AE$6:AE73)=0,L73,IF($BB$1=$BE$1,AJ73,AW73))","v":0},0,{"$f":"+IF(SUM(AE$6:AE73)=0,0,IF($BB$1=$BE$1,AD73,AS73))","v":0},{"$f":"+IF(SUM(AE$6:AE73)=0,J73,IF($BB$1=$BE$1,AH73,AU73))","v":""},{"$f":"+IF(SUM(AE$6:AE73)=0,K73,IF($BB$1=$BE$1,AI73,AV73))","v":""},null,{"$f":"+SIMULADOR!K112","v":0},0,{"$error":"#VALUE!"},null,0,null,0,1,22,68,"","","2029-01-23"]
["2029-02-23",{"$f":"+IF(AND(SIMULADOR!$D$18=31,DAY(EOMONTH(A74,1))<>31),DATE(YEAR(A74),MONTH(A74)+1,DAY(EOMONTH(A74,1))),IF(MONTH(EDATE(A74,1))=2,EDATE(A74,1),DATE(YEAR(EDATE(A74,1)),MONTH(EDATE(A74,1)),SIMULADOR!$D$18)))","v":"2029-03-23"},null,69,2103,0.34154106823138464,31,{"$f":"IF(D74<=SIMULADOR!$D$17,ROUND($H$6,2),\"\")","v":""},{"$f":"IF(D74<=SIMULADOR!$D$17+1,I73-J73,\"\")","v":""},{"$f":"IF(D74<=SIMULADOR!$D$17,H74-L74-K74-M74,\"\")","v":""},"",{"$f":"IF(D74>SIMULADOR!$D$17,0,IF(AND(D74<=SIMULADOR!$D$17,I74<=SIMULADOR!$D$13),ROUND(I74*$F$1,2),IF(I74>SIMULADOR!$D$13,SIMULADOR!$D$13*Calculos!$F$1,\"\")))","v":0},{"$f":"IF(Calculos!D74<=SIMULADOR!$D$17,Calculos!$M$4,\"\")","v":""},{"$f":"IF(D74<=SIMULADOR!$D$17,ROUND(I74*((1+$E$3)^G74-1),2),\"\")","v":""},null,{"$f":"+IF(D74<=SIMULADOR!$D$17,SIMULADOR!Q112,\"\")","v":""},"",null,null,null,null,null,null,null,null,null,31,{"$f":"+IF(OR(Calculos!B72-SIMULADOR!$H$28<0,SIMULADOR!$H$28=0),0,Calculos!B72-SIMULADOR!$H$28)","v":0},0,{"$f":"+IF(AND(AB75<>0,AB74=0),SIMULADOR!$H$29,0)","v":0},0,null,0,{"$f":"+IF(ABS(AE74-AI74-AJ74-AK74)<0.01,0,AE74-AI74-AJ74-AK74)","v":0},0,{"$f":"IF($BA74=SIMULADOR!$H$28,0,IF(OR(BO73=1,AND(AD74<>0,BO74=0)),L74,IF(AND(AC74+AD74>0,ABS(AG73-AH73)>0.01),L74,0)))","v":0},0,null,0,0,null,{"$f":"+IF(AND(AQ73=0,AQ74<>0),1,0)","v":0},0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,69,{"$f":"+BA73+IF(SIMULADOR!$H$28<>\"\",AA74+AC74,G74)","v":"2029-02-23"},{"$f":"+IF(SUM(AE$6:AE74)=0,I74,IF($BB$1=$BE$1,AG74,AT74))","v":""},{"$f":"+IF(SUM(AE$6:AE74)=0,L74,IF($BB$1=$BE$1,AJ74,AW74))","v":0},0,{"$f":"+IF(SUM(AE$6:AE74)=0,0,IF($BB$1=$BE$1,AD74,AS74))","v":0},{"$f":"+IF(SUM(AE$6:AE74)=0,J74,IF($BB$1=$BE$1,AH74,AU74))","v":""},{"$f":"+IF(SUM(AE$6:AE74)=0,K74,IF($BB$1=$BE$1,AI74,AV74))","v":""},null,{"$f":"+SIMULADOR!K113","v":0},0,{"$error":"#VALUE!"},null,0,null,0,1,23,69,"","","2029-02-23"]
["2029-03-23",{"$f":"+IF(AND(SIMULADOR!$D$18=31,DAY(EOMONTH(A75,1))<>31),DATE(YEAR(A75),MONTH(A75)+1,DAY(EOMONTH(A75,1))),IF(MONTH(EDATE(A75,1))=2,EDATE(A75,1),DATE(YEAR(EDATE(A75,1)),MONTH(EDATE(A75,1)),SIMULADOR!$D$18)))","v":"2029-04-23"},null,70,2131,0.33669064191897535,28,{"$f":"IF(D75<=SIMULADOR!$D$17,ROUND($H$6,2),\"\")","v":""},{"$f":"IF(D75<=SIMULADOR!$D$17+1,I74-J74,\"\")","v":""},{"$f":"IF(D75<=SIMULADOR!$D$17,H75-L75-K75-M75,\"\")","v":""},"",{"$f":"IF(D75>SIMULADOR!$D$17,0,IF(AND(D75<=SIMULADOR!$D$17,I75<=SIMULADOR!$D$13),ROUND(I75*$F$1,2),IF(I75>SIMULADOR!$D$13,SIMULADOR!$D$13*Calculos!$F$1,\"\")))","v":0},{"$f":"IF(Calculos!D75<=SIMULADOR!$D$17,Calculos!$M$4,\"\")","v":""},{"$f":"IF(D75<=SIMULADOR!$D$17,ROUND(I75*((1+$E$3)^G75-1),2),\"\")","v":""},null,{"$f":"+IF(D75<=SIMULADOR!$D$17,SIMULADOR!Q113,\"\")","v":""},"",null,null,null,null,null,null,null,null,null,28,{"$f":"+IF(OR(Calculos!B73-SIMULADOR!$H$28<0,SIMULADOR!$H$28=0),0,Calculos!B73-SIMULADOR!$H$28)","v":0},0,{"$f":"+IF(AND(AB76<>0,AB75=0),SIMULADOR!$H$29,0)","v":0},0,null,0,0,0,{"$f":"IF($BA75=SIMULADOR!$H$28,0,IF(OR(BO74=1,AND(AD75<>0,BO75=0)),L75,IF(AND(AC75+AD75>0,ABS(AG74-AH74)>0.01),L75,0)))","v":0},0,null,0,0,null,0,0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,70,{"$f":"+BA74+IF(SIMULADOR!$H$28<>\"\",AA75+AC75,G75)","v":"2029-03-23"},{"$f":"+IF(SUM(AE$6:AE75)=0,I75,IF($BB$1=$BE$1,AG75,AT75))","v":""},{"$f":"+IF(SUM(AE$6:AE75)=0,L75,IF($BB$1=$BE$1,AJ75,AW75))","v":0},0,{"$f":"+IF(SUM(AE$6:AE75)=0,0,IF($BB$1=$BE$1,AD75,AS75))","v":0},{"$f":"+IF(SUM(AE$6:AE75)=0,J75,IF($BB$1=$BE$1,AH75,AU75))","v":""},{"$f":"+IF(SUM(AE$6:AE75)=0,K75,IF($BB$1=$BE$1,AI75,AV75))","v":""},null,{"$f":"+SIMULADOR!K114","v":0},0,{"$error":"#VALUE!"},null,0,null,0,1,24,70,"","","2029-03-23"]
["2029-04-23",{"$f":"+IF(AND(SIMULADOR!$D$18=31,DAY(EOMONTH(A76,1))<>31),DATE(YEAR(A76),MONTH(A76)+1,DAY(EOMONTH(A76,1))),IF(MONTH(EDATE(A76,1))=2,EDATE(A76,1),DATE(YEAR(EDATE(A76,1)),MONTH(EDATE(A76,1)),SIMULADOR!$D$18)))","v":"2029-05-23"},null,71,2162,0.33140083594117625,31,{"$f":"IF(D76<=SIMULADOR!$D$17,ROUND($H$6,2),\"\")","v":""},{"$f":"IF(D76<=SIMULADOR!$D$17+1,I75-J75,\"\")","v":""},{"$f":"IF(D76<=SIMULADOR!$D$17,H76-L76-K76-M76,\"\")","v":""},"",{"$f":"IF(D76>SIMULADOR!$D$17,0,IF(AND(D76<=SIMULADOR!$D$17,I76<=SIMULADOR!$D$13),ROUND(I76*$F$1,2),IF(I76>SIMULADOR!$D$13,SIMULADOR!$D$13*Calculos!$F$1,\"\")))","v":0},{"$f":"IF(Calculos!D76<=SIMULADOR!$D$17,Calculos!$M$4,\"\")","v":""},{"$f":"IF(D76<=SIMULADOR!$D$17,ROUND(I76*((1+$E$3)^G76-1),2),\"\")","v":""},null,{"$f":"+IF(D76<=SIMULADOR!$D$17,SIMULADOR!Q114,\"\")","v":""},"",null,null,null,null,null,null,null,null,null,31,{"$f":"+IF(OR(Calculos!B74-SIMULADOR!$H$28<0,SIMULADOR!$H$28=0),0,Calculos!B74-SIMULADOR!$H$28)","v":0},0,{"$f":"+IF(AND(AB77<>0,AB76=0),SIMULADOR!$H$29,0)","v":0},0,null,0,0,0,{"$f":"IF($BA76=SIMULADOR!$H$28,0,IF(OR(BO75=1,AND(AD76<>0,BO76=0)),L76,IF(AND(AC76+AD76>0,ABS(AG75-AH75)>0.01),L76,0)))","v":0},0,null,0,0,null,0,0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,71,{"$f":"+BA75+IF(SIMULADOR!$H$28<>\"\",AA76+AC76,G76)","v":"2029-04-23"},{"$f":"+IF(SUM(AE$6:AE76)=0,I76,IF($BB$1=$BE$1,AG76,AT76))","v":""},{"$f":"+IF(SUM(AE$6:AE76)=0,L76,IF($BB$1=$BE$1,AJ76,AW76))","v":0},0,{"$f":"+IF(SUM(AE$6:AE76)=0,0,IF($BB$1=$BE$1,AD76,AS76))","v":0},{"$f":"+IF(SUM(AE$6:AE76)=0,J76,IF($BB$1=$BE$1,AH76,AU76))","v":""},{"$f":"+IF(SUM(AE$6:AE76)=0,K76,IF($BB$1=$BE$1,AI76,AV76))","v":""},null,{"$f":"+SIMULADOR!K115","v":0},0,{"$error":"#VALUE!"},null,0,null,0,1,25,71,"","","2029-04-23"]
["2029-05-23",{"$f":"+IF(AND(SIMULADOR!$D$18=31,DAY(EOMONTH(A77,1))<>31),DATE(YEAR(A77),MONTH(A77)+1,DAY(EOMONTH(A77,1))),IF(MONTH(EDATE(A77,1))=2,EDATE(A77,1),DATE(YEAR(EDATE(A77,1)),MONTH(EDATE(A77,1)),SIMULADOR!$D$18)))","v":"2029-06-23"},null,72,2192,0.32636081319619037,30,{"$f":"IF(D77<=SIMULADOR!$D$17,ROUND($H$6,2),\"\")","v":""},{"$f":"IF(D77<=SIMULADOR!$D$17+1,I76-J76,\"\")","v":""},{"$f":"IF(D77<=SIMULADOR!$D$17,H77-L77-K77-M77,\"\")","v":""},"",{"$f":"IF(D77>SIMULADOR!$D$17,0,IF(AND(D77<=SIMULADOR!$D$17,I77<=SIMULADOR!$D$13),ROUND(I77*$F$1,2),IF(I77>SIMULADOR!$D$13,SIMULADOR!$D$13*Calculos!$F$1,\"\")))","v":0},{"$f":"IF(Calculos!D77<=SIMULADOR!$D$17,Calculos!$M$4,\"\")","v":""},{"$f":"IF(D77<=SIMULADOR!$D$17,ROUND(I77*((1+$E$3)^G77-1),2),\"\")","v":""},null,{"$f":"+IF(D77<=SIMULADOR!$D$17,SIMULADOR!Q115,\"\")","v":""},"",null,null,null,null,null,null,null,null,null,30,{"$f":"+IF(OR(Calculos!B75-SIMULADOR!$H$28<0,SIMULADOR!$H$28=0),0,Calculos!B75-SIMULADOR!$H$28)","v":0},0,{"$f":"+IF(AND(AB78<>0,AB77=0),SIMULADOR!$H$29,0)","v":0},0,null,0,0,0,{"$f":"IF($BA77=SIMULADOR!$H$28,0,IF(OR(BO76=1,AND(AD77<>0,BO77=0)),L77,IF(AND(AC77+AD77>0,ABS(AG76-AH76)>0.01),L77,0)))","v":0},0,null,0,0,null,0,0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,72,{"$f":"+BA76+IF(SIMULADOR!$H$28<>\"\",AA77+AC77,G77)","v":"2029-05-23"},{"$f":"+IF(SUM(AE$6:AE77)=0,I77,IF($BB$1=$BE$1,AG77,AT77))","v":""},{"$f":"+IF(SUM(AE$6:AE77)=0,L77,IF($BB$1=$BE$1,AJ77,AW77))","v":0},0,{"$f":"+IF(SUM(AE$6:AE77)=0,0,IF($BB$1=$BE$1,AD77,AS77))","v":0},{"$f":"+IF(SUM(AE$6:AE77)=0,J77,IF($BB$1=$BE$1,AH77,AU77))","v":""},{"$f":"+IF(SUM(AE$6:AE77)=0,K77,IF($BB$1=$BE$1,AI77,AV77))","v":""},null,{"$f":"+SIMULADOR!K116","v":0},0,{"$error":"#VALUE!"},null,0,null,0,1,26,72,"","","2029-05-23"]
["2029-06-23",{"$f":"+IF(AND(SIMULADOR!$D$18=31,DAY(EOMONTH(A78,1))<>31),DATE(YEAR(A78),MONTH(A78)+1,DAY(EOMONTH(A78,1))),IF(MONTH(EDATE(A78,1))=2,EDATE(A78,1),DATE(YEAR(EDATE(A78,1)),MONTH(EDATE(A78,1)),SIMULADOR!$D$18)))","v":"2029-07-23"},null,73,2223,0.3212333009768874,31,{"$f":"IF(D78<=SIMULADOR!$D$17,ROUND($H$6,2),\"\")","v":""},{"$f":"IF(D78<=SIMULADOR!$D$17+1,I77-J77,\"\")","v":""},{"$f":"IF(D78<=SIMULADOR!$D$17,H78-L78-K78-M78,\"\")","v":""},"",{"$f":"IF(D78>SIMULADOR!$D$17,0,IF(AND(D78<=SIMULADOR!$D$17,I78<=SIMULADOR!$D$13),ROUND(I78*$F$1,2),IF(I78>SIMULADOR!$D$13,SIMULADOR!$D$13*Calculos!$F$1,\"\")))","v":0},{"$f":"IF(Calculos!D78<=SIMULADOR!$D$17,Calculos!$M$4,\"\")","v":""},{"$f":"IF(D78<=SIMULADOR!$D$17,ROUND(I78*((1+$E$3)^G78-1),2),\"\")","v":""},null,{"$f":"+IF(D78<=SIMULADOR!$D$17,SIMULADOR!Q116,\"\")","v":""},"",null,null,null,null,null,null,null,null,null,31,{"$f":"+IF(OR(Calculos!B76-SIMULADOR!$H$28<0,SIMULADOR!$H$28=0),0,Calculos!B76-SIMULADOR!$H$28)","v":0},0,{"$f":"+IF(AND(AB79<>0,AB78=0),SIMULADOR!$H$29,0)","v":0},0,null,0,0,0,{"$f":"IF($BA78=SIMULADOR!$H$28,0,IF(OR(BO77=1,AND(AD78<>0,BO78=0)),L78,IF(AND(AC78+AD78>0,ABS(AG77-AH77)>0.01),L78,0)))","v":0},0,null,0,0,null,0,0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,73,{"$f":"+BA77+IF(SIMULADOR!$H$28<>\"\",AA78+AC78,G78)","v":"2029-06-23"},{"$f":"+IF(SUM(AE$6:AE78)=0,I78,IF($BB$1=$BE$1,AG78,AT78))","v":""},{"$f":"+IF(SUM(AE$6:AE78)=0,L78,IF($BB$1=$BE$1,AJ78,AW78))","v":0},0,{"$f":"+IF(SUM(AE$6:AE78)=0,0,IF($BB$1=$BE$1,AD78,AS78))","v":0},{"$f":"+IF(SUM(AE$6:AE78)=0,J78,IF($BB$1=$BE$1,AH78,AU78))","v":""},{"$f":"+IF(SUM(AE$6:AE78)=0,K78,IF($BB$1=$BE$1,AI78,AV78))","v":""},null,{"$f":"+SIMULADOR!K117","v":0},0,{"$error":"#VALUE!"},null,0,null,0,1,27,73,"","","2029-06-23"]
["2029-07-23",{"$f":"+IF(AND(SIMULADOR!$D$18=31,DAY(EOMONTH(A79,1))<>31),DATE(YEAR(A79),MONTH(A79)+1,DAY(EOMONTH(A79,1))),IF(MONTH(EDATE(A79,1))=2,EDATE(A79,1),DATE(YEAR(EDATE(A79,1)),MONTH(EDATE(A79,1)),SIMULADOR!$D$18)))","v":"2029-08-23"},null,74,2253,0.31634790852224126,30,{"$f":"IF(D79<=SIMULADOR!$D$17,ROUND($H$6,2),\"\")","v":""},{"$f":"IF(D79<=SIMULADOR!$D$17+1,I78-J78,\"\")","v":""},{"$f":"IF(D79<=SIMULADOR!$D$17,H79-L79-K79-M79,\"\")","v":""},"",{"$f":"IF(D79>SIMULADOR!$D$17,0,IF(AND(D79<=SIMULADOR!$D$17,I79<=SIMULADOR!$D$13),ROUND(I79*$F$1,2),IF(I79>SIMULADOR!$D$13,SIMULADOR!$D$13*Calculos!$F$1,\"\")))","v":0},{"$f":"IF(Calculos!D79<=SIMULADOR!$D$17,Calculos!$M$4,\"\")","v":""},{"$f":"IF(D79<=SIMULADOR!$D$17,ROUND(I79*((1+$E$3)^G79-1),2),\"\")","v":""},null,{"$f":"+IF(D79<=SIMULADOR!$D$17,SIMULADOR!Q117,\"\")","v":""},"",null,null,null,null,null,null,null,null,null,30,{"$f":"+IF(OR(Calculos!B77-SIMULADOR!$H$28<0,SIMULADOR!$H$28=0),0,Calculos!B77-SIMULADOR!$H$28)","v":0},0,{"$f":"+IF(AND(AB80<>0,AB79=0),SIMULADOR!$H$29,0)","v":0},0,null,0,0,0,{"$f":"IF($BA79=SIMULADOR!$H$28,0,IF(OR(BO78=1,AND(AD79<>0,BO79=0)),L79,IF(AND(AC79+AD79>0,ABS(AG78-AH78)>0.01),L79,0)))","v":0},0,null,0,0,null,0,0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,74,{"$f":"+BA78+IF(SIMULADOR!$H$28<>\"\",AA79+AC79,G79)","v":"2029-07-23"},{"$f":"+IF(SUM(AE$6:AE79)=0,I79,IF($BB$1=$BE$1,AG79,AT79))","v":""},{"$f":"+IF(SUM(AE$6:AE79)=0,L79,IF($BB$1=$BE$1,AJ79,AW79))","v":0},0,{"$f":"+IF(SUM(AE$6:AE79)=0,0,IF($BB$1=$BE$1,AD79,AS79))","v":0},{"$f":"+IF(SUM(AE$6:AE79)=0,J79,IF($BB$1=$BE$1,AH79,AU79))","v":""},{"$f":"+IF(SUM(AE$6:AE79)=0,K79,IF($BB$1=$BE$1,AI79,AV79))","v":""},null,{"$f":"+SIMULADOR!K118","v":0},0,{"$error":"#VALUE!"},null,0,null,0,1,28,74,"","","2029-07-23"]
["2029-08-23",{"$f":"+IF(AND(SIMULADOR!$D$18=31,DAY(EOMONTH(A80,1))<>31),DATE(YEAR(A80),MONTH(A80)+1,DAY(EOMONTH(A80,1))),IF(MONTH(EDATE(A80,1))=2,EDATE(A80,1),DATE(YEAR(EDATE(A80,1)),MONTH(EDATE(A80,1)),SIMULADOR!$D$18)))","v":"2029-09-23"},null,75,2284,0.31137771081188187,31,{"$f":"IF(D80<=SIMULADOR!$D$17,ROUND($H$6,2),\"\")","v":""},{"$f":"IF(D80<=SIMULADOR!$D$17+1,I79-J79,\"\")","v":""},{"$f":"IF(D80<=SIMULADOR!$D$17,H80-L80-K80-M80,\"\")","v":""},"",{"$f":"IF(D80>SIMULADOR!$D$17,0,IF(AND(D80<=SIMULADOR!$D$17,I80<=SIMULADOR!$D$13),ROUND(I80*$F$1,2),IF(I80>SIMULADOR!$D$13,SIMULADOR!$D$13*Calculos!$F$1,\"\")))","v":0},{"$f":"IF(Calculos!D80<=SIMULADOR!$D$17,Calculos!$M$4,\"\")","v":""},{"$f":"IF(D80<=SIMULADOR!$D$17,ROUND(I80*((1+$E$3)^G80-1),2),\"\")","v":""},null,{"$f":"+IF(D80<=SIMULADOR!$D$17,SIMULADOR!Q118,\"\")","v":""},"",null,null,null,null,null,null,null,null,null,31,{"$f":"+IF(OR(Calculos!B78-SIMULADOR!$H$28<0,SIMULADOR!$H$28=0),0,Calculos!B78-SIMULADOR!$H$28)","v":0},0,{"$f":"+IF(AND(AB81<>0,AB80=0),SIMULADOR!$H$29,0)","v":0},0,null,0,0,0,{"$f":"IF($BA80=SIMULADOR!$H$28,0,IF(OR(BO79=1,AND(AD80<>0,BO80=0)),L80,IF(AND(AC80+AD80>0,ABS(AG79-AH79)>0.01),L80,0)))","v":0},0,null,0,0,null,0,0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,75,{"$f":"+BA79+IF(SIMULADOR!$H$28<>\"\",AA80+AC80,G80)","v":"2029-08-23"},{"$f":"+IF(SUM(AE$6:AE80)=0,I80,IF($BB$1=$BE$1,AG80,AT80))","v":""},{"$f":"+IF(SUM(AE$6:AE80)=0,L80,IF($BB$1=$BE$1,AJ80,AW80))","v":0},0,{"$f":"+IF(SUM(AE$6:AE80)=0,0,IF($BB$1=$BE$1,AD80,AS80))","v":0},{"$f":"+IF(SUM(AE$6:AE80)=0,J80,IF($BB$1=$BE$1,AH80,AU80))","v":""},{"$f":"+IF(SUM(AE$6:AE80)=0,K80,IF($BB$1=$BE$1,AI80,AV80))","v":""},null,{"$f":"+SIMULADOR!K119","v":0},0,{"$error":"#VALUE!"},null,0,null,0,1,29,75,"","","2029-08-23"]
["2029-09-23",{"$f":"+IF(AND(SIMULADOR!$D$18=31,DAY(EOMONTH(A81,1))<>31),DATE(YEAR(A81),MONTH(A81)+1,DAY(EOMONTH(A81,1))),IF(MONTH(EDATE(A81,1))=2,EDATE(A81,1),DATE(YEAR(EDATE(A81,1)),MONTH(EDATE(A81,1)),SIMULADOR!$D$18)))","v":"2029-10-23"},null,76,2315,0.30648560075316988,31,{"$f":"IF(D81<=SIMULADOR!$D$17,ROUND($H$6,2),\"\")","v":""},{"$f":"IF(D81<=SIMULADOR!$D$17+1,I80-J80,\"\")","v":""},{"$f":"IF(D81<=SIMULADOR!$D$17,H81-L81-K81-M81,\"\")","v":""},"",{"$f":"IF(D81>SIMULADOR!$D$17,0,IF(AND(D81<=SIMULADOR!$D$17,I81<=SIMULADOR!$D$13),ROUND(I81*$F$1,2),IF(I81>SIMULADOR!$D$13,SIMULADOR!$D$13*Calculos!$F$1,\"\")))","v":0},{"$f":"IF(Calculos!D81<=SIMULADOR!$D$17,Calculos!$M$4,\"\")","v":""},{"$f":"IF(D81<=SIMULADOR!$D$17,ROUND(I81*((1+$E$3)^G81-1),2),\"\")","v":""},null,{"$f":"+IF(D81<=SIMULADOR!$D$17,SIMULADOR!Q119,\"\")","v":""},"",null,null,null,null,null,null,null,null,null,31,{"$f":"+IF(OR(Calculos!B79-SIMULADOR!$H$28<0,SIMULADOR!$H$28=0),0,Calculos!B79-SIMULADOR!$H$28)","v":0},0,{"$f":"+IF(AND(AB82<>0,AB81=0),SIMULADOR!$H$29,0)","v":0},0,null,0,0,0,{"$f":"IF($BA81=SIMULADOR!$H$28,0,IF(OR(BO80=1,AND(AD81<>0,BO81=0)),L81,IF(AND(AC81+AD81>0,ABS(AG80-AH80)>0.01),L81,0)))","v":0},0,null,0,0,null,0,0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,76,{"$f":"+BA80+IF(SIMULADOR!$H$28<>\"\",AA81+AC81,G81)","v":"2029-09-23"},{"$f":"+IF(SUM(AE$6:AE81)=0,I81,IF($BB$1=$BE$1,AG81,AT81))","v":""},{"$f":"+IF(SUM(AE$6:AE81)=0,L81,IF($BB$1=$BE$1,AJ81,AW81))","v":0},0,{"$f":"+IF(SUM(AE$6:AE81)=0,0,IF($BB$1=$BE$1,AD81,AS81))","v":0},{"$f":"+IF(SUM(AE$6:AE81)=0,J81,IF($BB$1=$BE$1,AH81,AU81))","v":""},{"$f":"+IF(SUM(AE$6:AE81)=0,K81,IF($BB$1=$BE$1,AI81,AV81))","v":""},null,{"$f":"+SIMULADOR!K120","v":0},0,{"$error":"#VALUE!"},null,0,null,0,1,30,76,"","","2029-09-23"]
["2029-10-23",{"$f":"+IF(AND(SIMULADOR!$D$18=31,DAY(EOMONTH(A82,1))<>31),DATE(YEAR(A82),MONTH(A82)+1,DAY(EOMONTH(A82,1))),IF(MONTH(EDATE(A82,1))=2,EDATE(A82,1),DATE(YEAR(EDATE(A82,1)),MONTH(EDATE(A82,1)),SIMULADOR!$D$18)))","v":"2029-11-23"},null,77,2345,0.30182449483163598,30,{"$f":"IF(D82<=SIMULADOR!$D$17,ROUND($H$6,2),\"\")","v":""},{"$f":"IF(D82<=SIMULADOR!$D$17+1,I81-J81,\"\")","v":""},{"$f":"IF(D82<=SIMULADOR!$D$17,H82-L82-K82-M82,\"\")","v":""},"",{"$f":"IF(D82>SIMULADOR!$D$17,0,IF(AND(D82<=SIMULADOR!$D$17,I82<=SIMULADOR!$D$13),ROUND(I82*$F$1,2),IF(I82>SIMULADOR!$D$13,SIMULADOR!$D$13*Calculos!$F$1,\"\")))","v":0},{"$f":"IF(Calculos!D82<=SIMULADOR!$D$17,Calculos!$M$4,\"\")","v":""},{"$f":"IF(D82<=SIMULADOR!$D$17,ROUND(I82*((1+$E$3)^G82-1),2),\"\")","v":""},null,{"$f":"+IF(D82<=SIMULADOR!$D$17,SIMULADOR!Q120,\"\")","v":""},"",null,null,null,null,null,null,null,null,null,30,{"$f":"+IF(OR(Calculos!B80-SIMULADOR!$H$28<0,SIMULADOR!$H$28=0),0,Calculos!B80-SIMULADOR!$H$28)","v":0},0,{"$f":"+IF(AND(AB83<>0,AB82=0),SIMULADOR!$H$29,0)","v":0},0,null,0,0,0,{"$f":"IF($BA82=SIMULADOR!$H$28,0,IF(OR(BO81=1,AND(AD82<>0,BO82=0)),L82,IF(AND(AC82+AD82>0,ABS(AG81-AH81)>0.01),L82,0)))","v":0},0,null,0,0,null,0,0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,77,{"$f":"+BA81+IF(SIMULADOR!$H$28<>\"\",AA82+AC82,G82)","v":"2029-10-23"},{"$f":"+IF(SUM(AE$6:AE82)=0,I82,IF($BB$1=$BE$1,AG82,AT82))","v":""},{"$f":"+IF(SUM(AE$6:AE82)=0,L82,IF($BB$1=$BE$1,AJ82,AW82))","v":0},0,{"$f":"+IF(SUM(AE$6:AE82)=0,0,IF($BB$1=$BE$1,AD82,AS82))","v":0},{"$f":"+IF(SUM(AE$6:AE82)=0,J82,IF($BB$1=$BE$1,AH82,AU82))","v":""},{"$f":"+IF(SUM(AE$6:AE82)=0,K82,IF($BB$1=$BE$1,AI82,AV82))","v":""},null,{"$f":"+SIMULADOR!K121","v":0},0,{"$error":"#VALUE!"},null,0,null,0,1,31,77,"","","2029-10-23"]
["2029-11-23",{"$f":"+IF(AND(SIMULADOR!$D$18=31,DAY(EOMONTH(A83,1))<>31),DATE(YEAR(A83),MONTH(A83)+1,DAY(EOMONTH(A83,1))),IF(MONTH(EDATE(A83,1))=2,EDATE(A83,1),DATE(YEAR(EDATE(A83,1)),MONTH(EDATE(A83,1)),SIMULADOR!$D$18)))","v":"2029-12-23"},null,78,2376,0.29708247703183399,31,{"$f":"IF(D83<=SIMULADOR!$D$17,ROUND($H$6,2),\"\")","v":""},{"$f":"IF(D83<=SIMULADOR!$D$17+1,I82-J82,\"\")","v":""},{"$f":"IF(D83<=SIMULADOR!$D$17,H83-L83-K83-M83,\"\")","v":""},"",{"$f":"IF(D83>SIMULADOR!$D$17,0,IF(AND(D83<=SIMULADOR!$D$17,I83<=SIMULADOR!$D$13),ROUND(I83*$F$1,2),IF(I83>SIMULADOR!$D$13,SIMULADOR!$D$13*Calculos!$F$1,\"\")))","v":0},{"$f":"IF(Calculos!D83<=SIMULADOR!$D$17,Calculos!$M$4,\"\")","v":""},{"$f":"IF(D83<=SIMULADOR!$D$17,ROUND(I83*((1+$E$3)^G83-1),2),\"\")","v":""},null,{"$f":"+IF(D83<=SIMULADOR!$D$17,SIMULADOR!Q121,\"\")","v":""},"",null,null,null,null,null,null,null,null,null,31,{"$f":"+IF(OR(Calculos!B81-SIMULADOR!$H$28<0,SIMULADOR!$H$28=0),0,Calculos!B81-SIMULADOR!$H$28)","v":0},0,{"$f":"+IF(AND(AB84<>0,AB83=0),SIMULADOR!$H$29,0)","v":0},0,null,0,0,0,{"$f":"IF($BA83=SIMULADOR!$H$28,0,IF(OR(BO82=1,AND(AD83<>0,BO83=0)),L83,IF(AND(AC83+AD83>0,ABS(AG82-AH82)>0.01),L83,0)))","v":0},0,null,0,0,null,0,0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,78,{"$f":"+BA82+IF(SIMULADOR!$H$28<>\"\",AA83+AC83,G83)","v":"2029-11-23"},{"$f":"+IF(SUM(AE$6:AE83)=0,I83,IF($BB$1=$BE$1,AG83,AT83))","v":""},{"$f":"+IF(SUM(AE$6:AE83)=0,L83,IF($BB$1=$BE$1,AJ83,AW83))","v":0},0,{"$f":"+IF(SUM(AE$6:AE83)=0,0,IF($BB$1=$BE$1,AD83,AS83))","v":0},{"$f":"+IF(SUM(AE$6:AE83)=0,J83,IF($BB$1=$BE$1,AH83,AU83))","v":""},{"$f":"+IF(SUM(AE$6:AE83)=0,K83,IF($BB$1=$BE$1,AI83,AV83))","v":""},null,{"$f":"+SIMULADOR!K122","v":0},0,{"$error":"#VALUE!"},null,0,null,0,1,32,78,"","","2029-11-23"]
["2029-12-23",{"$f":"+IF(AND(SIMULADOR!$D$18=31,DAY(EOMONTH(A84,1))<>31),DATE(YEAR(A84),MONTH(A84)+1,DAY(EOMONTH(A84,1))),IF(MONTH(EDATE(A84,1))=2,EDATE(A84,1),DATE(YEAR(EDATE(A84,1)),MONTH(EDATE(A84,1)),SIMULADOR!$D$18)))","v":"2030-01-23"},null,79,2406,0.29256437605262287,30,{"$f":"IF(D84<=SIMULADOR!$D$17,ROUND($H$6,2),\"\")","v":""},{"$f":"IF(D84<=SIMULADOR!$D$17+1,I83-J83,\"\")","v":""},{"$f":"IF(D84<=SIMULADOR!$D$17,H84-L84-K84-M84,\"\")","v":""},"",{"$f":"IF(D84>SIMULADOR!$D$17,0,IF(AND(D84<=SIMULADOR!$D$17,I84<=SIMULADOR!$D$13),ROUND(I84*$F$1,2),IF(I84>SIMULADOR!$D$13,SIMULADOR!$D$13*Calculos!$F$1,\"\")))","v":0},{"$f":"IF(Calculos!D84<=SIMULADOR!$D$17,Calculos!$M$4,\"\")","v":""},{"$f":"IF(D84<=SIMULADOR!$D$17,ROUND(I84*((1+$E$3)^G84-1),2),\"\")","v":""},null,{"$f":"+IF(D84<=SIMULADOR!$D$17,SIMULADOR!Q122,\"\")","v":""},"",null,null,null,null,null,null,null,null,null,30,{"$f":"+IF(OR(Calculos!B82-SIMULADOR!$H$28<0,SIMULADOR!$H$28=0),0,Calculos!B82-SIMULADOR!$H$28)","v":0},0,{"$f":"+IF(AND(AB85<>0,AB84=0),SIMULADOR!$H$29,0)","v":0},0,null,0,0,0,{"$f":"IF($BA84=SIMULADOR!$H$28,0,IF(OR(BO83=1,AND(AD84<>0,BO84=0)),L84,IF(AND(AC84+AD84>0,ABS(AG83-AH83)>0.01),L84,0)))","v":0},0,null,0,0,null,0,0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,79,{"$f":"+BA83+IF(SIMULADOR!$H$28<>\"\",AA84+AC84,G84)","v":"2029-12-23"},{"$f":"+IF(SUM(AE$6:AE84)=0,I84,IF($BB$1=$BE$1,AG84,AT84))","v":""},{"$f":"+IF(SUM(AE$6:AE84)=0,L84,IF($BB$1=$BE$1,AJ84,AW84))","v":0},0,{"$f":"+IF(SUM(AE$6:AE84)=0,0,IF($BB$1=$BE$1,AD84,AS84))","v":0},{"$f":"+IF(SUM(AE$6:AE84)=0,J84,IF($BB$1=$BE$1,AH84,AU84))","v":""},{"$f":"+IF(SUM(AE$6:AE84)=0,K84,IF($BB$1=$BE$1,AI84,AV84))","v":""},null,{"$f":"+SIMULADOR!K123","v":0},0,{"$error":"#VALUE!"},null,0,null,0,1,33,79,"","","2029-12-23"]
["2030-01-23",{"$f":"+IF(AND(SIMULADOR!$D$18=31,DAY(EOMONTH(A85,1))<>31),DATE(YEAR(A85),MONTH(A85)+1,DAY(EOMONTH(A85,1))),IF(MONTH(EDATE(A85,1))=2,EDATE(A85,1),DATE(YEAR(EDATE(A85,1)),MONTH(EDATE(A85,1)),SIMULADOR!$D$18)))","v":"2030-02-23"},null,80,2437,0.28796784560997818,31,{"$f":"IF(D85<=SIMULADOR!$D$17,ROUND($H$6,2),\"\")","v":""},{"$f":"IF(D85<=SIMULADOR!$D$17+1,I84-J84,\"\")","v":""},{"$f":"IF(D85<=SIMULADOR!$D$17,H85-L85-K85-M85,\"\")","v":""},"",{"$f":"IF(D85>SIMULADOR!$D$17,0,IF(AND(D85<=SIMULADOR!$D$17,I85<=SIMULADOR!$D$13),ROUND(I85*$F$1,2),IF(I85>SIMULADOR!$D$13,SIMULADOR!$D$13*Calculos!$F$1,\"\")))","v":0},{"$f":"IF(Calculos!D85<=SIMULADOR!$D$17,Calculos!$M$4,\"\")","v":""},{"$f":"IF(D85<=SIMULADOR!$D$17,ROUND(I85*((1+$E$3)^G85-1),2),\"\")","v":""},null,{"$f":"+IF(D85<=SIMULADOR!$D$17,SIMULADOR!Q123,\"\")","v":""},"",null,null,null,null,null,null,null,null,null,31,{"$f":"+IF(OR(Calculos!B83-SIMULADOR!$H$28<0,SIMULADOR!$H$28=0),0,Calculos!B83-SIMULADOR!$H$28)","v":0},0,{"$f":"+IF(AND(AB86<>0,AB85=0),SIMULADOR!$H$29,0)","v":0},0,null,0,0,0,{"$f":"IF($BA85=SIMULADOR!$H$28,0,IF(OR(BO84=1,AND(AD85<>0,BO85=0)),L85,IF(AND(AC85+AD85>0,ABS(AG84-AH84)>0.01),L85,0)))","v":0},0,null,0,0,null,0,0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,80,{"$f":"+BA84+IF(SIMULADOR!$H$28<>\"\",AA85+AC85,G85)","v":"2030-01-23"},{"$f":"+IF(SUM(AE$6:AE85)=0,I85,IF($BB$1=$BE$1,AG85,AT85))","v":""},{"$f":"+IF(SUM(AE$6:AE85)=0,L85,IF($BB$1=$BE$1,AJ85,AW85))","v":0},0,{"$f":"+IF(SUM(AE$6:AE85)=0,0,IF($BB$1=$BE$1,AD85,AS85))","v":0},{"$f":"+IF(SUM(AE$6:AE85)=0,J85,IF($BB$1=$BE$1,AH85,AU85))","v":""},{"$f":"+IF(SUM(AE$6:AE85)=0,K85,IF($BB$1=$BE$1,AI85,AV85))","v":""},null,{"$f":"+SIMULADOR!K124","v":0},0,{"$error":"#VALUE!"},null,0,null,0,1,34,80,"","","2030-01-23"]
["2030-02-23",{"$f":"+IF(AND(SIMULADOR!$D$18=31,DAY(EOMONTH(A86,1))<>31),DATE(YEAR(A86),MONTH(A86)+1,DAY(EOMONTH(A86,1))),IF(MONTH(EDATE(A86,1))=2,EDATE(A86,1),DATE(YEAR(EDATE(A86,1)),MONTH(EDATE(A86,1)),SIMULADOR!$D$18)))","v":"2030-03-23"},null,81,2468,0.28344353206672224,31,{"$f":"IF(D86<=SIMULADOR!$D$17,ROUND($H$6,2),\"\")","v":""},{"$f":"IF(D86<=SIMULADOR!$D$17+1,I85-J85,\"\")","v":""},{"$f":"IF(D86<=SIMULADOR!$D$17,H86-L86-K86-M86,\"\")","v":""},"",{"$f":"IF(D86>SIMULADOR!$D$17,0,IF(AND(D86<=SIMULADOR!$D$17,I86<=SIMULADOR!$D$13),ROUND(I86*$F$1,2),IF(I86>SIMULADOR!$D$13,SIMULADOR!$D$13*Calculos!$F$1,\"\")))","v":0},{"$f":"IF(Calculos!D86<=SIMULADOR!$D$17,Calculos!$M$4,\"\")","v":""},{"$f":"IF(D86<=SIMULADOR!$D$17,ROUND(I86*((1+$E$3)^G86-1),2),\"\")","v":""},null,{"$f":"+IF(D86<=SIMULADOR!$D$17,SIMULADOR!Q124,\"\")","v":""},"",null,null,null,null,null,null,null,null,null,31,{"$f":"+IF(OR(Calculos!B84-SIMULADOR!$H$28<0,SIMULADOR!$H$28=0),0,Calculos!B84-SIMULADOR!$H$28)","v":0},0,{"$f":"+IF(AND(AB87<>0,AB86=0),SIMULADOR!$H$29,0)","v":0},0,null,0,0,0,{"$f":"IF($BA86=SIMULADOR!$H$28,0,IF(OR(BO85=1,AND(AD86<>0,BO86=0)),L86,IF(AND(AC86+AD86>0,ABS(AG85-AH85)>0.01),L86,0)))","v":0},0,null,0,0,null,0,0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,81,{"$f":"+BA85+IF(SIMULADOR!$H$28<>\"\",AA86+AC86,G86)","v":"2030-02-23"},{"$f":"+IF(SUM(AE$6:AE86)=0,I86,IF($BB$1=$BE$1,AG86,AT86))","v":""},{"$f":"+IF(SUM(AE$6:AE86)=0,L86,IF($BB$1=$BE$1,AJ86,AW86))","v":0},0,{"$f":"+IF(SUM(AE$6:AE86)=0,0,IF($BB$1=$BE$1,AD86,AS86))","v":0},{"$f":"+IF(SUM(AE$6:AE86)=0,J86,IF($BB$1=$BE$1,AH86,AU86))","v":""},{"$f":"+IF(SUM(AE$6:AE86)=0,K86,IF($BB$1=$BE$1,AI86,AV86))","v":""},null,{"$f":"+SIMULADOR!K125","v":0},0,{"$error":"#VALUE!"},null,0,null,0,1,35,81,"","","2030-02-23"]
["2030-03-23",{"$f":"+IF(AND(SIMULADOR!$D$18=31,DAY(EOMONTH(A87,1))<>31),DATE(YEAR(A87),MONTH(A87)+1,DAY(EOMONTH(A87,1))),IF(MONTH(EDATE(A87,1))=2,EDATE(A87,1),DATE(YEAR(EDATE(A87,1)),MONTH(EDATE(A87,1)),SIMULADOR!$D$18)))","v":"2030-04-23"},null,82,2496,0.27941818315879158,28,{"$f":"IF(D87<=SIMULADOR!$D$17,ROUND($H$6,2),\"\")","v":""},{"$f":"IF(D87<=SIMULADOR!$D$17+1,I86-J86,\"\")","v":""},{"$f":"IF(D87<=SIMULADOR!$D$17,H87-L87-K87-M87,\"\")","v":""},"",{"$f":"IF(D87>SIMULADOR!$D$17,0,IF(AND(D87<=SIMULADOR!$D$17,I87<=SIMULADOR!$D$13),ROUND(I87*$F$1,2),IF(I87>SIMULADOR!$D$13,SIMULADOR!$D$13*Calculos!$F$1,\"\")))","v":0},{"$f":"IF(Calculos!D87<=SIMULADOR!$D$17,Calculos!$M$4,\"\")","v":""},{"$f":"IF(D87<=SIMULADOR!$D$17,ROUND(I87*((1+$E$3)^G87-1),2),\"\")","v":""},null,{"$f":"+IF(D87<=SIMULADOR!$D$17,SIMULADOR!Q125,\"\")","v":""},"",null,null,null,null,null,null,null,null,null,28,{"$f":"+IF(OR(Calculos!B85-SIMULADOR!$H$28<0,SIMULADOR!$H$28=0),0,Calculos!B85-SIMULADOR!$H$28)","v":0},0,{"$f":"+IF(AND(AB88<>0,AB87=0),SIMULADOR!$H$29,0)","v":0},0,null,0,0,0,{"$f":"IF($BA87=SIMULADOR!$H$28,0,IF(OR(BO86=1,AND(AD87<>0,BO87=0)),L87,IF(AND(AC87+AD87>0,ABS(AG86-AH86)>0.01),L87,0)))","v":0},0,null,0,0,null,0,0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,82,{"$f":"+BA86+IF(SIMULADOR!$H$28<>\"\",AA87+AC87,G87)","v":"2030-03-23"},{"$f":"+IF(SUM(AE$6:AE87)=0,I87,IF($BB$1=$BE$1,AG87,AT87))","v":""},{"$f":"+IF(SUM(AE$6:AE87)=0,L87,IF($BB$1=$BE$1,AJ87,AW87))","v":0},0,{"$f":"+IF(SUM(AE$6:AE87)=0,0,IF($BB$1=$BE$1,AD87,AS87))","v":0},{"$f":"+IF(SUM(AE$6:AE87)=0,J87,IF($BB$1=$BE$1,AH87,AU87))","v":""},{"$f":"+IF(SUM(AE$6:AE87)=0,K87,IF($BB$1=$BE$1,AI87,AV87))","v":""},null,{"$f":"+SIMULADOR!K126","v":0},0,{"$error":"#VALUE!"},null,0,null,0,1,36,82,"","","2030-03-23"]
["2030-04-23",{"$f":"+IF(AND(SIMULADOR!$D$18=31,DAY(EOMONTH(A88,1))<>31),DATE(YEAR(A88),MONTH(A88)+1,DAY(EOMONTH(A88,1))),IF(MONTH(EDATE(A88,1))=2,EDATE(A88,1),DATE(YEAR(EDATE(A88,1)),MONTH(EDATE(A88,1)),SIMULADOR!$D$18)))","v":"2030-05-23"},null,83,2527,0.27502819486819102,31,{"$f":"IF(D88<=SIMULADOR!$D$17,ROUND($H$6,2),\"\")","v":""},{"$f":"IF(D88<=SIMULADOR!$D$17+1,I87-J87,\"\")","v":""},{"$f":"IF(D88<=SIMULADOR!$D$17,H88-L88-K88-M88,\"\")","v":""},"",{"$f":"IF(D88>SIMULADOR!$D$17,0,IF(AND(D88<=SIMULADOR!$D$17,I88<=SIMULADOR!$D$13),ROUND(I88*$F$1,2),IF(I88>SIMULADOR!$D$13,SIMULADOR!$D$13*Calculos!$F$1,\"\")))","v":0},{"$f":"IF(Calculos!D88<=SIMULADOR!$D$17,Calculos!$M$4,\"\")","v":""},{"$f":"IF(D88<=SIMULADOR!$D$17,ROUND(I88*((1+$E$3)^G88-1),2),\"\")","v":""},null,{"$f":"+IF(D88<=SIMULADOR!$D$17,SIMULADOR!Q126,\"\")","v":""},"",null,null,null,null,null,null,null,null,null,31,{"$f":"+IF(OR(Calculos!B86-SIMULADOR!$H$28<0,SIMULADOR!$H$28=0),0,Calculos!B86-SIMULADOR!$H$28)","v":0},0,{"$f":"+IF(AND(AB89<>0,AB88=0),SIMULADOR!$H$29,0)","v":0},0,null,0,0,0,{"$f":"IF($BA88=SIMULADOR!$H$28,0,IF(OR(BO87=1,AND(AD88<>0,BO88=0)),L88,IF(AND(AC88+AD88>0,ABS(AG87-AH87)>0.01),L88,0)))","v":0},0,null,0,0,null,0,0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,83,{"$f":"+BA87+IF(SIMULADOR!$H$28<>\"\",AA88+AC88,G88)","v":"2030-04-23"},{"$f":"+IF(SUM(AE$6:AE88)=0,I88,IF($BB$1=$BE$1,AG88,AT88))","v":""},{"$f":"+IF(SUM(AE$6:AE88)=0,L88,IF($BB$1=$BE$1,AJ88,AW88))","v":0},0,{"$f":"+IF(SUM(AE$6:AE88)=0,0,IF($BB$1=$BE$1,AD88,AS88))","v":0},{"$f":"+IF(SUM(AE$6:AE88)=0,J88,IF($BB$1=$BE$1,AH88,AU88))","v":""},{"$f":"+IF(SUM(AE$6:AE88)=0,K88,IF($BB$1=$BE$1,AI88,AV88))","v":""},null,{"$f":"+SIMULADOR!K127","v":0},0,{"$error":"#VALUE!"},null,0,null,0,1,37,83,"","","2030-04-23"]
["2030-05-23",{"$f":"+IF(AND(SIMULADOR!$D$18=31,DAY(EOMONTH(A89,1))<>31),DATE(YEAR(A89),MONTH(A89)+1,DAY(EOMONTH(A89,1))),IF(MONTH(EDATE(A89,1))=2,EDATE(A89,1),DATE(YEAR(EDATE(A89,1)),MONTH(EDATE(A89,1)),SIMULADOR!$D$18)))","v":"2030-06-23"},null,84,2557,0.27084550065828811,30,{"$f":"IF(D89<=SIMULADOR!$D$17,ROUND($H$6,2),\"\")","v":""},{"$f":"IF(D89<=SIMULADOR!$D$17+1,I88-J88,\"\")","v":""},{"$f":"IF(D89<=SIMULADOR!$D$17,H89-L89-K89-M89,\"\")","v":""},"",{"$f":"IF(D89>SIMULADOR!$D$17,0,IF(AND(D89<=SIMULADOR!$D$17,I89<=SIMULADOR!$D$13),ROUND(I89*$F$1,2),IF(I89>SIMULADOR!$D$13,SIMULADOR!$D$13*Calculos!$F$1,\"\")))","v":0},{"$f":"IF(Calculos!D89<=SIMULADOR!$D$17,Calculos!$M$4,\"\")","v":""},{"$f":"IF(D89<=SIMULADOR!$D$17,ROUND(I89*((1+$E$3)^G89-1),2),\"\")","v":""},null,{"$f":"+IF(D89<=SIMULADOR!$D$17,SIMULADOR!Q127,\"\")","v":""},"",null,null,null,null,null,null,null,null,null,30,{"$f":"+IF(OR(Calculos!B87-SIMULADOR!$H$28<0,SIMULADOR!$H$28=0),0,Calculos!B87-SIMULADOR!$H$28)","v":0},0,{"$f":"+IF(AND(AB90<>0,AB89=0),SIMULADOR!$H$29,0)","v":0},0,null,0,0,0,{"$f":"IF($BA89=SIMULADOR!$H$28,0,IF(OR(BO88=1,AND(AD89<>0,BO89=0)),L89,IF(AND(AC89+AD89>0,ABS(AG88-AH88)>0.01),L89,0)))","v":0},0,null,0,0,null,0,0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,84,{"$f":"+BA88+IF(SIMULADOR!$H$28<>\"\",AA89+AC89,G89)","v":"2030-05-23"},{"$f":"+IF(SUM(AE$6:AE89)=0,I89,IF($BB$1=$BE$1,AG89,AT89))","v":""},{"$f":"+IF(SUM(AE$6:AE89)=0,L89,IF($BB$1=$BE$1,AJ89,AW89))","v":0},0,{"$f":"+IF(SUM(AE$6:AE89)=0,0,IF($BB$1=$BE$1,AD89,AS89))","v":0},{"$f":"+IF(SUM(AE$6:AE89)=0,J89,IF($BB$1=$BE$1,AH89,AU89))","v":""},{"$f":"+IF(SUM(AE$6:AE89)=0,K89,IF($BB$1=$BE$1,AI89,AV89))","v":""},null,{"$f":"+SIMULADOR!K128","v":0},0,{"$error":"#VALUE!"},null,0,null,0,1,38,84,"","","2030-05-23"]
["2030-06-23",{"$f":"+IF(AND(SIMULADOR!$D$18=31,DAY(EOMONTH(A90,1))<>31),DATE(YEAR(A90),MONTH(A90)+1,DAY(EOMONTH(A90,1))),IF(MONTH(EDATE(A90,1))=2,EDATE(A90,1),DATE(YEAR(EDATE(A90,1)),MONTH(EDATE(A90,1)),SIMULADOR!$D$18)))","v":"2030-07-23"},null,85,2588,0.26659019929239236,31,{"$f":"IF(D90<=SIMULADOR!$D$17,ROUND($H$6,2),\"\")","v":""},{"$f":"IF(D90<=SIMULADOR!$D$17+1,I89-J89,\"\")","v":""},{"$f":"IF(D90<=SIMULADOR!$D$17,H90-L90-K90-M90,\"\")","v":""},"",{"$f":"IF(D90>SIMULADOR!$D$17,0,IF(AND(D90<=SIMULADOR!$D$17,I90<=SIMULADOR!$D$13),ROUND(I90*$F$1,2),IF(I90>SIMULADOR!$D$13,SIMULADOR!$D$13*Calculos!$F$1,\"\")))","v":0},{"$f":"IF(Calculos!D90<=SIMULADOR!$D$17,Calculos!$M$4,\"\")","v":""},{"$f":"IF(D90<=SIMULADOR!$D$17,ROUND(I90*((1+$E$3)^G90-1),2),\"\")","v":""},null,{"$f":"+IF(D90<=SIMULADOR!$D$17,SIMULADOR!Q128,\"\")","v":""},"",null,null,null,null,null,null,null,null,null,31,{"$f":"+IF(OR(Calculos!B88-SIMULADOR!$H$28<0,SIMULADOR!$H$28=0),0,Calculos!B88-SIMULADOR!$H$28)","v":0},0,{"$f":"+IF(AND(AB91<>0,AB90=0),SIMULADOR!$H$29,0)","v":0},0,null,0,0,0,{"$f":"IF($BA90=SIMULADOR!$H$28,0,IF(OR(BO89=1,AND(AD90<>0,BO90=0)),L90,IF(AND(AC90+AD90>0,ABS(AG89-AH89)>0.01),L90,0)))","v":0},0,null,0,0,null,0,0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,85,{"$f":"+BA89+IF(SIMULADOR!$H$28<>\"\",AA90+AC90,G90)","v":"2030-06-23"},{"$f":"+IF(SUM(AE$6:AE90)=0,I90,IF($BB$1=$BE$1,AG90,AT90))","v":""},{"$f":"+IF(SUM(AE$6:AE90)=0,L90,IF($BB$1=$BE$1,AJ90,AW90))","v":0},0,{"$f":"+IF(SUM(AE$6:AE90)=0,0,IF($BB$1=$BE$1,AD90,AS90))","v":0},{"$f":"+IF(SUM(AE$6:AE90)=0,J90,IF($BB$1=$BE$1,AH90,AU90))","v":""},{"$f":"+IF(SUM(AE$6:AE90)=0,K90,IF($BB$1=$BE$1,AI90,AV90))","v":""},null,{"$f":"+SIMULADOR!K129","v":0},0,{"$error":"#VALUE!"},null,0,null,0,1,39,85,"","","2030-06-23"]
["2030-07-23",{"$f":"+IF(AND(SIMULADOR!$D$18=31,DAY(EOMONTH(A91,1))<>31),DATE(YEAR(A91),MONTH(A91)+1,DAY(EOMONTH(A91,1))),IF(MONTH(EDATE(A91,1))=2,EDATE(A91,1),DATE(YEAR(EDATE(A91,1)),MONTH(EDATE(A91,1)),SIMULADOR!$D$18)))","v":"2030-08-23"},null,86,2618,0.26253583212639492,30,{"$f":"IF(D91<=SIMULADOR!$D$17,ROUND($H$6,2),\"\")","v":""},{"$f":"IF(D91<=SIMULADOR!$D$17+1,I90-J90,\"\")","v":""},{"$f":"IF(D91<=SIMULADOR!$D$17,H91-L91-K91-M91,\"\")","v":""},"",{"$f":"IF(D91>SIMULADOR!$D$17,0,IF(AND(D91<=SIMULADOR!$D$17,I91<=SIMULADOR!$D$13),ROUND(I91*$F$1,2),IF(I91>SIMULADOR!$D$13,SIMULADOR!$D$13*Calculos!$F$1,\"\")))","v":0},{"$f":"IF(Calculos!D91<=SIMULADOR!$D$17,Calculos!$M$4,\"\")","v":""},{"$f":"IF(D91<=SIMULADOR!$D$17,ROUND(I91*((1+$E$3)^G91-1),2),\"\")","v":""},null,{"$f":"+IF(D91<=SIMULADOR!$D$17,SIMULADOR!Q129,\"\")","v":""},"",null,null,null,null,null,null,null,null,null,30,{"$f":"+IF(OR(Calculos!B89-SIMULADOR!$H$28<0,SIMULADOR!$H$28=0),0,Calculos!B89-SIMULADOR!$H$28)","v":0},0,{"$f":"+IF(AND(AB92<>0,AB91=0),SIMULADOR!$H$29,0)","v":0},0,null,0,0,0,{"$f":"IF($BA91=SIMULADOR!$H$28,0,IF(OR(BO90=1,AND(AD91<>0,BO91=0)),L91,IF(AND(AC91+AD91>0,ABS(AG90-AH90)>0.01),L91,0)))","v":0},0,null,0,0,null,0,0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,86,{"$f":"+BA90+IF(SIMULADOR!$H$28<>\"\",AA91+AC91,G91)","v":"2030-07-23"},{"$f":"+IF(SUM(AE$6:AE91)=0,I91,IF($BB$1=$BE$1,AG91,AT91))","v":""},{"$f":"+IF(SUM(AE$6:AE91)=0,L91,IF($BB$1=$BE$1,AJ91,AW91))","v":0},0,{"$f":"+IF(SUM(AE$6:AE91)=0,0,IF($BB$1=$BE$1,AD91,AS91))","v":0},{"$f":"+IF(SUM(AE$6:AE91)=0,J91,IF($BB$1=$BE$1,AH91,AU91))","v":""},{"$f":"+IF(SUM(AE$6:AE91)=0,K91,IF($BB$1=$BE$1,AI91,AV91))","v":""},null,{"$f":"+SIMULADOR!K130","v":0},0,{"$error":"#VALUE!"},null,0,null,0,1,40,86,"","","2030-07-23"]
["2030-08-23",{"$f":"+IF(AND(SIMULADOR!$D$18=31,DAY(EOMONTH(A92,1))<>31),DATE(YEAR(A92),MONTH(A92)+1,DAY(EOMONTH(A92,1))),IF(MONTH(EDATE(A92,1))=2,EDATE(A92,1),DATE(YEAR(EDATE(A92,1)),MONTH(EDATE(A92,1)),SIMULADOR!$D$18)))","v":"2030-09-23"},null,87,2649,0.25841108542641744,31,{"$f":"IF(D92<=SIMULADOR!$D$17,ROUND($H$6,2),\"\")","v":""},{"$f":"IF(D92<=SIMULADOR!$D$17+1,I91-J91,\"\")","v":""},{"$f":"IF(D92<=SIMULADOR!$D$17,H92-L92-K92-M92,\"\")","v":""},"",{"$f":"IF(D92>SIMULADOR!$D$17,0,IF(AND(D92<=SIMULADOR!$D$17,I92<=SIMULADOR!$D$13),ROUND(I92*$F$1,2),IF(I92>SIMULADOR!$D$13,SIMULADOR!$D$13*Calculos!$F$1,\"\")))","v":0},{"$f":"IF(Calculos!D92<=SIMULADOR!$D$17,Calculos!$M$4,\"\")","v":""},{"$f":"IF(D92<=SIMULADOR!$D$17,ROUND(I92*((1+$E$3)^G92-1),2),\"\")","v":""},null,{"$f":"+IF(D92<=SIMULADOR!$D$17,SIMULADOR!Q130,\"\")","v":""},"",null,null,null,null,null,null,null,null,null,31,{"$f":"+IF(OR(Calculos!B90-SIMULADOR!$H$28<0,SIMULADOR!$H$28=0),0,Calculos!B90-SIMULADOR!$H$28)","v":0},0,{"$f":"+IF(AND(AB93<>0,AB92=0),SIMULADOR!$H$29,0)","v":0},0,null,0,0,0,{"$f":"IF($BA92=SIMULADOR!$H$28,0,IF(OR(BO91=1,AND(AD92<>0,BO92=0)),L92,IF(AND(AC92+AD92>0,ABS(AG91-AH91)>0.01),L92,0)))","v":0},0,null,0,0,null,0,0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,87,{"$f":"+BA91+IF(SIMULADOR!$H$28<>\"\",AA92+AC92,G92)","v":"2030-08-23"},{"$f":"+IF(SUM(AE$6:AE92)=0,I92,IF($BB$1=$BE$1,AG92,AT92))","v":""},{"$f":"+IF(SUM(AE$6:AE92)=0,L92,IF($BB$1=$BE$1,AJ92,AW92))","v":0},0,{"$f":"+IF(SUM(AE$6:AE92)=0,0,IF($BB$1=$BE$1,AD92,AS92))","v":0},{"$f":"+IF(SUM(AE$6:AE92)=0,J92,IF($BB$1=$BE$1,AH92,AU92))","v":""},{"$f":"+IF(SUM(AE$6:AE92)=0,K92,IF($BB$1=$BE$1,AI92,AV92))","v":""},null,{"$f":"+SIMULADOR!K131","v":0},0,{"$error":"#VALUE!"},null,0,null,0,1,41,87,"","","2030-08-23"]
["2030-09-23",{"$f":"+IF(AND(SIMULADOR!$D$18=31,DAY(EOMONTH(A93,1))<>31),DATE(YEAR(A93),MONTH(A93)+1,DAY(EOMONTH(A93,1))),IF(MONTH(EDATE(A93,1))=2,EDATE(A93,1),DATE(YEAR(EDATE(A93,1)),MONTH(EDATE(A93,1)),SIMULADOR!$D$18)))","v":"2030-10-23"},null,88,2680,0.25435114334835063,31,{"$f":"IF(D93<=SIMULADOR!$D$17,ROUND($H$6,2),\"\")","v":""},{"$f":"IF(D93<=SIMULADOR!$D$17+1,I92-J92,\"\")","v":""},{"$f":"IF(D93<=SIMULADOR!$D$17,H93-L93-K93-M93,\"\")","v":""},"",{"$f":"IF(D93>SIMULADOR!$D$17,0,IF(AND(D93<=SIMULADOR!$D$17,I93<=SIMULADOR!$D$13),ROUND(I93*$F$1,2),IF(I93>SIMULADOR!$D$13,SIMULADOR!$D$13*Calculos!$F$1,\"\")))","v":0},{"$f":"IF(Calculos!D93<=SIMULADOR!$D$17,Calculos!$M$4,\"\")","v":""},{"$f":"IF(D93<=SIMULADOR!$D$17,ROUND(I93*((1+$E$3)^G93-1),2),\"\")","v":""},null,{"$f":"+IF(D93<=SIMULADOR!$D$17,SIMULADOR!Q131,\"\")","v":""},"",null,null,null,null,null,null,null,null,null,31,{"$f":"+IF(OR(Calculos!B91-SIMULADOR!$H$28<0,SIMULADOR!$H$28=0),0,Calculos!B91-SIMULADOR!$H$28)","v":0},0,{"$f":"+IF(AND(AB94<>0,AB93=0),SIMULADOR!$H$29,0)","v":0},0,null,0,0,0,{"$f":"IF($BA93=SIMULADOR!$H$28,0,IF(OR(BO92=1,AND(AD93<>0,BO93=0)),L93,IF(AND(AC93+AD93>0,ABS(AG92-AH92)>0.01),L93,0)))","v":0},0,null,0,0,null,0,0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,88,{"$f":"+BA92+IF(SIMULADOR!$H$28<>\"\",AA93+AC93,G93)","v":"2030-09-23"},{"$f":"+IF(SUM(AE$6:AE93)=0,I93,IF($BB$1=$BE$1,AG93,AT93))","v":""},{"$f":"+IF(SUM(AE$6:AE93)=0,L93,IF($BB$1=$BE$1,AJ93,AW93))","v":0},0,{"$f":"+IF(SUM(AE$6:AE93)=0,0,IF($BB$1=$BE$1,AD93,AS93))","v":0},{"$f":"+IF(SUM(AE$6:AE93)=0,J93,IF($BB$1=$BE$1,AH93,AU93))","v":""},{"$f":"+IF(SUM(AE$6:AE93)=0,K93,IF($BB$1=$BE$1,AI93,AV93))","v":""},null,{"$f":"+SIMULADOR!K132","v":0},0,{"$error":"#VALUE!"},null,0,null,0,1,42,88,"","","2030-09-23"]
["2030-10-23",{"$f":"+IF(AND(SIMULADOR!$D$18=31,DAY(EOMONTH(A94,1))<>31),DATE(YEAR(A94),MONTH(A94)+1,DAY(EOMONTH(A94,1))),IF(MONTH(EDATE(A94,1))=2,EDATE(A94,1),DATE(YEAR(EDATE(A94,1)),MONTH(EDATE(A94,1)),SIMULADOR!$D$18)))","v":"2030-11-23"},null,89,2710,0.25048291065651629,30,{"$f":"IF(D94<=SIMULADOR!$D$17,ROUND($H$6,2),\"\")","v":""},{"$f":"IF(D94<=SIMULADOR!$D$17+1,I93-J93,\"\")","v":""},{"$f":"IF(D94<=SIMULADOR!$D$17,H94-L94-K94-M94,\"\")","v":""},"",{"$f":"IF(D94>SIMULADOR!$D$17,0,IF(AND(D94<=SIMULADOR!$D$17,I94<=SIMULADOR!$D$13),ROUND(I94*$F$1,2),IF(I94>SIMULADOR!$D$13,SIMULADOR!$D$13*Calculos!$F$1,\"\")))","v":0},{"$f":"IF(Calculos!D94<=SIMULADOR!$D$17,Calculos!$M$4,\"\")","v":""},{"$f":"IF(D94<=SIMULADOR!$D$17,ROUND(I94*((1+$E$3)^G94-1),2),\"\")","v":""},null,{"$f":"+IF(D94<=SIMULADOR!$D$17,SIMULADOR!Q132,\"\")","v":""},"",null,null,null,null,null,null,null,null,null,30,{"$f":"+IF(OR(Calculos!B92-SIMULADOR!$H$28<0,SIMULADOR!$H$28=0),0,Calculos!B92-SIMULADOR!$H$28)","v":0},0,{"$f":"+IF(AND(AB95<>0,AB94=0),SIMULADOR!$H$29,0)","v":0},0,null,0,0,0,{"$f":"IF($BA94=SIMULADOR!$H$28,0,IF(OR(BO93=1,AND(AD94<>0,BO94=0)),L94,IF(AND(AC94+AD94>0,ABS(AG93-AH93)>0.01),L94,0)))","v":0},0,null,0,0,null,0,0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,89,{"$f":"+BA93+IF(SIMULADOR!$H$28<>\"\",AA94+AC94,G94)","v":"2030-10-23"},{"$f":"+IF(SUM(AE$6:AE94)=0,I94,IF($BB$1=$BE$1,AG94,AT94))","v":""},{"$f":"+IF(SUM(AE$6:AE94)=0,L94,IF($BB$1=$BE$1,AJ94,AW94))","v":0},0,{"$f":"+IF(SUM(AE$6:AE94)=0,0,IF($BB$1=$BE$1,AD94,AS94))","v":0},{"$f":"+IF(SUM(AE$6:AE94)=0,J94,IF($BB$1=$BE$1,AH94,AU94))","v":""},{"$f":"+IF(SUM(AE$6:AE94)=0,K94,IF($BB$1=$BE$1,AI94,AV94))","v":""},null,{"$f":"+SIMULADOR!K133","v":0},0,{"$error":"#VALUE!"},null,0,null,0,1,43,89,"","","2030-10-23"]
["2030-11-23",{"$f":"+IF(AND(SIMULADOR!$D$18=31,DAY(EOMONTH(A95,1))<>31),DATE(YEAR(A95),MONTH(A95)+1,DAY(EOMONTH(A95,1))),IF(MONTH(EDATE(A95,1))=2,EDATE(A95,1),DATE(YEAR(EDATE(A95,1)),MONTH(EDATE(A95,1)),SIMULADOR!$D$18)))","v":"2030-12-23"},null,90,2741,0.24654752952867917,31,{"$f":"IF(D95<=SIMULADOR!$D$17,ROUND($H$6,2),\"\")","v":""},{"$f":"IF(D95<=SIMULADOR!$D$17+1,I94-J94,\"\")","v":""},{"$f":"IF(D95<=SIMULADOR!$D$17,H95-L95-K95-M95,\"\")","v":""},"",{"$f":"IF(D95>SIMULADOR!$D$17,0,IF(AND(D95<=SIMULADOR!$D$17,I95<=SIMULADOR!$D$13),ROUND(I95*$F$1,2),IF(I95>SIMULADOR!$D$13,SIMULADOR!$D$13*Calculos!$F$1,\"\")))","v":0},{"$f":"IF(Calculos!D95<=SIMULADOR!$D$17,Calculos!$M$4,\"\")","v":""},{"$f":"IF(D95<=SIMULADOR!$D$17,ROUND(I95*((1+$E$3)^G95-1),2),\"\")","v":""},null,{"$f":"+IF(D95<=SIMULADOR!$D$17,SIMULADOR!Q133,\"\")","v":""},"",null,null,null,null,null,null,null,null,null,31,{"$f":"+IF(OR(Calculos!B93-SIMULADOR!$H$28<0,SIMULADOR!$H$28=0),0,Calculos!B93-SIMULADOR!$H$28)","v":0},0,{"$f":"+IF(AND(AB96<>0,AB95=0),SIMULADOR!$H$29,0)","v":0},0,null,0,0,0,{"$f":"IF($BA95=SIMULADOR!$H$28,0,IF(OR(BO94=1,AND(AD95<>0,BO95=0)),L95,IF(AND(AC95+AD95>0,ABS(AG94-AH94)>0.01),L95,0)))","v":0},0,null,0,0,null,0,0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,90,{"$f":"+BA94+IF(SIMULADOR!$H$28<>\"\",AA95+AC95,G95)","v":"2030-11-23"},{"$f":"+IF(SUM(AE$6:AE95)=0,I95,IF($BB$1=$BE$1,AG95,AT95))","v":""},{"$f":"+IF(SUM(AE$6:AE95)=0,L95,IF($BB$1=$BE$1,AJ95,AW95))","v":0},0,{"$f":"+IF(SUM(AE$6:AE95)=0,0,IF($BB$1=$BE$1,AD95,AS95))","v":0},{"$f":"+IF(SUM(AE$6:AE95)=0,J95,IF($BB$1=$BE$1,AH95,AU95))","v":""},{"$f":"+IF(SUM(AE$6:AE95)=0,K95,IF($BB$1=$BE$1,AI95,AV95))","v":""},null,{"$f":"+SIMULADOR!K134","v":0},0,{"$error":"#VALUE!"},null,0,null,0,1,44,90,"","","2030-11-23"]
["2030-12-23",{"$f":"+IF(AND(SIMULADOR!$D$18=31,DAY(EOMONTH(A96,1))<>31),DATE(YEAR(A96),MONTH(A96)+1,DAY(EOMONTH(A96,1))),IF(MONTH(EDATE(A96,1))=2,EDATE(A96,1),DATE(YEAR(EDATE(A96,1)),MONTH(EDATE(A96,1)),SIMULADOR!$D$18)))","v":"2031-01-23"},null,91,2771,0.24279797605209957,30,{"$f":"IF(D96<=SIMULADOR!$D$17,ROUND($H$6,2),\"\")","v":""},{"$f":"IF(D96<=SIMULADOR!$D$17+1,I95-J95,\"\")","v":""},{"$f":"IF(D96<=SIMULADOR!$D$17,H96-L96-K96-M96,\"\")","v":""},"",{"$f":"IF(D96>SIMULADOR!$D$17,0,IF(AND(D96<=SIMULADOR!$D$17,I96<=SIMULADOR!$D$13),ROUND(I96*$F$1,2),IF(I96>SIMULADOR!$D$13,SIMULADOR!$D$13*Calculos!$F$1,\"\")))","v":0},{"$f":"IF(Calculos!D96<=SIMULADOR!$D$17,Calculos!$M$4,\"\")","v":""},{"$f":"IF(D96<=SIMULADOR!$D$17,ROUND(I96*((1+$E$3)^G96-1),2),\"\")","v":""},null,{"$f":"+IF(D96<=SIMULADOR!$D$17,SIMULADOR!Q134,\"\")","v":""},"",null,null,null,null,null,null,null,null,null,30,{"$f":"+IF(OR(Calculos!B94-SIMULADOR!$H$28<0,SIMULADOR!$H$28=0),0,Calculos!B94-SIMULADOR!$H$28)","v":0},0,{"$f":"+IF(AND(AB97<>0,AB96=0),SIMULADOR!$H$29,0)","v":0},0,null,0,0,0,{"$f":"IF($BA96=SIMULADOR!$H$28,0,IF(OR(BO95=1,AND(AD96<>0,BO96=0)),L96,IF(AND(AC96+AD96>0,ABS(AG95-AH95)>0.01),L96,0)))","v":0},0,null,0,0,null,0,0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,91,{"$f":"+BA95+IF(SIMULADOR!$H$28<>\"\",AA96+AC96,G96)","v":"2030-12-23"},{"$f":"+IF(SUM(AE$6:AE96)=0,I96,IF($BB$1=$BE$1,AG96,AT96))","v":""},{"$f":"+IF(SUM(AE$6:AE96)=0,L96,IF($BB$1=$BE$1,AJ96,AW96))","v":0},0,{"$f":"+IF(SUM(AE$6:AE96)=0,0,IF($BB$1=$BE$1,AD96,AS96))","v":0},{"$f":"+IF(SUM(AE$6:AE96)=0,J96,IF($BB$1=$BE$1,AH96,AU96))","v":""},{"$f":"+IF(SUM(AE$6:AE96)=0,K96,IF($BB$1=$BE$1,AI96,AV96))","v":""},null,{"$f":"+SIMULADOR!K135","v":0},0,{"$error":"#VALUE!"},null,0,null,0,1,45,91,"","","2030-12-23"]
["2031-01-23",{"$f":"+IF(AND(SIMULADOR!$D$18=31,DAY(EOMONTH(A97,1))<>31),DATE(YEAR(A97),MONTH(A97)+1,DAY(EOMONTH(A97,1))),IF(MONTH(EDATE(A97,1))=2,EDATE(A97,1),DATE(YEAR(EDATE(A97,1)),MONTH(EDATE(A97,1)),SIMULADOR!$D$18)))","v":"2031-02-23"},null,92,2802,0.23898333428540922,31,{"$f":"IF(D97<=SIMULADOR!$D$17,ROUND($H$6,2),\"\")","v":""},{"$f":"IF(D97<=SIMULADOR!$D$17+1,I96-J96,\"\")","v":""},{"$f":"IF(D97<=SIMULADOR!$D$17,H97-L97-K97-M97,\"\")","v":""},"",{"$f":"IF(D97>SIMULADOR!$D$17,0,IF(AND(D97<=SIMULADOR!$D$17,I97<=SIMULADOR!$D$13),ROUND(I97*$F$1,2),IF(I97>SIMULADOR!$D$13,SIMULADOR!$D$13*Calculos!$F$1,\"\")))","v":0},{"$f":"IF(Calculos!D97<=SIMULADOR!$D$17,Calculos!$M$4,\"\")","v":""},{"$f":"IF(D97<=SIMULADOR!$D$17,ROUND(I97*((1+$E$3)^G97-1),2),\"\")","v":""},null,{"$f":"+IF(D97<=SIMULADOR!$D$17,SIMULADOR!Q135,\"\")","v":""},"",null,null,null,null,null,null,null,null,null,31,{"$f":"+IF(OR(Calculos!B95-SIMULADOR!$H$28<0,SIMULADOR!$H$28=0),0,Calculos!B95-SIMULADOR!$H$28)","v":0},0,{"$f":"+IF(AND(AB98<>0,AB97=0),SIMULADOR!$H$29,0)","v":0},0,null,0,0,0,{"$f":"IF($BA97=SIMULADOR!$H$28,0,IF(OR(BO96=1,AND(AD97<>0,BO97=0)),L97,IF(AND(AC97+AD97>0,ABS(AG96-AH96)>0.01),L97,0)))","v":0},0,null,0,0,null,0,0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,92,{"$f":"+BA96+IF(SIMULADOR!$H$28<>\"\",AA97+AC97,G97)","v":"2031-01-23"},{"$f":"+IF(SUM(AE$6:AE97)=0,I97,IF($BB$1=$BE$1,AG97,AT97))","v":""},{"$f":"+IF(SUM(AE$6:AE97)=0,L97,IF($BB$1=$BE$1,AJ97,AW97))","v":0},0,{"$f":"+IF(SUM(AE$6:AE97)=0,0,IF($BB$1=$BE$1,AD97,AS97))","v":0},{"$f":"+IF(SUM(AE$6:AE97)=0,J97,IF($BB$1=$BE$1,AH97,AU97))","v":""},{"$f":"+IF(SUM(AE$6:AE97)=0,K97,IF($BB$1=$BE$1,AI97,AV97))","v":""},null,{"$f":"+SIMULADOR!K136","v":0},0,{"$error":"#VALUE!"},null,0,null,0,1,46,92,"","","2031-01-23"]
["2031-02-23",{"$f":"+IF(AND(SIMULADOR!$D$18=31,DAY(EOMONTH(A98,1))<>31),DATE(YEAR(A98),MONTH(A98)+1,DAY(EOMONTH(A98,1))),IF(MONTH(EDATE(A98,1))=2,EDATE(A98,1),DATE(YEAR(EDATE(A98,1)),MONTH(EDATE(A98,1)),SIMULADOR!$D$18)))","v":"2031-03-23"},null,93,2833,0.23522862502740294,31,{"$f":"IF(D98<=SIMULADOR!$D$17,ROUND($H$6,2),\"\")","v":""},{"$f":"IF(D98<=SIMULADOR!$D$17+1,I97-J97,\"\")","v":""},{"$f":"IF(D98<=SIMULADOR!$D$17,H98-L98-K98-M98,\"\")","v":""},"",{"$f":"IF(D98>SIMULADOR!$D$17,0,IF(AND(D98<=SIMULADOR!$D$17,I98<=SIMULADOR!$D$13),ROUND(I98*$F$1,2),IF(I98>SIMULADOR!$D$13,SIMULADOR!$D$13*Calculos!$F$1,\"\")))","v":0},{"$f":"IF(Calculos!D98<=SIMULADOR!$D$17,Calculos!$M$4,\"\")","v":""},{"$f":"IF(D98<=SIMULADOR!$D$17,ROUND(I98*((1+$E$3)^G98-1),2),\"\")","v":""},null,{"$f":"+IF(D98<=SIMULADOR!$D$17,SIMULADOR!Q136,\"\")","v":""},"",null,null,null,null,null,null,null,null,null,31,{"$f":"+IF(OR(Calculos!B96-SIMULADOR!$H$28<0,SIMULADOR!$H$28=0),0,Calculos!B96-SIMULADOR!$H$28)","v":0},0,{"$f":"+IF(AND(AB99<>0,AB98=0),SIMULADOR!$H$29,0)","v":0},0,null,0,0,0,{"$f":"IF($BA98=SIMULADOR!$H$28,0,IF(OR(BO97=1,AND(AD98<>0,BO98=0)),L98,IF(AND(AC98+AD98>0,ABS(AG97-AH97)>0.01),L98,0)))","v":0},0,null,0,0,null,0,0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,93,{"$f":"+BA97+IF(SIMULADOR!$H$28<>\"\",AA98+AC98,G98)","v":"2031-02-23"},{"$f":"+IF(SUM(AE$6:AE98)=0,I98,IF($BB$1=$BE$1,AG98,AT98))","v":""},{"$f":"+IF(SUM(AE$6:AE98)=0,L98,IF($BB$1=$BE$1,AJ98,AW98))","v":0},0,{"$f":"+IF(SUM(AE$6:AE98)=0,0,IF($BB$1=$BE$1,AD98,AS98))","v":0},{"$f":"+IF(SUM(AE$6:AE98)=0,J98,IF($BB$1=$BE$1,AH98,AU98))","v":""},{"$f":"+IF(SUM(AE$6:AE98)=0,K98,IF($BB$1=$BE$1,AI98,AV98))","v":""},null,{"$f":"+SIMULADOR!K137","v":0},0,{"$error":"#VALUE!"},null,0,null,0,1,47,93,"","","2031-02-23"]
["2031-03-23",{"$f":"+IF(AND(SIMULADOR!$D$18=31,DAY(EOMONTH(A99,1))<>31),DATE(YEAR(A99),MONTH(A99)+1,DAY(EOMONTH(A99,1))),IF(MONTH(EDATE(A99,1))=2,EDATE(A99,1),DATE(YEAR(EDATE(A99,1)),MONTH(EDATE(A99,1)),SIMULADOR!$D$18)))","v":"2031-04-23"},null,94,2861,0.23188800447429328,28,{"$f":"IF(D99<=SIMULADOR!$D$17,ROUND($H$6,2),\"\")","v":""},{"$f":"IF(D99<=SIMULADOR!$D$17+1,I98-J98,\"\")","v":""},{"$f":"IF(D99<=SIMULADOR!$D$17,H99-L99-K99-M99,\"\")","v":""},"",{"$f":"IF(D99>SIMULADOR!$D$17,0,IF(AND(D99<=SIMULADOR!$D$17,I99<=SIMULADOR!$D$13),ROUND(I99*$F$1,2),IF(I99>SIMULADOR!$D$13,SIMULADOR!$D$13*Calculos!$F$1,\"\")))","v":0},{"$f":"IF(Calculos!D99<=SIMULADOR!$D$17,Calculos!$M$4,\"\")","v":""},{"$f":"IF(D99<=SIMULADOR!$D$17,ROUND(I99*((1+$E$3)^G99-1),2),\"\")","v":""},null,{"$f":"+IF(D99<=SIMULADOR!$D$17,SIMULADOR!Q137,\"\")","v":""},"",null,null,null,null,null,null,null,null,null,28,{"$f":"+IF(OR(Calculos!B97-SIMULADOR!$H$28<0,SIMULADOR!$H$28=0),0,Calculos!B97-SIMULADOR!$H$28)","v":0},0,{"$f":"+IF(AND(AB100<>0,AB99=0),SIMULADOR!$H$29,0)","v":0},0,null,0,0,0,{"$f":"IF($BA99=SIMULADOR!$H$28,0,IF(OR(BO98=1,AND(AD99<>0,BO99=0)),L99,IF(AND(AC99+AD99>0,ABS(AG98-AH98)>0.01),L99,0)))","v":0},0,null,0,0,null,0,0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,94,{"$f":"+BA98+IF(SIMULADOR!$H$28<>\"\",AA99+AC99,G99)","v":"2031-03-23"},{"$f":"+IF(SUM(AE$6:AE99)=0,I99,IF($BB$1=$BE$1,AG99,AT99))","v":""},{"$f":"+IF(SUM(AE$6:AE99)=0,L99,IF($BB$1=$BE$1,AJ99,AW99))","v":0},0,{"$f":"+IF(SUM(AE$6:AE99)=0,0,IF($BB$1=$BE$1,AD99,AS99))","v":0},{"$f":"+IF(SUM(AE$6:AE99)=0,J99,IF($BB$1=$BE$1,AH99,AU99))","v":""},{"$f":"+IF(SUM(AE$6:AE99)=0,K99,IF($BB$1=$BE$1,AI99,AV99))","v":""},null,{"$f":"+SIMULADOR!K138","v":0},0,{"$error":"#VALUE!"},null,0,null,0,1,48,94,"","","2031-03-23"]
["2031-04-23",{"$f":"+IF(AND(SIMULADOR!$D$18=31,DAY(EOMONTH(A100,1))<>31),DATE(YEAR(A100),MONTH(A100)+1,DAY(EOMONTH(A100,1))),IF(MONTH(EDATE(A100,1))=2,EDATE(A100,1),DATE(YEAR(EDATE(A100,1)),MONTH(EDATE(A100,1)),SIMULADOR!$D$18)))","v":"2031-05-23"},null,95,2892,0.22824477119267692,31,{"$f":"IF(D100<=SIMULADOR!$D$17,ROUND($H$6,2),\"\")","v":""},{"$f":"IF(D100<=SIMULADOR!$D$17+1,I99-J99,\"\")","v":""},{"$f":"IF(D100<=SIMULADOR!$D$17,H100-L100-K100-M100,\"\")","v":""},"",{"$f":"IF(D100>SIMULADOR!$D$17,0,IF(AND(D100<=SIMULADOR!$D$17,I100<=SIMULADOR!$D$13),ROUND(I100*$F$1,2),IF(I100>SIMULADOR!$D$13,SIMULADOR!$D$13*Calculos!$F$1,\"\")))","v":0},{"$f":"IF(Calculos!D100<=SIMULADOR!$D$17,Calculos!$M$4,\"\")","v":""},{"$f":"IF(D100<=SIMULADOR!$D$17,ROUND(I100*((1+$E$3)^G100-1),2),\"\")","v":""},null,{"$f":"+IF(D100<=SIMULADOR!$D$17,SIMULADOR!Q138,\"\")","v":""},"",null,null,null,null,null,null,null,null,null,31,{"$f":"+IF(OR(Calculos!B98-SIMULADOR!$H$28<0,SIMULADOR!$H$28=0),0,Calculos!B98-SIMULADOR!$H$28)","v":0},0,{"$f":"+IF(AND(AB101<>0,AB100=0),SIMULADOR!$H$29,0)","v":0},0,null,0,0,0,{"$f":"IF($BA100=SIMULADOR!$H$28,0,IF(OR(BO99=1,AND(AD100<>0,BO100=0)),L100,IF(AND(AC100+AD100>0,ABS(AG99-AH99)>0.01),L100,0)))","v":0},0,null,0,0,null,0,0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,95,{"$f":"+BA99+IF(SIMULADOR!$H$28<>\"\",AA100+AC100,G100)","v":"2031-04-23"},{"$f":"+IF(SUM(AE$6:AE100)=0,I100,IF($BB$1=$BE$1,AG100,AT100))","v":""},{"$f":"+IF(SUM(AE$6:AE100)=0,L100,IF($BB$1=$BE$1,AJ100,AW100))","v":0},0,{"$f":"+IF(SUM(AE$6:AE100)=0,0,IF($BB$1=$BE$1,AD100,AS100))","v":0},{"$f":"+IF(SUM(AE$6:AE100)=0,J100,IF($BB$1=$BE$1,AH100,AU100))","v":""},{"$f":"+IF(SUM(AE$6:AE100)=0,K100,IF($BB$1=$BE$1,AI100,AV100))","v":""},null,{"$f":"+SIMULADOR!K139","v":0},0,{"$error":"#VALUE!"},null,0,null,0,1,49,95,"","","2031-04-23"]
["2031-05-23",{"$f":"+IF(AND(SIMULADOR!$D$18=31,DAY(EOMONTH(A101,1))<>31),DATE(YEAR(A101),MONTH(A101)+1,DAY(EOMONTH(A101,1))),IF(MONTH(EDATE(A101,1))=2,EDATE(A101,1),DATE(YEAR(EDATE(A101,1)),MONTH(EDATE(A101,1)),SIMULADOR!$D$18)))","v":"2031-06-23"},null,96,2922,0.22477357041864071,30,{"$f":"IF(D101<=SIMULADOR!$D$17,ROUND($H$6,2),\"\")","v":""},{"$f":"IF(D101<=SIMULADOR!$D$17+1,I100-J100,\"\")","v":""},{"$f":"IF(D101<=SIMULADOR!$D$17,H101-L101-K101-M101,\"\")","v":""},"",{"$f":"IF(D101>SIMULADOR!$D$17,0,IF(AND(D101<=SIMULADOR!$D$17,I101<=SIMULADOR!$D$13),ROUND(I101*$F$1,2),IF(I101>SIMULADOR!$D$13,SIMULADOR!$D$13*Calculos!$F$1,\"\")))","v":0},{"$f":"IF(Calculos!D101<=SIMULADOR!$D$17,Calculos!$M$4,\"\")","v":""},{"$f":"IF(D101<=SIMULADOR!$D$17,ROUND(I101*((1+$E$3)^G101-1),2),\"\")","v":""},null,{"$f":"+IF(D101<=SIMULADOR!$D$17,SIMULADOR!Q139,\"\")","v":""},"",null,null,null,null,null,null,null,null,null,30,{"$f":"+IF(OR(Calculos!B99-SIMULADOR!$H$28<0,SIMULADOR!$H$28=0),0,Calculos!B99-SIMULADOR!$H$28)","v":0},0,{"$f":"+IF(AND(AB102<>0,AB101=0),SIMULADOR!$H$29,0)","v":0},0,null,0,0,0,{"$f":"IF($BA101=SIMULADOR!$H$28,0,IF(OR(BO100=1,AND(AD101<>0,BO101=0)),L101,IF(AND(AC101+AD101>0,ABS(AG100-AH100)>0.01),L101,0)))","v":0},0,null,0,0,null,0,0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,96,{"$f":"+BA100+IF(SIMULADOR!$H$28<>\"\",AA101+AC101,G101)","v":"2031-05-23"},{"$f":"+IF(SUM(AE$6:AE101)=0,I101,IF($BB$1=$BE$1,AG101,AT101))","v":""},{"$f":"+IF(SUM(AE$6:AE101)=0,L101,IF($BB$1=$BE$1,AJ101,AW101))","v":0},0,{"$f":"+IF(SUM(AE$6:AE101)=0,0,IF($BB$1=$BE$1,AD101,AS101))","v":0},{"$f":"+IF(SUM(AE$6:AE101)=0,J101,IF($BB$1=$BE$1,AH101,AU101))","v":""},{"$f":"+IF(SUM(AE$6:AE101)=0,K101,IF($BB$1=$BE$1,AI101,AV101))","v":""},null,{"$f":"+SIMULADOR!K140","v":0},0,{"$error":"#VALUE!"},null,0,null,0,1,50,96,"","","2031-05-23"]
[{"$f":"+B101","v":"2031-06-23"},{"$f":"+IF(AND(SIMULADOR!$D$18=31,DAY(EOMONTH(A102,1))<>31),DATE(YEAR(A102),MONTH(A102)+1,DAY(EOMONTH(A102,1))),IF(MONTH(EDATE(A102,1))=2,EDATE(A102,1),DATE(YEAR(EDATE(A102,1)),MONTH(EDATE(A102,1)),SIMULADOR!$D$18)))","v":"2031-07-23"},null,97,{"$f":"+B101-$A$5","v":2953},{"$f":"1/((1+$E$3)^E102*(1+$F$3)^E102)","v":0.22124211326356538},31,{"$f":"IF(D102<=SIMULADOR!$D$17,ROUND($H$6,2),\"\")","v":""},{"$f":"IF(D102<=SIMULADOR!$D$17+1,I101-J101,\"\")","v":""},{"$f":"IF(D102<=SIMULADOR!$D$17,H102-L102-K102-M102,\"\")","v":""},"",{"$f":"IF(D102>SIMULADOR!$D$17,0,IF(AND(D102<=SIMULADOR!$D$17,I102<=SIMULADOR!$D$13),ROUND(I102*$F$1,2),IF(I102>SIMULADOR!$D$13,SIMULADOR!$D$13*Calculos!$F$1,\"\")))","v":0},{"$f":"IF(Calculos!D102<=SIMULADOR!$D$17,Calculos!$M$4,\"\")","v":""},{"$f":"IF(D102<=SIMULADOR!$D$17,ROUND(I102*((1+$E$3)^G102-1),2),\"\")","v":""},null,{"$f":"+IF(D102<=SIMULADOR!$D$17,SIMULADOR!Q140,\"\")","v":""},{"$f":"IF(P102<>\"\",E102,\"\")","v":""},null,null,null,null,null,null,null,null,null,31,{"$f":"+IF(OR(Calculos!B100-SIMULADOR!$H$28<0,SIMULADOR!$H$28=0),0,Calculos!B100-SIMULADOR!$H$28)","v":0},0,{"$f":"+IF(AND(AB103<>0,AB102=0),SIMULADOR!$H$29,0)","v":0},0,null,0,0,0,{"$f":"IF($BA102=SIMULADOR!$H$28,0,IF(OR(BO101=1,AND(AD102<>0,BO102=0)),L102,IF(AND(AC102+AD102>0,ABS(AG101-AH101)>0.01),L102,0)))","v":0},0,null,0,0,null,0,0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,97,{"$f":"+BA101+IF(SIMULADOR!$H$28<>\"\",AA102+AC102,G102)","v":"2031-06-23"},{"$f":"+IF(SUM(AE$6:AE102)=0,I102,IF($BB$1=$BE$1,AG102,AT102))","v":""},{"$f":"+IF(SUM(AE$6:AE102)=0,L102,IF($BB$1=$BE$1,AJ102,AW102))","v":0},0,{"$f":"+IF(SUM(AE$6:AE102)=0,0,IF($BB$1=$BE$1,AD102,AS102))","v":0},{"$f":"+IF(SUM(AE$6:AE102)=0,J102,IF($BB$1=$BE$1,AH102,AU102))","v":""},{"$f":"+IF(SUM(AE$6:AE102)=0,K102,IF($BB$1=$BE$1,AI102,AV102))","v":""},null,{"$f":"+SIMULADOR!K141","v":0},0,{"$error":"#VALUE!"},null,0,null,0,1,51,97,"","","2031-06-23"]
["2031-07-23",{"$f":"+IF(AND(SIMULADOR!$D$18=31,DAY(EOMONTH(A103,1))<>31),DATE(YEAR(A103),MONTH(A103)+1,DAY(EOMONTH(A103,1))),IF(MONTH(EDATE(A103,1))=2,EDATE(A103,1),DATE(YEAR(EDATE(A103,1)),MONTH(EDATE(A103,1)),SIMULADOR!$D$18)))","v":"2031-08-23"},null,98,2983,0.21787741057707288,{"$f":"+E103-E102","v":30},{"$f":"IF(D103<=SIMULADOR!$D$17,ROUND($H$6,2),\"\")","v":""},{"$f":"IF(D103<=SIMULADOR!$D$17+1,I102-J102,\"\")","v":""},{"$f":"IF(D103<=SIMULADOR!$D$17,H103-L103-K103-M103,\"\")","v":""},"",{"$f":"IF(D103>SIMULADOR!$D$17,0,IF(AND(D103<=SIMULADOR!$D$17,I103<=SIMULADOR!$D$13),ROUND(I103*$F$1,2),IF(I103>SIMULADOR!$D$13,SIMULADOR!$D$13*Calculos!$F$1,\"\")))","v":0},{"$f":"IF(Calculos!D103<=SIMULADOR!$D$17,Calculos!$M$4,\"\")","v":""},{"$f":"IF(D103<=SIMULADOR!$D$17,ROUND(I103*((1+$E$3)^G103-1),2),\"\")","v":""},null,{"$f":"+IF(D103<=SIMULADOR!$D$17,SIMULADOR!Q141,\"\")","v":""},"",null,null,null,null,null,null,null,null,null,30,{"$f":"+IF(OR(Calculos!B101-SIMULADOR!$H$28<0,SIMULADOR!$H$28=0),0,Calculos!B101-SIMULADOR!$H$28)","v":0},0,{"$f":"+IF(AND(AB104<>0,AB103=0),SIMULADOR!$H$29,0)","v":0},0,null,0,0,0,{"$f":"IF($BA103=SIMULADOR!$H$28,0,IF(OR(BO102=1,AND(AD103<>0,BO103=0)),L103,IF(AND(AC103+AD103>0,ABS(AG102-AH102)>0.01),L103,0)))","v":0},0,null,0,0,null,0,0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,98,{"$f":"+BA102+IF(SIMULADOR!$H$28<>\"\",AA103+AC103,G103)","v":"2031-07-23"},{"$f":"+IF(SUM(AE$6:AE103)=0,I103,IF($BB$1=$BE$1,AG103,AT103))","v":""},{"$f":"+IF(SUM(AE$6:AE103)=0,L103,IF($BB$1=$BE$1,AJ103,AW103))","v":0},0,{"$f":"+IF(SUM(AE$6:AE103)=0,0,IF($BB$1=$BE$1,AD103,AS103))","v":0},{"$f":"+IF(SUM(AE$6:AE103)=0,J103,IF($BB$1=$BE$1,AH103,AU103))","v":""},{"$f":"+IF(SUM(AE$6:AE103)=0,K103,IF($BB$1=$BE$1,AI103,AV103))","v":""},null,{"$f":"+SIMULADOR!K142","v":0},0,{"$error":"#VALUE!"},null,0,null,0,1,52,98,"","","2031-07-23"]
["2031-08-23",{"$f":"+IF(AND(SIMULADOR!$D$18=31,DAY(EOMONTH(A104,1))<>31),DATE(YEAR(A104),MONTH(A104)+1,DAY(EOMONTH(A104,1))),IF(MONTH(EDATE(A104,1))=2,EDATE(A104,1),DATE(YEAR(EDATE(A104,1)),MONTH(EDATE(A104,1)),SIMULADOR!$D$18)))","v":"2031-09-23"},null,99,3014,0.21445430020391518,31,{"$f":"IF(D104<=SIMULADOR!$D$17,ROUND($H$6,2),\"\")","v":""},{"$f":"IF(D104<=SIMULADOR!$D$17+1,I103-J103,\"\")","v":""},{"$f":"IF(D104<=SIMULADOR!$D$17,H104-L104-K104-M104,\"\")","v":""},"",{"$f":"IF(D104>SIMULADOR!$D$17,0,IF(AND(D104<=SIMULADOR!$D$17,I104<=SIMULADOR!$D$13),ROUND(I104*$F$1,2),IF(I104>SIMULADOR!$D$13,SIMULADOR!$D$13*Calculos!$F$1,\"\")))","v":0},{"$f":"IF(Calculos!D104<=SIMULADOR!$D$17,Calculos!$M$4,\"\")","v":""},{"$f":"IF(D104<=SIMULADOR!$D$17,ROUND(I104*((1+$E$3)^G104-1),2),\"\")","v":""},null,{"$f":"+IF(D104<=SIMULADOR!$D$17,SIMULADOR!Q142,\"\")","v":""},"",null,null,null,null,null,null,null,null,null,31,{"$f":"+IF(OR(Calculos!B102-SIMULADOR!$H$28<0,SIMULADOR!$H$28=0),0,Calculos!B102-SIMULADOR!$H$28)","v":0},0,{"$f":"+IF(AND(AB105<>0,AB104=0),SIMULADOR!$H$29,0)","v":0},0,null,0,0,0,{"$f":"IF($BA104=SIMULADOR!$H$28,0,IF(OR(BO103=1,AND(AD104<>0,BO104=0)),L104,IF(AND(AC104+AD104>0,ABS(AG103-AH103)>0.01),L104,0)))","v":0},0,null,0,0,null,0,0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,99,{"$f":"+BA103+IF(SIMULADOR!$H$28<>\"\",AA104+AC104,G104)","v":"2031-08-23"},{"$f":"+IF(SUM(AE$6:AE104)=0,I104,IF($BB$1=$BE$1,AG104,AT104))","v":""},{"$f":"+IF(SUM(AE$6:AE104)=0,L104,IF($BB$1=$BE$1,AJ104,AW104))","v":0},0,{"$f":"+IF(SUM(AE$6:AE104)=0,0,IF($BB$1=$BE$1,AD104,AS104))","v":0},{"$f":"+IF(SUM(AE$6:AE104)=0,J104,IF($BB$1=$BE$1,AH104,AU104))","v":""},{"$f":"+IF(SUM(AE$6:AE104)=0,K104,IF($BB$1=$BE$1,AI104,AV104))","v":""},null,{"$f":"+SIMULADOR!K143","v":0},0,{"$error":"#VALUE!"},null,0,null,0,1,53,99,"","","2031-08-23"]
["2031-09-23",{"$f":"+IF(AND(SIMULADOR!$D$18=31,DAY(EOMONTH(A105,1))<>31),DATE(YEAR(A105),MONTH(A105)+1,DAY(EOMONTH(A105,1))),IF(MONTH(EDATE(A105,1))=2,EDATE(A105,1),DATE(YEAR(EDATE(A105,1)),MONTH(EDATE(A105,1)),SIMULADOR!$D$18)))","v":"2031-10-23"},null,100,3045,0.2110849709207557,31,{"$f":"IF(D105<=SIMULADOR!$D$17,ROUND($H$6,2),\"\")","v":""},{"$f":"IF(D105<=SIMULADOR!$D$17+1,I104-J104,\"\")","v":""},{"$f":"IF(D105<=SIMULADOR!$D$17,H105-L105-K105-M105,\"\")","v":""},"",{"$f":"IF(D105>SIMULADOR!$D$17,0,IF(AND(D105<=SIMULADOR!$D$17,I105<=SIMULADOR!$D$13),ROUND(I105*$F$1,2),IF(I105>SIMULADOR!$D$13,SIMULADOR!$D$13*Calculos!$F$1,\"\")))","v":0},{"$f":"IF(Calculos!D105<=SIMULADOR!$D$17,Calculos!$M$4,\"\")","v":""},{"$f":"IF(D105<=SIMULADOR!$D$17,ROUND(I105*((1+$E$3)^G105-1),2),\"\")","v":""},null,{"$f":"+IF(D105<=SIMULADOR!$D$17,SIMULADOR!Q143,\"\")","v":""},"",null,null,null,null,null,null,null,null,null,31,{"$f":"+IF(OR(Calculos!B103-SIMULADOR!$H$28<0,SIMULADOR!$H$28=0),0,Calculos!B103-SIMULADOR!$H$28)","v":0},0,{"$f":"+IF(AND(AB106<>0,AB105=0),SIMULADOR!$H$29,0)","v":0},0,null,0,0,0,{"$f":"IF($BA105=SIMULADOR!$H$28,0,IF(OR(BO104=1,AND(AD105<>0,BO105=0)),L105,IF(AND(AC105+AD105>0,ABS(AG104-AH104)>0.01),L105,0)))","v":0},0,null,0,0,null,0,0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,100,{"$f":"+BA104+IF(SIMULADOR!$H$28<>\"\",AA105+AC105,G105)","v":"2031-09-23"},{"$f":"+IF(SUM(AE$6:AE105)=0,I105,IF($BB$1=$BE$1,AG105,AT105))","v":""},{"$f":"+IF(SUM(AE$6:AE105)=0,L105,IF($BB$1=$BE$1,AJ105,AW105))","v":0},0,{"$f":"+IF(SUM(AE$6:AE105)=0,0,IF($BB$1=$BE$1,AD105,AS105))","v":0},{"$f":"+IF(SUM(AE$6:AE105)=0,J105,IF($BB$1=$BE$1,AH105,AU105))","v":""},{"$f":"+IF(SUM(AE$6:AE105)=0,K105,IF($BB$1=$BE$1,AI105,AV105))","v":""},null,{"$f":"+SIMULADOR!K144","v":0},0,{"$error":"#VALUE!"},null,0,null,0,1,54,100,"","","2031-09-23"]
["2031-10-23",{"$f":"+IF(AND(SIMULADOR!$D$18=31,DAY(EOMONTH(A106,1))<>31),DATE(YEAR(A106),MONTH(A106)+1,DAY(EOMONTH(A106,1))),IF(MONTH(EDATE(A106,1))=2,EDATE(A106,1),DATE(YEAR(EDATE(A106,1)),MONTH(EDATE(A106,1)),SIMULADOR!$D$18)))","v":"2031-11-23"},null,101,3075,0.20787474047114357,30,{"$f":"IF(D106<=SIMULADOR!$D$17,ROUND($H$6,2),\"\")","v":""},{"$f":"IF(D106<=SIMULADOR!$D$17+1,I105-J105,\"\")","v":""},{"$f":"IF(D106<=SIMULADOR!$D$17,H106-L106-K106-M106,\"\")","v":""},"",{"$f":"IF(D106>SIMULADOR!$D$17,0,IF(AND(D106<=SIMULADOR!$D$17,I106<=SIMULADOR!$D$13),ROUND(I106*$F$1,2),IF(I106>SIMULADOR!$D$13,SIMULADOR!$D$13*Calculos!$F$1,\"\")))","v":0},{"$f":"IF(Calculos!D106<=SIMULADOR!$D$17,Calculos!$M$4,\"\")","v":""},{"$f":"IF(D106<=SIMULADOR!$D$17,ROUND(I106*((1+$E$3)^G106-1),2),\"\")","v":""},null,{"$f":"+IF(D106<=SIMULADOR!$D$17,SIMULADOR!Q144,\"\")","v":""},"",null,null,null,null,null,null,null,null,null,30,{"$f":"+IF(OR(Calculos!B104-SIMULADOR!$H$28<0,SIMULADOR!$H$28=0),0,Calculos!B104-SIMULADOR!$H$28)","v":0},0,{"$f":"+IF(AND(AB107<>0,AB106=0),SIMULADOR!$H$29,0)","v":0},0,null,0,0,0,{"$f":"IF($BA106=SIMULADOR!$H$28,0,IF(OR(BO105=1,AND(AD106<>0,BO106=0)),L106,IF(AND(AC106+AD106>0,ABS(AG105-AH105)>0.01),L106,0)))","v":0},0,null,0,0,null,0,0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,101,{"$f":"+BA105+IF(SIMULADOR!$H$28<>\"\",AA106+AC106,G106)","v":"2031-10-23"},{"$f":"+IF(SUM(AE$6:AE106)=0,I106,IF($BB$1=$BE$1,AG106,AT106))","v":""},{"$f":"+IF(SUM(AE$6:AE106)=0,L106,IF($BB$1=$BE$1,AJ106,AW106))","v":0},0,{"$f":"+IF(SUM(AE$6:AE106)=0,0,IF($BB$1=$BE$1,AD106,AS106))","v":0},{"$f":"+IF(SUM(AE$6:AE106)=0,J106,IF($BB$1=$BE$1,AH106,AU106))","v":""},{"$f":"+IF(SUM(AE$6:AE106)=0,K106,IF($BB$1=$BE$1,AI106,AV106))","v":""},null,{"$f":"+SIMULADOR!K145","v":0},0,{"$error":"#VALUE!"},null,0,null,0,1,55,101,"","","2031-10-23"]
["2031-11-23",{"$f":"+IF(AND(SIMULADOR!$D$18=31,DAY(EOMONTH(A107,1))<>31),DATE(YEAR(A107),MONTH(A107)+1,DAY(EOMONTH(A107,1))),IF(MONTH(EDATE(A107,1))=2,EDATE(A107,1),DATE(YEAR(EDATE(A107,1)),MONTH(EDATE(A107,1)),SIMULADOR!$D$18)))","v":"2031-12-23"},null,102,3106,0.20460878380982864,31,{"$f":"IF(D107<=SIMULADOR!$D$17,ROUND($H$6,2),\"\")","v":""},{"$f":"IF(D107<=SIMULADOR!$D$17+1,I106-J106,\"\")","v":""},{"$f":"IF(D107<=SIMULADOR!$D$17,H107-L107-K107-M107,\"\")","v":""},"",{"$f":"IF(D107>SIMULADOR!$D$17,0,IF(AND(D107<=SIMULADOR!$D$17,I107<=SIMULADOR!$D$13),ROUND(I107*$F$1,2),IF(I107>SIMULADOR!$D$13,SIMULADOR!$D$13*Calculos!$F$1,\"\")))","v":0},{"$f":"IF(Calculos!D107<=SIMULADOR!$D$17,Calculos!$M$4,\"\")","v":""},{"$f":"IF(D107<=SIMULADOR!$D$17,ROUND(I107*((1+$E$3)^G107-1),2),\"\")","v":""},null,{"$f":"+IF(D107<=SIMULADOR!$D$17,SIMULADOR!Q145,\"\")","v":""},"",null,null,null,null,null,null,null,null,null,31,{"$f":"+IF(OR(Calculos!B105-SIMULADOR!$H$28<0,SIMULADOR!$H$28=0),0,Calculos!B105-SIMULADOR!$H$28)","v":0},0,{"$f":"+IF(AND(AB108<>0,AB107=0),SIMULADOR!$H$29,0)","v":0},0,null,0,0,0,{"$f":"IF($BA107=SIMULADOR!$H$28,0,IF(OR(BO106=1,AND(AD107<>0,BO107=0)),L107,IF(AND(AC107+AD107>0,ABS(AG106-AH106)>0.01),L107,0)))","v":0},0,null,0,0,null,0,0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,102,{"$f":"+BA106+IF(SIMULADOR!$H$28<>\"\",AA107+AC107,G107)","v":"2031-11-23"},{"$f":"+IF(SUM(AE$6:AE107)=0,I107,IF($BB$1=$BE$1,AG107,AT107))","v":""},{"$f":"+IF(SUM(AE$6:AE107)=0,L107,IF($BB$1=$BE$1,AJ107,AW107))","v":0},0,{"$f":"+IF(SUM(AE$6:AE107)=0,0,IF($BB$1=$BE$1,AD107,AS107))","v":0},{"$f":"+IF(SUM(AE$6:AE107)=0,J107,IF($BB$1=$BE$1,AH107,AU107))","v":""},{"$f":"+IF(SUM(AE$6:AE107)=0,K107,IF($BB$1=$BE$1,AI107,AV107))","v":""},null,{"$f":"+SIMULADOR!K146","v":0},0,{"$error":"#VALUE!"},null,0,null,0,1,56,102,"","","2031-11-23"]
["2031-12-23",{"$f":"+IF(AND(SIMULADOR!$D$18=31,DAY(EOMONTH(A108,1))<>31),DATE(YEAR(A108),MONTH(A108)+1,DAY(EOMONTH(A108,1))),IF(MONTH(EDATE(A108,1))=2,EDATE(A108,1),DATE(YEAR(EDATE(A108,1)),MONTH(EDATE(A108,1)),SIMULADOR!$D$18)))","v":"2032-01-23"},null,{"$f":"+D107+1","v":103},3136,0.20149704475432273,30,{"$f":"IF(D108<=SIMULADOR!$D$17,ROUND($H$6,2),\"\")","v":""},{"$f":"IF(D108<=SIMULADOR!$D$17+1,I107-J107,\"\")","v":""},{"$f":"IF(D108<=SIMULADOR!$D$17,H108-L108-K108-M108,\"\")","v":""},"",{"$f":"IF(D108>SIMULADOR!$D$17,0,IF(AND(D108<=SIMULADOR!$D$17,I108<=SIMULADOR!$D$13),ROUND(I108*$F$1,2),IF(I108>SIMULADOR!$D$13,SIMULADOR!$D$13*Calculos!$F$1,\"\")))","v":0},{"$f":"IF(Calculos!D108<=SIMULADOR!$D$17,Calculos!$M$4,\"\")","v":""},{"$f":"IF(D108<=SIMULADOR!$D$17,ROUND(I108*((1+$E$3)^G108-1),2),\"\")","v":""},null,{"$f":"+IF(D108<=SIMULADOR!$D$17,SIMULADOR!Q146,\"\")","v":""},"",null,null,null,null,null,null,null,null,null,30,{"$f":"+IF(OR(Calculos!B106-SIMULADOR!$H$28<0,SIMULADOR!$H$28=0),0,Calculos!B106-SIMULADOR!$H$28)","v":0},0,{"$f":"+IF(AND(AB109<>0,AB108=0),SIMULADOR!$H$29,0)","v":0},0,null,0,0,0,{"$f":"IF($BA108=SIMULADOR!$H$28,0,IF(OR(BO107=1,AND(AD108<>0,BO108=0)),L108,IF(AND(AC108+AD108>0,ABS(AG107-AH107)>0.01),L108,0)))","v":0},0,null,0,0,null,0,0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,103,{"$f":"+BA107+IF(SIMULADOR!$H$28<>\"\",AA108+AC108,G108)","v":"2031-12-23"},{"$f":"+IF(SUM(AE$6:AE108)=0,I108,IF($BB$1=$BE$1,AG108,AT108))","v":""},{"$f":"+IF(SUM(AE$6:AE108)=0,L108,IF($BB$1=$BE$1,AJ108,AW108))","v":0},0,{"$f":"+IF(SUM(AE$6:AE108)=0,0,IF($BB$1=$BE$1,AD108,AS108))","v":0},{"$f":"+IF(SUM(AE$6:AE108)=0,J108,IF($BB$1=$BE$1,AH108,AU108))","v":""},{"$f":"+IF(SUM(AE$6:AE108)=0,K108,IF($BB$1=$BE$1,AI108,AV108))","v":""},null,{"$f":"+SIMULADOR!K147","v":0},0,{"$error":"#VALUE!"},null,0,null,0,1,57,103,"","","2031-12-23"]
["2032-01-23",{"$f":"+IF(AND(SIMULADOR!$D$18=31,DAY(EOMONTH(A109,1))<>31),DATE(YEAR(A109),MONTH(A109)+1,DAY(EOMONTH(A109,1))),IF(MONTH(EDATE(A109,1))=2,EDATE(A109,1),DATE(YEAR(EDATE(A109,1)),MONTH(EDATE(A109,1)),SIMULADOR!$D$18)))","v":"2032-02-23"},null,104,3167,0.19833128919374277,31,{"$f":"IF(D109<=SIMULADOR!$D$17,ROUND($H$6,2),\"\")","v":""},{"$f":"IF(D109<=SIMULADOR!$D$17+1,I108-J108,\"\")","v":""},{"$f":"IF(D109<=SIMULADOR!$D$17,H109-L109-K109-M109,\"\")","v":""},"",{"$f":"IF(D109>SIMULADOR!$D$17,0,IF(AND(D109<=SIMULADOR!$D$17,I109<=SIMULADOR!$D$13),ROUND(I109*$F$1,2),IF(I109>SIMULADOR!$D$13,SIMULADOR!$D$13*Calculos!$F$1,\"\")))","v":0},{"$f":"IF(Calculos!D109<=SIMULADOR!$D$17,Calculos!$M$4,\"\")","v":""},{"$f":"IF(D109<=SIMULADOR!$D$17,ROUND(I109*((1+$E$3)^G109-1),2),\"\")","v":""},null,{"$f":"+IF(D109<=SIMULADOR!$D$17,SIMULADOR!Q147,\"\")","v":""},"",null,null,null,null,null,null,null,null,null,31,{"$f":"+IF(OR(Calculos!B107-SIMULADOR!$H$28<0,SIMULADOR!$H$28=0),0,Calculos!B107-SIMULADOR!$H$28)","v":0},0,{"$f":"+IF(AND(AB110<>0,AB109=0),SIMULADOR!$H$29,0)","v":0},0,null,0,0,0,{"$f":"IF($BA109=SIMULADOR!$H$28,0,IF(OR(BO108=1,AND(AD109<>0,BO109=0)),L109,IF(AND(AC109+AD109>0,ABS(AG108-AH108)>0.01),L109,0)))","v":0},0,null,0,0,null,0,0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,104,{"$f":"+BA108+IF(SIMULADOR!$H$28<>\"\",AA109+AC109,G109)","v":"2032-01-23"},{"$f":"+IF(SUM(AE$6:AE109)=0,I109,IF($BB$1=$BE$1,AG109,AT109))","v":""},{"$f":"+IF(SUM(AE$6:AE109)=0,L109,IF($BB$1=$BE$1,AJ109,AW109))","v":0},0,{"$f":"+IF(SUM(AE$6:AE109)=0,0,IF($BB$1=$BE$1,AD109,AS109))","v":0},{"$f":"+IF(SUM(AE$6:AE109)=0,J109,IF($BB$1=$BE$1,AH109,AU109))","v":""},{"$f":"+IF(SUM(AE$6:AE109)=0,K109,IF($BB$1=$BE$1,AI109,AV109))","v":""},null,{"$f":"+SIMULADOR!K148","v":0},0,{"$error":"#VALUE!"},null,0,null,0,1,58,104,"","","2032-01-23"]
["2032-02-23",{"$f":"+IF(AND(SIMULADOR!$D$18=31,DAY(EOMONTH(A110,1))<>31),DATE(YEAR(A110),MONTH(A110)+1,DAY(EOMONTH(A110,1))),IF(MONTH(EDATE(A110,1))=2,EDATE(A110,1),DATE(YEAR(EDATE(A110,1)),MONTH(EDATE(A110,1)),SIMULADOR!$D$18)))","v":"2032-03-23"},null,105,3198,0.19521527137637171,31,{"$f":"IF(D110<=SIMULADOR!$D$17,ROUND($H$6,2),\"\")","v":""},{"$f":"IF(D110<=SIMULADOR!$D$17+1,I109-J109,\"\")","v":""},{"$f":"IF(D110<=SIMULADOR!$D$17,H110-L110-K110-M110,\"\")","v":""},"",{"$f":"IF(D110>SIMULADOR!$D$17,0,IF(AND(D110<=SIMULADOR!$D$17,I110<=SIMULADOR!$D$13),ROUND(I110*$F$1,2),IF(I110>SIMULADOR!$D$13,SIMULADOR!$D$13*Calculos!$F$1,\"\")))","v":0},{"$f":"IF(Calculos!D110<=SIMULADOR!$D$17,Calculos!$M$4,\"\")","v":""},{"$f":"IF(D110<=SIMULADOR!$D$17,ROUND(I110*((1+$E$3)^G110-1),2),\"\")","v":""},null,{"$f":"+IF(D110<=SIMULADOR!$D$17,SIMULADOR!Q148,\"\")","v":""},"",null,null,null,null,null,null,null,null,null,31,{"$f":"+IF(OR(Calculos!B108-SIMULADOR!$H$28<0,SIMULADOR!$H$28=0),0,Calculos!B108-SIMULADOR!$H$28)","v":0},0,{"$f":"+IF(AND(AB111<>0,AB110=0),SIMULADOR!$H$29,0)","v":0},0,null,0,0,0,{"$f":"IF($BA110=SIMULADOR!$H$28,0,IF(OR(BO109=1,AND(AD110<>0,BO110=0)),L110,IF(AND(AC110+AD110>0,ABS(AG109-AH109)>0.01),L110,0)))","v":0},0,null,0,0,null,0,0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,105,{"$f":"+BA109+IF(SIMULADOR!$H$28<>\"\",AA110+AC110,G110)","v":"2032-02-23"},{"$f":"+IF(SUM(AE$6:AE110)=0,I110,IF($BB$1=$BE$1,AG110,AT110))","v":""},{"$f":"+IF(SUM(AE$6:AE110)=0,L110,IF($BB$1=$BE$1,AJ110,AW110))","v":0},0,{"$f":"+IF(SUM(AE$6:AE110)=0,0,IF($BB$1=$BE$1,AD110,AS110))","v":0},{"$f":"+IF(SUM(AE$6:AE110)=0,J110,IF($BB$1=$BE$1,AH110,AU110))","v":""},{"$f":"+IF(SUM(AE$6:AE110)=0,K110,IF($BB$1=$BE$1,AI110,AV110))","v":""},null,{"$f":"+SIMULADOR!K149","v":0},0,{"$error":"#VALUE!"},null,0,null,0,1,59,105,"","","2032-02-23"]
["2032-03-23",{"$f":"+IF(AND(SIMULADOR!$D$18=31,DAY(EOMONTH(A111,1))<>31),DATE(YEAR(A111),MONTH(A111)+1,DAY(EOMONTH(A111,1))),IF(MONTH(EDATE(A111,1))=2,EDATE(A111,1),DATE(YEAR(EDATE(A111,1)),MONTH(EDATE(A111,1)),SIMULADOR!$D$18)))","v":"2032-04-23"},null,106,3227,0.19234462248839007,29,{"$f":"IF(D111<=SIMULADOR!$D$17,ROUND($H$6,2),\"\")","v":""},{"$f":"IF(D111<=SIMULADOR!$D$17+1,I110-J110,\"\")","v":""},{"$f":"IF(D111<=SIMULADOR!$D$17,H111-L111-K111-M111,\"\")","v":""},"",{"$f":"IF(D111>SIMULADOR!$D$17,0,IF(AND(D111<=SIMULADOR!$D$17,I111<=SIMULADOR!$D$13),ROUND(I111*$F$1,2),IF(I111>SIMULADOR!$D$13,SIMULADOR!$D$13*Calculos!$F$1,\"\")))","v":0},{"$f":"IF(Calculos!D111<=SIMULADOR!$D$17,Calculos!$M$4,\"\")","v":""},{"$f":"IF(D111<=SIMULADOR!$D$17,ROUND(I111*((1+$E$3)^G111-1),2),\"\")","v":""},null,{"$f":"+IF(D111<=SIMULADOR!$D$17,SIMULADOR!Q149,\"\")","v":""},"",null,null,null,null,null,null,null,null,null,29,{"$f":"+IF(OR(Calculos!B109-SIMULADOR!$H$28<0,SIMULADOR!$H$28=0),0,Calculos!B109-SIMULADOR!$H$28)","v":0},0,{"$f":"+IF(AND(AB112<>0,AB111=0),SIMULADOR!$H$29,0)","v":0},0,null,0,0,0,{"$f":"IF($BA111=SIMULADOR!$H$28,0,IF(OR(BO110=1,AND(AD111<>0,BO111=0)),L111,IF(AND(AC111+AD111>0,ABS(AG110-AH110)>0.01),L111,0)))","v":0},0,null,0,0,null,0,0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,106,{"$f":"+BA110+IF(SIMULADOR!$H$28<>\"\",AA111+AC111,G111)","v":"2032-03-23"},{"$f":"+IF(SUM(AE$6:AE111)=0,I111,IF($BB$1=$BE$1,AG111,AT111))","v":""},{"$f":"+IF(SUM(AE$6:AE111)=0,L111,IF($BB$1=$BE$1,AJ111,AW111))","v":0},0,{"$f":"+IF(SUM(AE$6:AE111)=0,0,IF($BB$1=$BE$1,AD111,AS111))","v":0},{"$f":"+IF(SUM(AE$6:AE111)=0,J111,IF($BB$1=$BE$1,AH111,AU111))","v":""},{"$f":"+IF(SUM(AE$6:AE111)=0,K111,IF($BB$1=$BE$1,AI111,AV111))","v":""},null,{"$f":"+SIMULADOR!K150","v":0},0,{"$error":"#VALUE!"},null,0,null,0,1,60,106,"","","2032-03-23"]
["2032-04-23",{"$f":"+IF(AND(SIMULADOR!$D$18=31,DAY(EOMONTH(A112,1))<>31),DATE(YEAR(A112),MONTH(A112)+1,DAY(EOMONTH(A112,1))),IF(MONTH(EDATE(A112,1))=2,EDATE(A112,1),DATE(YEAR(EDATE(A112,1)),MONTH(EDATE(A112,1)),SIMULADOR!$D$18)))","v":"2032-05-23"},null,107,3258,0.1893226622460813,31,{"$f":"IF(D112<=SIMULADOR!$D$17,ROUND($H$6,2),\"\")","v":""},{"$f":"IF(D112<=SIMULADOR!$D$17+1,I111-J111,\"\")","v":""},{"$f":"IF(D112<=SIMULADOR!$D$17,H112-L112-K112-M112,\"\")","v":""},"",{"$f":"IF(D112>SIMULADOR!$D$17,0,IF(AND(D112<=SIMULADOR!$D$17,I112<=SIMULADOR!$D$13),ROUND(I112*$F$1,2),IF(I112>SIMULADOR!$D$13,SIMULADOR!$D$13*Calculos!$F$1,\"\")))","v":0},{"$f":"IF(Calculos!D112<=SIMULADOR!$D$17,Calculos!$M$4,\"\")","v":""},{"$f":"IF(D112<=SIMULADOR!$D$17,ROUND(I112*((1+$E$3)^G112-1),2),\"\")","v":""},null,{"$f":"+IF(D112<=SIMULADOR!$D$17,SIMULADOR!Q150,\"\")","v":""},"",null,null,null,null,null,null,null,null,null,31,{"$f":"+IF(OR(Calculos!B110-SIMULADOR!$H$28<0,SIMULADOR!$H$28=0),0,Calculos!B110-SIMULADOR!$H$28)","v":0},0,{"$f":"+IF(AND(AB113<>0,AB112=0),SIMULADOR!$H$29,0)","v":0},0,null,0,0,0,{"$f":"IF($BA112=SIMULADOR!$H$28,0,IF(OR(BO111=1,AND(AD112<>0,BO112=0)),L112,IF(AND(AC112+AD112>0,ABS(AG111-AH111)>0.01),L112,0)))","v":0},0,null,0,0,null,0,0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,107,{"$f":"+BA111+IF(SIMULADOR!$H$28<>\"\",AA112+AC112,G112)","v":"2032-04-23"},{"$f":"+IF(SUM(AE$6:AE112)=0,I112,IF($BB$1=$BE$1,AG112,AT112))","v":""},{"$f":"+IF(SUM(AE$6:AE112)=0,L112,IF($BB$1=$BE$1,AJ112,AW112))","v":0},0,{"$f":"+IF(SUM(AE$6:AE112)=0,0,IF($BB$1=$BE$1,AD112,AS112))","v":0},{"$f":"+IF(SUM(AE$6:AE112)=0,J112,IF($BB$1=$BE$1,AH112,AU112))","v":""},{"$f":"+IF(SUM(AE$6:AE112)=0,K112,IF($BB$1=$BE$1,AI112,AV112))","v":""},null,{"$f":"+SIMULADOR!K151","v":0},0,{"$error":"#VALUE!"},null,0,null,0,1,61,107,"","","2032-04-23"]
["2032-05-23",{"$f":"+IF(AND(SIMULADOR!$D$18=31,DAY(EOMONTH(A113,1))<>31),DATE(YEAR(A113),MONTH(A113)+1,DAY(EOMONTH(A113,1))),IF(MONTH(EDATE(A113,1))=2,EDATE(A113,1),DATE(YEAR(EDATE(A113,1)),MONTH(EDATE(A113,1)),SIMULADOR!$D$18)))","v":"2032-06-23"},null,108,3288,0.18644339816350386,30,{"$f":"IF(D113<=SIMULADOR!$D$17,ROUND($H$6,2),\"\")","v":""},{"$f":"IF(D113<=SIMULADOR!$D$17+1,I112-J112,\"\")","v":""},{"$f":"IF(D113<=SIMULADOR!$D$17,H113-L113-K113-M113,\"\")","v":""},"",{"$f":"IF(D113>SIMULADOR!$D$17,0,IF(AND(D113<=SIMULADOR!$D$17,I113<=SIMULADOR!$D$13),ROUND(I113*$F$1,2),IF(I113>SIMULADOR!$D$13,SIMULADOR!$D$13*Calculos!$F$1,\"\")))","v":0},{"$f":"IF(Calculos!D113<=SIMULADOR!$D$17,Calculos!$M$4,\"\")","v":""},{"$f":"IF(D113<=SIMULADOR!$D$17,ROUND(I113*((1+$E$3)^G113-1),2),\"\")","v":""},null,{"$f":"+IF(D113<=SIMULADOR!$D$17,SIMULADOR!Q151,\"\")","v":""},"",null,null,null,null,null,null,null,null,null,30,{"$f":"+IF(OR(Calculos!B111-SIMULADOR!$H$28<0,SIMULADOR!$H$28=0),0,Calculos!B111-SIMULADOR!$H$28)","v":0},0,{"$f":"+IF(AND(AB114<>0,AB113=0),SIMULADOR!$H$29,0)","v":0},0,null,0,0,0,{"$f":"IF($BA113=SIMULADOR!$H$28,0,IF(OR(BO112=1,AND(AD113<>0,BO113=0)),L113,IF(AND(AC113+AD113>0,ABS(AG112-AH112)>0.01),L113,0)))","v":0},0,null,0,0,null,0,0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,108,{"$f":"+BA112+IF(SIMULADOR!$H$28<>\"\",AA113+AC113,G113)","v":"2032-05-23"},{"$f":"+IF(SUM(AE$6:AE113)=0,I113,IF($BB$1=$BE$1,AG113,AT113))","v":""},{"$f":"+IF(SUM(AE$6:AE113)=0,L113,IF($BB$1=$BE$1,AJ113,AW113))","v":0},0,{"$f":"+IF(SUM(AE$6:AE113)=0,0,IF($BB$1=$BE$1,AD113,AS113))","v":0},{"$f":"+IF(SUM(AE$6:AE113)=0,J113,IF($BB$1=$BE$1,AH113,AU113))","v":""},{"$f":"+IF(SUM(AE$6:AE113)=0,K113,IF($BB$1=$BE$1,AI113,AV113))","v":""},null,{"$f":"+SIMULADOR!K152","v":0},0,{"$error":"#VALUE!"},null,0,null,0,1,62,108,"","","2032-05-23"]
["2032-06-23",{"$f":"+IF(AND(SIMULADOR!$D$18=31,DAY(EOMONTH(A114,1))<>31),DATE(YEAR(A114),MONTH(A114)+1,DAY(EOMONTH(A114,1))),IF(MONTH(EDATE(A114,1))=2,EDATE(A114,1),DATE(YEAR(EDATE(A114,1)),MONTH(EDATE(A114,1)),SIMULADOR!$D$18)))","v":"2032-07-23"},null,109,3319,0.18351415309596858,31,{"$f":"IF(D114<=SIMULADOR!$D$17,ROUND($H$6,2),\"\")","v":""},{"$f":"IF(D114<=SIMULADOR!$D$17+1,I113-J113,\"\")","v":""},{"$f":"IF(D114<=SIMULADOR!$D$17,H114-L114-K114-M114,\"\")","v":""},"",{"$f":"IF(D114>SIMULADOR!$D$17,0,IF(AND(D114<=SIMULADOR!$D$17,I114<=SIMULADOR!$D$13),ROUND(I114*$F$1,2),IF(I114>SIMULADOR!$D$13,SIMULADOR!$D$13*Calculos!$F$1,\"\")))","v":0},{"$f":"IF(Calculos!D114<=SIMULADOR!$D$17,Calculos!$M$4,\"\")","v":""},{"$f":"IF(D114<=SIMULADOR!$D$17,ROUND(I114*((1+$E$3)^G114-1),2),\"\")","v":""},null,{"$f":"+IF(D114<=SIMULADOR!$D$17,SIMULADOR!Q152,\"\")","v":""},"",null,null,null,null,null,null,null,null,null,31,{"$f":"+IF(OR(Calculos!B112-SIMULADOR!$H$28<0,SIMULADOR!$H$28=0),0,Calculos!B112-SIMULADOR!$H$28)","v":0},0,{"$f":"+IF(AND(AB115<>0,AB114=0),SIMULADOR!$H$29,0)","v":0},0,null,0,0,0,{"$f":"IF($BA114=SIMULADOR!$H$28,0,IF(OR(BO113=1,AND(AD114<>0,BO114=0)),L114,IF(AND(AC114+AD114>0,ABS(AG113-AH113)>0.01),L114,0)))","v":0},0,null,0,0,null,0,0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,109,{"$f":"+BA113+IF(SIMULADOR!$H$28<>\"\",AA114+AC114,G114)","v":"2032-06-23"},{"$f":"+IF(SUM(AE$6:AE114)=0,I114,IF($BB$1=$BE$1,AG114,AT114))","v":""},{"$f":"+IF(SUM(AE$6:AE114)=0,L114,IF($BB$1=$BE$1,AJ114,AW114))","v":0},0,{"$f":"+IF(SUM(AE$6:AE114)=0,0,IF($BB$1=$BE$1,AD114,AS114))","v":0},{"$f":"+IF(SUM(AE$6:AE114)=0,J114,IF($BB$1=$BE$1,AH114,AU114))","v":""},{"$f":"+IF(SUM(AE$6:AE114)=0,K114,IF($BB$1=$BE$1,AI114,AV114))","v":""},null,{"$f":"+SIMULADOR!K153","v":0},0,{"$error":"#VALUE!"},null,0,null,0,1,63,109,"","","2032-06-23"]
["2032-07-23",{"$f":"+IF(AND(SIMULADOR!$D$18=31,DAY(EOMONTH(A115,1))<>31),DATE(YEAR(A115),MONTH(A115)+1,DAY(EOMONTH(A115,1))),IF(MONTH(EDATE(A115,1))=2,EDATE(A115,1),DATE(YEAR(EDATE(A115,1)),MONTH(EDATE(A115,1)),SIMULADOR!$D$18)))","v":"2032-08-23"},null,110,3349,0.18072322620224557,30,{"$f":"IF(D115<=SIMULADOR!$D$17,ROUND($H$6,2),\"\")","v":""},{"$f":"IF(D115<=SIMULADOR!$D$17+1,I114-J114,\"\")","v":""},{"$f":"IF(D115<=SIMULADOR!$D$17,H115-L115-K115-M115,\"\")","v":""},"",{"$f":"IF(D115>SIMULADOR!$D$17,0,IF(AND(D115<=SIMULADOR!$D$17,I115<=SIMULADOR!$D$13),ROUND(I115*$F$1,2),IF(I115>SIMULADOR!$D$13,SIMULADOR!$D$13*Calculos!$F$1,\"\")))","v":0},{"$f":"IF(Calculos!D115<=SIMULADOR!$D$17,Calculos!$M$4,\"\")","v":""},{"$f":"IF(D115<=SIMULADOR!$D$17,ROUND(I115*((1+$E$3)^G115-1),2),\"\")","v":""},null,{"$f":"+IF(D115<=SIMULADOR!$D$17,SIMULADOR!Q153,\"\")","v":""},"",null,null,null,null,null,null,null,null,null,30,{"$f":"+IF(OR(Calculos!B113-SIMULADOR!$H$28<0,SIMULADOR!$H$28=0),0,Calculos!B113-SIMULADOR!$H$28)","v":0},0,{"$f":"+IF(AND(AB116<>0,AB115=0),SIMULADOR!$H$29,0)","v":0},0,null,0,0,0,{"$f":"IF($BA115=SIMULADOR!$H$28,0,IF(OR(BO114=1,AND(AD115<>0,BO115=0)),L115,IF(AND(AC115+AD115>0,ABS(AG114-AH114)>0.01),L115,0)))","v":0},0,null,0,{"$f":"+SUM(AH115:AK115)","v":0},null,0,0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,110,{"$f":"+BA114+IF(SIMULADOR!$H$28<>\"\",AA115+AC115,G115)","v":"2032-07-23"},{"$f":"+IF(SUM(AE$6:AE115)=0,I115,IF($BB$1=$BE$1,AG115,AT115))","v":""},{"$f":"+IF(SUM(AE$6:AE115)=0,L115,IF($BB$1=$BE$1,AJ115,AW115))","v":0},0,{"$f":"+IF(SUM(AE$6:AE115)=0,0,IF($BB$1=$BE$1,AD115,AS115))","v":0},{"$f":"+IF(SUM(AE$6:AE115)=0,J115,IF($BB$1=$BE$1,AH115,AU115))","v":""},{"$f":"+IF(SUM(AE$6:AE115)=0,K115,IF($BB$1=$BE$1,AI115,AV115))","v":""},null,{"$f":"+SIMULADOR!K154","v":0},0,{"$error":"#VALUE!"},null,0,null,0,1,64,110,"","","2032-07-23"]
["2032-08-23",{"$f":"+IF(AND(SIMULADOR!$D$18=31,DAY(EOMONTH(A116,1))<>31),DATE(YEAR(A116),MONTH(A116)+1,DAY(EOMONTH(A116,1))),IF(MONTH(EDATE(A116,1))=2,EDATE(A116,1),DATE(YEAR(EDATE(A116,1)),MONTH(EDATE(A116,1)),SIMULADOR!$D$18)))","v":"2032-09-23"},null,111,3380,0.17788385176390939,31,{"$f":"IF(D116<=SIMULADOR!$D$17,ROUND($H$6,2),\"\")","v":""},{"$f":"IF(D116<=SIMULADOR!$D$17+1,I115-J115,\"\")","v":""},{"$f":"IF(D116<=SIMULADOR!$D$17,H116-L116-K116-M116,\"\")","v":""},"",{"$f":"IF(D116>SIMULADOR!$D$17,0,IF(AND(D116<=SIMULADOR!$D$17,I116<=SIMULADOR!$D$13),ROUND(I116*$F$1,2),IF(I116>SIMULADOR!$D$13,SIMULADOR!$D$13*Calculos!$F$1,\"\")))","v":0},{"$f":"IF(Calculos!D116<=SIMULADOR!$D$17,Calculos!$M$4,\"\")","v":""},{"$f":"IF(D116<=SIMULADOR!$D$17,ROUND(I116*((1+$E$3)^G116-1),2),\"\")","v":""},null,{"$f":"+IF(D116<=SIMULADOR!$D$17,SIMULADOR!Q154,\"\")","v":""},"",null,null,null,null,null,null,null,null,null,31,{"$f":"+IF(OR(Calculos!B114-SIMULADOR!$H$28<0,SIMULADOR!$H$28=0),0,Calculos!B114-SIMULADOR!$H$28)","v":0},0,{"$f":"+IF(AND(AB117<>0,AB116=0),SIMULADOR!$H$29,0)","v":0},0,null,0,0,0,{"$f":"IF($BA116=SIMULADOR!$H$28,0,IF(OR(BO115=1,AND(AD116<>0,BO116=0)),L116,IF(AND(AC116+AD116>0,ABS(AG115-AH115)>0.01),L116,0)))","v":0},0,null,0,0,null,0,0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,111,{"$f":"+BA115+IF(SIMULADOR!$H$28<>\"\",AA116+AC116,G116)","v":"2032-08-23"},{"$f":"+IF(SUM(AE$6:AE116)=0,I116,IF($BB$1=$BE$1,AG116,AT116))","v":""},{"$f":"+IF(SUM(AE$6:AE116)=0,L116,IF($BB$1=$BE$1,AJ116,AW116))","v":0},0,{"$f":"+IF(SUM(AE$6:AE116)=0,0,IF($BB$1=$BE$1,AD116,AS116))","v":0},{"$f":"+IF(SUM(AE$6:AE116)=0,J116,IF($BB$1=$BE$1,AH116,AU116))","v":""},{"$f":"+IF(SUM(AE$6:AE116)=0,K116,IF($BB$1=$BE$1,AI116,AV116))","v":""},null,{"$f":"+SIMULADOR!K155","v":0},0,{"$error":"#VALUE!"},null,0,null,0,1,65,111,"","","2032-08-23"]
["2032-09-23",{"$f":"+IF(AND(SIMULADOR!$D$18=31,DAY(EOMONTH(A117,1))<>31),DATE(YEAR(A117),MONTH(A117)+1,DAY(EOMONTH(A117,1))),IF(MONTH(EDATE(A117,1))=2,EDATE(A117,1),DATE(YEAR(EDATE(A117,1)),MONTH(EDATE(A117,1)),SIMULADOR!$D$18)))","v":"2032-10-23"},null,112,3411,0.17508908723748381,31,{"$f":"IF(D117<=SIMULADOR!$D$17,ROUND($H$6,2),\"\")","v":""},{"$f":"IF(D117<=SIMULADOR!$D$17+1,I116-J116,\"\")","v":""},{"$f":"IF(D117<=SIMULADOR!$D$17,H117-L117-K117-M117,\"\")","v":""},"",{"$f":"IF(D117>SIMULADOR!$D$17,0,IF(AND(D117<=SIMULADOR!$D$17,I117<=SIMULADOR!$D$13),ROUND(I117*$F$1,2),IF(I117>SIMULADOR!$D$13,SIMULADOR!$D$13*Calculos!$F$1,\"\")))","v":0},{"$f":"IF(Calculos!D117<=SIMULADOR!$D$17,Calculos!$M$4,\"\")","v":""},{"$f":"IF(D117<=SIMULADOR!$D$17,ROUND(I117*((1+$E$3)^G117-1),2),\"\")","v":""},null,{"$f":"+IF(D117<=SIMULADOR!$D$17,SIMULADOR!Q155,\"\")","v":""},"",null,null,null,null,null,null,null,null,null,31,{"$f":"+IF(OR(Calculos!B115-SIMULADOR!$H$28<0,SIMULADOR!$H$28=0),0,Calculos!B115-SIMULADOR!$H$28)","v":0},0,{"$f":"+IF(AND(AB118<>0,AB117=0),SIMULADOR!$H$29,0)","v":0},0,null,0,0,0,{"$f":"IF($BA117=SIMULADOR!$H$28,0,IF(OR(BO116=1,AND(AD117<>0,BO117=0)),L117,IF(AND(AC117+AD117>0,ABS(AG116-AH116)>0.01),L117,0)))","v":0},0,null,0,0,null,0,0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,112,{"$f":"+BA116+IF(SIMULADOR!$H$28<>\"\",AA117+AC117,G117)","v":"2032-09-23"},{"$f":"+IF(SUM(AE$6:AE117)=0,I117,IF($BB$1=$BE$1,AG117,AT117))","v":""},{"$f":"+IF(SUM(AE$6:AE117)=0,L117,IF($BB$1=$BE$1,AJ117,AW117))","v":0},0,{"$f":"+IF(SUM(AE$6:AE117)=0,0,IF($BB$1=$BE$1,AD117,AS117))","v":0},{"$f":"+IF(SUM(AE$6:AE117)=0,J117,IF($BB$1=$BE$1,AH117,AU117))","v":""},{"$f":"+IF(SUM(AE$6:AE117)=0,K117,IF($BB$1=$BE$1,AI117,AV117))","v":""},null,{"$f":"+SIMULADOR!K156","v":0},0,{"$error":"#VALUE!"},null,0,null,0,1,66,112,"","","2032-09-23"]
["2032-10-23",{"$f":"+IF(AND(SIMULADOR!$D$18=31,DAY(EOMONTH(A118,1))<>31),DATE(YEAR(A118),MONTH(A118)+1,DAY(EOMONTH(A118,1))),IF(MONTH(EDATE(A118,1))=2,EDATE(A118,1),DATE(YEAR(EDATE(A118,1)),MONTH(EDATE(A118,1)),SIMULADOR!$D$18)))","v":"2032-11-23"},null,113,3441,0.17242629074944951,30,{"$f":"IF(D118<=SIMULADOR!$D$17,ROUND($H$6,2),\"\")","v":""},{"$f":"IF(D118<=SIMULADOR!$D$17+1,I117-J117,\"\")","v":""},{"$f":"IF(D118<=SIMULADOR!$D$17,H118-L118-K118-M118,\"\")","v":""},"",{"$f":"IF(D118>SIMULADOR!$D$17,0,IF(AND(D118<=SIMULADOR!$D$17,I118<=SIMULADOR!$D$13),ROUND(I118*$F$1,2),IF(I118>SIMULADOR!$D$13,SIMULADOR!$D$13*Calculos!$F$1,\"\")))","v":0},{"$f":"IF(Calculos!D118<=SIMULADOR!$D$17,Calculos!$M$4,\"\")","v":""},{"$f":"IF(D118<=SIMULADOR!$D$17,ROUND(I118*((1+$E$3)^G118-1),2),\"\")","v":""},null,{"$f":"+IF(D118<=SIMULADOR!$D$17,SIMULADOR!Q156,\"\")","v":""},"",null,null,null,null,null,null,null,null,null,30,{"$f":"+IF(OR(Calculos!B116-SIMULADOR!$H$28<0,SIMULADOR!$H$28=0),0,Calculos!B116-SIMULADOR!$H$28)","v":0},0,{"$f":"+IF(AND(AB119<>0,AB118=0),SIMULADOR!$H$29,0)","v":0},0,null,0,0,0,{"$f":"IF($BA118=SIMULADOR!$H$28,0,IF(OR(BO117=1,AND(AD118<>0,BO118=0)),L118,IF(AND(AC118+AD118>0,ABS(AG117-AH117)>0.01),L118,0)))","v":0},0,null,0,0,null,0,0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,113,{"$f":"+BA117+IF(SIMULADOR!$H$28<>\"\",AA118+AC118,G118)","v":"2032-10-23"},{"$f":"+IF(SUM(AE$6:AE118)=0,I118,IF($BB$1=$BE$1,AG118,AT118))","v":""},{"$f":"+IF(SUM(AE$6:AE118)=0,L118,IF($BB$1=$BE$1,AJ118,AW118))","v":0},0,{"$f":"+IF(SUM(AE$6:AE118)=0,0,IF($BB$1=$BE$1,AD118,AS118))","v":0},{"$f":"+IF(SUM(AE$6:AE118)=0,J118,IF($BB$1=$BE$1,AH118,AU118))","v":""},{"$f":"+IF(SUM(AE$6:AE118)=0,K118,IF($BB$1=$BE$1,AI118,AV118))","v":""},null,{"$f":"+SIMULADOR!K157","v":0},0,{"$error":"#VALUE!"},null,0,null,0,1,67,113,"","","2032-10-23"]
["2032-11-23",{"$f":"+IF(AND(SIMULADOR!$D$18=31,DAY(EOMONTH(A119,1))<>31),DATE(YEAR(A119),MONTH(A119)+1,DAY(EOMONTH(A119,1))),IF(MONTH(EDATE(A119,1))=2,EDATE(A119,1),DATE(YEAR(EDATE(A119,1)),MONTH(EDATE(A119,1)),SIMULADOR!$D$18)))","v":"2032-12-23"},null,114,3472,0.16971727092538322,31,{"$f":"IF(D119<=SIMULADOR!$D$17,ROUND($H$6,2),\"\")","v":""},{"$f":"IF(D119<=SIMULADOR!$D$17+1,I118-J118,\"\")","v":""},{"$f":"IF(D119<=SIMULADOR!$D$17,H119-L119-K119-M119,\"\")","v":""},"",{"$f":"IF(D119>SIMULADOR!$D$17,0,IF(AND(D119<=SIMULADOR!$D$17,I119<=SIMULADOR!$D$13),ROUND(I119*$F$1,2),IF(I119>SIMULADOR!$D$13,SIMULADOR!$D$13*Calculos!$F$1,\"\")))","v":0},{"$f":"IF(Calculos!D119<=SIMULADOR!$D$17,Calculos!$M$4,\"\")","v":""},{"$f":"IF(D119<=SIMULADOR!$D$17,ROUND(I119*((1+$E$3)^G119-1),2),\"\")","v":""},null,{"$f":"+IF(D119<=SIMULADOR!$D$17,SIMULADOR!Q157,\"\")","v":""},"",null,null,null,null,null,null,null,null,null,31,{"$f":"+IF(OR(Calculos!B117-SIMULADOR!$H$28<0,SIMULADOR!$H$28=0),0,Calculos!B117-SIMULADOR!$H$28)","v":0},0,{"$f":"+IF(AND(AB120<>0,AB119=0),SIMULADOR!$H$29,0)","v":0},0,null,0,0,0,{"$f":"IF($BA119=SIMULADOR!$H$28,0,IF(OR(BO118=1,AND(AD119<>0,BO119=0)),L119,IF(AND(AC119+AD119>0,ABS(AG118-AH118)>0.01),L119,0)))","v":0},0,null,0,0,null,0,0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,114,{"$f":"+BA118+IF(SIMULADOR!$H$28<>\"\",AA119+AC119,G119)","v":"2032-11-23"},{"$f":"+IF(SUM(AE$6:AE119)=0,I119,IF($BB$1=$BE$1,AG119,AT119))","v":""},{"$f":"+IF(SUM(AE$6:AE119)=0,L119,IF($BB$1=$BE$1,AJ119,AW119))","v":0},0,{"$f":"+IF(SUM(AE$6:AE119)=0,0,IF($BB$1=$BE$1,AD119,AS119))","v":0},{"$f":"+IF(SUM(AE$6:AE119)=0,J119,IF($BB$1=$BE$1,AH119,AU119))","v":""},{"$f":"+IF(SUM(AE$6:AE119)=0,K119,IF($BB$1=$BE$1,AI119,AV119))","v":""},null,{"$f":"+SIMULADOR!K158","v":0},0,{"$error":"#VALUE!"},null,0,null,0,1,68,114,"","","2032-11-23"]
["2032-12-23",{"$f":"+IF(AND(SIMULADOR!$D$18=31,DAY(EOMONTH(A120,1))<>31),DATE(YEAR(A120),MONTH(A120)+1,DAY(EOMONTH(A120,1))),IF(MONTH(EDATE(A120,1))=2,EDATE(A120,1),DATE(YEAR(EDATE(A120,1)),MONTH(EDATE(A120,1)),SIMULADOR!$D$18)))","v":"2033-01-23"},null,115,3502,0.1671361702976446,30,{"$f":"IF(D120<=SIMULADOR!$D$17,ROUND($H$6,2),\"\")","v":""},{"$f":"IF(D120<=SIMULADOR!$D$17+1,I119-J119,\"\")","v":""},{"$f":"IF(D120<=SIMULADOR!$D$17,H120-L120-K120-M120,\"\")","v":""},"",{"$f":"IF(D120>SIMULADOR!$D$17,0,IF(AND(D120<=SIMULADOR!$D$17,I120<=SIMULADOR!$D$13),ROUND(I120*$F$1,2),IF(I120>SIMULADOR!$D$13,SIMULADOR!$D$13*Calculos!$F$1,\"\")))","v":0},{"$f":"IF(Calculos!D120<=SIMULADOR!$D$17,Calculos!$M$4,\"\")","v":""},{"$f":"IF(D120<=SIMULADOR!$D$17,ROUND(I120*((1+$E$3)^G120-1),2),\"\")","v":""},null,{"$f":"+IF(D120<=SIMULADOR!$D$17,SIMULADOR!Q158,\"\")","v":""},"",null,null,null,null,null,null,null,null,null,30,{"$f":"+IF(OR(Calculos!B118-SIMULADOR!$H$28<0,SIMULADOR!$H$28=0),0,Calculos!B118-SIMULADOR!$H$28)","v":0},0,{"$f":"+IF(AND(AB121<>0,AB120=0),SIMULADOR!$H$29,0)","v":0},0,null,0,0,0,{"$f":"IF($BA120=SIMULADOR!$H$28,0,IF(OR(BO119=1,AND(AD120<>0,BO120=0)),L120,IF(AND(AC120+AD120>0,ABS(AG119-AH119)>0.01),L120,0)))","v":0},0,null,0,0,null,0,0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,115,{"$f":"+BA119+IF(SIMULADOR!$H$28<>\"\",AA120+AC120,G120)","v":"2032-12-23"},{"$f":"+IF(SUM(AE$6:AE120)=0,I120,IF($BB$1=$BE$1,AG120,AT120))","v":""},{"$f":"+IF(SUM(AE$6:AE120)=0,L120,IF($BB$1=$BE$1,AJ120,AW120))","v":0},0,{"$f":"+IF(SUM(AE$6:AE120)=0,0,IF($BB$1=$BE$1,AD120,AS120))","v":0},{"$f":"+IF(SUM(AE$6:AE120)=0,J120,IF($BB$1=$BE$1,AH120,AU120))","v":""},{"$f":"+IF(SUM(AE$6:AE120)=0,K120,IF($BB$1=$BE$1,AI120,AV120))","v":""},null,{"$f":"+SIMULADOR!K159","v":0},0,{"$error":"#VALUE!"},null,0,null,0,1,69,115,"","","2032-12-23"]
["2033-01-23",{"$f":"+IF(AND(SIMULADOR!$D$18=31,DAY(EOMONTH(A121,1))<>31),DATE(YEAR(A121),MONTH(A121)+1,DAY(EOMONTH(A121,1))),IF(MONTH(EDATE(A121,1))=2,EDATE(A121,1),DATE(YEAR(EDATE(A121,1)),MONTH(EDATE(A121,1)),SIMULADOR!$D$18)))","v":"2033-02-23"},null,116,3533,0.16451026448776568,31,{"$f":"IF(D121<=SIMULADOR!$D$17,ROUND($H$6,2),\"\")","v":""},{"$f":"IF(D121<=SIMULADOR!$D$17+1,I120-J120,\"\")","v":""},{"$f":"IF(D121<=SIMULADOR!$D$17,H121-L121-K121-M121,\"\")","v":""},"",{"$f":"IF(D121>SIMULADOR!$D$17,0,IF(AND(D121<=SIMULADOR!$D$17,I121<=SIMULADOR!$D$13),ROUND(I121*$F$1,2),IF(I121>SIMULADOR!$D$13,SIMULADOR!$D$13*Calculos!$F$1,\"\")))","v":0},{"$f":"IF(Calculos!D121<=SIMULADOR!$D$17,Calculos!$M$4,\"\")","v":""},{"$f":"IF(D121<=SIMULADOR!$D$17,ROUND(I121*((1+$E$3)^G121-1),2),\"\")","v":""},null,{"$f":"+IF(D121<=SIMULADOR!$D$17,SIMULADOR!Q159,\"\")","v":""},"",null,null,null,null,null,null,null,null,null,31,{"$f":"+IF(OR(Calculos!B119-SIMULADOR!$H$28<0,SIMULADOR!$H$28=0),0,Calculos!B119-SIMULADOR!$H$28)","v":0},0,{"$f":"+IF(AND(AB122<>0,AB121=0),SIMULADOR!$H$29,0)","v":0},0,null,0,0,0,{"$f":"IF($BA121=SIMULADOR!$H$28,0,IF(OR(BO120=1,AND(AD121<>0,BO121=0)),L121,IF(AND(AC121+AD121>0,ABS(AG120-AH120)>0.01),L121,0)))","v":0},0,null,0,0,null,0,0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,116,{"$f":"+BA120+IF(SIMULADOR!$H$28<>\"\",AA121+AC121,G121)","v":"2033-01-23"},{"$f":"+IF(SUM(AE$6:AE121)=0,I121,IF($BB$1=$BE$1,AG121,AT121))","v":""},{"$f":"+IF(SUM(AE$6:AE121)=0,L121,IF($BB$1=$BE$1,AJ121,AW121))","v":0},0,{"$f":"+IF(SUM(AE$6:AE121)=0,0,IF($BB$1=$BE$1,AD121,AS121))","v":0},{"$f":"+IF(SUM(AE$6:AE121)=0,J121,IF($BB$1=$BE$1,AH121,AU121))","v":""},{"$f":"+IF(SUM(AE$6:AE121)=0,K121,IF($BB$1=$BE$1,AI121,AV121))","v":""},null,{"$f":"+SIMULADOR!K160","v":0},0,{"$error":"#VALUE!"},null,0,null,0,1,70,116,"","","2033-01-23"]
["2033-02-23",{"$f":"+IF(AND(SIMULADOR!$D$18=31,DAY(EOMONTH(A122,1))<>31),DATE(YEAR(A122),MONTH(A122)+1,DAY(EOMONTH(A122,1))),IF(MONTH(EDATE(A122,1))=2,EDATE(A122,1),DATE(YEAR(EDATE(A122,1)),MONTH(EDATE(A122,1)),SIMULADOR!$D$18)))","v":"2033-03-23"},null,117,3564,0.16192561474657666,31,{"$f":"IF(D122<=SIMULADOR!$D$17,ROUND($H$6,2),\"\")","v":""},{"$f":"IF(D122<=SIMULADOR!$D$17+1,I121-J121,\"\")","v":""},{"$f":"IF(D122<=SIMULADOR!$D$17,H122-L122-K122-M122,\"\")","v":""},"",{"$f":"IF(D122>SIMULADOR!$D$17,0,IF(AND(D122<=SIMULADOR!$D$17,I122<=SIMULADOR!$D$13),ROUND(I122*$F$1,2),IF(I122>SIMULADOR!$D$13,SIMULADOR!$D$13*Calculos!$F$1,\"\")))","v":0},{"$f":"IF(Calculos!D122<=SIMULADOR!$D$17,Calculos!$M$4,\"\")","v":""},{"$f":"IF(D122<=SIMULADOR!$D$17,ROUND(I122*((1+$E$3)^G122-1),2),\"\")","v":""},null,{"$f":"+IF(D122<=SIMULADOR!$D$17,SIMULADOR!Q160,\"\")","v":""},"",null,null,null,null,null,null,null,null,null,31,{"$f":"+IF(OR(Calculos!B120-SIMULADOR!$H$28<0,SIMULADOR!$H$28=0),0,Calculos!B120-SIMULADOR!$H$28)","v":0},0,{"$f":"+IF(AND(AB123<>0,AB122=0),SIMULADOR!$H$29,0)","v":0},0,null,0,0,0,{"$f":"IF($BA122=SIMULADOR!$H$28,0,IF(OR(BO121=1,AND(AD122<>0,BO122=0)),L122,IF(AND(AC122+AD122>0,ABS(AG121-AH121)>0.01),L122,0)))","v":0},0,null,0,0,null,0,0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,117,{"$f":"+BA121+IF(SIMULADOR!$H$28<>\"\",AA122+AC122,G122)","v":"2033-02-23"},{"$f":"+IF(SUM(AE$6:AE122)=0,I122,IF($BB$1=$BE$1,AG122,AT122))","v":""},{"$f":"+IF(SUM(AE$6:AE122)=0,L122,IF($BB$1=$BE$1,AJ122,AW122))","v":0},0,{"$f":"+IF(SUM(AE$6:AE122)=0,0,IF($BB$1=$BE$1,AD122,AS122))","v":0},{"$f":"+IF(SUM(AE$6:AE122)=0,J122,IF($BB$1=$BE$1,AH122,AU122))","v":""},{"$f":"+IF(SUM(AE$6:AE122)=0,K122,IF($BB$1=$BE$1,AI122,AV122))","v":""},null,{"$f":"+SIMULADOR!K161","v":0},0,{"$error":"#VALUE!"},null,0,null,0,1,71,117,"","","2033-02-23"]
["2033-03-23",{"$f":"+IF(AND(SIMULADOR!$D$18=31,DAY(EOMONTH(A123,1))<>31),DATE(YEAR(A123),MONTH(A123)+1,DAY(EOMONTH(A123,1))),IF(MONTH(EDATE(A123,1))=2,EDATE(A123,1),DATE(YEAR(EDATE(A123,1)),MONTH(EDATE(A123,1)),SIMULADOR!$D$18)))","v":"2033-04-23"},null,118,3592,0.15962601351124944,28,{"$f":"IF(D123<=SIMULADOR!$D$17,ROUND($H$6,2),\"\")","v":""},{"$f":"IF(D123<=SIMULADOR!$D$17+1,I122-J122,\"\")","v":""},{"$f":"IF(D123<=SIMULADOR!$D$17,H123-L123-K123-M123,\"\")","v":""},"",{"$f":"IF(D123>SIMULADOR!$D$17,0,IF(AND(D123<=SIMULADOR!$D$17,I123<=SIMULADOR!$D$13),ROUND(I123*$F$1,2),IF(I123>SIMULADOR!$D$13,SIMULADOR!$D$13*Calculos!$F$1,\"\")))","v":0},{"$f":"IF(Calculos!D123<=SIMULADOR!$D$17,Calculos!$M$4,\"\")","v":""},{"$f":"IF(D123<=SIMULADOR!$D$17,ROUND(I123*((1+$E$3)^G123-1),2),\"\")","v":""},null,{"$f":"+IF(D123<=SIMULADOR!$D$17,SIMULADOR!Q161,\"\")","v":""},"",null,null,null,null,null,null,null,null,null,28,{"$f":"+IF(OR(Calculos!B121-SIMULADOR!$H$28<0,SIMULADOR!$H$28=0),0,Calculos!B121-SIMULADOR!$H$28)","v":0},0,{"$f":"+IF(AND(AB124<>0,AB123=0),SIMULADOR!$H$29,0)","v":0},0,null,0,0,0,{"$f":"IF($BA123=SIMULADOR!$H$28,0,IF(OR(BO122=1,AND(AD123<>0,BO123=0)),L123,IF(AND(AC123+AD123>0,ABS(AG122-AH122)>0.01),L123,0)))","v":0},0,null,0,0,null,0,0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,118,{"$f":"+BA122+IF(SIMULADOR!$H$28<>\"\",AA123+AC123,G123)","v":"2033-03-23"},{"$f":"+IF(SUM(AE$6:AE123)=0,I123,IF($BB$1=$BE$1,AG123,AT123))","v":""},{"$f":"+IF(SUM(AE$6:AE123)=0,L123,IF($BB$1=$BE$1,AJ123,AW123))","v":0},0,{"$f":"+IF(SUM(AE$6:AE123)=0,0,IF($BB$1=$BE$1,AD123,AS123))","v":0},{"$f":"+IF(SUM(AE$6:AE123)=0,J123,IF($BB$1=$BE$1,AH123,AU123))","v":""},{"$f":"+IF(SUM(AE$6:AE123)=0,K123,IF($BB$1=$BE$1,AI123,AV123))","v":""},null,{"$f":"+SIMULADOR!K162","v":0},0,{"$error":"#VALUE!"},null,0,null,0,1,72,118,"","","2033-03-23"]
["2033-04-23",{"$f":"+IF(AND(SIMULADOR!$D$18=31,DAY(EOMONTH(A124,1))<>31),DATE(YEAR(A124),MONTH(A124)+1,DAY(EOMONTH(A124,1))),IF(MONTH(EDATE(A124,1))=2,EDATE(A124,1),DATE(YEAR(EDATE(A124,1)),MONTH(EDATE(A124,1)),SIMULADOR!$D$18)))","v":"2033-05-23"},null,119,3623,0.15711810109743418,31,{"$f":"IF(D124<=SIMULADOR!$D$17,ROUND($H$6,2),\"\")","v":""},{"$f":"IF(D124<=SIMULADOR!$D$17+1,I123-J123,\"\")","v":""},{"$f":"IF(D124<=SIMULADOR!$D$17,H124-L124-K124-M124,\"\")","v":""},"",{"$f":"IF(D124>SIMULADOR!$D$17,0,IF(AND(D124<=SIMULADOR!$D$17,I124<=SIMULADOR!$D$13),ROUND(I124*$F$1,2),IF(I124>SIMULADOR!$D$13,SIMULADOR!$D$13*Calculos!$F$1,\"\")))","v":0},{"$f":"IF(Calculos!D124<=SIMULADOR!$D$17,Calculos!$M$4,\"\")","v":""},{"$f":"IF(D124<=SIMULADOR!$D$17,ROUND(I124*((1+$E$3)^G124-1),2),\"\")","v":""},null,{"$f":"+IF(D124<=SIMULADOR!$D$17,SIMULADOR!Q162,\"\")","v":""},"",null,null,null,null,null,null,null,null,null,31,{"$f":"+IF(OR(Calculos!B122-SIMULADOR!$H$28<0,SIMULADOR!$H$28=0),0,Calculos!B122-SIMULADOR!$H$28)","v":0},0,{"$f":"+IF(AND(AB125<>0,AB124=0),SIMULADOR!$H$29,0)","v":0},0,null,0,0,0,{"$f":"IF($BA124=SIMULADOR!$H$28,0,IF(OR(BO123=1,AND(AD124<>0,BO124=0)),L124,IF(AND(AC124+AD124>0,ABS(AG123-AH123)>0.01),L124,0)))","v":0},0,null,0,0,null,0,0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,119,{"$f":"+BA123+IF(SIMULADOR!$H$28<>\"\",AA124+AC124,G124)","v":"2033-04-23"},{"$f":"+IF(SUM(AE$6:AE124)=0,I124,IF($BB$1=$BE$1,AG124,AT124))","v":""},{"$f":"+IF(SUM(AE$6:AE124)=0,L124,IF($BB$1=$BE$1,AJ124,AW124))","v":0},0,{"$f":"+IF(SUM(AE$6:AE124)=0,0,IF($BB$1=$BE$1,AD124,AS124))","v":0},{"$f":"+IF(SUM(AE$6:AE124)=0,J124,IF($BB$1=$BE$1,AH124,AU124))","v":""},{"$f":"+IF(SUM(AE$6:AE124)=0,K124,IF($BB$1=$BE$1,AI124,AV124))","v":""},null,{"$f":"+SIMULADOR!K163","v":0},0,{"$error":"#VALUE!"},null,0,null,0,1,73,119,"","","2033-04-23"]
[null,null,null,120,3653,0.15472861164146723,30,{"$f":"IF(D125<=SIMULADOR!$D$17,ROUND($H$6,2),\"\")","v":""},{"$f":"IF(D125<=SIMULADOR!$D$17+1,I124-J124,\"\")","v":""},{"$f":"IF(D125<=SIMULADOR!$D$17,H125-L125-K125-M125,\"\")","v":""},"",{"$f":"IF(D125>SIMULADOR!$D$17,0,IF(AND(D125<=SIMULADOR!$D$17,I125<=SIMULADOR!$D$13),ROUND(I125*$F$1,2),IF(I125>SIMULADOR!$D$13,SIMULADOR!$D$13*Calculos!$F$1,\"\")))","v":0},{"$f":"IF(Calculos!D125<=SIMULADOR!$D$17,Calculos!$M$4,\"\")","v":""},{"$f":"IF(D125<=SIMULADOR!$D$17,ROUND(I125*((1+$E$3)^G125-1),2),\"\")","v":""},null,{"$f":"+IF(D125<=SIMULADOR!$D$17,SIMULADOR!Q163,\"\")","v":""},"",null,null,null,null,null,null,null,null,null,30,{"$f":"+IF(OR(Calculos!B123-SIMULADOR!$H$28<0,SIMULADOR!$H$28=0),0,Calculos!B123-SIMULADOR!$H$28)","v":0},0,{"$f":"+IF(AND(AB126<>0,AB125=0),SIMULADOR!$H$29,0)","v":0},0,null,0,0,0,{"$f":"IF($BA125=SIMULADOR!$H$28,0,IF(OR(BO124=1,AND(AD125<>0,BO125=0)),L125,IF(AND(AC125+AD125>0,ABS(AG124-AH124)>0.01),L125,0)))","v":0},0,null,0,0,null,0,0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,120,{"$f":"+BA124+IF(SIMULADOR!$H$28<>\"\",AA125+AC125,G125)","v":"2033-05-23"},{"$f":"+IF(SUM(AE$6:AE125)=0,I125,IF($BB$1=$BE$1,AG125,AT125))","v":""},{"$f":"+IF(SUM(AE$6:AE125)=0,L125,IF($BB$1=$BE$1,AJ125,AW125))","v":0},0,{"$f":"+IF(SUM(AE$6:AE125)=0,0,IF($BB$1=$BE$1,AD125,AS125))","v":0},{"$f":"+IF(SUM(AE$6:AE125)=0,J125,IF($BB$1=$BE$1,AH125,AU125))","v":""},{"$f":"+IF(SUM(AE$6:AE125)=0,K125,IF($BB$1=$BE$1,AI125,AV125))","v":""},null,{"$f":"+SIMULADOR!K164","v":0},0,{"$error":"#VALUE!"},null,0,null,0,1,74,120,"",0,"00:00:00"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"+IF(OR(Calculos!B124-SIMULADOR!$H$28<0,SIMULADOR!$H$28=0),0,Calculos!B124-SIMULADOR!$H$28)","v":0},0,null,null,null,0,0,0,{"$f":"IF($BA126=SIMULADOR!$H$28,0,IF(OR(BO125=1,AND(AD126<>0,BO126=0)),L126,IF(AND(AC126+AD126>0,ABS(AG125-AH125)>0.01),L126,0)))","v":0},0,null,0,0,null,0,0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0]

{"sheet":"SIMULADOR_PA","index":5,"n_rows":163,"n_cols":26,"rows_kept":163,"cut":false,"hidden":true,"merged":[[8,1,8,4],[33,6,33,9],[34,6,34,9],[39,5,39,10],[39,11,39,15]]}
[null,"Banco Ripley"]
[]
[]
[]
[null,"Simulador de Cuotas "]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+VLOOKUP(1, Calculos!BO:BT,6,0)","v":{"$error":"#N/A"}}]
[]
[null,"SIMULADOR PARA CREDITOS REFINANCIADO"]
[]
[null,null,"PRODUCTO","Credito por Refinanciado"]
[]
[null,null,"MONTO",{"$f":"+S7","v":{"$error":"#N/A"}}]
[null,null,null," ",null,null,null,null,null,null,"Al cambiar plazo, fecha de desembolso o monto, clic en el botón"]
[null,null,"FECHA DESEMBOLSO",{"$f":"+SIMULADOR!H28","v":"00:00:00"}]
[null,null,null," "]
[null,null,"Plazo",{"$f":"+Calculos!BW5-Calculos!BW6","v":{"$error":"#N/A"}}]
[null,null,"Días de Pago",{"$f":"'SIMULADOR CUOTAS'!E24","v":23}]
[null,null,"Periodo de Gracia (días)",0]
[]
[null,null,"TEA",{"$f":"'SIMULADOR CUOTAS'!E16","v":0.15939999999999999}]
[]
[null,null,"TCEA*",{"$f":"+SIMULADOR_PA!D39","v":0}]
[]
[null,null,"CUOTA",{"$f":"SIMULADOR_PA!$D$40","v":249}]
[]
[]
[null,null,"Monto Solicitado",{"$f":"SIMULADOR_PA!$D$13","v":{"$error":"#N/A"}},null,null,"Fecha de pago anticipado",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Financiar","Duración","Duración"]
[null,null,"Fecha de desembolso",{"$f":"SIMULADOR_PA!$D$15","v":"00:00:00"},null,null,"Monto Pago anticipado"]
[null,null,"Periodo de gracia (días)",{"$f":"SIMULADOR_PA!$D$19","v":0},null,null,"Reducción de"]
[null,null,"Numero de Cuotas",{"$f":"SIMULADOR_PA!$D$17","v":{"$error":"#N/A"}}]
[null,null,"Tasa de Interes Anual",{"$f":"SIMULADOR_PA!D21","v":0.15939999999999999}]
[null,null,"Desgravamen (% Anual)",{"$f":"'SIMULADOR CUOTAS'!H12:I12*12","v":3.6000000000000004E-2},0,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cuota"]
[null,null,null,null,null,null,"Fecha de facturación inmediata",null,null,null,{"$f":"IF(DATE(YEAR(D15),MONTH(D15)+1,D18-25)-D15<=0,DATE(YEAR(D15),MONTH(D15)+2,D18-25),DATE(YEAR(D15),MONTH(D15)+1,D18-25))","v":"1900-01-29"},null,null,null,null,null,null,null,"Plazo"]
[null,null,null,null,null,null,"Fecha de Vencimiento",null,null,null,{"$f":"IF(AND(DAY(M35)<>D18,N35>=29),N36,IF(AND(DAY(M35)=D18,N35>=29),M35,IF(AND(DAY(M35)=D18,N35<29),DATE(YEAR(M35),MONTH(M35)+1,DAY(M35)),M35)))","v":"1900-02-23"},null,{"$f":"DATE(YEAR(D15),MONTH(D15)+1,D18)","v":"1900-02-23"},{"$f":"+M35-D15","v":54}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(D15),MONTH(D15)+1,1)","v":"1900-02-01"},{"$f":"DATE(YEAR(M36),MONTH(M36),DAY(EOMONTH(M36,0)))","v":"1900-02-28"}]
[null,null,"Primera Fecha de pago",{"$f":"+Calculos_PA!B5","v":{"$error":"#N/A"}}]
[null,null,"Ultima Fecha de pago",{"$f":"+EDATE(D37,D31-1)","v":{"$error":"#N/A"}}]
[null,null,"TCEA",0]
[null,null,"Cuota Normal",{"$f":"+Calculos_PA!$H$6","v":249},null,"Forma Financiera",null,null,null,null,null,"Parche para cliente"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Control"]
[null,null,null,null,null,null,{"$f":"SUM(G44:G163)","v":{"$error":"#N/A"}},{"$f":"SUM(H44:H163)","v":{"$error":"#N/A"}},{"$f":"SUM(I44:I163)","v":{"$error":"#N/A"}},{"$f":"SUM(J44:J163)","v":{"$error":"#N/A"}},null,null,{"$f":"SUM(M44:M163)","v":0},{"$f":"SUM(N44:N163)","v":{"$error":"#N/A"}},{"$f":"SUM(O44:O163)","v":{"$error":"#N/A"}},{"$f":"SUM(P44:P163)","v":{"$error":"#N/A"}},{"$f":"SUM(Q44:Q163)","v":{"$error":"#N/A"}},null,{"$f":"SUM(S44:S163)","v":0}]
[null,null,"N°","Fecha de Vencimiento","N° días","Capital","Desgrav.","Pago Anticipado","Amortiz.","Interés","Cuota","Capital","comision","Desgrav.","Amortiz.","Interés","Total"]
[{"$f":"+Calculos!BW6+1","v":{"$error":"#N/A"}},null,1,{"$f":"+Calculos_PA!B5","v":{"$error":"#N/A"}},{"$f":"+D44-D29","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!I6","v":0},{"$f":"+Calculos_PA!BC6","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BE6","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BF6","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BG6","v":{"$error":"#N/A"}},{"$f":"+SUM(G44:J44)-H44","v":{"$error":"#N/A"}},{"$f":"IF($D$19>0,IF(F44>=$D$13,$D$13,F44),IF(C44<=$D$17,F44,\" \"))","v":{"$error":"#N/A"}},null,{"$f":"G44","v":{"$error":"#N/A"}},{"$f":"IF($D$19<>0,IF($D$19>0,(L44-L45),MAX(K44-P44-N44-M44,0)),IF(I44=0,0,IF(SUM(I$44:I44)<0,0,IF(AND(SUM(I$44:I44)>0,O43=0),SUM(I$44:I44),I44))))","v":{"$error":"#N/A"}},{"$f":"IF(C44<=$D$17,K44-O44-N44-M44,0)","v":{"$error":"#N/A"}},{"$f":"SUM(N44:P44)","v":{"$error":"#N/A"}},null,{"$f":"+IF(M44=\"\",\"\",P44+O44+N44+M44-Q44)","v":""}]
[{"$f":"+A44+1","v":{"$error":"#N/A"}},null,2,{"$f":"+Calculos_PA!B6","v":{"$error":"#N/A"}},{"$f":"+D45-D44","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!I7","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BC7","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BE7","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BF7","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BG7","v":{"$error":"#N/A"}},{"$f":"+SUM(G45:J45)-H45","v":{"$error":"#N/A"}},{"$f":"IF(C45>$D$17,0,IF($D$19>0,IF(F45>=$D$13,$D$13,F45),IF(AND(L44-O44<0.05,L44-O44>-0.05),0,L44-O44)))","v":{"$error":"#N/A"}},null,{"$f":"G45","v":{"$error":"#N/A"}},{"$f":"IF($D$19<>0,IF($D$19>0,(L45-L46),MAX(K45-P45-N45-M45,0)),IF(I44=0,0,IF(SUM(I$44:I45)<0,0,IF(AND(SUM(I$44:I45)>0,O44=0),SUM(I$44:I45),I45))))","v":{"$error":"#N/A"}},{"$f":"IF(C45<=$D$17,K45-O45-N45-M45,0)","v":{"$error":"#N/A"}},{"$f":"SUM(N45:P45)","v":{"$error":"#N/A"}},null,{"$f":"+IF(M45=\"\",\"\",P45+O45+N45+M45-Q45)","v":""}]
[{"$f":"+A45+1","v":{"$error":"#N/A"}},null,3,{"$f":"+Calculos_PA!B7","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Calculos_PA!I8","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BC8","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BE8","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BF8","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BG8","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(C46>$D$17,0,IF($D$19>0,IF(F46>=$D$13,$D$13,F46),IF(AND(L45-O45<0.05,L45-O45>-0.05),0,L45-O45)))","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},{"$f":"IF($D$19<>0,IF($D$19>0,(L46-L47),MAX(K46-P46-N46-M46,0)),IF(I45=0,0,IF(SUM(I$44:I46)<0,0,IF(AND(SUM(I$44:I46)>0,O45=0),SUM(I$44:I46),I46))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,""]
[{"$error":"#N/A"},null,4,{"$f":"+Calculos_PA!B8","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Calculos_PA!I9","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BC9","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BE9","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BF9","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BG9","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$f":"IF($D$19<>0,IF($D$19>0,(L47-L48),MAX(K47-P47-N47-M47,0)),IF(I46=0,0,IF(SUM(I$44:I47)<0,0,IF(AND(SUM(I$44:I47)>0,O46=0),SUM(I$44:I47),I47))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,""]
[{"$error":"#N/A"},null,5,{"$f":"+Calculos_PA!B9","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Calculos_PA!I10","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BC10","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BE10","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BF10","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BG10","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$f":"IF($D$19<>0,IF($D$19>0,(L48-L49),MAX(K48-P48-N48-M48,0)),IF(I47=0,0,IF(SUM(I$44:I48)<0,0,IF(AND(SUM(I$44:I48)>0,O47=0),SUM(I$44:I48),I48))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,""]
[{"$error":"#N/A"},null,6,{"$f":"+Calculos_PA!B10","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Calculos_PA!I11","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BC11","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BE11","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BF11","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BG11","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$f":"IF($D$19<>0,IF($D$19>0,(L49-L50),MAX(K49-P49-N49-M49,0)),IF(I48=0,0,IF(SUM(I$44:I49)<0,0,IF(AND(SUM(I$44:I49)>0,O48=0),SUM(I$44:I49),I49))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,""]
[{"$error":"#N/A"},null,7,{"$f":"+Calculos_PA!B11","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Calculos_PA!I12","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BC12","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BE12","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BF12","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BG12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$f":"IF($D$19<>0,IF($D$19>0,(L50-L51),MAX(K50-P50-N50-M50,0)),IF(I49=0,0,IF(SUM(I$44:I50)<0,0,IF(AND(SUM(I$44:I50)>0,O49=0),SUM(I$44:I50),I50))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,""]
[{"$error":"#N/A"},null,8,{"$f":"+Calculos_PA!B12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Calculos_PA!I13","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BC13","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BE13","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BF13","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BG13","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$f":"IF($D$19<>0,IF($D$19>0,(L51-L52),MAX(K51-P51-N51-M51,0)),IF(I50=0,0,IF(SUM(I$44:I51)<0,0,IF(AND(SUM(I$44:I51)>0,O50=0),SUM(I$44:I51),I51))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,""]
[{"$error":"#N/A"},null,9,{"$f":"+Calculos_PA!B13","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Calculos_PA!I14","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BC14","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BE14","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BF14","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BG14","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$f":"IF($D$19<>0,IF($D$19>0,(L52-L53),MAX(K52-P52-N52-M52,0)),IF(I51=0,0,IF(SUM(I$44:I52)<0,0,IF(AND(SUM(I$44:I52)>0,O51=0),SUM(I$44:I52),I52))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,""]
[{"$error":"#N/A"},null,10,{"$f":"+Calculos_PA!B14","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Calculos_PA!I15","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BC15","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BE15","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BF15","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BG15","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$f":"IF($D$19<>0,IF($D$19>0,(L53-L54),MAX(K53-P53-N53-M53,0)),IF(I52=0,0,IF(SUM(I$44:I53)<0,0,IF(AND(SUM(I$44:I53)>0,O52=0),SUM(I$44:I53),I53))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,""]
[{"$error":"#N/A"},null,11,{"$f":"+Calculos_PA!B15","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Calculos_PA!I16","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BC16","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BE16","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BF16","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BG16","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$f":"IF($D$19<>0,IF($D$19>0,(L54-L55),MAX(K54-P54-N54-M54,0)),IF(I53=0,0,IF(SUM(I$44:I54)<0,0,IF(AND(SUM(I$44:I54)>0,O53=0),SUM(I$44:I54),I54))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,""]
[{"$error":"#N/A"},null,12,{"$f":"+Calculos_PA!B16","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Calculos_PA!I17","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BC17","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BE17","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BF17","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BG17","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$f":"IF($D$19<>0,IF($D$19>0,(L55-L56),MAX(K55-P55-N55-M55,0)),IF(I54=0,0,IF(SUM(I$44:I55)<0,0,IF(AND(SUM(I$44:I55)>0,O54=0),SUM(I$44:I55),I55))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,""]
[{"$error":"#N/A"},null,13,{"$f":"+Calculos_PA!B17","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Calculos_PA!I18","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BC18","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BE18","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BF18","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BG18","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$f":"IF($D$19<>0,IF($D$19>0,(L56-L57),MAX(K56-P56-N56-M56,0)),IF(I55=0,0,IF(SUM(I$44:I56)<0,0,IF(AND(SUM(I$44:I56)>0,O55=0),SUM(I$44:I56),I56))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,""]
[{"$error":"#N/A"},null,14,{"$f":"+Calculos_PA!B18","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Calculos_PA!I19","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BC19","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BE19","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BF19","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BG19","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$f":"IF($D$19<>0,IF($D$19>0,(L57-L58),MAX(K57-P57-N57-M57,0)),IF(I56=0,0,IF(SUM(I$44:I57)<0,0,IF(AND(SUM(I$44:I57)>0,O56=0),SUM(I$44:I57),I57))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,""]
[{"$error":"#N/A"},null,15,{"$f":"+Calculos_PA!B19","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Calculos_PA!I20","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BC20","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BE20","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BF20","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BG20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$f":"IF($D$19<>0,IF($D$19>0,(L58-L59),MAX(K58-P58-N58-M58,0)),IF(I57=0,0,IF(SUM(I$44:I58)<0,0,IF(AND(SUM(I$44:I58)>0,O57=0),SUM(I$44:I58),I58))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,""]
[{"$error":"#N/A"},null,16,{"$f":"+Calculos_PA!B20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Calculos_PA!I21","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BC21","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BE21","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BF21","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BG21","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$f":"IF($D$19<>0,IF($D$19>0,(L59-L60),MAX(K59-P59-N59-M59,0)),IF(I58=0,0,IF(SUM(I$44:I59)<0,0,IF(AND(SUM(I$44:I59)>0,O58=0),SUM(I$44:I59),I59))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,""]
[{"$error":"#N/A"},null,17,{"$f":"+Calculos_PA!B21","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Calculos_PA!I22","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BC22","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BE22","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BF22","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BG22","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$f":"IF($D$19<>0,IF($D$19>0,(L60-L61),MAX(K60-P60-N60-M60,0)),IF(I59=0,0,IF(SUM(I$44:I60)<0,0,IF(AND(SUM(I$44:I60)>0,O59=0),SUM(I$44:I60),I60))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,""]
[{"$error":"#N/A"},null,18,{"$f":"+Calculos_PA!B22","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Calculos_PA!I23","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BC23","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BE23","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BF23","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BG23","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$f":"IF($D$19<>0,IF($D$19>0,(L61-L62),MAX(K61-P61-N61-M61,0)),IF(I60=0,0,IF(SUM(I$44:I61)<0,0,IF(AND(SUM(I$44:I61)>0,O60=0),SUM(I$44:I61),I61))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,""]
[{"$error":"#N/A"},null,19,{"$f":"+Calculos_PA!B23","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Calculos_PA!I24","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BC24","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BE24","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BF24","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BG24","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$f":"IF($D$19<>0,IF($D$19>0,(L62-L63),MAX(K62-P62-N62-M62,0)),IF(I61=0,0,IF(SUM(I$44:I62)<0,0,IF(AND(SUM(I$44:I62)>0,O61=0),SUM(I$44:I62),I62))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,""]
[{"$error":"#N/A"},null,20,{"$f":"+Calculos_PA!B24","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Calculos_PA!I25","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BC25","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BE25","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BF25","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BG25","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$f":"IF($D$19<>0,IF($D$19>0,(L63-L64),MAX(K63-P63-N63-M63,0)),IF(I62=0,0,IF(SUM(I$44:I63)<0,0,IF(AND(SUM(I$44:I63)>0,O62=0),SUM(I$44:I63),I63))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,""]
[{"$error":"#N/A"},null,21,{"$f":"+Calculos_PA!B25","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Calculos_PA!I26","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BC26","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BE26","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BF26","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BG26","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$f":"IF($D$19<>0,IF($D$19>0,(L64-L65),MAX(K64-P64-N64-M64,0)),IF(I63=0,0,IF(SUM(I$44:I64)<0,0,IF(AND(SUM(I$44:I64)>0,O63=0),SUM(I$44:I64),I64))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,""]
[{"$error":"#N/A"},null,22,{"$f":"+Calculos_PA!B26","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Calculos_PA!I27","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BC27","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BE27","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BF27","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BG27","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$f":"IF($D$19<>0,IF($D$19>0,(L65-L66),MAX(K65-P65-N65-M65,0)),IF(I64=0,0,IF(SUM(I$44:I65)<0,0,IF(AND(SUM(I$44:I65)>0,O64=0),SUM(I$44:I65),I65))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,""]
[{"$error":"#N/A"},null,23,{"$f":"+Calculos_PA!B27","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Calculos_PA!I28","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BC28","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BE28","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BF28","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BG28","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$f":"IF($D$19<>0,IF($D$19>0,(L66-L67),MAX(K66-P66-N66-M66,0)),IF(I65=0,0,IF(SUM(I$44:I66)<0,0,IF(AND(SUM(I$44:I66)>0,O65=0),SUM(I$44:I66),I66))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,""]
[{"$error":"#N/A"},null,24,{"$f":"+Calculos_PA!B28","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Calculos_PA!I29","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BC29","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BE29","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BF29","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BG29","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$f":"IF($D$19<>0,IF($D$19>0,(L67-L68),MAX(K67-P67-N67-M67,0)),IF(I66=0,0,IF(SUM(I$44:I67)<0,0,IF(AND(SUM(I$44:I67)>0,O66=0),SUM(I$44:I67),I67))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,""]
[{"$error":"#N/A"},null,25,{"$f":"+Calculos_PA!B29","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Calculos_PA!I30","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BC30","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BE30","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BF30","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BG30","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$f":"IF($D$19<>0,IF($D$19>0,(L68-L69),MAX(K68-P68-N68-M68,0)),IF(I67=0,0,IF(SUM(I$44:I68)<0,0,IF(AND(SUM(I$44:I68)>0,O67=0),SUM(I$44:I68),I68))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,""]
[{"$error":"#N/A"},null,26,{"$f":"+Calculos_PA!B30","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Calculos_PA!I31","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BC31","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BE31","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BF31","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BG31","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$f":"IF($D$19<>0,IF($D$19>0,(L69-L70),MAX(K69-P69-N69-M69,0)),IF(I68=0,0,IF(SUM(I$44:I69)<0,0,IF(AND(SUM(I$44:I69)>0,O68=0),SUM(I$44:I69),I69))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,""]
[{"$error":"#N/A"},null,27,{"$f":"+Calculos_PA!B31","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Calculos_PA!I32","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BC32","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BE32","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BF32","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BG32","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$f":"IF($D$19<>0,IF($D$19>0,(L70-L71),MAX(K70-P70-N70-M70,0)),IF(I69=0,0,IF(SUM(I$44:I70)<0,0,IF(AND(SUM(I$44:I70)>0,O69=0),SUM(I$44:I70),I70))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,""]
[{"$error":"#N/A"},null,28,{"$f":"+Calculos_PA!B32","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Calculos_PA!I33","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BC33","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BE33","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BF33","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BG33","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$f":"IF($D$19<>0,IF($D$19>0,(L71-L72),MAX(K71-P71-N71-M71,0)),IF(I70=0,0,IF(SUM(I$44:I71)<0,0,IF(AND(SUM(I$44:I71)>0,O70=0),SUM(I$44:I71),I71))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,""]
[{"$error":"#N/A"},null,29,{"$f":"+Calculos_PA!B33","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Calculos_PA!I34","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BC34","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BE34","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BF34","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BG34","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$f":"IF($D$19<>0,IF($D$19>0,(L72-L73),MAX(K72-P72-N72-M72,0)),IF(I71=0,0,IF(SUM(I$44:I72)<0,0,IF(AND(SUM(I$44:I72)>0,O71=0),SUM(I$44:I72),I72))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,""]
[{"$error":"#N/A"},null,30,{"$f":"+Calculos_PA!B34","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Calculos_PA!I35","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BC35","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BE35","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BF35","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BG35","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$f":"IF($D$19<>0,IF($D$19>0,(L73-L74),MAX(K73-P73-N73-M73,0)),IF(I72=0,0,IF(SUM(I$44:I73)<0,0,IF(AND(SUM(I$44:I73)>0,O72=0),SUM(I$44:I73),I73))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,""]
[{"$error":"#N/A"},null,31,{"$f":"+Calculos_PA!B35","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Calculos_PA!I36","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BC36","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BE36","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BF36","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BG36","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$f":"IF($D$19<>0,IF($D$19>0,(L74-L75),MAX(K74-P74-N74-M74,0)),IF(I73=0,0,IF(SUM(I$44:I74)<0,0,IF(AND(SUM(I$44:I74)>0,O73=0),SUM(I$44:I74),I74))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,""]
[{"$error":"#N/A"},null,32,{"$f":"+Calculos_PA!B36","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Calculos_PA!I37","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BC37","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BE37","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BF37","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BG37","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$f":"IF($D$19<>0,IF($D$19>0,(L75-L76),MAX(K75-P75-N75-M75,0)),IF(I74=0,0,IF(SUM(I$44:I75)<0,0,IF(AND(SUM(I$44:I75)>0,O74=0),SUM(I$44:I75),I75))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,""]
[{"$error":"#N/A"},null,33,{"$f":"+Calculos_PA!B37","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Calculos_PA!I38","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BC38","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BE38","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BF38","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BG38","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$f":"IF($D$19<>0,IF($D$19>0,(L76-L77),MAX(K76-P76-N76-M76,0)),IF(I75=0,0,IF(SUM(I$44:I76)<0,0,IF(AND(SUM(I$44:I76)>0,O75=0),SUM(I$44:I76),I76))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,""]
[{"$error":"#N/A"},null,34,{"$f":"+Calculos_PA!B38","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Calculos_PA!I39","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BC39","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BE39","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BF39","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BG39","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$f":"IF($D$19<>0,IF($D$19>0,(L77-L78),MAX(K77-P77-N77-M77,0)),IF(I76=0,0,IF(SUM(I$44:I77)<0,0,IF(AND(SUM(I$44:I77)>0,O76=0),SUM(I$44:I77),I77))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,""]
[{"$error":"#N/A"},null,35,{"$f":"+Calculos_PA!B39","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Calculos_PA!I40","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BC40","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BE40","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BF40","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BG40","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$f":"IF($D$19<>0,IF($D$19>0,(L78-L79),MAX(K78-P78-N78-M78,0)),IF(I77=0,0,IF(SUM(I$44:I78)<0,0,IF(AND(SUM(I$44:I78)>0,O77=0),SUM(I$44:I78),I78))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$error":"#N/A"},null,36,{"$f":"+Calculos_PA!B40","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Calculos_PA!I41","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BC41","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BE41","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BF41","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BG41","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$f":"IF($D$19<>0,IF($D$19>0,(L79-L80),MAX(K79-P79-N79-M79,0)),IF(I78=0,0,IF(SUM(I$44:I79)<0,0,IF(AND(SUM(I$44:I79)>0,O78=0),SUM(I$44:I79),I79))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,""]
[{"$error":"#N/A"},null,37,{"$f":"+Calculos_PA!B41","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Calculos_PA!I42","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BC42","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BE42","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BF42","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BG42","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$f":"IF($D$19<>0,IF($D$19>0,(L80-L81),MAX(K80-P80-N80-M80,0)),IF(I79=0,0,IF(SUM(I$44:I80)<0,0,IF(AND(SUM(I$44:I80)>0,O79=0),SUM(I$44:I80),I80))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,""]
[{"$error":"#N/A"},null,38,{"$f":"+Calculos_PA!B42","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Calculos_PA!I43","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BC43","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BE43","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BF43","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BG43","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$f":"IF($D$19<>0,IF($D$19>0,(L81-L82),MAX(K81-P81-N81-M81,0)),IF(I80=0,0,IF(SUM(I$44:I81)<0,0,IF(AND(SUM(I$44:I81)>0,O80=0),SUM(I$44:I81),I81))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,""]
[{"$error":"#N/A"},null,39,{"$f":"+Calculos_PA!B43","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Calculos_PA!I44","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BC44","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BE44","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BF44","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BG44","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$f":"IF($D$19<>0,IF($D$19>0,(L82-L83),MAX(K82-P82-N82-M82,0)),IF(I81=0,0,IF(SUM(I$44:I82)<0,0,IF(AND(SUM(I$44:I82)>0,O81=0),SUM(I$44:I82),I82))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,""]
[{"$error":"#N/A"},null,40,{"$f":"+Calculos_PA!B44","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Calculos_PA!I45","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BC45","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BE45","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BF45","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BG45","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$f":"IF($D$19<>0,IF($D$19>0,(L83-L84),MAX(K83-P83-N83-M83,0)),IF(I82=0,0,IF(SUM(I$44:I83)<0,0,IF(AND(SUM(I$44:I83)>0,O82=0),SUM(I$44:I83),I83))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,""]
[{"$error":"#N/A"},null,41,{"$f":"+Calculos_PA!B45","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Calculos_PA!I46","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BC46","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BE46","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BF46","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BG46","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$f":"IF($D$19<>0,IF($D$19>0,(L84-L85),MAX(K84-P84-N84-M84,0)),IF(I83=0,0,IF(SUM(I$44:I84)<0,0,IF(AND(SUM(I$44:I84)>0,O83=0),SUM(I$44:I84),I84))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,""]
[{"$error":"#N/A"},null,42,{"$f":"+Calculos_PA!B46","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Calculos_PA!I47","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BC47","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BE47","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BF47","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BG47","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$f":"IF($D$19<>0,IF($D$19>0,(L85-L86),MAX(K85-P85-N85-M85,0)),IF(I84=0,0,IF(SUM(I$44:I85)<0,0,IF(AND(SUM(I$44:I85)>0,O84=0),SUM(I$44:I85),I85))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,""]
[{"$error":"#N/A"},null,43,{"$f":"+Calculos_PA!B47","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Calculos_PA!I48","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BC48","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BE48","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BF48","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BG48","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$f":"IF($D$19<>0,IF($D$19>0,(L86-L87),MAX(K86-P86-N86-M86,0)),IF(I85=0,0,IF(SUM(I$44:I86)<0,0,IF(AND(SUM(I$44:I86)>0,O85=0),SUM(I$44:I86),I86))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,""]
[{"$error":"#N/A"},null,44,{"$f":"+Calculos_PA!B48","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Calculos_PA!I49","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BC49","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BE49","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BF49","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BG49","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$f":"IF($D$19<>0,IF($D$19>0,(L87-L88),MAX(K87-P87-N87-M87,0)),IF(I86=0,0,IF(SUM(I$44:I87)<0,0,IF(AND(SUM(I$44:I87)>0,O86=0),SUM(I$44:I87),I87))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,""]
[{"$error":"#N/A"},null,45,{"$f":"+Calculos_PA!B49","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Calculos_PA!I50","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BC50","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BE50","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BF50","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BG50","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$f":"IF($D$19<>0,IF($D$19>0,(L88-L89),MAX(K88-P88-N88-M88,0)),IF(I87=0,0,IF(SUM(I$44:I88)<0,0,IF(AND(SUM(I$44:I88)>0,O87=0),SUM(I$44:I88),I88))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,""]
[{"$error":"#N/A"},null,46,{"$f":"+Calculos_PA!B50","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Calculos_PA!I51","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BC51","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BE51","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BF51","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BG51","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$f":"IF($D$19<>0,IF($D$19>0,(L89-L90),MAX(K89-P89-N89-M89,0)),IF(I88=0,0,IF(SUM(I$44:I89)<0,0,IF(AND(SUM(I$44:I89)>0,O88=0),SUM(I$44:I89),I89))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,""]
[{"$error":"#N/A"},null,47,{"$f":"+Calculos_PA!B51","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Calculos_PA!I52","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BC52","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BE52","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BF52","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BG52","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$f":"IF($D$19<>0,IF($D$19>0,(L90-L91),MAX(K90-P90-N90-M90,0)),IF(I89=0,0,IF(SUM(I$44:I90)<0,0,IF(AND(SUM(I$44:I90)>0,O89=0),SUM(I$44:I90),I90))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,""]
[{"$error":"#N/A"},null,{"$f":"+C90+1","v":48},{"$f":"+Calculos_PA!B52","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Calculos_PA!I53","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BC53","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BE53","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BF53","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BG53","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$f":"IF($D$19<>0,IF($D$19>0,(L91-L92),MAX(K91-P91-N91-M91,0)),IF(I90=0,0,IF(SUM(I$44:I91)<0,0,IF(AND(SUM(I$44:I91)>0,O90=0),SUM(I$44:I91),I91))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,""]
[{"$error":"#N/A"},null,49,{"$f":"+Calculos_PA!B53","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Calculos_PA!I54","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BC54","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BE54","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BF54","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BG54","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$f":"IF($D$19<>0,IF($D$19>0,(L92-L93),MAX(K92-P92-N92-M92,0)),IF(I91=0,0,IF(SUM(I$44:I92)<0,0,IF(AND(SUM(I$44:I92)>0,O91=0),SUM(I$44:I92),I92))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,""]
[{"$error":"#N/A"},null,50,{"$f":"+Calculos_PA!B54","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Calculos_PA!I55","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BC55","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BE55","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BF55","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BG55","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$f":"IF($D$19<>0,IF($D$19>0,(L93-L94),MAX(K93-P93-N93-M93,0)),IF(I92=0,0,IF(SUM(I$44:I93)<0,0,IF(AND(SUM(I$44:I93)>0,O92=0),SUM(I$44:I93),I93))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,""]
[{"$error":"#N/A"},null,51,{"$f":"+Calculos_PA!B55","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Calculos_PA!I56","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BC56","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BE56","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BF56","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BG56","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$f":"IF($D$19<>0,IF($D$19>0,(L94-L95),MAX(K94-P94-N94-M94,0)),IF(I93=0,0,IF(SUM(I$44:I94)<0,0,IF(AND(SUM(I$44:I94)>0,O93=0),SUM(I$44:I94),I94))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,""]
[{"$error":"#N/A"},null,52,{"$f":"+Calculos_PA!B56","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Calculos_PA!I57","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BC57","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BE57","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BF57","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BG57","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$f":"IF($D$19<>0,IF($D$19>0,(L95-L96),MAX(K95-P95-N95-M95,0)),IF(I94=0,0,IF(SUM(I$44:I95)<0,0,IF(AND(SUM(I$44:I95)>0,O94=0),SUM(I$44:I95),I95))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,""]
[{"$error":"#N/A"},null,53,{"$f":"+Calculos_PA!B57","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Calculos_PA!I58","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BC58","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BE58","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BF58","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BG58","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$f":"IF($D$19<>0,IF($D$19>0,(L96-L97),MAX(K96-P96-N96-M96,0)),IF(I95=0,0,IF(SUM(I$44:I96)<0,0,IF(AND(SUM(I$44:I96)>0,O95=0),SUM(I$44:I96),I96))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,""]
[{"$error":"#N/A"},null,54,{"$f":"+Calculos_PA!B58","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Calculos_PA!I59","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BC59","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BE59","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BF59","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BG59","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$f":"IF($D$19<>0,IF($D$19>0,(L97-L98),MAX(K97-P97-N97-M97,0)),IF(I96=0,0,IF(SUM(I$44:I97)<0,0,IF(AND(SUM(I$44:I97)>0,O96=0),SUM(I$44:I97),I97))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,""]
[{"$error":"#N/A"},null,55,{"$f":"+Calculos_PA!B59","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Calculos_PA!I60","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BC60","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BE60","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BF60","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BG60","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$f":"IF($D$19<>0,IF($D$19>0,(L98-L99),MAX(K98-P98-N98-M98,0)),IF(I97=0,0,IF(SUM(I$44:I98)<0,0,IF(AND(SUM(I$44:I98)>0,O97=0),SUM(I$44:I98),I98))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,""]
[{"$error":"#N/A"},null,56,{"$f":"+Calculos_PA!B60","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Calculos_PA!I61","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BC61","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BE61","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BF61","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BG61","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$f":"IF($D$19<>0,IF($D$19>0,(L99-L100),MAX(K99-P99-N99-M99,0)),IF(I98=0,0,IF(SUM(I$44:I99)<0,0,IF(AND(SUM(I$44:I99)>0,O98=0),SUM(I$44:I99),I99))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,""]
[{"$error":"#N/A"},null,57,{"$f":"+Calculos_PA!B61","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Calculos_PA!I62","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BC62","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BE62","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BF62","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BG62","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$f":"IF($D$19<>0,IF($D$19>0,(L100-L101),MAX(K100-P100-N100-M100,0)),IF(I99=0,0,IF(SUM(I$44:I100)<0,0,IF(AND(SUM(I$44:I100)>0,O99=0),SUM(I$44:I100),I100))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,""]
[{"$error":"#N/A"},null,58,{"$f":"+Calculos_PA!B62","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Calculos_PA!I63","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BC63","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BE63","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BF63","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BG63","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$f":"IF($D$19<>0,IF($D$19>0,(L101-L102),MAX(K101-P101-N101-M101,0)),IF(I100=0,0,IF(SUM(I$44:I101)<0,0,IF(AND(SUM(I$44:I101)>0,O100=0),SUM(I$44:I101),I101))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,""]
[{"$error":"#N/A"},null,59,{"$f":"+Calculos_PA!B63","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Calculos_PA!I64","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BC64","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BE64","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BF64","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BG64","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$f":"IF($D$19<>0,IF($D$19>0,(L102-L103),MAX(K102-P102-N102-M102,0)),IF(I101=0,0,IF(SUM(I$44:I102)<0,0,IF(AND(SUM(I$44:I102)>0,O101=0),SUM(I$44:I102),I102))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,""]
[{"$error":"#N/A"},null,60,{"$f":"+Calculos_PA!B64","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Calculos_PA!I65","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BC65","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BE65","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BF65","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BG65","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$f":"IF($D$19<>0,IF($D$19>0,(L103-L104),MAX(K103-P103-N103-M103,0)),IF(I102=0,0,IF(SUM(I$44:I103)<0,0,IF(AND(SUM(I$44:I103)>0,O102=0),SUM(I$44:I103),I103))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,""]
[null,null,61,{"$f":"+Calculos_PA!B65","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Calculos_PA!I66","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BC66","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BE66","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BF66","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BG66","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$f":"IF($D$19<>0,IF($D$19>0,(L104-L105),MAX(K104-P104-N104-M104,0)),IF(I103=0,0,IF(SUM(I$44:I104)<0,0,IF(AND(SUM(I$44:I104)>0,O103=0),SUM(I$44:I104),I104))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,""]
[null,null,62,{"$f":"+Calculos_PA!B66","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Calculos_PA!I67","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BC67","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BE67","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BF67","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BG67","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$f":"IF($D$19<>0,IF($D$19>0,(L105-L106),MAX(K105-P105-N105-M105,0)),IF(I104=0,0,IF(SUM(I$44:I105)<0,0,IF(AND(SUM(I$44:I105)>0,O104=0),SUM(I$44:I105),I105))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,""]
[null,null,63,{"$f":"+Calculos_PA!B67","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Calculos_PA!I68","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BC68","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BE68","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BF68","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BG68","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$f":"IF($D$19<>0,IF($D$19>0,(L106-L107),MAX(K106-P106-N106-M106,0)),IF(I105=0,0,IF(SUM(I$44:I106)<0,0,IF(AND(SUM(I$44:I106)>0,O105=0),SUM(I$44:I106),I106))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,""]
[null,null,64,{"$f":"+Calculos_PA!B68","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Calculos_PA!I69","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BC69","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BE69","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BF69","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BG69","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$f":"IF($D$19<>0,IF($D$19>0,(L107-L108),MAX(K107-P107-N107-M107,0)),IF(I106=0,0,IF(SUM(I$44:I107)<0,0,IF(AND(SUM(I$44:I107)>0,O106=0),SUM(I$44:I107),I107))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,""]
[null,null,65,{"$f":"+Calculos_PA!B69","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Calculos_PA!I70","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BC70","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BE70","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BF70","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BG70","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$f":"IF($D$19<>0,IF($D$19>0,(L108-L109),MAX(K108-P108-N108-M108,0)),IF(I107=0,0,IF(SUM(I$44:I108)<0,0,IF(AND(SUM(I$44:I108)>0,O107=0),SUM(I$44:I108),I108))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,""]
[null,null,66,{"$f":"+Calculos_PA!B70","v":{"$error":"#N/A"}},{"$f":"+D109-D108","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!I71","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BC71","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BE71","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BF71","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BG71","v":{"$error":"#N/A"}},{"$f":"+SUM(G109:J109)-H109","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"G109","v":{"$error":"#N/A"}},{"$f":"IF($D$19<>0,IF($D$19>0,(L109-L110),MAX(K109-P109-N109-M109,0)),IF(I108=0,0,IF(SUM(I$44:I109)<0,0,IF(AND(SUM(I$44:I109)>0,O108=0),SUM(I$44:I109),I109))))","v":{"$error":"#N/A"}},{"$f":"IF(C109<=$D$17,K109-O109-N109-M109,0)","v":{"$error":"#N/A"}},{"$f":"SUM(N109:P109)","v":{"$error":"#N/A"}},null,{"$f":"+IF(M109=\"\",\"\",P109+O109+N109+M109-Q109)","v":""}]
[null,null,67,{"$f":"+Calculos_PA!B71","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Calculos_PA!I72","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BC72","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BE72","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BF72","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BG72","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(C110>$D$17,0,IF($D$19>0,IF(F110>=$D$13,$D$13,F110),IF(AND(L109-O109<0.05,L109-O109>-0.05),0,L109-O109)))","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},{"$f":"IF($D$19<>0,IF($D$19>0,(L110-L111),MAX(K110-P110-N110-M110,0)),IF(I109=0,0,IF(SUM(I$44:I110)<0,0,IF(AND(SUM(I$44:I110)>0,O109=0),SUM(I$44:I110),I110))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,""]
[null,null,68,{"$f":"+Calculos_PA!B72","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Calculos_PA!I73","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BC73","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BE73","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BF73","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BG73","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$f":"IF($D$19<>0,IF($D$19>0,(L111-L112),MAX(K111-P111-N111-M111,0)),IF(I110=0,0,IF(SUM(I$44:I111)<0,0,IF(AND(SUM(I$44:I111)>0,O110=0),SUM(I$44:I111),I111))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,""]
[null,null,69,{"$f":"+Calculos_PA!B73","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Calculos_PA!I74","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BC74","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BE74","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BF74","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BG74","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$f":"IF($D$19<>0,IF($D$19>0,(L112-L113),MAX(K112-P112-N112-M112,0)),IF(I111=0,0,IF(SUM(I$44:I112)<0,0,IF(AND(SUM(I$44:I112)>0,O111=0),SUM(I$44:I112),I112))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,""]
[null,null,70,{"$f":"+Calculos_PA!B74","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Calculos_PA!I75","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BC75","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BE75","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BF75","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BG75","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$f":"IF($D$19<>0,IF($D$19>0,(L113-L114),MAX(K113-P113-N113-M113,0)),IF(I112=0,0,IF(SUM(I$44:I113)<0,0,IF(AND(SUM(I$44:I113)>0,O112=0),SUM(I$44:I113),I113))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,""]
[null,null,71,{"$f":"+Calculos_PA!B75","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Calculos_PA!I76","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BC76","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BE76","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BF76","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BG76","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$f":"IF($D$19<>0,IF($D$19>0,(L114-L115),MAX(K114-P114-N114-M114,0)),IF(I113=0,0,IF(SUM(I$44:I114)<0,0,IF(AND(SUM(I$44:I114)>0,O113=0),SUM(I$44:I114),I114))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,""]
[null,null,72,{"$f":"+Calculos_PA!B76","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Calculos_PA!I77","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BC77","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BE77","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BF77","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BG77","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$f":"IF($D$19<>0,IF($D$19>0,(L115-L116),MAX(K115-P115-N115-M115,0)),IF(I114=0,0,IF(SUM(I$44:I115)<0,0,IF(AND(SUM(I$44:I115)>0,O114=0),SUM(I$44:I115),I115))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,""]
[null,null,73,{"$f":"+Calculos_PA!B77","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Calculos_PA!I78","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BC78","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BE78","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BF78","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BG78","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$f":"IF($D$19<>0,IF($D$19>0,(L116-L117),MAX(K116-P116-N116-M116,0)),IF(I115=0,0,IF(SUM(I$44:I116)<0,0,IF(AND(SUM(I$44:I116)>0,O115=0),SUM(I$44:I116),I116))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,""]
[null,null,74,{"$f":"+Calculos_PA!B78","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Calculos_PA!I79","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BC79","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BE79","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BF79","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BG79","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$f":"IF($D$19<>0,IF($D$19>0,(L117-L118),MAX(K117-P117-N117-M117,0)),IF(I116=0,0,IF(SUM(I$44:I117)<0,0,IF(AND(SUM(I$44:I117)>0,O116=0),SUM(I$44:I117),I117))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,""]
[null,null,75,{"$f":"+Calculos_PA!B79","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Calculos_PA!I80","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BC80","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BE80","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BF80","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BG80","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$f":"IF($D$19<>0,IF($D$19>0,(L118-L119),MAX(K118-P118-N118-M118,0)),IF(I117=0,0,IF(SUM(I$44:I118)<0,0,IF(AND(SUM(I$44:I118)>0,O117=0),SUM(I$44:I118),I118))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,""]
[null,null,76,{"$f":"+Calculos_PA!B80","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Calculos_PA!I81","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BC81","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BE81","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BF81","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BG81","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$f":"IF($D$19<>0,IF($D$19>0,(L119-L120),MAX(K119-P119-N119-M119,0)),IF(I118=0,0,IF(SUM(I$44:I119)<0,0,IF(AND(SUM(I$44:I119)>0,O118=0),SUM(I$44:I119),I119))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,""]
[null,null,77,{"$f":"+Calculos_PA!B81","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Calculos_PA!I82","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BC82","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BE82","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BF82","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BG82","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$f":"IF($D$19<>0,IF($D$19>0,(L120-L121),MAX(K120-P120-N120-M120,0)),IF(I119=0,0,IF(SUM(I$44:I120)<0,0,IF(AND(SUM(I$44:I120)>0,O119=0),SUM(I$44:I120),I120))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,""]
[null,null,78,{"$f":"+Calculos_PA!B82","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Calculos_PA!I83","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BC83","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BE83","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BF83","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BG83","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$f":"IF($D$19<>0,IF($D$19>0,(L121-L122),MAX(K121-P121-N121-M121,0)),IF(I120=0,0,IF(SUM(I$44:I121)<0,0,IF(AND(SUM(I$44:I121)>0,O120=0),SUM(I$44:I121),I121))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,""]
[null,null,79,{"$f":"+Calculos_PA!B83","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Calculos_PA!I84","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BC84","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BE84","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BF84","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BG84","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$f":"IF($D$19<>0,IF($D$19>0,(L122-L123),MAX(K122-P122-N122-M122,0)),IF(I121=0,0,IF(SUM(I$44:I122)<0,0,IF(AND(SUM(I$44:I122)>0,O121=0),SUM(I$44:I122),I122))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,""]
[null,null,80,{"$f":"+Calculos_PA!B84","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Calculos_PA!I85","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BC85","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BE85","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BF85","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BG85","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$f":"IF($D$19<>0,IF($D$19>0,(L123-L124),MAX(K123-P123-N123-M123,0)),IF(I122=0,0,IF(SUM(I$44:I123)<0,0,IF(AND(SUM(I$44:I123)>0,O122=0),SUM(I$44:I123),I123))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,""]
[null,null,81,{"$f":"+Calculos_PA!B85","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Calculos_PA!I86","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BC86","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BE86","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BF86","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BG86","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$f":"IF($D$19<>0,IF($D$19>0,(L124-L125),MAX(K124-P124-N124-M124,0)),IF(I123=0,0,IF(SUM(I$44:I124)<0,0,IF(AND(SUM(I$44:I124)>0,O123=0),SUM(I$44:I124),I124))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,""]
[null,null,82,{"$f":"+Calculos_PA!B86","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Calculos_PA!I87","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BC87","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BE87","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BF87","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BG87","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$f":"IF($D$19<>0,IF($D$19>0,(L125-L126),MAX(K125-P125-N125-M125,0)),IF(I124=0,0,IF(SUM(I$44:I125)<0,0,IF(AND(SUM(I$44:I125)>0,O124=0),SUM(I$44:I125),I125))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,""]
[null,null,83,{"$f":"+Calculos_PA!B87","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Calculos_PA!I88","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BC88","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BE88","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BF88","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BG88","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$f":"IF($D$19<>0,IF($D$19>0,(L126-L127),MAX(K126-P126-N126-M126,0)),IF(I125=0,0,IF(SUM(I$44:I126)<0,0,IF(AND(SUM(I$44:I126)>0,O125=0),SUM(I$44:I126),I126))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,""]
[null,null,84,{"$f":"+Calculos_PA!B88","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Calculos_PA!I89","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BC89","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BE89","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BF89","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BG89","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$f":"IF($D$19<>0,IF($D$19>0,(L127-L128),MAX(K127-P127-N127-M127,0)),IF(I126=0,0,IF(SUM(I$44:I127)<0,0,IF(AND(SUM(I$44:I127)>0,O126=0),SUM(I$44:I127),I127))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,""]
[null,null,85,{"$f":"+Calculos_PA!B89","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Calculos_PA!I90","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BC90","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BE90","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BF90","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BG90","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$f":"IF($D$19<>0,IF($D$19>0,(L128-L129),MAX(K128-P128-N128-M128,0)),IF(I127=0,0,IF(SUM(I$44:I128)<0,0,IF(AND(SUM(I$44:I128)>0,O127=0),SUM(I$44:I128),I128))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,""]
[null,null,86,{"$f":"+Calculos_PA!B90","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Calculos_PA!I91","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BC91","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BE91","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BF91","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BG91","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$f":"IF($D$19<>0,IF($D$19>0,(L129-L130),MAX(K129-P129-N129-M129,0)),IF(I128=0,0,IF(SUM(I$44:I129)<0,0,IF(AND(SUM(I$44:I129)>0,O128=0),SUM(I$44:I129),I129))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,""]
[null,null,87,{"$f":"+Calculos_PA!B91","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Calculos_PA!I92","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BC92","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BE92","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BF92","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BG92","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$f":"IF($D$19<>0,IF($D$19>0,(L130-L131),MAX(K130-P130-N130-M130,0)),IF(I129=0,0,IF(SUM(I$44:I130)<0,0,IF(AND(SUM(I$44:I130)>0,O129=0),SUM(I$44:I130),I130))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,""]
[null,null,88,{"$f":"+Calculos_PA!B92","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Calculos_PA!I93","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BC93","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BE93","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BF93","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BG93","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$f":"IF($D$19<>0,IF($D$19>0,(L131-L132),MAX(K131-P131-N131-M131,0)),IF(I130=0,0,IF(SUM(I$44:I131)<0,0,IF(AND(SUM(I$44:I131)>0,O130=0),SUM(I$44:I131),I131))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,""]
[null,null,89,{"$f":"+Calculos_PA!B93","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Calculos_PA!I94","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BC94","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BE94","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BF94","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BG94","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$f":"IF($D$19<>0,IF($D$19>0,(L132-L133),MAX(K132-P132-N132-M132,0)),IF(I131=0,0,IF(SUM(I$44:I132)<0,0,IF(AND(SUM(I$44:I132)>0,O131=0),SUM(I$44:I132),I132))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,""]
[null,null,90,{"$f":"+Calculos_PA!B94","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Calculos_PA!I95","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BC95","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BE95","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BF95","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BG95","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$f":"IF($D$19<>0,IF($D$19>0,(L133-L134),MAX(K133-P133-N133-M133,0)),IF(I132=0,0,IF(SUM(I$44:I133)<0,0,IF(AND(SUM(I$44:I133)>0,O132=0),SUM(I$44:I133),I133))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,""]
[null,null,91,{"$f":"+Calculos_PA!B95","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Calculos_PA!I96","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BC96","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BE96","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BF96","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BG96","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$f":"IF($D$19<>0,IF($D$19>0,(L134-L135),MAX(K134-P134-N134-M134,0)),IF(I133=0,0,IF(SUM(I$44:I134)<0,0,IF(AND(SUM(I$44:I134)>0,O133=0),SUM(I$44:I134),I134))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,""]
[null,null,92,{"$f":"+Calculos_PA!B96","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Calculos_PA!I97","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BC97","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BE97","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BF97","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BG97","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$f":"IF($D$19<>0,IF($D$19>0,(L135-L136),MAX(K135-P135-N135-M135,0)),IF(I134=0,0,IF(SUM(I$44:I135)<0,0,IF(AND(SUM(I$44:I135)>0,O134=0),SUM(I$44:I135),I135))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,""]
[null,null,93,{"$f":"+Calculos_PA!B97","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Calculos_PA!I98","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BC98","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BE98","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BF98","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BG98","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$f":"IF($D$19<>0,IF($D$19>0,(L136-L137),MAX(K136-P136-N136-M136,0)),IF(I135=0,0,IF(SUM(I$44:I136)<0,0,IF(AND(SUM(I$44:I136)>0,O135=0),SUM(I$44:I136),I136))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,""]
[null,null,94,{"$f":"+Calculos_PA!B98","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Calculos_PA!I99","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BC99","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BE99","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BF99","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BG99","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$f":"IF($D$19<>0,IF($D$19>0,(L137-L138),MAX(K137-P137-N137-M137,0)),IF(I136=0,0,IF(SUM(I$44:I137)<0,0,IF(AND(SUM(I$44:I137)>0,O136=0),SUM(I$44:I137),I137))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,""]
[null,null,95,{"$f":"+Calculos_PA!B99","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Calculos_PA!I100","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BC100","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BE100","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BF100","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BG100","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$f":"IF($D$19<>0,IF($D$19>0,(L138-L139),MAX(K138-P138-N138-M138,0)),IF(I137=0,0,IF(SUM(I$44:I138)<0,0,IF(AND(SUM(I$44:I138)>0,O137=0),SUM(I$44:I138),I138))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,""]
[null,null,96,{"$f":"+Calculos_PA!B100","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Calculos_PA!I101","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BC101","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BE101","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BF101","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BG101","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$f":"IF($D$19<>0,IF($D$19>0,(L139-L140),MAX(K139-P139-N139-M139,0)),IF(I138=0,0,IF(SUM(I$44:I139)<0,0,IF(AND(SUM(I$44:I139)>0,O138=0),SUM(I$44:I139),I139))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,""]
[null,null,97,{"$f":"+Calculos_PA!B101","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Calculos_PA!I102","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BC102","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BE102","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BF102","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BG102","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$f":"IF($D$19<>0,IF($D$19>0,(L140-L141),MAX(K140-P140-N140-M140,0)),IF(I139=0,0,IF(SUM(I$44:I140)<0,0,IF(AND(SUM(I$44:I140)>0,O139=0),SUM(I$44:I140),I140))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,""]
[null,null,98,{"$f":"+Calculos_PA!B102","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Calculos_PA!I103","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BC103","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BE103","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BF103","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BG103","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$f":"IF($D$19<>0,IF($D$19>0,(L141-L142),MAX(K141-P141-N141-M141,0)),IF(I140=0,0,IF(SUM(I$44:I141)<0,0,IF(AND(SUM(I$44:I141)>0,O140=0),SUM(I$44:I141),I141))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,""]
[null,null,99,{"$f":"+Calculos_PA!B103","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Calculos_PA!I104","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BC104","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BE104","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BF104","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BG104","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$f":"IF($D$19<>0,IF($D$19>0,(L142-L143),MAX(K142-P142-N142-M142,0)),IF(I141=0,0,IF(SUM(I$44:I142)<0,0,IF(AND(SUM(I$44:I142)>0,O141=0),SUM(I$44:I142),I142))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,""]
[null,null,100,{"$f":"+Calculos_PA!B104","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Calculos_PA!I105","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BC105","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BE105","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BF105","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BG105","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$f":"IF($D$19<>0,IF($D$19>0,(L143-L144),MAX(K143-P143-N143-M143,0)),IF(I142=0,0,IF(SUM(I$44:I143)<0,0,IF(AND(SUM(I$44:I143)>0,O142=0),SUM(I$44:I143),I143))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,""]
[null,null,101,{"$f":"+Calculos_PA!B105","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Calculos_PA!I106","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BC106","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BE106","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BF106","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BG106","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$f":"IF($D$19<>0,IF($D$19>0,(L144-L145),MAX(K144-P144-N144-M144,0)),IF(I143=0,0,IF(SUM(I$44:I144)<0,0,IF(AND(SUM(I$44:I144)>0,O143=0),SUM(I$44:I144),I144))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,""]
[null,null,102,{"$f":"+Calculos_PA!B106","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Calculos_PA!I107","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BC107","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BE107","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BF107","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BG107","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$f":"IF($D$19<>0,IF($D$19>0,(L145-L146),MAX(K145-P145-N145-M145,0)),IF(I144=0,0,IF(SUM(I$44:I145)<0,0,IF(AND(SUM(I$44:I145)>0,O144=0),SUM(I$44:I145),I145))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,""]
[null,null,103,{"$f":"+Calculos_PA!B107","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Calculos_PA!I108","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BC108","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BE108","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BF108","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BG108","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$f":"IF($D$19<>0,IF($D$19>0,(L146-L147),MAX(K146-P146-N146-M146,0)),IF(I145=0,0,IF(SUM(I$44:I146)<0,0,IF(AND(SUM(I$44:I146)>0,O145=0),SUM(I$44:I146),I146))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,""]
[null,null,104,{"$f":"+Calculos_PA!B108","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Calculos_PA!I109","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BC109","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BE109","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BF109","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BG109","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$f":"IF($D$19<>0,IF($D$19>0,(L147-L148),MAX(K147-P147-N147-M147,0)),IF(I146=0,0,IF(SUM(I$44:I147)<0,0,IF(AND(SUM(I$44:I147)>0,O146=0),SUM(I$44:I147),I147))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,""]
[null,null,105,{"$f":"+Calculos_PA!B109","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Calculos_PA!I110","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BC110","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BE110","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BF110","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BG110","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$f":"IF($D$19<>0,IF($D$19>0,(L148-L149),MAX(K148-P148-N148-M148,0)),IF(I147=0,0,IF(SUM(I$44:I148)<0,0,IF(AND(SUM(I$44:I148)>0,O147=0),SUM(I$44:I148),I148))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,""]
[null,null,106,{"$f":"+Calculos_PA!B110","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Calculos_PA!I111","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BC111","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BE111","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BF111","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BG111","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$f":"IF($D$19<>0,IF($D$19>0,(L149-L150),MAX(K149-P149-N149-M149,0)),IF(I148=0,0,IF(SUM(I$44:I149)<0,0,IF(AND(SUM(I$44:I149)>0,O148=0),SUM(I$44:I149),I149))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,""]
[null,null,107,{"$f":"+Calculos_PA!B111","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Calculos_PA!I112","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BC112","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BE112","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BF112","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BG112","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$f":"IF($D$19<>0,IF($D$19>0,(L150-L151),MAX(K150-P150-N150-M150,0)),IF(I149=0,0,IF(SUM(I$44:I150)<0,0,IF(AND(SUM(I$44:I150)>0,O149=0),SUM(I$44:I150),I150))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,""]
[null,null,108,{"$f":"+Calculos_PA!B112","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Calculos_PA!I113","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BC113","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BE113","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BF113","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BG113","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$f":"IF($D$19<>0,IF($D$19>0,(L151-L152),MAX(K151-P151-N151-M151,0)),IF(I150=0,0,IF(SUM(I$44:I151)<0,0,IF(AND(SUM(I$44:I151)>0,O150=0),SUM(I$44:I151),I151))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,""]
[null,null,109,{"$f":"+Calculos_PA!B113","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Calculos_PA!I114","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BC114","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BE114","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BF114","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BG114","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$f":"IF($D$19<>0,IF($D$19>0,(L152-L153),MAX(K152-P152-N152-M152,0)),IF(I151=0,0,IF(SUM(I$44:I152)<0,0,IF(AND(SUM(I$44:I152)>0,O151=0),SUM(I$44:I152),I152))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,""]
[null,null,110,{"$f":"+Calculos_PA!B114","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Calculos_PA!I115","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BC115","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BE115","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BF115","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BG115","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$f":"IF($D$19<>0,IF($D$19>0,(L153-L154),MAX(K153-P153-N153-M153,0)),IF(I152=0,0,IF(SUM(I$44:I153)<0,0,IF(AND(SUM(I$44:I153)>0,O152=0),SUM(I$44:I153),I153))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,""]
[null,null,111,{"$f":"+Calculos_PA!B115","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Calculos_PA!I116","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BC116","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BE116","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BF116","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BG116","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$f":"IF($D$19<>0,IF($D$19>0,(L154-L155),MAX(K154-P154-N154-M154,0)),IF(I153=0,0,IF(SUM(I$44:I154)<0,0,IF(AND(SUM(I$44:I154)>0,O153=0),SUM(I$44:I154),I154))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,""]
[null,null,{"$f":"+C154+1","v":112},{"$f":"+Calculos_PA!B116","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Calculos_PA!I117","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BC117","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BE117","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BF117","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BG117","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$f":"IF($D$19<>0,IF($D$19>0,(L155-L156),MAX(K155-P155-N155-M155,0)),IF(I154=0,0,IF(SUM(I$44:I155)<0,0,IF(AND(SUM(I$44:I155)>0,O154=0),SUM(I$44:I155),I155))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,""]
[null,null,113,{"$f":"+Calculos_PA!B117","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Calculos_PA!I118","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BC118","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BE118","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BF118","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BG118","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$f":"IF($D$19<>0,IF($D$19>0,(L156-L157),MAX(K156-P156-N156-M156,0)),IF(I155=0,0,IF(SUM(I$44:I156)<0,0,IF(AND(SUM(I$44:I156)>0,O155=0),SUM(I$44:I156),I156))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,""]
[null,null,114,{"$f":"+Calculos_PA!B118","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Calculos_PA!I119","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BC119","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BE119","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BF119","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BG119","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$f":"IF($D$19<>0,IF($D$19>0,(L157-L158),MAX(K157-P157-N157-M157,0)),IF(I156=0,0,IF(SUM(I$44:I157)<0,0,IF(AND(SUM(I$44:I157)>0,O156=0),SUM(I$44:I157),I157))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,""]
[null,null,115,{"$f":"+Calculos_PA!B119","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Calculos_PA!I120","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BC120","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BE120","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BF120","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BG120","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$f":"IF($D$19<>0,IF($D$19>0,(L158-L159),MAX(K158-P158-N158-M158,0)),IF(I157=0,0,IF(SUM(I$44:I158)<0,0,IF(AND(SUM(I$44:I158)>0,O157=0),SUM(I$44:I158),I158))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,""]
[null,null,116,{"$f":"+Calculos_PA!B120","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Calculos_PA!I121","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BC121","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BE121","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BF121","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BG121","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$f":"IF($D$19<>0,IF($D$19>0,(L159-L160),MAX(K159-P159-N159-M159,0)),IF(I158=0,0,IF(SUM(I$44:I159)<0,0,IF(AND(SUM(I$44:I159)>0,O158=0),SUM(I$44:I159),I159))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,""]
[null,null,117,{"$f":"+Calculos_PA!B121","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Calculos_PA!I122","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BC122","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BE122","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BF122","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BG122","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$f":"IF($D$19<>0,IF($D$19>0,(L160-L161),MAX(K160-P160-N160-M160,0)),IF(I159=0,0,IF(SUM(I$44:I160)<0,0,IF(AND(SUM(I$44:I160)>0,O159=0),SUM(I$44:I160),I160))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,""]
[null,null,118,{"$f":"+Calculos_PA!B122","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Calculos_PA!I123","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BC123","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BE123","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BF123","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BG123","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$f":"IF($D$19<>0,IF($D$19>0,(L161-L162),MAX(K161-P161-N161-M161,0)),IF(I160=0,0,IF(SUM(I$44:I161)<0,0,IF(AND(SUM(I$44:I161)>0,O160=0),SUM(I$44:I161),I161))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,""]
[null,null,119,{"$f":"+Calculos_PA!B123","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Calculos_PA!I124","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BC124","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BE124","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BF124","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BG124","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$f":"IF($D$19<>0,IF($D$19>0,(L162-L163),MAX(K162-P162-N162-M162,0)),IF(I161=0,0,IF(SUM(I$44:I162)<0,0,IF(AND(SUM(I$44:I162)>0,O161=0),SUM(I$44:I162),I162))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,""]
[null,null,120,{"$f":"+Calculos_PA!B124","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Calculos_PA!I125","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BC125","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BE125","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BF125","v":{"$error":"#N/A"}},{"$f":"+Calculos_PA!BG125","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$f":"IF($D$19<>0,IF($D$19>0,(L163-#REF!),MAX(K163-P163-N163-M163,0)),IF(I162=0,0,IF(SUM(I$44:I163)<0,0,IF(AND(SUM(I$44:I163)>0,O162=0),SUM(I$44:I163),I163))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,""]

{"sheet":"Calculos_PA","index":6,"n_rows":126,"n_cols":67,"rows_kept":126,"cut":false,"hidden":true,"merged":[]}
["Sí",3.0000000000000001E-3,"Desgravamen",{"$f":"SIMULADOR_PA!D33","v":3.6000000000000004E-2},8,{"$f":"SIMULADOR_PA!D33/12","v":3.0000000000000005E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tasa mensual",null,null,null,null,{"$f":"+SUMIF($AZ$6:$AZ$125,AG3,$E$6:$E$125)","v":{"$error":"#N/A"}},null,{"$f":"+AG8-AE8+AI8+AJ9+AK8","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT($AG$7:$AG$126,AP7:AP126)","v":{"$error":"#N/A"}},{"$f":"+AQ1/AQ2+L6","v":{"$error":"#N/A"}},{"$f":"+SUMPRODUCT(AP6:AP126,AQ6:AQ126)","v":0},null,null,null,null,null,null,null,null,null,null,null,"Plazo"]
["No",1.8E-3,null,null,null,"Normal",null,null,null,null,null,null,null,null,null,null,null,null,"T-24",null,null,null,null,null,null,null,null,{"$f":"((1+'SIMULADOR CUOTAS'!E14)^(1/12)-1)/30","v":3.4254308205679722E-5},null,null,"Cuota",null,null,null,null,null,null,null,null,null,"Duración",null,{"$f":"+SUMIF($D$6:$D$125,\"<=\"&SIMULADOR!D17,$AQ$7:$AQ$126)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Cuota",null,null,null,{"$f":"+XIRR($BM$5:$BM$125,$BJ$5:$BJ$125,0)","v":{"$error":"#N/A"}}]
[null,null,null,null,{"$f":"(1+SIMULADOR_PA!D32)^(1/360)-1","v":4.1092504525042095E-4},{"$f":"ROUNDUP((1+D1/360)-1,E1)","v":9.9999999999999991E-5},null,null,{"$f":"+H6","v":249},null,null,null,null,null,null,null,null,null,"Date","Amortiz.","Interest","Desgrav.","Comis.","Cuota","Capital",null,null,{"$f":"+OFFSET(AB6,COUNTIF($Q$6:$Q$126,0),0)","v":0},null,null,null,null,{"$f":"120-COUNTIF($BF$6:$BF$125,0)","v":120},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1+IRR(BI5:BI125))^12-1","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"+SUM(BM5:BM125)","v":{"$error":"#N/A"}}]
["Fecha Incial","Fecha Final",null,null,"Factor 1",{"$f":"+SUMIF(Calculos_PA!$D$6:$D$125,\"<=\"&SIMULADOR_PA!D31,$F$6:$F$125)","v":0},null,{"$f":"IF(D6<=SIMULADOR_PA!$D$31,Calculos_PA!$I$6/Calculos_PA!$F$4,0)","v":{"$error":"#N/A"}},null,{"$f":"+SUM(J6:J125)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"días","Días","Pago anticipado","Pago",null,"Capital","amortización","Interés","Desgravamen","Prot de pagos",null,null,null,null,null,"Factor","Pago","Pago anticipado","Capital","amortización","Interés","Desgravamen","Prot de pagos",null,null,null,"Capital","Desgrav.","Prot de pagos","Pago Anticipado","Amortiz.","Interés"]
[{"$f":"+SIMULADOR_PA!$D$29","v":"00:00:00"},{"$f":"+VLOOKUP(1, Calculos!BO:BU,7,0)","v":{"$error":"#N/A"}},null,null,"días acum","Factor","días","Cuota","Capital","amortización","Interes Pagado","Desgravamen","Comision","Interes generados",null,{"$f":"-Calculos_PA!I6","v":0},{"$f":"IF(P5<>\"\",0,\"\")","v":0},null,null,40000,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+A5","v":"00:00:00"},null,null,null,null,null,null,null,{"$f":"-SIMULADOR_PA!F44","v":0},0,null,null,{"$f":"+BI5","v":0}]
[{"$f":"+B5","v":{"$error":"#N/A"}},{"$f":"+IF(AND(SIMULADOR_PA!$D$18=31,DAY(EOMONTH(A6,1))<>31),DATE(YEAR(A6),MONTH(A6)+1,DAY(EOMONTH(A6,1))),IF(MONTH(EDATE(A6,1))=2,EDATE(A6,1),DATE(YEAR(EDATE(A6,1)),MONTH(EDATE(A6,1)),SIMULADOR_PA!$D$18)))","v":{"$error":"#N/A"}},null,1,{"$f":"+IFERROR(B5-$A$5,0)","v":0},{"$f":"1/((1+$E$3)^E6*(1+$F$3)^E6)","v":1},{"$f":"+E6","v":0},249,{"$f":"IFERROR(SIMULADOR_PA!D28,0)","v":0},{"$f":"IFERROR(IF(SIMULADOR!H30=\"Plazo\", IF(D6<=SIMULADOR_PA!$D$17,SIMULADOR!D25-L6-K6-M6,\"\"), IF(D6<=SIMULADOR_PA!$D$17,H6-L6-K6-M6,\"\")),0)","v":0},{"$f":"IFERROR(N6,0)","v":0},{"$f":"IFERROR(IF(D6>SIMULADOR_PA!$D$17,0,IF(AND(D6<=SIMULADOR_PA!$D$17,I6<=SIMULADOR_PA!$D$13),ROUND(I6*$F$1,2),IF(I6>SIMULADOR_PA!$D$13,SIMULADOR_PA!$D$13*Calculos_PA!$F$1,\"\"))),0)","v":0},{"$f":"IFERROR(IF(Calculos_PA!D6<=SIMULADOR_PA!$D$17,Calculos_PA!$M$4,\"\"),0)","v":0},{"$f":"IFERROR(IF(D6<=SIMULADOR_PA!$D$17,ROUND(I6*((1+$E$3)^G6-1),2),\"\"),0)","v":0},null,{"$f":"+IF(D6<=SIMULADOR_PA!$D$17,SIMULADOR_PA!Q44,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(P6<>\"\",E6,\"\")","v":{"$error":"#N/A"}},{"$f":"+N6+L6+J6","v":0},{"$f":"U6-K6","v":645.74},399.04,645.74,36,3,{"$f":"SUM(T6:W6)","v":1083.78},{"$f":"T5-T6","v":39600.959999999999},null,{"$f":"+G6-AC7","v":0},0,0,{"$f":"+IF(AND(AB7<>0,AB6=0),SIMULADOR_PA!$H$29,0)","v":0},{"$f":"IF(AND(AD5<>0,BO5=0),0,IF(AND(AD6=0),MIN($I$3,AJ6+AK6+(AG6)*(((1+$F$3)^(AA6+AC6))+($G$3*(AA6+AC6)))),AD6))","v":{"$error":"#N/A"}},null,{"$f":"IF(AND(IF(AD6<>0,I6,AG5-AE5+AI5+AJ6)<0.05,IF(AD6<>0,I6,AG5-AE5+AI5+AJ6+AK6)>-0.05),0,IF(AD6<>0,I6,AG5-AE5+AI5+AJ6+AK6))","v":{"$error":"#N/A"}},{"$f":"+AE6-AI6-AJ6-AK6","v":{"$error":"#N/A"}},{"$f":"AG6*((1+$E$3)^(AA6+AC6)-1)","v":{"$error":"#N/A"}},{"$f":"IF($BA6=SIMULADOR_PA!$H$28,0,IF(OR(BO5=1,AND(AD6<>0,BO6=0)),L6,IF(AND(AC6+AD6>0,ABS(AG5-AH5)>0.01),L6,0)))","v":0},{"$f":"IF(OR(BO5=1,AND(AD6<>0,BO6=0)),$N$4,IF(AND(AC6+AD6>0,AD5=0,ABS(AG5-AH5)>0.01),$N$4,0))","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"+IF(AND(AQ5=0,AQ6<>0),1,0)","v":0},{"$f":"IF(AB6=0,0,1/((1+$E$3)^AB6))","v":0},{"$f":"IF(AS6=0,IF($AR$1<AT5-AU5+AW6+AX6+AV6,$AR$1,((AT5-AU5)*(((1+$E$3)^(AA6+AC6)))+AW6+AX6)),AS6)-IF(AND(AS5<>0,BO6<>0),L6+$N$4,0)","v":{"$error":"#N/A"}},{"$f":"+AD6","v":0},{"$f":"IF(AND(IF(AND(AG5=0,AG6<>0),AG6,AT5-AR5+AV5+AW5+AX5)>-0.05,IF(AND(AG5=0,AG6<>0),AG6,AT5-AR5+AV5+AW5+AX5)<0.05),0,IF(AND(AG5=0,AG6<>0),AG6,AT5-AR5+AV5+AW5+AX5))","v":{"$error":"#N/A"}},{"$f":"IF(ABS(AR6-AV6-AW6-AX6)<0.01,0,AR6-AV6-AW6-AX6)","v":{"$error":"#N/A"}},{"$f":"IF(BO6=1,AT6*((1+$E$3)^(AA6+AC6)-1),IF(AS6<>0,K6,AT6*((1+$E$3)^(AA6+AC6)-1)))","v":{"$error":"#N/A"}},{"$f":"+IF(OR(BO5=1,AND($AD5=0,$AT6>0,BO6=0)),L6,0)","v":{"$error":"#N/A"}},0,null,1,{"$f":"+BA5+IF(SIMULADOR_PA!$H$28<>\"\",AA6+AC6,G6)","v":"00:00:00"},{"$f":"+IF(SUM(AE$6:AE6)=0,I6,IF($BB$1=$BE$1,AG6,AT6))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE6)=0,L6,IF($BB$1=$BE$1,AJ6,AW6))","v":{"$error":"#N/A"}},0,{"$f":"+IF(SUM(AE$6:AE6)=0,0,IF($BB$1=$BE$1,AD6,AS6))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE6)=0,J6,IF($BB$1=$BE$1,AH6,AU6))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE6)=0,K6,IF($BB$1=$BE$1,AI6,AV6))","v":{"$error":"#N/A"}},null,{"$f":"+SIMULADOR_PA!K45","v":{"$error":"#N/A"}},{"$f":"IF(BI6=0,0,Q6)","v":{"$error":"#N/A"}},{"$f":"+BB6-BB7-BF6","v":{"$error":"#N/A"}},null,{"$f":"+BI6","v":{"$error":"#N/A"}},null,{"$f":"+IF(AND(BA6<B5,BA6>A5),1,0)","v":{"$error":"#N/A"}}]
[{"$error":"#N/A"},{"$f":"+IF(AND(SIMULADOR_PA!$D$18=31,DAY(EOMONTH(A7,1))<>31),DATE(YEAR(A7),MONTH(A7)+1,DAY(EOMONTH(A7,1))),IF(MONTH(EDATE(A7,1))=2,EDATE(A7,1),DATE(YEAR(EDATE(A7,1)),MONTH(EDATE(A7,1)),SIMULADOR_PA!$D$18)))","v":{"$error":"#N/A"}},null,{"$f":"+D6+1","v":2},{"$f":"+B6-$A$5","v":{"$error":"#N/A"}},{"$f":"1/((1+$E$3)^E7*(1+$F$3)^E7)","v":{"$error":"#N/A"}},{"$f":"+E7-E6","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(D7<=SIMULADOR_PA!$D$17,ROUND(SIMULADOR_PA!$Q$44,2),\"\"),0)","v":0},{"$f":"IF(D7<=SIMULADOR_PA!$D$17+1,I6-J6,\"\")","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(D7<=SIMULADOR_PA!$D$17,H7-L7-K7-M7,\"\"),0)","v":0},{"$f":"N7","v":{"$error":"#N/A"}},{"$f":"IF(D7>SIMULADOR_PA!$D$17,0,IF(AND(D7<=SIMULADOR_PA!$D$17,I7<=SIMULADOR_PA!$D$13),ROUND(I7*$F$1,2),IF(I7>SIMULADOR_PA!$D$13,SIMULADOR_PA!$D$13*Calculos_PA!$F$1,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF(Calculos_PA!D7<=SIMULADOR_PA!$D$17,Calculos_PA!$M$4,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(D7<=SIMULADOR_PA!$D$17,ROUND(I7*((1+$E$3)^G7-1),2),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(D7<=SIMULADOR_PA!$D$17,SIMULADOR_PA!Q45,\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},610.37,434.77,35.64,3,{"$f":"SUM(T7:W7)","v":1083.78},{"$f":"Y6-T7","v":38990.589999999997},null,{"$f":"+G7-AC8","v":{"$error":"#N/A"}},{"$f":"+IF(OR(Calculos!B5-SIMULADOR_PA!$H$28<0,SIMULADOR_PA!$H$28=0),0,Calculos!B5-SIMULADOR_PA!$H$28)","v":0},{"$f":"+AB7-AB6","v":0},{"$f":"+IF(AND(AB8<>0,AB7=0),SIMULADOR_PA!$H$29,0)","v":0},{"$f":"IF(AND(AD7=0),MIN($I$3,AJ7+AK7+(AG7)*(((1+$E$3)^(AA7+AC7))+($G$3*(AA7+AC7)))),AD7)","v":{"$error":"#N/A"}},null,{"$f":"IF(AND(IF(AD7<>0,I7,AG6-AE6+AI6+AJ6)<0.05,IF(AD7<>0,I7,AG6-AE6+AI6+AJ6+AK6)>-0.05),0,IF(AD7<>0,I7,AG6-AE6+AI6+AJ6+AK6))","v":{"$error":"#N/A"}},{"$f":"+IF(ABS(AE7-AI7-AJ7-AK7)<0.01,0,AE7-AI7-AJ7-AK7)","v":{"$error":"#N/A"}},{"$f":"AG7*((1+$E$3)^(AA7+AC7)-1)","v":{"$error":"#N/A"}},{"$f":"IF($BA7=SIMULADOR_PA!$H$28,0,IF(OR(BO6=1,AND(AD7<>0,BO7=0)),L7,IF(AND(AC7+AD7>0,ABS(AG6-AH6)>0.01),L7,0)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,{"$f":"+IF(AND(AQ6=0,AQ7<>0),1,0)","v":0},{"$f":"IF(AB7=0,0,1/((1+$E$3)^AB7))","v":0},{"$f":"IF(AS7=0,IF($AR$1<AT6-AU6+AW7+AX7+AV7,$AR$1,((AT6-AU6)*(((1+$E$3)^(AA7+AC7)))+AW7+AX7)),AS7)-IF(AND(AS6<>0,BO7<>0),L7+$N$4,0)","v":{"$error":"#N/A"}},{"$f":"+AD7","v":0},{"$f":"IF(AND(IF(AND(AG6=0,AG7<>0),AG7,AT6-AR6+AV6+AW6+AX6)>-0.05,IF(AND(AG6=0,AG7<>0),AG7,AT6-AR6+AV6+AW6+AX6)<0.05),0,IF(AND(AG6=0,AG7<>0),AG7,AT6-AR6+AV6+AW6+AX6))","v":{"$error":"#N/A"}},{"$f":"IF(ABS(AR7-AV7-AW7-AX7)<0.01,0,AR7-AV7-AW7-AX7)","v":{"$error":"#N/A"}},{"$f":"IF(BO7=1,AT7*((1+$E$3)^(AA7+AC7)-1),IF(AS7<>0,K7,AT7*((1+$E$3)^(AA7+AC7)-1)))","v":{"$error":"#N/A"}},{"$f":"+IF(OR(BO6=1,AND($AD6=0,$AT7>0,BO7=0)),L7,0)","v":{"$error":"#N/A"}},0,null,{"$f":"+AZ6+1","v":2},{"$f":"+BA6+IF(SIMULADOR_PA!$H$28<>\"\",AA7+AC7,G7)","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE7)=0,I7,IF($BB$1=$BE$1,AG7,AT7))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE7)=0,L7,IF($BB$1=$BE$1,AJ7,AW7))","v":{"$error":"#N/A"}},0,{"$f":"+IF(SUM(AE$6:AE7)=0,0,IF($BB$1=$BE$1,AD7,AS7))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE7)=0,J7,IF($BB$1=$BE$1,AH7,AU7))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE7)=0,K7,IF($BB$1=$BE$1,AI7,AV7))","v":{"$error":"#N/A"}},null,{"$f":"+SIMULADOR_PA!K46","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$f":"+IF(AND(BA7<B6,BA7>A6),1,0)","v":{"$error":"#N/A"}}]
[{"$error":"#N/A"},{"$f":"+IF(AND(SIMULADOR_PA!$D$18=31,DAY(EOMONTH(A8,1))<>31),DATE(YEAR(A8),MONTH(A8)+1,DAY(EOMONTH(A8,1))),IF(MONTH(EDATE(A8,1))=2,EDATE(A8,1),DATE(YEAR(EDATE(A8,1)),MONTH(EDATE(A8,1)),SIMULADOR_PA!$D$18)))","v":{"$error":"#N/A"}},null,3,{"$f":"+B7-$A$5","v":{"$error":"#N/A"}},{"$f":"1/((1+$E$3)^E8*(1+$F$3)^E8)","v":{"$error":"#N/A"}},{"$f":"+E8-E7","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(D8<=SIMULADOR_PA!$D$17,ROUND(SIMULADOR_PA!$Q$44,2),\"\"),0)","v":0},{"$f":"IF(D8<=SIMULADOR_PA!$D$17+1,I7-J7,\"\")","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(D8<=SIMULADOR_PA!$D$17,H8-L8-K8-M8,\"\"),0)","v":0},{"$f":"N8","v":{"$error":"#N/A"}},{"$f":"IF(D8>SIMULADOR_PA!$D$17,0,IF(AND(D8<=SIMULADOR_PA!$D$17,I8<=SIMULADOR_PA!$D$13),ROUND(I8*$F$1,2),IF(I8>SIMULADOR_PA!$D$13,SIMULADOR_PA!$D$13*Calculos_PA!$F$1,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF(Calculos_PA!D8<=SIMULADOR_PA!$D$17,Calculos_PA!$M$4,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(D8<=SIMULADOR_PA!$D$17,ROUND(I8*((1+$E$3)^G8-1),2),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(D8<=SIMULADOR_PA!$D$17,SIMULADOR_PA!Q46,\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},603.27,442.42,35.090000000000003,3,1083.78,{"$f":"Y7-T8","v":38387.32},null,{"$error":"#N/A"},{"$f":"+IF(OR(Calculos!B6-SIMULADOR_PA!$H$28<0,SIMULADOR_PA!$H$28=0),0,Calculos!B6-SIMULADOR_PA!$H$28)","v":0},{"$f":"+AB8-AB7","v":0},{"$f":"+IF(AND(AB9<>0,AB8=0),SIMULADOR_PA!$H$29,0)","v":0},{"$f":"IF(AND(AD8=0),MIN($I$3,AJ8+AK8+(AG8)*(((1+$E$3)^(AA8+AC8))+($G$3*(AA8+AC8)))),AD8)","v":{"$error":"#N/A"}},null,{"$f":"IF(AND(IF(AD8<>0,I8,AG7-AE7+AI7+AJ7)<0.05,IF(AD8<>0,I8,AG7-AE7+AI7+AJ7+AK7)>-0.05),0,IF(AD8<>0,I8,AG7-AE7+AI7+AJ7+AK7))","v":{"$error":"#N/A"}},{"$f":"+IF(ABS(AE8-AI8-AJ8-AK8)<0.01,0,AE8-AI8-AJ8-AK8)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($BA8=SIMULADOR_PA!$H$28,0,IF(OR(BO7=1,AND(AD8<>0,BO8=0)),L8,IF(AND(AC8+AD8>0,ABS(AG7-AH7)>0.01),L8,0)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"+AG8+AH7-AG7","v":{"$error":"#N/A"}},{"$f":"+SUM(AH8:AK8)","v":{"$error":"#N/A"}},null,{"$f":"+IF(AND(AQ7=0,AQ8<>0),1,0)","v":0},0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,3,{"$f":"+BA7+IF(SIMULADOR_PA!$H$28<>\"\",AA8+AC8,G8)","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE8)=0,I8,IF($BB$1=$BE$1,AG8,AT8))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE8)=0,L8,IF($BB$1=$BE$1,AJ8,AW8))","v":{"$error":"#N/A"}},0,{"$f":"+IF(SUM(AE$6:AE8)=0,0,IF($BB$1=$BE$1,AD8,AS8))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE8)=0,J8,IF($BB$1=$BE$1,AH8,AU8))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE8)=0,K8,IF($BB$1=$BE$1,AI8,AV8))","v":{"$error":"#N/A"}},null,{"$f":"+SIMULADOR_PA!K47","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$error":"#N/A"}]
[{"$error":"#N/A"},{"$f":"+IF(AND(SIMULADOR_PA!$D$18=31,DAY(EOMONTH(A9,1))<>31),DATE(YEAR(A9),MONTH(A9)+1,DAY(EOMONTH(A9,1))),IF(MONTH(EDATE(A9,1))=2,EDATE(A9,1),DATE(YEAR(EDATE(A9,1)),MONTH(EDATE(A9,1)),SIMULADOR_PA!$D$18)))","v":{"$error":"#N/A"}},null,4,{"$f":"+B8-$A$5","v":{"$error":"#N/A"}},{"$f":"1/((1+$E$3)^E9*(1+$F$3)^E9)","v":{"$error":"#N/A"}},{"$f":"+E9-E8","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(D9<=SIMULADOR_PA!$D$17,ROUND(SIMULADOR_PA!$Q$44,2),\"\"),0)","v":0},{"$f":"IF(D9<=SIMULADOR_PA!$D$17+1,I8-J8,\"\")","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(D9<=SIMULADOR_PA!$D$17,H9-L9-K9-M9,\"\"),0)","v":0},{"$error":"#N/A"},{"$f":"IF(D9>SIMULADOR_PA!$D$17,0,IF(AND(D9<=SIMULADOR_PA!$D$17,I9<=SIMULADOR_PA!$D$13),ROUND(I9*$F$1,2),IF(I9>SIMULADOR_PA!$D$13,SIMULADOR_PA!$D$13*Calculos_PA!$F$1,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF(Calculos_PA!D9<=SIMULADOR_PA!$D$17,Calculos_PA!$M$4,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(D9<=SIMULADOR_PA!$D$17,ROUND(I9*((1+$E$3)^G9-1),2),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(D9<=SIMULADOR_PA!$D$17,SIMULADOR_PA!Q47,\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},610.65,435.58,34.549999999999997,3,1083.78,37776.67,null,{"$error":"#N/A"},{"$f":"+IF(OR(Calculos!B7-SIMULADOR_PA!$H$28<0,SIMULADOR_PA!$H$28=0),0,Calculos!B7-SIMULADOR_PA!$H$28)","v":0},{"$f":"+AB9-AB8","v":0},{"$f":"+IF(AND(AB10<>0,AB9=0),SIMULADOR_PA!$H$29,0)","v":0},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$f":"+IF(ABS(AE9-AI9-AJ9-AK9)<0.01,0,AE9-AI9-AJ9-AK9)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($BA9=SIMULADOR_PA!$H$28,0,IF(OR(BO8=1,AND(AD9<>0,BO9=0)),L9,IF(AND(AC9+AD9>0,ABS(AG8-AH8)>0.01),L9,0)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"+AG9+AH8-AG8","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"+IF(AND(AQ8=0,AQ9<>0),1,0)","v":0},0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,4,{"$f":"+BA8+IF(SIMULADOR_PA!$H$28<>\"\",AA9+AC9,G9)","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE9)=0,I9,IF($BB$1=$BE$1,AG9,AT9))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE9)=0,L9,IF($BB$1=$BE$1,AJ9,AW9))","v":{"$error":"#N/A"}},0,{"$f":"+IF(SUM(AE$6:AE9)=0,0,IF($BB$1=$BE$1,AD9,AS9))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE9)=0,J9,IF($BB$1=$BE$1,AH9,AU9))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE9)=0,K9,IF($BB$1=$BE$1,AI9,AV9))","v":{"$error":"#N/A"}},null,{"$f":"+SIMULADOR_PA!K48","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$error":"#N/A"}]
[{"$error":"#N/A"},{"$f":"+IF(AND(SIMULADOR_PA!$D$18=31,DAY(EOMONTH(A10,1))<>31),DATE(YEAR(A10),MONTH(A10)+1,DAY(EOMONTH(A10,1))),IF(MONTH(EDATE(A10,1))=2,EDATE(A10,1),DATE(YEAR(EDATE(A10,1)),MONTH(EDATE(A10,1)),SIMULADOR_PA!$D$18)))","v":{"$error":"#N/A"}},"x",5,{"$f":"+B9-$A$5","v":{"$error":"#N/A"}},{"$f":"1/((1+$E$3)^E10*(1+$F$3)^E10)","v":{"$error":"#N/A"}},{"$f":"+E10-E9","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(D10<=SIMULADOR_PA!$D$17,ROUND(SIMULADOR_PA!$Q$44,2),\"\"),0)","v":0},{"$f":"IF(D10<=SIMULADOR_PA!$D$17+1,I9-J9,\"\")","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(D10<=SIMULADOR_PA!$D$17,H10-L10-K10-M10,\"\"),0)","v":0},{"$error":"#N/A"},{"$f":"IF(D10>SIMULADOR_PA!$D$17,0,IF(AND(D10<=SIMULADOR_PA!$D$17,I10<=SIMULADOR_PA!$D$13),ROUND(I10*$F$1,2),IF(I10>SIMULADOR_PA!$D$13,SIMULADOR_PA!$D$13*Calculos_PA!$F$1,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF(Calculos_PA!D10<=SIMULADOR_PA!$D$17,Calculos_PA!$M$4,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(D10<=SIMULADOR_PA!$D$17,ROUND(I10*((1+$E$3)^G10-1),2),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(D10<=SIMULADOR_PA!$D$17,SIMULADOR_PA!Q48,\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},632.04,414.74,34,3,1083.78,37144.629999999997,null,{"$error":"#N/A"},{"$f":"+IF(OR(Calculos!B8-SIMULADOR_PA!$H$28<0,SIMULADOR_PA!$H$28=0),0,Calculos!B8-SIMULADOR_PA!$H$28)","v":0},0,{"$f":"+IF(AND(AB11<>0,AB10=0),SIMULADOR_PA!$H$29,0)","v":0},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$f":"+IF(ABS(AE10-AI10-AJ10-AK10)<0.01,0,AE10-AI10-AJ10-AK10)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($BA10=SIMULADOR_PA!$H$28,0,IF(OR(BO9=1,AND(AD10<>0,BO10=0)),L10,IF(AND(AC10+AD10>0,ABS(AG9-AH9)>0.01),L10,0)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"+AG10+AH9-AG9","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"+IF(AND(AQ9=0,AQ10<>0),1,0)","v":0},0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,5,{"$f":"+BA9+IF(SIMULADOR_PA!$H$28<>\"\",AA10+AC10,G10)","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE10)=0,I10,IF($BB$1=$BE$1,AG10,AT10))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE10)=0,L10,IF($BB$1=$BE$1,AJ10,AW10))","v":{"$error":"#N/A"}},0,{"$f":"+IF(SUM(AE$6:AE10)=0,0,IF($BB$1=$BE$1,AD10,AS10))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE10)=0,J10,IF($BB$1=$BE$1,AH10,AU10))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE10)=0,K10,IF($BB$1=$BE$1,AI10,AV10))","v":{"$error":"#N/A"}},null,{"$f":"+SIMULADOR_PA!K49","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$error":"#N/A"}]
[{"$error":"#N/A"},{"$f":"+IF(AND(SIMULADOR_PA!$D$18=31,DAY(EOMONTH(A11,1))<>31),DATE(YEAR(A11),MONTH(A11)+1,DAY(EOMONTH(A11,1))),IF(MONTH(EDATE(A11,1))=2,EDATE(A11,1),DATE(YEAR(EDATE(A11,1)),MONTH(EDATE(A11,1)),SIMULADOR_PA!$D$18)))","v":{"$error":"#N/A"}},null,6,{"$f":"+B10-$A$5","v":{"$error":"#N/A"}},{"$f":"1/((1+$E$3)^E11*(1+$F$3)^E11)","v":{"$error":"#N/A"}},{"$f":"+E11-E10","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(D11<=SIMULADOR_PA!$D$17,ROUND(SIMULADOR_PA!$Q$44,2),\"\"),0)","v":0},{"$f":"IF(D11<=SIMULADOR_PA!$D$17+1,I10-J10,\"\")","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(D11<=SIMULADOR_PA!$D$17,H11-L11-K11-M11,\"\"),0)","v":0},{"$error":"#N/A"},{"$f":"IF(D11>SIMULADOR_PA!$D$17,0,IF(AND(D11<=SIMULADOR_PA!$D$17,I11<=SIMULADOR_PA!$D$13),ROUND(I11*$F$1,2),IF(I11>SIMULADOR_PA!$D$13,SIMULADOR_PA!$D$13*Calculos_PA!$F$1,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF(Calculos_PA!D11<=SIMULADOR_PA!$D$17,Calculos_PA!$M$4,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(D11<=SIMULADOR_PA!$D$17,ROUND(I11*((1+$E$3)^G11-1),2),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(D11<=SIMULADOR_PA!$D$17,SIMULADOR_PA!Q49,\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},625.87,421.48,33.43,3,1083.78,36518.759999999995,null,{"$error":"#N/A"},{"$f":"+IF(OR(Calculos!B9-SIMULADOR_PA!$H$28<0,SIMULADOR_PA!$H$28=0),0,Calculos!B9-SIMULADOR_PA!$H$28)","v":0},0,{"$f":"+IF(AND(AB12<>0,AB11=0),SIMULADOR_PA!$H$29,0)","v":0},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($BA11=SIMULADOR_PA!$H$28,0,IF(OR(BO10=1,AND(AD11<>0,BO11=0)),L11,IF(AND(AC11+AD11>0,ABS(AG10-AH10)>0.01),L11,0)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,6,{"$f":"+BA10+IF(SIMULADOR_PA!$H$28<>\"\",AA11+AC11,G11)","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE11)=0,I11,IF($BB$1=$BE$1,AG11,AT11))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE11)=0,L11,IF($BB$1=$BE$1,AJ11,AW11))","v":{"$error":"#N/A"}},0,{"$f":"+IF(SUM(AE$6:AE11)=0,0,IF($BB$1=$BE$1,AD11,AS11))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE11)=0,J11,IF($BB$1=$BE$1,AH11,AU11))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE11)=0,K11,IF($BB$1=$BE$1,AI11,AV11))","v":{"$error":"#N/A"}},null,{"$f":"+SIMULADOR_PA!K50","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$error":"#N/A"}]
[{"$error":"#N/A"},{"$f":"+IF(AND(SIMULADOR_PA!$D$18=31,DAY(EOMONTH(A12,1))<>31),DATE(YEAR(A12),MONTH(A12)+1,DAY(EOMONTH(A12,1))),IF(MONTH(EDATE(A12,1))=2,EDATE(A12,1),DATE(YEAR(EDATE(A12,1)),MONTH(EDATE(A12,1)),SIMULADOR_PA!$D$18)))","v":{"$error":"#N/A"}},null,7,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(IF(D12<=SIMULADOR_PA!$D$17,ROUND(SIMULADOR_PA!$Q$44,2),\"\"),0)","v":0},{"$f":"IF(D12<=SIMULADOR_PA!$D$17+1,I11-J11,\"\")","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(D12<=SIMULADOR_PA!$D$17,H12-L12-K12-M12,\"\"),0)","v":0},{"$error":"#N/A"},{"$f":"IF(D12>SIMULADOR_PA!$D$17,0,IF(AND(D12<=SIMULADOR_PA!$D$17,I12<=SIMULADOR_PA!$D$13),ROUND(I12*$F$1,2),IF(I12>SIMULADOR_PA!$D$13,SIMULADOR_PA!$D$13*Calculos_PA!$F$1,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF(Calculos_PA!D12<=SIMULADOR_PA!$D$17,Calculos_PA!$M$4,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(D12<=SIMULADOR_PA!$D$17,ROUND(I12*((1+$E$3)^G12-1),2),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(D12<=SIMULADOR_PA!$D$17,SIMULADOR_PA!Q50,\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},646.98,400.93,32.869999999999997,3,1083.78,35871.779999999992,null,{"$error":"#N/A"},{"$f":"+IF(OR(Calculos!B10-SIMULADOR_PA!$H$28<0,SIMULADOR_PA!$H$28=0),0,Calculos!B10-SIMULADOR_PA!$H$28)","v":0},0,{"$f":"+IF(AND(AB13<>0,AB12=0),SIMULADOR_PA!$H$29,0)","v":0},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($BA12=SIMULADOR_PA!$H$28,0,IF(OR(BO11=1,AND(AD12<>0,BO12=0)),L12,IF(AND(AC12+AD12>0,ABS(AG11-AH11)>0.01),L12,0)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,7,{"$f":"+BA11+IF(SIMULADOR_PA!$H$28<>\"\",AA12+AC12,G12)","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE12)=0,I12,IF($BB$1=$BE$1,AG12,AT12))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE12)=0,L12,IF($BB$1=$BE$1,AJ12,AW12))","v":{"$error":"#N/A"}},0,{"$f":"+IF(SUM(AE$6:AE12)=0,0,IF($BB$1=$BE$1,AD12,AS12))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE12)=0,J12,IF($BB$1=$BE$1,AH12,AU12))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE12)=0,K12,IF($BB$1=$BE$1,AI12,AV12))","v":{"$error":"#N/A"}},null,{"$f":"+SIMULADOR_PA!K51","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$error":"#N/A"}]
[{"$error":"#N/A"},{"$f":"+IF(AND(SIMULADOR_PA!$D$18=31,DAY(EOMONTH(A13,1))<>31),DATE(YEAR(A13),MONTH(A13)+1,DAY(EOMONTH(A13,1))),IF(MONTH(EDATE(A13,1))=2,EDATE(A13,1),DATE(YEAR(EDATE(A13,1)),MONTH(EDATE(A13,1)),SIMULADOR_PA!$D$18)))","v":{"$error":"#N/A"}},null,8,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(IF(D13<=SIMULADOR_PA!$D$17,ROUND(SIMULADOR_PA!$Q$44,2),\"\"),0)","v":0},{"$f":"IF(D13<=SIMULADOR_PA!$D$17+1,I12-J12,\"\")","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(D13<=SIMULADOR_PA!$D$17,H13-L13-K13-M13,\"\"),0)","v":0},{"$error":"#N/A"},{"$f":"IF(D13>SIMULADOR_PA!$D$17,0,IF(AND(D13<=SIMULADOR_PA!$D$17,I13<=SIMULADOR_PA!$D$13),ROUND(I13*$F$1,2),IF(I13>SIMULADOR_PA!$D$13,SIMULADOR_PA!$D$13*Calculos_PA!$F$1,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF(Calculos_PA!D13<=SIMULADOR_PA!$D$17,Calculos_PA!$M$4,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(D13<=SIMULADOR_PA!$D$17,ROUND(I13*((1+$E$3)^G13-1),2),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(D13<=SIMULADOR_PA!$D$17,SIMULADOR_PA!Q51,\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},641.47,407.03,32.28,3,1083.78,35230.30999999999,null,{"$error":"#N/A"},{"$f":"+IF(OR(Calculos!B11-SIMULADOR_PA!$H$28<0,SIMULADOR_PA!$H$28=0),0,Calculos!B11-SIMULADOR_PA!$H$28)","v":0},0,{"$f":"+IF(AND(AB14<>0,AB13=0),SIMULADOR_PA!$H$29,0)","v":0},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($BA13=SIMULADOR_PA!$H$28,0,IF(OR(BO12=1,AND(AD13<>0,BO13=0)),L13,IF(AND(AC13+AD13>0,ABS(AG12-AH12)>0.01),L13,0)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,8,{"$f":"+BA12+IF(SIMULADOR_PA!$H$28<>\"\",AA13+AC13,G13)","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE13)=0,I13,IF($BB$1=$BE$1,AG13,AT13))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE13)=0,L13,IF($BB$1=$BE$1,AJ13,AW13))","v":{"$error":"#N/A"}},0,{"$f":"+IF(SUM(AE$6:AE13)=0,0,IF($BB$1=$BE$1,AD13,AS13))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE13)=0,J13,IF($BB$1=$BE$1,AH13,AU13))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE13)=0,K13,IF($BB$1=$BE$1,AI13,AV13))","v":{"$error":"#N/A"}},null,{"$f":"+SIMULADOR_PA!K52","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$error":"#N/A"}]
[{"$error":"#N/A"},{"$f":"+IF(AND(SIMULADOR_PA!$D$18=31,DAY(EOMONTH(A14,1))<>31),DATE(YEAR(A14),MONTH(A14)+1,DAY(EOMONTH(A14,1))),IF(MONTH(EDATE(A14,1))=2,EDATE(A14,1),DATE(YEAR(EDATE(A14,1)),MONTH(EDATE(A14,1)),SIMULADOR_PA!$D$18)))","v":{"$error":"#N/A"}},null,9,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(IF(D14<=SIMULADOR_PA!$D$17,ROUND(SIMULADOR_PA!$Q$44,2),\"\"),0)","v":0},{"$f":"IF(D14<=SIMULADOR_PA!$D$17+1,I13-J13,\"\")","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(D14<=SIMULADOR_PA!$D$17,H14-L14-K14-M14,\"\"),0)","v":0},{"$error":"#N/A"},{"$f":"IF(D14>SIMULADOR_PA!$D$17,0,IF(AND(D14<=SIMULADOR_PA!$D$17,I14<=SIMULADOR_PA!$D$13),ROUND(I14*$F$1,2),IF(I14>SIMULADOR_PA!$D$13,SIMULADOR_PA!$D$13*Calculos_PA!$F$1,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF(Calculos_PA!D14<=SIMULADOR_PA!$D$17,Calculos_PA!$M$4,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(D14<=SIMULADOR_PA!$D$17,ROUND(I14*((1+$E$3)^G14-1),2),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(D14<=SIMULADOR_PA!$D$17,SIMULADOR_PA!Q52,\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},649.32000000000005,399.75,31.71,3,1083.7800000000002,34580.989999999991,null,{"$error":"#N/A"},{"$f":"+IF(OR(Calculos!B12-SIMULADOR_PA!$H$28<0,SIMULADOR_PA!$H$28=0),0,Calculos!B12-SIMULADOR_PA!$H$28)","v":0},0,{"$f":"+IF(AND(AB15<>0,AB14=0),SIMULADOR_PA!$H$29,0)","v":0},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($BA14=SIMULADOR_PA!$H$28,0,IF(OR(BO13=1,AND(AD14<>0,BO14=0)),L14,IF(AND(AC14+AD14>0,ABS(AG13-AH13)>0.01),L14,0)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,9,{"$f":"+BA13+IF(SIMULADOR_PA!$H$28<>\"\",AA14+AC14,G14)","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE14)=0,I14,IF($BB$1=$BE$1,AG14,AT14))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE14)=0,L14,IF($BB$1=$BE$1,AJ14,AW14))","v":{"$error":"#N/A"}},0,{"$f":"+IF(SUM(AE$6:AE14)=0,0,IF($BB$1=$BE$1,AD14,AS14))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE14)=0,J14,IF($BB$1=$BE$1,AH14,AU14))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE14)=0,K14,IF($BB$1=$BE$1,AI14,AV14))","v":{"$error":"#N/A"}},null,{"$f":"+SIMULADOR_PA!K53","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$error":"#N/A"}]
[{"$error":"#N/A"},{"$f":"+IF(AND(SIMULADOR_PA!$D$18=31,DAY(EOMONTH(A15,1))<>31),DATE(YEAR(A15),MONTH(A15)+1,DAY(EOMONTH(A15,1))),IF(MONTH(EDATE(A15,1))=2,EDATE(A15,1),DATE(YEAR(EDATE(A15,1)),MONTH(EDATE(A15,1)),SIMULADOR_PA!$D$18)))","v":{"$error":"#N/A"}},null,10,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(IF(D15<=SIMULADOR_PA!$D$17,ROUND(SIMULADOR_PA!$Q$44,2),\"\"),0)","v":0},{"$f":"IF(D15<=SIMULADOR_PA!$D$17+1,I14-J14,\"\")","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(D15<=SIMULADOR_PA!$D$17,H15-L15-K15-M15,\"\"),0)","v":0},{"$error":"#N/A"},{"$f":"IF(D15>SIMULADOR_PA!$D$17,0,IF(AND(D15<=SIMULADOR_PA!$D$17,I15<=SIMULADOR_PA!$D$13),ROUND(I15*$F$1,2),IF(I15>SIMULADOR_PA!$D$13,SIMULADOR_PA!$D$13*Calculos_PA!$F$1,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF(Calculos_PA!D15<=SIMULADOR_PA!$D$17,Calculos_PA!$M$4,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(D15<=SIMULADOR_PA!$D$17,ROUND(I15*((1+$E$3)^G15-1),2),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(D15<=SIMULADOR_PA!$D$17,SIMULADOR_PA!Q53,\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},682.72,366.94,31.119999999999997,3,1083.78,33898.26999999999,null,{"$error":"#N/A"},{"$f":"+IF(OR(Calculos!B13-SIMULADOR_PA!$H$28<0,SIMULADOR_PA!$H$28=0),0,Calculos!B13-SIMULADOR_PA!$H$28)","v":0},0,{"$f":"+IF(AND(AB16<>0,AB15=0),SIMULADOR_PA!$H$29,0)","v":0},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($BA15=SIMULADOR_PA!$H$28,0,IF(OR(BO14=1,AND(AD15<>0,BO15=0)),L15,IF(AND(AC15+AD15>0,ABS(AG14-AH14)>0.01),L15,0)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,10,{"$f":"+BA14+IF(SIMULADOR_PA!$H$28<>\"\",AA15+AC15,G15)","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE15)=0,I15,IF($BB$1=$BE$1,AG15,AT15))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE15)=0,L15,IF($BB$1=$BE$1,AJ15,AW15))","v":{"$error":"#N/A"}},0,{"$f":"+IF(SUM(AE$6:AE15)=0,0,IF($BB$1=$BE$1,AD15,AS15))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE15)=0,J15,IF($BB$1=$BE$1,AH15,AU15))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE15)=0,K15,IF($BB$1=$BE$1,AI15,AV15))","v":{"$error":"#N/A"}},null,{"$f":"+SIMULADOR_PA!K54","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$error":"#N/A"}]
[{"$error":"#N/A"},{"$f":"+IF(AND(SIMULADOR_PA!$D$18=31,DAY(EOMONTH(A16,1))<>31),DATE(YEAR(A16),MONTH(A16)+1,DAY(EOMONTH(A16,1))),IF(MONTH(EDATE(A16,1))=2,EDATE(A16,1),DATE(YEAR(EDATE(A16,1)),MONTH(EDATE(A16,1)),SIMULADOR_PA!$D$18)))","v":{"$error":"#N/A"}},null,11,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(IF(D16<=SIMULADOR_PA!$D$17,ROUND(SIMULADOR_PA!$Q$44,2),\"\"),0)","v":0},{"$f":"IF(D16<=SIMULADOR_PA!$D$17+1,I15-J15,\"\")","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(D16<=SIMULADOR_PA!$D$17,H16-L16-K16-M16,\"\"),0)","v":0},{"$error":"#N/A"},{"$f":"IF(D16>SIMULADOR_PA!$D$17,0,IF(AND(D16<=SIMULADOR_PA!$D$17,I16<=SIMULADOR_PA!$D$13),ROUND(I16*$F$1,2),IF(I16>SIMULADOR_PA!$D$13,SIMULADOR_PA!$D$13*Calculos_PA!$F$1,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF(Calculos_PA!D16<=SIMULADOR_PA!$D$17,Calculos_PA!$M$4,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(D16<=SIMULADOR_PA!$D$17,ROUND(I16*((1+$E$3)^G16-1),2),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(D16<=SIMULADOR_PA!$D$17,SIMULADOR_PA!Q54,\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},665.63,384.64,30.509999999999998,3,1083.78,33232.639999999992,null,{"$error":"#N/A"},{"$f":"+IF(OR(Calculos!B14-SIMULADOR_PA!$H$28<0,SIMULADOR_PA!$H$28=0),0,Calculos!B14-SIMULADOR_PA!$H$28)","v":0},0,{"$f":"+IF(AND(AB17<>0,AB16=0),SIMULADOR_PA!$H$29,0)","v":0},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($BA16=SIMULADOR_PA!$H$28,0,IF(OR(BO15=1,AND(AD16<>0,BO16=0)),L16,IF(AND(AC16+AD16>0,ABS(AG15-AH15)>0.01),L16,0)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,11,{"$f":"+BA15+IF(SIMULADOR_PA!$H$28<>\"\",AA16+AC16,G16)","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE16)=0,I16,IF($BB$1=$BE$1,AG16,AT16))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE16)=0,L16,IF($BB$1=$BE$1,AJ16,AW16))","v":{"$error":"#N/A"}},0,{"$f":"+IF(SUM(AE$6:AE16)=0,0,IF($BB$1=$BE$1,AD16,AS16))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE16)=0,J16,IF($BB$1=$BE$1,AH16,AU16))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE16)=0,K16,IF($BB$1=$BE$1,AI16,AV16))","v":{"$error":"#N/A"}},null,{"$f":"+SIMULADOR_PA!K55","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$error":"#N/A"}]
[{"$error":"#N/A"},{"$f":"+IF(AND(SIMULADOR_PA!$D$18=31,DAY(EOMONTH(A17,1))<>31),DATE(YEAR(A17),MONTH(A17)+1,DAY(EOMONTH(A17,1))),IF(MONTH(EDATE(A17,1))=2,EDATE(A17,1),DATE(YEAR(EDATE(A17,1)),MONTH(EDATE(A17,1)),SIMULADOR_PA!$D$18)))","v":{"$error":"#N/A"}},null,12,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(IF(D17<=SIMULADOR_PA!$D$17,ROUND(SIMULADOR_PA!$Q$44,2),\"\"),0)","v":0},{"$f":"IF(D17<=SIMULADOR_PA!$D$17+1,I16-J16,\"\")","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(D17<=SIMULADOR_PA!$D$17,H17-L17-K17-M17,\"\"),0)","v":0},{"$error":"#N/A"},{"$f":"IF(D17>SIMULADOR_PA!$D$17,0,IF(AND(D17<=SIMULADOR_PA!$D$17,I17<=SIMULADOR_PA!$D$13),ROUND(I17*$F$1,2),IF(I17>SIMULADOR_PA!$D$13,SIMULADOR_PA!$D$13*Calculos_PA!$F$1,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF(Calculos_PA!D17<=SIMULADOR_PA!$D$17,Calculos_PA!$M$4,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(D17<=SIMULADOR_PA!$D$17,ROUND(I17*((1+$E$3)^G17-1),2),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(D17<=SIMULADOR_PA!$D$17,SIMULADOR_PA!Q55,\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},686.01,364.86,29.909999999999997,3,1083.78,32546.629999999994,null,{"$error":"#N/A"},{"$f":"+IF(OR(Calculos!B15-SIMULADOR_PA!$H$28<0,SIMULADOR_PA!$H$28=0),0,Calculos!B15-SIMULADOR_PA!$H$28)","v":0},0,{"$f":"+IF(AND(AB18<>0,AB17=0),SIMULADOR_PA!$H$29,0)","v":0},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($BA17=SIMULADOR_PA!$H$28,0,IF(OR(BO16=1,AND(AD17<>0,BO17=0)),L17,IF(AND(AC17+AD17>0,ABS(AG16-AH16)>0.01),L17,0)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,12,{"$f":"+BA16+IF(SIMULADOR_PA!$H$28<>\"\",AA17+AC17,G17)","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE17)=0,I17,IF($BB$1=$BE$1,AG17,AT17))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE17)=0,L17,IF($BB$1=$BE$1,AJ17,AW17))","v":{"$error":"#N/A"}},0,{"$f":"+IF(SUM(AE$6:AE17)=0,0,IF($BB$1=$BE$1,AD17,AS17))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE17)=0,J17,IF($BB$1=$BE$1,AH17,AU17))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE17)=0,K17,IF($BB$1=$BE$1,AI17,AV17))","v":{"$error":"#N/A"}},null,{"$f":"+SIMULADOR_PA!K56","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$error":"#N/A"}]
[{"$error":"#N/A"},{"$f":"+IF(AND(SIMULADOR_PA!$D$18=31,DAY(EOMONTH(A18,1))<>31),DATE(YEAR(A18),MONTH(A18)+1,DAY(EOMONTH(A18,1))),IF(MONTH(EDATE(A18,1))=2,EDATE(A18,1),DATE(YEAR(EDATE(A18,1)),MONTH(EDATE(A18,1)),SIMULADOR_PA!$D$18)))","v":{"$error":"#N/A"}},null,13,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(IF(D18<=SIMULADOR_PA!$D$17,ROUND(SIMULADOR_PA!$Q$44,2),\"\"),0)","v":0},{"$f":"IF(D18<=SIMULADOR_PA!$D$17+1,I17-J17,\"\")","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(D18<=SIMULADOR_PA!$D$17,H18-L18-K18-M18,\"\"),0)","v":0},{"$error":"#N/A"},{"$f":"IF(D18>SIMULADOR_PA!$D$17,0,IF(AND(D18<=SIMULADOR_PA!$D$17,I18<=SIMULADOR_PA!$D$13),ROUND(I18*$F$1,2),IF(I18>SIMULADOR_PA!$D$13,SIMULADOR_PA!$D$13*Calculos_PA!$F$1,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF(Calculos_PA!D18<=SIMULADOR_PA!$D$17,Calculos_PA!$M$4,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(D18<=SIMULADOR_PA!$D$17,ROUND(I18*((1+$E$3)^G18-1),2),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(D18<=SIMULADOR_PA!$D$17,SIMULADOR_PA!Q56,\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},682.19,369.3,29.29,3,1083.78,31864.439999999995,null,{"$error":"#N/A"},{"$f":"+IF(OR(Calculos!B16-SIMULADOR_PA!$H$28<0,SIMULADOR_PA!$H$28=0),0,Calculos!B16-SIMULADOR_PA!$H$28)","v":0},0,{"$f":"+IF(AND(AB19<>0,AB18=0),SIMULADOR_PA!$H$29,0)","v":0},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($BA18=SIMULADOR_PA!$H$28,0,IF(OR(BO17=1,AND(AD18<>0,BO18=0)),L18,IF(AND(AC18+AD18>0,ABS(AG17-AH17)>0.01),L18,0)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,13,{"$f":"+BA17+IF(SIMULADOR_PA!$H$28<>\"\",AA18+AC18,G18)","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE18)=0,I18,IF($BB$1=$BE$1,AG18,AT18))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE18)=0,L18,IF($BB$1=$BE$1,AJ18,AW18))","v":{"$error":"#N/A"}},0,{"$f":"+IF(SUM(AE$6:AE18)=0,0,IF($BB$1=$BE$1,AD18,AS18))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE18)=0,J18,IF($BB$1=$BE$1,AH18,AU18))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE18)=0,K18,IF($BB$1=$BE$1,AI18,AV18))","v":{"$error":"#N/A"}},null,{"$f":"+SIMULADOR_PA!K57","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$error":"#N/A"}]
[{"$error":"#N/A"},{"$f":"+IF(AND(SIMULADOR_PA!$D$18=31,DAY(EOMONTH(A19,1))<>31),DATE(YEAR(A19),MONTH(A19)+1,DAY(EOMONTH(A19,1))),IF(MONTH(EDATE(A19,1))=2,EDATE(A19,1),DATE(YEAR(EDATE(A19,1)),MONTH(EDATE(A19,1)),SIMULADOR_PA!$D$18)))","v":{"$error":"#N/A"}},null,14,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(IF(D19<=SIMULADOR_PA!$D$17,ROUND(SIMULADOR_PA!$Q$44,2),\"\"),0)","v":0},{"$f":"IF(D19<=SIMULADOR_PA!$D$17+1,I18-J18,\"\")","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(D19<=SIMULADOR_PA!$D$17,H19-L19-K19-M19,\"\"),0)","v":0},{"$error":"#N/A"},{"$f":"IF(D19>SIMULADOR_PA!$D$17,0,IF(AND(D19<=SIMULADOR_PA!$D$17,I19<=SIMULADOR_PA!$D$13),ROUND(I19*$F$1,2),IF(I19>SIMULADOR_PA!$D$13,SIMULADOR_PA!$D$13*Calculos_PA!$F$1,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF(Calculos_PA!D19<=SIMULADOR_PA!$D$17,Calculos_PA!$M$4,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(D19<=SIMULADOR_PA!$D$17,ROUND(I19*((1+$E$3)^G19-1),2),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(D19<=SIMULADOR_PA!$D$17,SIMULADOR_PA!Q57,\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},702.27,349.83,28.68,3,1083.78,31162.169999999995,null,{"$error":"#N/A"},{"$f":"+IF(OR(Calculos!B17-SIMULADOR_PA!$H$28<0,SIMULADOR_PA!$H$28=0),0,Calculos!B17-SIMULADOR_PA!$H$28)","v":0},0,{"$f":"+IF(AND(AB20<>0,AB19=0),SIMULADOR_PA!$H$29,0)","v":0},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($BA19=SIMULADOR_PA!$H$28,0,IF(OR(BO18=1,AND(AD19<>0,BO19=0)),L19,IF(AND(AC19+AD19>0,ABS(AG18-AH18)>0.01),L19,0)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,14,{"$f":"+BA18+IF(SIMULADOR_PA!$H$28<>\"\",AA19+AC19,G19)","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE19)=0,I19,IF($BB$1=$BE$1,AG19,AT19))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE19)=0,L19,IF($BB$1=$BE$1,AJ19,AW19))","v":{"$error":"#N/A"}},0,{"$f":"+IF(SUM(AE$6:AE19)=0,0,IF($BB$1=$BE$1,AD19,AS19))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE19)=0,J19,IF($BB$1=$BE$1,AH19,AU19))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE19)=0,K19,IF($BB$1=$BE$1,AI19,AV19))","v":{"$error":"#N/A"}},null,{"$f":"+SIMULADOR_PA!K58","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$error":"#N/A"}]
[{"$error":"#N/A"},{"$f":"+IF(AND(SIMULADOR_PA!$D$18=31,DAY(EOMONTH(A20,1))<>31),DATE(YEAR(A20),MONTH(A20)+1,DAY(EOMONTH(A20,1))),IF(MONTH(EDATE(A20,1))=2,EDATE(A20,1),DATE(YEAR(EDATE(A20,1)),MONTH(EDATE(A20,1)),SIMULADOR_PA!$D$18)))","v":{"$error":"#N/A"}},null,15,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(IF(D20<=SIMULADOR_PA!$D$17,ROUND(SIMULADOR_PA!$Q$44,2),\"\"),0)","v":0},{"$f":"IF(D20<=SIMULADOR_PA!$D$17+1,I19-J19,\"\")","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(D20<=SIMULADOR_PA!$D$17,H20-L20-K20-M20,\"\"),0)","v":0},{"$error":"#N/A"},{"$f":"IF(D20>SIMULADOR_PA!$D$17,0,IF(AND(D20<=SIMULADOR_PA!$D$17,I20<=SIMULADOR_PA!$D$13),ROUND(I20*$F$1,2),IF(I20>SIMULADOR_PA!$D$13,SIMULADOR_PA!$D$13*Calculos_PA!$F$1,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF(Calculos_PA!D20<=SIMULADOR_PA!$D$17,Calculos_PA!$M$4,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(D20<=SIMULADOR_PA!$D$17,ROUND(I20*((1+$E$3)^G20-1),2),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(D20<=SIMULADOR_PA!$D$17,SIMULADOR_PA!Q58,\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},699.14,353.59,28.05,3,1083.78,30463.029999999995,null,{"$error":"#N/A"},{"$f":"+IF(OR(Calculos!B18-SIMULADOR_PA!$H$28<0,SIMULADOR_PA!$H$28=0),0,Calculos!B18-SIMULADOR_PA!$H$28)","v":0},0,{"$f":"+IF(AND(AB21<>0,AB20=0),SIMULADOR_PA!$H$29,0)","v":0},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($BA20=SIMULADOR_PA!$H$28,0,IF(OR(BO19=1,AND(AD20<>0,BO20=0)),L20,IF(AND(AC20+AD20>0,ABS(AG19-AH19)>0.01),L20,0)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,15,{"$f":"+BA19+IF(SIMULADOR_PA!$H$28<>\"\",AA20+AC20,G20)","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE20)=0,I20,IF($BB$1=$BE$1,AG20,AT20))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE20)=0,L20,IF($BB$1=$BE$1,AJ20,AW20))","v":{"$error":"#N/A"}},0,{"$f":"+IF(SUM(AE$6:AE20)=0,0,IF($BB$1=$BE$1,AD20,AS20))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE20)=0,J20,IF($BB$1=$BE$1,AH20,AU20))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE20)=0,K20,IF($BB$1=$BE$1,AI20,AV20))","v":{"$error":"#N/A"}},null,{"$f":"+SIMULADOR_PA!K59","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$error":"#N/A"}]
[{"$error":"#N/A"},{"$f":"+IF(AND(SIMULADOR_PA!$D$18=31,DAY(EOMONTH(A21,1))<>31),DATE(YEAR(A21),MONTH(A21)+1,DAY(EOMONTH(A21,1))),IF(MONTH(EDATE(A21,1))=2,EDATE(A21,1),DATE(YEAR(EDATE(A21,1)),MONTH(EDATE(A21,1)),SIMULADOR_PA!$D$18)))","v":{"$error":"#N/A"}},null,16,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(IF(D21<=SIMULADOR_PA!$D$17,ROUND(SIMULADOR_PA!$Q$44,2),\"\"),0)","v":0},{"$f":"IF(D21<=SIMULADOR_PA!$D$17+1,I20-J20,\"\")","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(D21<=SIMULADOR_PA!$D$17,H21-L21-K21-M21,\"\"),0)","v":0},{"$error":"#N/A"},{"$f":"IF(D21>SIMULADOR_PA!$D$17,0,IF(AND(D21<=SIMULADOR_PA!$D$17,I21<=SIMULADOR_PA!$D$13),ROUND(I21*$F$1,2),IF(I21>SIMULADOR_PA!$D$13,SIMULADOR_PA!$D$13*Calculos_PA!$F$1,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF(Calculos_PA!D21<=SIMULADOR_PA!$D$17,Calculos_PA!$M$4,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(D21<=SIMULADOR_PA!$D$17,ROUND(I21*((1+$E$3)^G21-1),2),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(D21<=SIMULADOR_PA!$D$17,SIMULADOR_PA!Q59,\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},707.7,345.66,27.42,3,1083.7800000000002,29755.329999999994,null,{"$error":"#N/A"},{"$f":"+IF(OR(Calculos!B19-SIMULADOR_PA!$H$28<0,SIMULADOR_PA!$H$28=0),0,Calculos!B19-SIMULADOR_PA!$H$28)","v":0},0,{"$f":"+IF(AND(AB22<>0,AB21=0),SIMULADOR_PA!$H$29,0)","v":0},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($BA21=SIMULADOR_PA!$H$28,0,IF(OR(BO20=1,AND(AD21<>0,BO21=0)),L21,IF(AND(AC21+AD21>0,ABS(AG20-AH20)>0.01),L21,0)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,16,{"$f":"+BA20+IF(SIMULADOR_PA!$H$28<>\"\",AA21+AC21,G21)","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE21)=0,I21,IF($BB$1=$BE$1,AG21,AT21))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE21)=0,L21,IF($BB$1=$BE$1,AJ21,AW21))","v":{"$error":"#N/A"}},0,{"$f":"+IF(SUM(AE$6:AE21)=0,0,IF($BB$1=$BE$1,AD21,AS21))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE21)=0,J21,IF($BB$1=$BE$1,AH21,AU21))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE21)=0,K21,IF($BB$1=$BE$1,AI21,AV21))","v":{"$error":"#N/A"}},null,{"$f":"+SIMULADOR_PA!K60","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$error":"#N/A"}]
[{"$error":"#N/A"},{"$f":"+IF(AND(SIMULADOR_PA!$D$18=31,DAY(EOMONTH(A22,1))<>31),DATE(YEAR(A22),MONTH(A22)+1,DAY(EOMONTH(A22,1))),IF(MONTH(EDATE(A22,1))=2,EDATE(A22,1),DATE(YEAR(EDATE(A22,1)),MONTH(EDATE(A22,1)),SIMULADOR_PA!$D$18)))","v":{"$error":"#N/A"}},null,17,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(IF(D22<=SIMULADOR_PA!$D$17,ROUND(SIMULADOR_PA!$Q$44,2),\"\"),0)","v":0},{"$f":"IF(D22<=SIMULADOR_PA!$D$17+1,I21-J21,\"\")","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(D22<=SIMULADOR_PA!$D$17,H22-L22-K22-M22,\"\"),0)","v":0},{"$error":"#N/A"},{"$f":"IF(D22>SIMULADOR_PA!$D$17,0,IF(AND(D22<=SIMULADOR_PA!$D$17,I22<=SIMULADOR_PA!$D$13),ROUND(I22*$F$1,2),IF(I22>SIMULADOR_PA!$D$13,SIMULADOR_PA!$D$13*Calculos_PA!$F$1,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF(Calculos_PA!D22<=SIMULADOR_PA!$D$17,Calculos_PA!$M$4,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(D22<=SIMULADOR_PA!$D$17,ROUND(I22*((1+$E$3)^G22-1),2),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(D22<=SIMULADOR_PA!$D$17,SIMULADOR_PA!Q60,\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},727.32,326.68,26.78,3,1083.78,29028.009999999995,null,{"$error":"#N/A"},{"$f":"+IF(OR(Calculos!B20-SIMULADOR_PA!$H$28<0,SIMULADOR_PA!$H$28=0),0,Calculos!B20-SIMULADOR_PA!$H$28)","v":0},0,{"$f":"+IF(AND(AB23<>0,AB22=0),SIMULADOR_PA!$H$29,0)","v":0},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($BA22=SIMULADOR_PA!$H$28,0,IF(OR(BO21=1,AND(AD22<>0,BO22=0)),L22,IF(AND(AC22+AD22>0,ABS(AG21-AH21)>0.01),L22,0)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,17,{"$f":"+BA21+IF(SIMULADOR_PA!$H$28<>\"\",AA22+AC22,G22)","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE22)=0,I22,IF($BB$1=$BE$1,AG22,AT22))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE22)=0,L22,IF($BB$1=$BE$1,AJ22,AW22))","v":{"$error":"#N/A"}},0,{"$f":"+IF(SUM(AE$6:AE22)=0,0,IF($BB$1=$BE$1,AD22,AS22))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE22)=0,J22,IF($BB$1=$BE$1,AH22,AU22))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE22)=0,K22,IF($BB$1=$BE$1,AI22,AV22))","v":{"$error":"#N/A"}},null,{"$f":"+SIMULADOR_PA!K61","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$error":"#N/A"}]
[{"$error":"#N/A"},{"$f":"+IF(AND(SIMULADOR_PA!$D$18=31,DAY(EOMONTH(A23,1))<>31),DATE(YEAR(A23),MONTH(A23)+1,DAY(EOMONTH(A23,1))),IF(MONTH(EDATE(A23,1))=2,EDATE(A23,1),DATE(YEAR(EDATE(A23,1)),MONTH(EDATE(A23,1)),SIMULADOR_PA!$D$18)))","v":{"$error":"#N/A"}},null,18,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(IF(D23<=SIMULADOR_PA!$D$17,ROUND(SIMULADOR_PA!$Q$44,2),\"\"),0)","v":0},{"$f":"IF(D23<=SIMULADOR_PA!$D$17+1,I22-J22,\"\")","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(D23<=SIMULADOR_PA!$D$17,H23-L23-K23-M23,\"\"),0)","v":0},{"$error":"#N/A"},{"$f":"IF(D23>SIMULADOR_PA!$D$17,0,IF(AND(D23<=SIMULADOR_PA!$D$17,I23<=SIMULADOR_PA!$D$13),ROUND(I23*$F$1,2),IF(I23>SIMULADOR_PA!$D$13,SIMULADOR_PA!$D$13*Calculos_PA!$F$1,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF(Calculos_PA!D23<=SIMULADOR_PA!$D$17,Calculos_PA!$M$4,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(D23<=SIMULADOR_PA!$D$17,ROUND(I23*((1+$E$3)^G23-1),2),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(D23<=SIMULADOR_PA!$D$17,SIMULADOR_PA!Q61,\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},725.27,329.38,26.13,3,1083.7800000000002,28302.739999999994,null,{"$error":"#N/A"},{"$f":"+IF(OR(Calculos!B21-SIMULADOR_PA!$H$28<0,SIMULADOR_PA!$H$28=0),0,Calculos!B21-SIMULADOR_PA!$H$28)","v":0},0,{"$f":"+IF(AND(AB24<>0,AB23=0),SIMULADOR_PA!$H$29,0)","v":0},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($BA23=SIMULADOR_PA!$H$28,0,IF(OR(BO22=1,AND(AD23<>0,BO23=0)),L23,IF(AND(AC23+AD23>0,ABS(AG22-AH22)>0.01),L23,0)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,18,{"$f":"+BA22+IF(SIMULADOR_PA!$H$28<>\"\",AA23+AC23,G23)","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE23)=0,I23,IF($BB$1=$BE$1,AG23,AT23))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE23)=0,L23,IF($BB$1=$BE$1,AJ23,AW23))","v":{"$error":"#N/A"}},0,{"$f":"+IF(SUM(AE$6:AE23)=0,0,IF($BB$1=$BE$1,AD23,AS23))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE23)=0,J23,IF($BB$1=$BE$1,AH23,AU23))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE23)=0,K23,IF($BB$1=$BE$1,AI23,AV23))","v":{"$error":"#N/A"}},null,{"$f":"+SIMULADOR_PA!K62","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$error":"#N/A"}]
[{"$error":"#N/A"},{"$f":"+IF(AND(SIMULADOR_PA!$D$18=31,DAY(EOMONTH(A24,1))<>31),DATE(YEAR(A24),MONTH(A24)+1,DAY(EOMONTH(A24,1))),IF(MONTH(EDATE(A24,1))=2,EDATE(A24,1),DATE(YEAR(EDATE(A24,1)),MONTH(EDATE(A24,1)),SIMULADOR_PA!$D$18)))","v":{"$error":"#N/A"}},null,19,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(IF(D24<=SIMULADOR_PA!$D$17,ROUND(SIMULADOR_PA!$Q$44,2),\"\"),0)","v":0},{"$f":"IF(D24<=SIMULADOR_PA!$D$17+1,I23-J23,\"\")","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(D24<=SIMULADOR_PA!$D$17,H24-L24-K24-M24,\"\"),0)","v":0},{"$error":"#N/A"},{"$f":"IF(D24>SIMULADOR_PA!$D$17,0,IF(AND(D24<=SIMULADOR_PA!$D$17,I24<=SIMULADOR_PA!$D$13),ROUND(I24*$F$1,2),IF(I24>SIMULADOR_PA!$D$13,SIMULADOR_PA!$D$13*Calculos_PA!$F$1,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF(Calculos_PA!D24<=SIMULADOR_PA!$D$17,Calculos_PA!$M$4,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(D24<=SIMULADOR_PA!$D$17,ROUND(I24*((1+$E$3)^G24-1),2),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(D24<=SIMULADOR_PA!$D$17,SIMULADOR_PA!Q62,\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},744.58,310.73,25.47,3,1083.78,27558.159999999993,null,{"$error":"#N/A"},{"$f":"+IF(OR(Calculos!B22-SIMULADOR_PA!$H$28<0,SIMULADOR_PA!$H$28=0),0,Calculos!B22-SIMULADOR_PA!$H$28)","v":0},0,{"$f":"+IF(AND(AB25<>0,AB24=0),SIMULADOR_PA!$H$29,0)","v":0},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($BA24=SIMULADOR_PA!$H$28,0,IF(OR(BO23=1,AND(AD24<>0,BO24=0)),L24,IF(AND(AC24+AD24>0,ABS(AG23-AH23)>0.01),L24,0)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,19,{"$f":"+BA23+IF(SIMULADOR_PA!$H$28<>\"\",AA24+AC24,G24)","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE24)=0,I24,IF($BB$1=$BE$1,AG24,AT24))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE24)=0,L24,IF($BB$1=$BE$1,AJ24,AW24))","v":{"$error":"#N/A"}},0,{"$f":"+IF(SUM(AE$6:AE24)=0,0,IF($BB$1=$BE$1,AD24,AS24))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE24)=0,J24,IF($BB$1=$BE$1,AH24,AU24))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE24)=0,K24,IF($BB$1=$BE$1,AI24,AV24))","v":{"$error":"#N/A"}},null,{"$f":"+SIMULADOR_PA!K63","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$error":"#N/A"}]
[{"$error":"#N/A"},{"$f":"+IF(AND(SIMULADOR_PA!$D$18=31,DAY(EOMONTH(A25,1))<>31),DATE(YEAR(A25),MONTH(A25)+1,DAY(EOMONTH(A25,1))),IF(MONTH(EDATE(A25,1))=2,EDATE(A25,1),DATE(YEAR(EDATE(A25,1)),MONTH(EDATE(A25,1)),SIMULADOR_PA!$D$18)))","v":{"$error":"#N/A"}},null,20,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(IF(D25<=SIMULADOR_PA!$D$17,ROUND(SIMULADOR_PA!$Q$44,2),\"\"),0)","v":0},{"$f":"IF(D25<=SIMULADOR_PA!$D$17+1,I24-J24,\"\")","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(D25<=SIMULADOR_PA!$D$17,H25-L25-K25-M25,\"\"),0)","v":0},{"$error":"#N/A"},{"$f":"IF(D25>SIMULADOR_PA!$D$17,0,IF(AND(D25<=SIMULADOR_PA!$D$17,I25<=SIMULADOR_PA!$D$13),ROUND(I25*$F$1,2),IF(I25>SIMULADOR_PA!$D$13,SIMULADOR_PA!$D$13*Calculos_PA!$F$1,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF(Calculos_PA!D25<=SIMULADOR_PA!$D$17,Calculos_PA!$M$4,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(D25<=SIMULADOR_PA!$D$17,ROUND(I25*((1+$E$3)^G25-1),2),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(D25<=SIMULADOR_PA!$D$17,SIMULADOR_PA!Q63,\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},743.28,312.7,24.8,3,1083.78,26814.879999999994,null,{"$error":"#N/A"},{"$f":"+IF(OR(Calculos!B23-SIMULADOR_PA!$H$28<0,SIMULADOR_PA!$H$28=0),0,Calculos!B23-SIMULADOR_PA!$H$28)","v":0},0,{"$f":"+IF(AND(AB26<>0,AB25=0),SIMULADOR_PA!$H$29,0)","v":0},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($BA25=SIMULADOR_PA!$H$28,0,IF(OR(BO24=1,AND(AD25<>0,BO25=0)),L25,IF(AND(AC25+AD25>0,ABS(AG24-AH24)>0.01),L25,0)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,20,{"$f":"+BA24+IF(SIMULADOR_PA!$H$28<>\"\",AA25+AC25,G25)","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE25)=0,I25,IF($BB$1=$BE$1,AG25,AT25))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE25)=0,L25,IF($BB$1=$BE$1,AJ25,AW25))","v":{"$error":"#N/A"}},0,{"$f":"+IF(SUM(AE$6:AE25)=0,0,IF($BB$1=$BE$1,AD25,AS25))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE25)=0,J25,IF($BB$1=$BE$1,AH25,AU25))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE25)=0,K25,IF($BB$1=$BE$1,AI25,AV25))","v":{"$error":"#N/A"}},null,{"$f":"+SIMULADOR_PA!K64","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$error":"#N/A"}]
[{"$error":"#N/A"},{"$f":"+IF(AND(SIMULADOR_PA!$D$18=31,DAY(EOMONTH(A26,1))<>31),DATE(YEAR(A26),MONTH(A26)+1,DAY(EOMONTH(A26,1))),IF(MONTH(EDATE(A26,1))=2,EDATE(A26,1),DATE(YEAR(EDATE(A26,1)),MONTH(EDATE(A26,1)),SIMULADOR_PA!$D$18)))","v":{"$error":"#N/A"}},null,21,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(IF(D26<=SIMULADOR_PA!$D$17,ROUND(SIMULADOR_PA!$Q$44,2),\"\"),0)","v":0},{"$f":"IF(D26<=SIMULADOR_PA!$D$17+1,I25-J25,\"\")","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(D26<=SIMULADOR_PA!$D$17,H26-L26-K26-M26,\"\"),0)","v":0},{"$error":"#N/A"},{"$f":"IF(D26>SIMULADOR_PA!$D$17,0,IF(AND(D26<=SIMULADOR_PA!$D$17,I26<=SIMULADOR_PA!$D$13),ROUND(I26*$F$1,2),IF(I26>SIMULADOR_PA!$D$13,SIMULADOR_PA!$D$13*Calculos_PA!$F$1,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF(Calculos_PA!D26<=SIMULADOR_PA!$D$17,Calculos_PA!$M$4,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(D26<=SIMULADOR_PA!$D$17,ROUND(I26*((1+$E$3)^G26-1),2),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(D26<=SIMULADOR_PA!$D$17,SIMULADOR_PA!Q64,\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},752.38,304.27,24.13,3,1083.7800000000002,26062.499999999993,null,{"$error":"#N/A"},{"$f":"+IF(OR(Calculos!B24-SIMULADOR_PA!$H$28<0,SIMULADOR_PA!$H$28=0),0,Calculos!B24-SIMULADOR_PA!$H$28)","v":0},0,{"$f":"+IF(AND(AB27<>0,AB26=0),SIMULADOR_PA!$H$29,0)","v":0},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($BA26=SIMULADOR_PA!$H$28,0,IF(OR(BO25=1,AND(AD26<>0,BO26=0)),L26,IF(AND(AC26+AD26>0,ABS(AG25-AH25)>0.01),L26,0)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,21,{"$f":"+BA25+IF(SIMULADOR_PA!$H$28<>\"\",AA26+AC26,G26)","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE26)=0,I26,IF($BB$1=$BE$1,AG26,AT26))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE26)=0,L26,IF($BB$1=$BE$1,AJ26,AW26))","v":{"$error":"#N/A"}},0,{"$f":"+IF(SUM(AE$6:AE26)=0,0,IF($BB$1=$BE$1,AD26,AS26))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE26)=0,J26,IF($BB$1=$BE$1,AH26,AU26))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE26)=0,K26,IF($BB$1=$BE$1,AI26,AV26))","v":{"$error":"#N/A"}},null,{"$f":"+SIMULADOR_PA!K65","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$error":"#N/A"}]
[{"$error":"#N/A"},{"$f":"+IF(AND(SIMULADOR_PA!$D$18=31,DAY(EOMONTH(A27,1))<>31),DATE(YEAR(A27),MONTH(A27)+1,DAY(EOMONTH(A27,1))),IF(MONTH(EDATE(A27,1))=2,EDATE(A27,1),DATE(YEAR(EDATE(A27,1)),MONTH(EDATE(A27,1)),SIMULADOR_PA!$D$18)))","v":{"$error":"#N/A"}},null,22,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(IF(D27<=SIMULADOR_PA!$D$17,ROUND(SIMULADOR_PA!$Q$44,2),\"\"),0)","v":0},{"$f":"IF(D27<=SIMULADOR_PA!$D$17+1,I26-J26,\"\")","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(D27<=SIMULADOR_PA!$D$17,H27-L27-K27-M27,\"\"),0)","v":0},{"$error":"#N/A"},{"$f":"IF(D27>SIMULADOR_PA!$D$17,0,IF(AND(D27<=SIMULADOR_PA!$D$17,I27<=SIMULADOR_PA!$D$13),ROUND(I27*$F$1,2),IF(I27>SIMULADOR_PA!$D$13,SIMULADOR_PA!$D$13*Calculos_PA!$F$1,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF(Calculos_PA!D27<=SIMULADOR_PA!$D$17,Calculos_PA!$M$4,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(D27<=SIMULADOR_PA!$D$17,ROUND(I27*((1+$E$3)^G27-1),2),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(D27<=SIMULADOR_PA!$D$17,SIMULADOR_PA!Q65,\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},790.36,266.95999999999998,23.46,3,1083.78,25272.139999999992,null,{"$error":"#N/A"},{"$f":"+IF(OR(Calculos!B25-SIMULADOR_PA!$H$28<0,SIMULADOR_PA!$H$28=0),0,Calculos!B25-SIMULADOR_PA!$H$28)","v":0},0,{"$f":"+IF(AND(AB28<>0,AB27=0),SIMULADOR_PA!$H$29,0)","v":0},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($BA27=SIMULADOR_PA!$H$28,0,IF(OR(BO26=1,AND(AD27<>0,BO27=0)),L27,IF(AND(AC27+AD27>0,ABS(AG26-AH26)>0.01),L27,0)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,22,{"$f":"+BA26+IF(SIMULADOR_PA!$H$28<>\"\",AA27+AC27,G27)","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE27)=0,I27,IF($BB$1=$BE$1,AG27,AT27))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE27)=0,L27,IF($BB$1=$BE$1,AJ27,AW27))","v":{"$error":"#N/A"}},0,{"$f":"+IF(SUM(AE$6:AE27)=0,0,IF($BB$1=$BE$1,AD27,AS27))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE27)=0,J27,IF($BB$1=$BE$1,AH27,AU27))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE27)=0,K27,IF($BB$1=$BE$1,AI27,AV27))","v":{"$error":"#N/A"}},null,{"$f":"+SIMULADOR_PA!K66","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$error":"#N/A"}]
[{"$error":"#N/A"},{"$f":"+IF(AND(SIMULADOR_PA!$D$18=31,DAY(EOMONTH(A28,1))<>31),DATE(YEAR(A28),MONTH(A28)+1,DAY(EOMONTH(A28,1))),IF(MONTH(EDATE(A28,1))=2,EDATE(A28,1),DATE(YEAR(EDATE(A28,1)),MONTH(EDATE(A28,1)),SIMULADOR_PA!$D$18)))","v":{"$error":"#N/A"}},null,23,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(IF(D28<=SIMULADOR_PA!$D$17,ROUND(SIMULADOR_PA!$Q$44,2),\"\"),0)","v":0},{"$f":"IF(D28<=SIMULADOR_PA!$D$17+1,I27-J27,\"\")","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(D28<=SIMULADOR_PA!$D$17,H28-L28-K28-M28,\"\"),0)","v":0},{"$error":"#N/A"},{"$f":"IF(D28>SIMULADOR_PA!$D$17,0,IF(AND(D28<=SIMULADOR_PA!$D$17,I28<=SIMULADOR_PA!$D$13),ROUND(I28*$F$1,2),IF(I28>SIMULADOR_PA!$D$13,SIMULADOR_PA!$D$13*Calculos_PA!$F$1,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF(Calculos_PA!D28<=SIMULADOR_PA!$D$17,Calculos_PA!$M$4,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(D28<=SIMULADOR_PA!$D$17,ROUND(I28*((1+$E$3)^G28-1),2),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(D28<=SIMULADOR_PA!$D$17,SIMULADOR_PA!Q66,\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},771.28,286.76,22.74,3,1083.78,24500.859999999993,null,{"$error":"#N/A"},{"$f":"+IF(OR(Calculos!B26-SIMULADOR_PA!$H$28<0,SIMULADOR_PA!$H$28=0),0,Calculos!B26-SIMULADOR_PA!$H$28)","v":0},0,{"$f":"+IF(AND(AB29<>0,AB28=0),SIMULADOR_PA!$H$29,0)","v":0},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($BA28=SIMULADOR_PA!$H$28,0,IF(OR(BO27=1,AND(AD28<>0,BO28=0)),L28,IF(AND(AC28+AD28>0,ABS(AG27-AH27)>0.01),L28,0)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,23,{"$f":"+BA27+IF(SIMULADOR_PA!$H$28<>\"\",AA28+AC28,G28)","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE28)=0,I28,IF($BB$1=$BE$1,AG28,AT28))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE28)=0,L28,IF($BB$1=$BE$1,AJ28,AW28))","v":{"$error":"#N/A"}},0,{"$f":"+IF(SUM(AE$6:AE28)=0,0,IF($BB$1=$BE$1,AD28,AS28))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE28)=0,J28,IF($BB$1=$BE$1,AH28,AU28))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE28)=0,K28,IF($BB$1=$BE$1,AI28,AV28))","v":{"$error":"#N/A"}},null,{"$f":"+SIMULADOR_PA!K67","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$error":"#N/A"}]
[{"$error":"#N/A"},{"$f":"+IF(AND(SIMULADOR_PA!$D$18=31,DAY(EOMONTH(A29,1))<>31),DATE(YEAR(A29),MONTH(A29)+1,DAY(EOMONTH(A29,1))),IF(MONTH(EDATE(A29,1))=2,EDATE(A29,1),DATE(YEAR(EDATE(A29,1)),MONTH(EDATE(A29,1)),SIMULADOR_PA!$D$18)))","v":{"$error":"#N/A"}},null,24,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(IF(D29<=SIMULADOR_PA!$D$17,ROUND(SIMULADOR_PA!$Q$44,2),\"\"),0)","v":0},{"$f":"IF(D29<=SIMULADOR_PA!$D$17+1,I28-J28,\"\")","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(D29<=SIMULADOR_PA!$D$17,H29-L29-K29-M29,\"\"),0)","v":0},{"$error":"#N/A"},{"$f":"IF(D29>SIMULADOR_PA!$D$17,0,IF(AND(D29<=SIMULADOR_PA!$D$17,I29<=SIMULADOR_PA!$D$13),ROUND(I29*$F$1,2),IF(I29>SIMULADOR_PA!$D$13,SIMULADOR_PA!$D$13*Calculos_PA!$F$1,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF(Calculos_PA!D29<=SIMULADOR_PA!$D$17,Calculos_PA!$M$4,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(D29<=SIMULADOR_PA!$D$17,ROUND(I29*((1+$E$3)^G29-1),2),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(D29<=SIMULADOR_PA!$D$17,SIMULADOR_PA!Q67,\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},789.74,268.99,22.05,3,1083.78,23711.119999999992,null,{"$error":"#N/A"},{"$f":"+IF(OR(Calculos!B27-SIMULADOR_PA!$H$28<0,SIMULADOR_PA!$H$28=0),0,Calculos!B27-SIMULADOR_PA!$H$28)","v":0},0,{"$f":"+IF(AND(AB30<>0,AB29=0),SIMULADOR_PA!$H$29,0)","v":0},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($BA29=SIMULADOR_PA!$H$28,0,IF(OR(BO28=1,AND(AD29<>0,BO29=0)),L29,IF(AND(AC29+AD29>0,ABS(AG28-AH28)>0.01),L29,0)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,24,{"$f":"+BA28+IF(SIMULADOR_PA!$H$28<>\"\",AA29+AC29,G29)","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE29)=0,I29,IF($BB$1=$BE$1,AG29,AT29))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE29)=0,L29,IF($BB$1=$BE$1,AJ29,AW29))","v":{"$error":"#N/A"}},0,{"$f":"+IF(SUM(AE$6:AE29)=0,0,IF($BB$1=$BE$1,AD29,AS29))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE29)=0,J29,IF($BB$1=$BE$1,AH29,AU29))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE29)=0,K29,IF($BB$1=$BE$1,AI29,AV29))","v":{"$error":"#N/A"}},null,{"$f":"+SIMULADOR_PA!K68","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$error":"#N/A"}]
[{"$error":"#N/A"},{"$f":"+IF(AND(SIMULADOR_PA!$D$18=31,DAY(EOMONTH(A30,1))<>31),DATE(YEAR(A30),MONTH(A30)+1,DAY(EOMONTH(A30,1))),IF(MONTH(EDATE(A30,1))=2,EDATE(A30,1),DATE(YEAR(EDATE(A30,1)),MONTH(EDATE(A30,1)),SIMULADOR_PA!$D$18)))","v":{"$error":"#N/A"}},null,25,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(IF(D30<=SIMULADOR_PA!$D$17,ROUND(SIMULADOR_PA!$Q$44,2),\"\"),0)","v":0},{"$f":"IF(D30<=SIMULADOR_PA!$D$17+1,I29-J29,\"\")","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(D30<=SIMULADOR_PA!$D$17,H30-L30-K30-M30,\"\"),0)","v":0},{"$error":"#N/A"},{"$f":"IF(D30>SIMULADOR_PA!$D$17,0,IF(AND(D30<=SIMULADOR_PA!$D$17,I30<=SIMULADOR_PA!$D$13),ROUND(I30*$F$1,2),IF(I30>SIMULADOR_PA!$D$13,SIMULADOR_PA!$D$13*Calculos_PA!$F$1,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF(Calculos_PA!D30<=SIMULADOR_PA!$D$17,Calculos_PA!$M$4,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(D30<=SIMULADOR_PA!$D$17,ROUND(I30*((1+$E$3)^G30-1),2),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(D30<=SIMULADOR_PA!$D$17,SIMULADOR_PA!Q68,\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},790.39,269.05,21.34,3,1083.78,22920.729999999992,null,{"$error":"#N/A"},{"$f":"+IF(OR(Calculos!B28-SIMULADOR_PA!$H$28<0,SIMULADOR_PA!$H$28=0),0,Calculos!B28-SIMULADOR_PA!$H$28)","v":0},0,{"$f":"+IF(AND(AB31<>0,AB30=0),SIMULADOR_PA!$H$29,0)","v":0},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($BA30=SIMULADOR_PA!$H$28,0,IF(OR(BO29=1,AND(AD30<>0,BO30=0)),L30,IF(AND(AC30+AD30>0,ABS(AG29-AH29)>0.01),L30,0)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,25,{"$f":"+BA29+IF(SIMULADOR_PA!$H$28<>\"\",AA30+AC30,G30)","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE30)=0,I30,IF($BB$1=$BE$1,AG30,AT30))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE30)=0,L30,IF($BB$1=$BE$1,AJ30,AW30))","v":{"$error":"#N/A"}},0,{"$f":"+IF(SUM(AE$6:AE30)=0,0,IF($BB$1=$BE$1,AD30,AS30))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE30)=0,J30,IF($BB$1=$BE$1,AH30,AU30))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE30)=0,K30,IF($BB$1=$BE$1,AI30,AV30))","v":{"$error":"#N/A"}},null,{"$f":"+SIMULADOR_PA!K69","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$error":"#N/A"}]
[{"$error":"#N/A"},{"$f":"+IF(AND(SIMULADOR_PA!$D$18=31,DAY(EOMONTH(A31,1))<>31),DATE(YEAR(A31),MONTH(A31)+1,DAY(EOMONTH(A31,1))),IF(MONTH(EDATE(A31,1))=2,EDATE(A31,1),DATE(YEAR(EDATE(A31,1)),MONTH(EDATE(A31,1)),SIMULADOR_PA!$D$18)))","v":{"$error":"#N/A"}},null,26,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(IF(D31<=SIMULADOR_PA!$D$17,ROUND(SIMULADOR_PA!$Q$44,2),\"\"),0)","v":0},{"$f":"IF(D31<=SIMULADOR_PA!$D$17+1,I30-J30,\"\")","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(D31<=SIMULADOR_PA!$D$17,H31-L31-K31-M31,\"\"),0)","v":0},{"$error":"#N/A"},{"$f":"IF(D31>SIMULADOR_PA!$D$17,0,IF(AND(D31<=SIMULADOR_PA!$D$17,I31<=SIMULADOR_PA!$D$13),ROUND(I31*$F$1,2),IF(I31>SIMULADOR_PA!$D$13,SIMULADOR_PA!$D$13*Calculos_PA!$F$1,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF(Calculos_PA!D31<=SIMULADOR_PA!$D$17,Calculos_PA!$M$4,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(D31<=SIMULADOR_PA!$D$17,ROUND(I31*((1+$E$3)^G31-1),2),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(D31<=SIMULADOR_PA!$D$17,SIMULADOR_PA!Q69,\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},808.51,251.64,20.63,3,1083.7800000000002,22112.219999999994,null,{"$error":"#N/A"},{"$f":"+IF(OR(Calculos!B29-SIMULADOR_PA!$H$28<0,SIMULADOR_PA!$H$28=0),0,Calculos!B29-SIMULADOR_PA!$H$28)","v":0},0,{"$f":"+IF(AND(AB32<>0,AB31=0),SIMULADOR_PA!$H$29,0)","v":0},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($BA31=SIMULADOR_PA!$H$28,0,IF(OR(BO30=1,AND(AD31<>0,BO31=0)),L31,IF(AND(AC31+AD31>0,ABS(AG30-AH30)>0.01),L31,0)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,26,{"$f":"+BA30+IF(SIMULADOR_PA!$H$28<>\"\",AA31+AC31,G31)","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE31)=0,I31,IF($BB$1=$BE$1,AG31,AT31))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE31)=0,L31,IF($BB$1=$BE$1,AJ31,AW31))","v":{"$error":"#N/A"}},0,{"$f":"+IF(SUM(AE$6:AE31)=0,0,IF($BB$1=$BE$1,AD31,AS31))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE31)=0,J31,IF($BB$1=$BE$1,AH31,AU31))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE31)=0,K31,IF($BB$1=$BE$1,AI31,AV31))","v":{"$error":"#N/A"}},null,{"$f":"+SIMULADOR_PA!K70","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$error":"#N/A"}]
[{"$error":"#N/A"},{"$f":"+IF(AND(SIMULADOR_PA!$D$18=31,DAY(EOMONTH(A32,1))<>31),DATE(YEAR(A32),MONTH(A32)+1,DAY(EOMONTH(A32,1))),IF(MONTH(EDATE(A32,1))=2,EDATE(A32,1),DATE(YEAR(EDATE(A32,1)),MONTH(EDATE(A32,1)),SIMULADOR_PA!$D$18)))","v":{"$error":"#N/A"}},null,27,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(IF(D32<=SIMULADOR_PA!$D$17,ROUND(SIMULADOR_PA!$Q$44,2),\"\"),0)","v":0},{"$f":"IF(D32<=SIMULADOR_PA!$D$17+1,I31-J31,\"\")","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(D32<=SIMULADOR_PA!$D$17,H32-L32-K32-M32,\"\"),0)","v":0},{"$error":"#N/A"},{"$f":"IF(D32>SIMULADOR_PA!$D$17,0,IF(AND(D32<=SIMULADOR_PA!$D$17,I32<=SIMULADOR_PA!$D$13),ROUND(I32*$F$1,2),IF(I32>SIMULADOR_PA!$D$13,SIMULADOR_PA!$D$13*Calculos_PA!$F$1,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF(Calculos_PA!D32<=SIMULADOR_PA!$D$17,Calculos_PA!$M$4,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(D32<=SIMULADOR_PA!$D$17,ROUND(I32*((1+$E$3)^G32-1),2),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(D32<=SIMULADOR_PA!$D$17,SIMULADOR_PA!Q70,\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},809.98,250.9,19.899999999999999,3,1083.7800000000002,21302.239999999994,null,{"$error":"#N/A"},{"$f":"+IF(OR(Calculos!B30-SIMULADOR_PA!$H$28<0,SIMULADOR_PA!$H$28=0),0,Calculos!B30-SIMULADOR_PA!$H$28)","v":0},0,{"$f":"+IF(AND(AB33<>0,AB32=0),SIMULADOR_PA!$H$29,0)","v":0},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($BA32=SIMULADOR_PA!$H$28,0,IF(OR(BO31=1,AND(AD32<>0,BO32=0)),L32,IF(AND(AC32+AD32>0,ABS(AG31-AH31)>0.01),L32,0)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,27,{"$f":"+BA31+IF(SIMULADOR_PA!$H$28<>\"\",AA32+AC32,G32)","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE32)=0,I32,IF($BB$1=$BE$1,AG32,AT32))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE32)=0,L32,IF($BB$1=$BE$1,AJ32,AW32))","v":{"$error":"#N/A"}},0,{"$f":"+IF(SUM(AE$6:AE32)=0,0,IF($BB$1=$BE$1,AD32,AS32))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE32)=0,J32,IF($BB$1=$BE$1,AH32,AU32))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE32)=0,K32,IF($BB$1=$BE$1,AI32,AV32))","v":{"$error":"#N/A"}},null,{"$f":"+SIMULADOR_PA!K71","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$error":"#N/A"}]
[{"$error":"#N/A"},{"$f":"+IF(AND(SIMULADOR_PA!$D$18=31,DAY(EOMONTH(A33,1))<>31),DATE(YEAR(A33),MONTH(A33)+1,DAY(EOMONTH(A33,1))),IF(MONTH(EDATE(A33,1))=2,EDATE(A33,1),DATE(YEAR(EDATE(A33,1)),MONTH(EDATE(A33,1)),SIMULADOR_PA!$D$18)))","v":{"$error":"#N/A"}},null,28,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(IF(D33<=SIMULADOR_PA!$D$17,ROUND(SIMULADOR_PA!$Q$44,2),\"\"),0)","v":0},{"$f":"IF(D33<=SIMULADOR_PA!$D$17+1,I32-J32,\"\")","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(D33<=SIMULADOR_PA!$D$17,H33-L33-K33-M33,\"\"),0)","v":0},{"$error":"#N/A"},{"$f":"IF(D33>SIMULADOR_PA!$D$17,0,IF(AND(D33<=SIMULADOR_PA!$D$17,I33<=SIMULADOR_PA!$D$13),ROUND(I33*$F$1,2),IF(I33>SIMULADOR_PA!$D$13,SIMULADOR_PA!$D$13*Calculos_PA!$F$1,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF(Calculos_PA!D33<=SIMULADOR_PA!$D$17,Calculos_PA!$M$4,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(D33<=SIMULADOR_PA!$D$17,ROUND(I33*((1+$E$3)^G33-1),2),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(D33<=SIMULADOR_PA!$D$17,SIMULADOR_PA!Q71,\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},819.9,241.71,19.170000000000002,3,1083.78,20482.339999999993,null,{"$error":"#N/A"},{"$f":"+IF(OR(Calculos!B31-SIMULADOR_PA!$H$28<0,SIMULADOR_PA!$H$28=0),0,Calculos!B31-SIMULADOR_PA!$H$28)","v":0},0,{"$f":"+IF(AND(AB34<>0,AB33=0),SIMULADOR_PA!$H$29,0)","v":0},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($BA33=SIMULADOR_PA!$H$28,0,IF(OR(BO32=1,AND(AD33<>0,BO33=0)),L33,IF(AND(AC33+AD33>0,ABS(AG32-AH32)>0.01),L33,0)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,28,{"$f":"+BA32+IF(SIMULADOR_PA!$H$28<>\"\",AA33+AC33,G33)","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE33)=0,I33,IF($BB$1=$BE$1,AG33,AT33))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE33)=0,L33,IF($BB$1=$BE$1,AJ33,AW33))","v":{"$error":"#N/A"}},0,{"$f":"+IF(SUM(AE$6:AE33)=0,0,IF($BB$1=$BE$1,AD33,AS33))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE33)=0,J33,IF($BB$1=$BE$1,AH33,AU33))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE33)=0,K33,IF($BB$1=$BE$1,AI33,AV33))","v":{"$error":"#N/A"}},null,{"$f":"+SIMULADOR_PA!K72","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$error":"#N/A"}]
[{"$error":"#N/A"},{"$f":"+IF(AND(SIMULADOR_PA!$D$18=31,DAY(EOMONTH(A34,1))<>31),DATE(YEAR(A34),MONTH(A34)+1,DAY(EOMONTH(A34,1))),IF(MONTH(EDATE(A34,1))=2,EDATE(A34,1),DATE(YEAR(EDATE(A34,1)),MONTH(EDATE(A34,1)),SIMULADOR_PA!$D$18)))","v":{"$error":"#N/A"}},null,29,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(IF(D34<=SIMULADOR_PA!$D$17,ROUND(SIMULADOR_PA!$Q$44,2),\"\"),0)","v":0},{"$f":"IF(D34<=SIMULADOR_PA!$D$17+1,I33-J33,\"\")","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(D34<=SIMULADOR_PA!$D$17,H34-L34-K34-M34,\"\"),0)","v":0},{"$error":"#N/A"},{"$f":"IF(D34>SIMULADOR_PA!$D$17,0,IF(AND(D34<=SIMULADOR_PA!$D$17,I34<=SIMULADOR_PA!$D$13),ROUND(I34*$F$1,2),IF(I34>SIMULADOR_PA!$D$13,SIMULADOR_PA!$D$13*Calculos_PA!$F$1,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF(Calculos_PA!D34<=SIMULADOR_PA!$D$17,Calculos_PA!$M$4,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(D34<=SIMULADOR_PA!$D$17,ROUND(I34*((1+$E$3)^G34-1),2),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(D34<=SIMULADOR_PA!$D$17,SIMULADOR_PA!Q72,\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},837.48,224.87,18.43,3,1083.78,19644.859999999993,null,{"$error":"#N/A"},{"$f":"+IF(OR(Calculos!B32-SIMULADOR_PA!$H$28<0,SIMULADOR_PA!$H$28=0),0,Calculos!B32-SIMULADOR_PA!$H$28)","v":0},0,{"$f":"+IF(AND(AB35<>0,AB34=0),SIMULADOR_PA!$H$29,0)","v":0},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($BA34=SIMULADOR_PA!$H$28,0,IF(OR(BO33=1,AND(AD34<>0,BO34=0)),L34,IF(AND(AC34+AD34>0,ABS(AG33-AH33)>0.01),L34,0)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,29,{"$f":"+BA33+IF(SIMULADOR_PA!$H$28<>\"\",AA34+AC34,G34)","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE34)=0,I34,IF($BB$1=$BE$1,AG34,AT34))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE34)=0,L34,IF($BB$1=$BE$1,AJ34,AW34))","v":{"$error":"#N/A"}},0,{"$f":"+IF(SUM(AE$6:AE34)=0,0,IF($BB$1=$BE$1,AD34,AS34))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE34)=0,J34,IF($BB$1=$BE$1,AH34,AU34))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE34)=0,K34,IF($BB$1=$BE$1,AI34,AV34))","v":{"$error":"#N/A"}},null,{"$f":"+SIMULADOR_PA!K73","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$error":"#N/A"}]
[{"$error":"#N/A"},{"$f":"+IF(AND(SIMULADOR_PA!$D$18=31,DAY(EOMONTH(A35,1))<>31),DATE(YEAR(A35),MONTH(A35)+1,DAY(EOMONTH(A35,1))),IF(MONTH(EDATE(A35,1))=2,EDATE(A35,1),DATE(YEAR(EDATE(A35,1)),MONTH(EDATE(A35,1)),SIMULADOR_PA!$D$18)))","v":{"$error":"#N/A"}},null,30,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(IF(D35<=SIMULADOR_PA!$D$17,ROUND(SIMULADOR_PA!$Q$44,2),\"\"),0)","v":0},{"$f":"IF(D35<=SIMULADOR_PA!$D$17+1,I34-J34,\"\")","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(D35<=SIMULADOR_PA!$D$17,H35-L35-K35-M35,\"\"),0)","v":0},{"$error":"#N/A"},{"$f":"IF(D35>SIMULADOR_PA!$D$17,0,IF(AND(D35<=SIMULADOR_PA!$D$17,I35<=SIMULADOR_PA!$D$13),ROUND(I35*$F$1,2),IF(I35>SIMULADOR_PA!$D$13,SIMULADOR_PA!$D$13*Calculos_PA!$F$1,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF(Calculos_PA!D35<=SIMULADOR_PA!$D$17,Calculos_PA!$M$4,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(D35<=SIMULADOR_PA!$D$17,ROUND(I35*((1+$E$3)^G35-1),2),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(D35<=SIMULADOR_PA!$D$17,SIMULADOR_PA!Q73,\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},810.42,252.68,17.68,3,1083.78,18834.439999999995,null,{"$error":"#N/A"},{"$f":"+IF(OR(Calculos!B33-SIMULADOR_PA!$H$28<0,SIMULADOR_PA!$H$28=0),0,Calculos!B33-SIMULADOR_PA!$H$28)","v":0},0,{"$f":"+IF(AND(AB36<>0,AB35=0),SIMULADOR_PA!$H$29,0)","v":0},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($BA35=SIMULADOR_PA!$H$28,0,IF(OR(BO34=1,AND(AD35<>0,BO35=0)),L35,IF(AND(AC35+AD35>0,ABS(AG34-AH34)>0.01),L35,0)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,30,{"$f":"+BA34+IF(SIMULADOR_PA!$H$28<>\"\",AA35+AC35,G35)","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE35)=0,I35,IF($BB$1=$BE$1,AG35,AT35))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE35)=0,L35,IF($BB$1=$BE$1,AJ35,AW35))","v":{"$error":"#N/A"}},0,{"$f":"+IF(SUM(AE$6:AE35)=0,0,IF($BB$1=$BE$1,AD35,AS35))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE35)=0,J35,IF($BB$1=$BE$1,AH35,AU35))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE35)=0,K35,IF($BB$1=$BE$1,AI35,AV35))","v":{"$error":"#N/A"}},null,{"$f":"+SIMULADOR_PA!K74","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$error":"#N/A"}]
[{"$error":"#N/A"},{"$f":"+IF(AND(SIMULADOR_PA!$D$18=31,DAY(EOMONTH(A36,1))<>31),DATE(YEAR(A36),MONTH(A36)+1,DAY(EOMONTH(A36,1))),IF(MONTH(EDATE(A36,1))=2,EDATE(A36,1),DATE(YEAR(EDATE(A36,1)),MONTH(EDATE(A36,1)),SIMULADOR_PA!$D$18)))","v":{"$error":"#N/A"}},null,31,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(IF(D36<=SIMULADOR_PA!$D$17,ROUND(SIMULADOR_PA!$Q$44,2),\"\"),0)","v":0},{"$f":"IF(D36<=SIMULADOR_PA!$D$17+1,I35-J35,\"\")","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(D36<=SIMULADOR_PA!$D$17,H36-L36-K36-M36,\"\"),0)","v":0},{"$error":"#N/A"},{"$f":"IF(D36>SIMULADOR_PA!$D$17,0,IF(AND(D36<=SIMULADOR_PA!$D$17,I36<=SIMULADOR_PA!$D$13),ROUND(I36*$F$1,2),IF(I36>SIMULADOR_PA!$D$13,SIMULADOR_PA!$D$13*Calculos_PA!$F$1,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF(Calculos_PA!D36<=SIMULADOR_PA!$D$17,Calculos_PA!$M$4,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(D36<=SIMULADOR_PA!$D$17,ROUND(I36*((1+$E$3)^G36-1),2),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(D36<=SIMULADOR_PA!$D$17,SIMULADOR_PA!Q74,\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},829.43,234.4,16.95,3,1083.78,18005.009999999995,null,{"$error":"#N/A"},{"$f":"+IF(OR(Calculos!B34-SIMULADOR_PA!$H$28<0,SIMULADOR_PA!$H$28=0),0,Calculos!B34-SIMULADOR_PA!$H$28)","v":0},0,{"$f":"+IF(AND(AB37<>0,AB36=0),SIMULADOR_PA!$H$29,0)","v":0},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($BA36=SIMULADOR_PA!$H$28,0,IF(OR(BO35=1,AND(AD36<>0,BO36=0)),L36,IF(AND(AC36+AD36>0,ABS(AG35-AH35)>0.01),L36,0)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,31,{"$f":"+BA35+IF(SIMULADOR_PA!$H$28<>\"\",AA36+AC36,G36)","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE36)=0,I36,IF($BB$1=$BE$1,AG36,AT36))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE36)=0,L36,IF($BB$1=$BE$1,AJ36,AW36))","v":{"$error":"#N/A"}},0,{"$f":"+IF(SUM(AE$6:AE36)=0,0,IF($BB$1=$BE$1,AD36,AS36))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE36)=0,J36,IF($BB$1=$BE$1,AH36,AU36))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE36)=0,K36,IF($BB$1=$BE$1,AI36,AV36))","v":{"$error":"#N/A"}},null,{"$f":"+SIMULADOR_PA!K75","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$error":"#N/A"}]
[{"$error":"#N/A"},{"$f":"+IF(AND(SIMULADOR_PA!$D$18=31,DAY(EOMONTH(A37,1))<>31),DATE(YEAR(A37),MONTH(A37)+1,DAY(EOMONTH(A37,1))),IF(MONTH(EDATE(A37,1))=2,EDATE(A37,1),DATE(YEAR(EDATE(A37,1)),MONTH(EDATE(A37,1)),SIMULADOR_PA!$D$18)))","v":{"$error":"#N/A"}},null,32,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(IF(D37<=SIMULADOR_PA!$D$17,ROUND(SIMULADOR_PA!$Q$44,2),\"\"),0)","v":0},{"$f":"IF(D37<=SIMULADOR_PA!$D$17+1,I36-J36,\"\")","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(D37<=SIMULADOR_PA!$D$17,H37-L37-K37-M37,\"\"),0)","v":0},{"$error":"#N/A"},{"$f":"IF(D37>SIMULADOR_PA!$D$17,0,IF(AND(D37<=SIMULADOR_PA!$D$17,I37<=SIMULADOR_PA!$D$13),ROUND(I37*$F$1,2),IF(I37>SIMULADOR_PA!$D$13,SIMULADOR_PA!$D$13*Calculos_PA!$F$1,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF(Calculos_PA!D37<=SIMULADOR_PA!$D$17,Calculos_PA!$M$4,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(D37<=SIMULADOR_PA!$D$17,ROUND(I37*((1+$E$3)^G37-1),2),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(D37<=SIMULADOR_PA!$D$17,SIMULADOR_PA!Q75,\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},832.99,231.59,16.2,3,1083.78,17172.019999999993,null,{"$error":"#N/A"},{"$f":"+IF(OR(Calculos!B35-SIMULADOR_PA!$H$28<0,SIMULADOR_PA!$H$28=0),0,Calculos!B35-SIMULADOR_PA!$H$28)","v":0},0,{"$f":"+IF(AND(AB38<>0,AB37=0),SIMULADOR_PA!$H$29,0)","v":0},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($BA37=SIMULADOR_PA!$H$28,0,IF(OR(BO36=1,AND(AD37<>0,BO37=0)),L37,IF(AND(AC37+AD37>0,ABS(AG36-AH36)>0.01),L37,0)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,32,{"$f":"+BA36+IF(SIMULADOR_PA!$H$28<>\"\",AA37+AC37,G37)","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE37)=0,I37,IF($BB$1=$BE$1,AG37,AT37))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE37)=0,L37,IF($BB$1=$BE$1,AJ37,AW37))","v":{"$error":"#N/A"}},0,{"$f":"+IF(SUM(AE$6:AE37)=0,0,IF($BB$1=$BE$1,AD37,AS37))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE37)=0,J37,IF($BB$1=$BE$1,AH37,AU37))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE37)=0,K37,IF($BB$1=$BE$1,AI37,AV37))","v":{"$error":"#N/A"}},null,{"$f":"+SIMULADOR_PA!K76","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$error":"#N/A"}]
[{"$error":"#N/A"},{"$f":"+IF(AND(SIMULADOR_PA!$D$18=31,DAY(EOMONTH(A38,1))<>31),DATE(YEAR(A38),MONTH(A38)+1,DAY(EOMONTH(A38,1))),IF(MONTH(EDATE(A38,1))=2,EDATE(A38,1),DATE(YEAR(EDATE(A38,1)),MONTH(EDATE(A38,1)),SIMULADOR_PA!$D$18)))","v":{"$error":"#N/A"}},null,33,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(IF(D38<=SIMULADOR_PA!$D$17,ROUND(SIMULADOR_PA!$Q$44,2),\"\"),0)","v":0},{"$f":"IF(D38<=SIMULADOR_PA!$D$17+1,I37-J37,\"\")","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(D38<=SIMULADOR_PA!$D$17,H38-L38-K38-M38,\"\"),0)","v":0},{"$error":"#N/A"},{"$f":"IF(D38>SIMULADOR_PA!$D$17,0,IF(AND(D38<=SIMULADOR_PA!$D$17,I38<=SIMULADOR_PA!$D$13),ROUND(I38*$F$1,2),IF(I38>SIMULADOR_PA!$D$13,SIMULADOR_PA!$D$13*Calculos_PA!$F$1,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF(Calculos_PA!D38<=SIMULADOR_PA!$D$17,Calculos_PA!$M$4,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(D38<=SIMULADOR_PA!$D$17,ROUND(I38*((1+$E$3)^G38-1),2),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(D38<=SIMULADOR_PA!$D$17,SIMULADOR_PA!Q76,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(P38<>\"\",E38,\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},844.45,220.88,15.45,3,1083.78,16327.569999999992,null,{"$error":"#N/A"},{"$f":"+IF(OR(Calculos!B36-SIMULADOR_PA!$H$28<0,SIMULADOR_PA!$H$28=0),0,Calculos!B36-SIMULADOR_PA!$H$28)","v":0},0,{"$f":"+IF(AND(AB39<>0,AB38=0),SIMULADOR_PA!$H$29,0)","v":0},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($BA38=SIMULADOR_PA!$H$28,0,IF(OR(BO37=1,AND(AD38<>0,BO38=0)),L38,IF(AND(AC38+AD38>0,ABS(AG37-AH37)>0.01),L38,0)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,33,{"$f":"+BA37+IF(SIMULADOR_PA!$H$28<>\"\",AA38+AC38,G38)","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE38)=0,I38,IF($BB$1=$BE$1,AG38,AT38))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE38)=0,L38,IF($BB$1=$BE$1,AJ38,AW38))","v":{"$error":"#N/A"}},0,{"$f":"+IF(SUM(AE$6:AE38)=0,0,IF($BB$1=$BE$1,AD38,AS38))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE38)=0,J38,IF($BB$1=$BE$1,AH38,AU38))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE38)=0,K38,IF($BB$1=$BE$1,AI38,AV38))","v":{"$error":"#N/A"}},null,{"$f":"+SIMULADOR_PA!K77","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$error":"#N/A"}]
[{"$error":"#N/A"},{"$f":"+IF(AND(SIMULADOR_PA!$D$18=31,DAY(EOMONTH(A39,1))<>31),DATE(YEAR(A39),MONTH(A39)+1,DAY(EOMONTH(A39,1))),IF(MONTH(EDATE(A39,1))=2,EDATE(A39,1),DATE(YEAR(EDATE(A39,1)),MONTH(EDATE(A39,1)),SIMULADOR_PA!$D$18)))","v":{"$error":"#N/A"}},null,34,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(IF(D39<=SIMULADOR_PA!$D$17,ROUND(SIMULADOR_PA!$Q$44,2),\"\"),0)","v":0},{"$f":"IF(D39<=SIMULADOR_PA!$D$17+1,I38-J38,\"\")","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(D39<=SIMULADOR_PA!$D$17,H39-L39-K39-M39,\"\"),0)","v":0},{"$error":"#N/A"},{"$f":"IF(D39>SIMULADOR_PA!$D$17,0,IF(AND(D39<=SIMULADOR_PA!$D$17,I39<=SIMULADOR_PA!$D$13),ROUND(I39*$F$1,2),IF(I39>SIMULADOR_PA!$D$13,SIMULADOR_PA!$D$13*Calculos_PA!$F$1,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF(Calculos_PA!D39<=SIMULADOR_PA!$D$17,Calculos_PA!$M$4,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(D39<=SIMULADOR_PA!$D$17,ROUND(I39*((1+$E$3)^G39-1),2),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(D39<=SIMULADOR_PA!$D$17,SIMULADOR_PA!Q77,\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+N39+L39+J39","v":{"$error":"#N/A"}},{"$error":"#N/A"},876.52,189.57,14.690000000000001,3,1083.78,15451.049999999992,null,{"$error":"#N/A"},{"$f":"+IF(OR(Calculos!B37-SIMULADOR_PA!$H$28<0,SIMULADOR_PA!$H$28=0),0,Calculos!B37-SIMULADOR_PA!$H$28)","v":0},0,{"$f":"+IF(AND(AB40<>0,AB39=0),SIMULADOR_PA!$H$29,0)","v":0},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($BA39=SIMULADOR_PA!$H$28,0,IF(OR(BO38=1,AND(AD39<>0,BO39=0)),L39,IF(AND(AC39+AD39>0,ABS(AG38-AH38)>0.01),L39,0)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,34,{"$f":"+BA38+IF(SIMULADOR_PA!$H$28<>\"\",AA39+AC39,G39)","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE39)=0,I39,IF($BB$1=$BE$1,AG39,AT39))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE39)=0,L39,IF($BB$1=$BE$1,AJ39,AW39))","v":{"$error":"#N/A"}},0,{"$f":"+IF(SUM(AE$6:AE39)=0,0,IF($BB$1=$BE$1,AD39,AS39))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE39)=0,J39,IF($BB$1=$BE$1,AH39,AU39))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE39)=0,K39,IF($BB$1=$BE$1,AI39,AV39))","v":{"$error":"#N/A"}},null,{"$f":"+SIMULADOR_PA!K78","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$error":"#N/A"}]
[{"$error":"#N/A"},{"$f":"+IF(AND(SIMULADOR_PA!$D$18=31,DAY(EOMONTH(A40,1))<>31),DATE(YEAR(A40),MONTH(A40)+1,DAY(EOMONTH(A40,1))),IF(MONTH(EDATE(A40,1))=2,EDATE(A40,1),DATE(YEAR(EDATE(A40,1)),MONTH(EDATE(A40,1)),SIMULADOR_PA!$D$18)))","v":{"$error":"#N/A"}},null,35,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(IF(D40<=SIMULADOR_PA!$D$17,ROUND(SIMULADOR_PA!$Q$44,2),\"\"),0)","v":0},{"$f":"IF(D40<=SIMULADOR_PA!$D$17+1,I39-J39,\"\")","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(D40<=SIMULADOR_PA!$D$17,H40-L40-K40-M40,\"\"),0)","v":0},{"$error":"#N/A"},{"$f":"IF(D40>SIMULADOR_PA!$D$17,0,IF(AND(D40<=SIMULADOR_PA!$D$17,I40<=SIMULADOR_PA!$D$13),ROUND(I40*$F$1,2),IF(I40>SIMULADOR_PA!$D$13,SIMULADOR_PA!$D$13*Calculos_PA!$F$1,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF(Calculos_PA!D40<=SIMULADOR_PA!$D$17,Calculos_PA!$M$4,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(D40<=SIMULADOR_PA!$D$17,ROUND(I40*((1+$E$3)^G40-1),2),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(D40<=SIMULADOR_PA!$D$17,SIMULADOR_PA!Q78,\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},868.13,198.74,13.91,3,1083.78,14582.919999999993,null,{"$error":"#N/A"},{"$f":"+IF(OR(Calculos!B38-SIMULADOR_PA!$H$28<0,SIMULADOR_PA!$H$28=0),0,Calculos!B38-SIMULADOR_PA!$H$28)","v":0},0,{"$f":"+IF(AND(AB41<>0,AB40=0),SIMULADOR_PA!$H$29,0)","v":0},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($BA40=SIMULADOR_PA!$H$28,0,IF(OR(BO39=1,AND(AD40<>0,BO40=0)),L40,IF(AND(AC40+AD40>0,ABS(AG39-AH39)>0.01),L40,0)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,35,{"$f":"+BA39+IF(SIMULADOR_PA!$H$28<>\"\",AA40+AC40,G40)","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE40)=0,I40,IF($BB$1=$BE$1,AG40,AT40))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE40)=0,L40,IF($BB$1=$BE$1,AJ40,AW40))","v":{"$error":"#N/A"}},0,{"$f":"+IF(SUM(AE$6:AE40)=0,0,IF($BB$1=$BE$1,AD40,AS40))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE40)=0,J40,IF($BB$1=$BE$1,AH40,AU40))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE40)=0,K40,IF($BB$1=$BE$1,AI40,AV40))","v":{"$error":"#N/A"}},null,{"$f":"+SIMULADOR_PA!K79","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$error":"#N/A"}]
[{"$error":"#N/A"},{"$f":"+IF(AND(SIMULADOR_PA!$D$18=31,DAY(EOMONTH(A41,1))<>31),DATE(YEAR(A41),MONTH(A41)+1,DAY(EOMONTH(A41,1))),IF(MONTH(EDATE(A41,1))=2,EDATE(A41,1),DATE(YEAR(EDATE(A41,1)),MONTH(EDATE(A41,1)),SIMULADOR_PA!$D$18)))","v":{"$error":"#N/A"}},null,36,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(IF(D41<=SIMULADOR_PA!$D$17,ROUND(SIMULADOR_PA!$Q$44,2),\"\"),0)","v":0},{"$f":"IF(D41<=SIMULADOR_PA!$D$17+1,I40-J40,\"\")","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(D41<=SIMULADOR_PA!$D$17,H41-L41-K41-M41,\"\"),0)","v":0},{"$error":"#N/A"},{"$f":"IF(D41>SIMULADOR_PA!$D$17,0,IF(AND(D41<=SIMULADOR_PA!$D$17,I41<=SIMULADOR_PA!$D$13),ROUND(I41*$F$1,2),IF(I41>SIMULADOR_PA!$D$13,SIMULADOR_PA!$D$13*Calculos_PA!$F$1,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF(Calculos_PA!D41<=SIMULADOR_PA!$D$17,Calculos_PA!$M$4,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(D41<=SIMULADOR_PA!$D$17,ROUND(I41*((1+$E$3)^G41-1),2),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(D41<=SIMULADOR_PA!$D$17,SIMULADOR_PA!Q79,\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},886.17,181.49,13.120000000000001,3,1083.7799999999997,13696.749999999993,null,{"$error":"#N/A"},{"$f":"+IF(OR(Calculos!B39-SIMULADOR_PA!$H$28<0,SIMULADOR_PA!$H$28=0),0,Calculos!B39-SIMULADOR_PA!$H$28)","v":0},0,{"$f":"+IF(AND(AB42<>0,AB41=0),SIMULADOR_PA!$H$29,0)","v":0},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($BA41=SIMULADOR_PA!$H$28,0,IF(OR(BO40=1,AND(AD41<>0,BO41=0)),L41,IF(AND(AC41+AD41>0,ABS(AG40-AH40)>0.01),L41,0)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,36,{"$f":"+BA40+IF(SIMULADOR_PA!$H$28<>\"\",AA41+AC41,G41)","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE41)=0,I41,IF($BB$1=$BE$1,AG41,AT41))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE41)=0,L41,IF($BB$1=$BE$1,AJ41,AW41))","v":{"$error":"#N/A"}},0,{"$f":"+IF(SUM(AE$6:AE41)=0,0,IF($BB$1=$BE$1,AD41,AS41))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE41)=0,J41,IF($BB$1=$BE$1,AH41,AU41))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE41)=0,K41,IF($BB$1=$BE$1,AI41,AV41))","v":{"$error":"#N/A"}},null,{"$f":"+SIMULADOR_PA!K80","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$error":"#N/A"}]
[{"$error":"#N/A"},{"$f":"+IF(AND(SIMULADOR_PA!$D$18=31,DAY(EOMONTH(A42,1))<>31),DATE(YEAR(A42),MONTH(A42)+1,DAY(EOMONTH(A42,1))),IF(MONTH(EDATE(A42,1))=2,EDATE(A42,1),DATE(YEAR(EDATE(A42,1)),MONTH(EDATE(A42,1)),SIMULADOR_PA!$D$18)))","v":{"$error":"#N/A"}},null,37,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(IF(D42<=SIMULADOR_PA!$D$17,ROUND(SIMULADOR_PA!$Q$44,2),\"\"),0)","v":0},{"$f":"IF(D42<=SIMULADOR_PA!$D$17+1,I41-J41,\"\")","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(D42<=SIMULADOR_PA!$D$17,H42-L42-K42-M42,\"\"),0)","v":0},{"$error":"#N/A"},{"$f":"IF(D42>SIMULADOR_PA!$D$17,0,IF(AND(D42<=SIMULADOR_PA!$D$17,I42<=SIMULADOR_PA!$D$13),ROUND(I42*$F$1,2),IF(I42>SIMULADOR_PA!$D$13,SIMULADOR_PA!$D$13*Calculos_PA!$F$1,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF(Calculos_PA!D42<=SIMULADOR_PA!$D$17,Calculos_PA!$M$4,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(D42<=SIMULADOR_PA!$D$17,ROUND(I42*((1+$E$3)^G42-1),2),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(D42<=SIMULADOR_PA!$D$17,SIMULADOR_PA!Q80,\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},892.27,176.18,12.33,3,1083.78,12804.479999999992,null,{"$error":"#N/A"},{"$f":"+IF(OR(Calculos!B40-SIMULADOR_PA!$H$28<0,SIMULADOR_PA!$H$28=0),0,Calculos!B40-SIMULADOR_PA!$H$28)","v":0},0,{"$f":"+IF(AND(AB43<>0,AB42=0),SIMULADOR_PA!$H$29,0)","v":0},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($BA42=SIMULADOR_PA!$H$28,0,IF(OR(BO41=1,AND(AD42<>0,BO42=0)),L42,IF(AND(AC42+AD42>0,ABS(AG41-AH41)>0.01),L42,0)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,37,{"$f":"+BA41+IF(SIMULADOR_PA!$H$28<>\"\",AA42+AC42,G42)","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE42)=0,I42,IF($BB$1=$BE$1,AG42,AT42))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE42)=0,L42,IF($BB$1=$BE$1,AJ42,AW42))","v":{"$error":"#N/A"}},0,{"$f":"+IF(SUM(AE$6:AE42)=0,0,IF($BB$1=$BE$1,AD42,AS42))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE42)=0,J42,IF($BB$1=$BE$1,AH42,AU42))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE42)=0,K42,IF($BB$1=$BE$1,AI42,AV42))","v":{"$error":"#N/A"}},null,{"$f":"+SIMULADOR_PA!K81","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$error":"#N/A"}]
[{"$error":"#N/A"},{"$f":"+IF(AND(SIMULADOR_PA!$D$18=31,DAY(EOMONTH(A43,1))<>31),DATE(YEAR(A43),MONTH(A43)+1,DAY(EOMONTH(A43,1))),IF(MONTH(EDATE(A43,1))=2,EDATE(A43,1),DATE(YEAR(EDATE(A43,1)),MONTH(EDATE(A43,1)),SIMULADOR_PA!$D$18)))","v":{"$error":"#N/A"}},null,38,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(IF(D43<=SIMULADOR_PA!$D$17,ROUND(SIMULADOR_PA!$Q$44,2),\"\"),0)","v":0},{"$f":"IF(D43<=SIMULADOR_PA!$D$17+1,I42-J42,\"\")","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(D43<=SIMULADOR_PA!$D$17,H43-L43-K43-M43,\"\"),0)","v":0},{"$error":"#N/A"},{"$f":"IF(D43>SIMULADOR_PA!$D$17,0,IF(AND(D43<=SIMULADOR_PA!$D$17,I43<=SIMULADOR_PA!$D$13),ROUND(I43*$F$1,2),IF(I43>SIMULADOR_PA!$D$13,SIMULADOR_PA!$D$13*Calculos_PA!$F$1,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF(Calculos_PA!D43<=SIMULADOR_PA!$D$17,Calculos_PA!$M$4,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(D43<=SIMULADOR_PA!$D$17,ROUND(I43*((1+$E$3)^G43-1),2),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(D43<=SIMULADOR_PA!$D$17,SIMULADOR_PA!Q81,\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},909.91,159.35,11.52,3,1083.78,11894.569999999992,null,{"$error":"#N/A"},{"$f":"+IF(OR(Calculos!B41-SIMULADOR_PA!$H$28<0,SIMULADOR_PA!$H$28=0),0,Calculos!B41-SIMULADOR_PA!$H$28)","v":0},0,{"$f":"+IF(AND(AB44<>0,AB43=0),SIMULADOR_PA!$H$29,0)","v":0},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($BA43=SIMULADOR_PA!$H$28,0,IF(OR(BO42=1,AND(AD43<>0,BO43=0)),L43,IF(AND(AC43+AD43>0,ABS(AG42-AH42)>0.01),L43,0)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,38,{"$f":"+BA42+IF(SIMULADOR_PA!$H$28<>\"\",AA43+AC43,G43)","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE43)=0,I43,IF($BB$1=$BE$1,AG43,AT43))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE43)=0,L43,IF($BB$1=$BE$1,AJ43,AW43))","v":{"$error":"#N/A"}},0,{"$f":"+IF(SUM(AE$6:AE43)=0,0,IF($BB$1=$BE$1,AD43,AS43))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE43)=0,J43,IF($BB$1=$BE$1,AH43,AU43))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE43)=0,K43,IF($BB$1=$BE$1,AI43,AV43))","v":{"$error":"#N/A"}},null,{"$f":"+SIMULADOR_PA!K82","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$error":"#N/A"}]
[{"$error":"#N/A"},{"$f":"+IF(AND(SIMULADOR_PA!$D$18=31,DAY(EOMONTH(A44,1))<>31),DATE(YEAR(A44),MONTH(A44)+1,DAY(EOMONTH(A44,1))),IF(MONTH(EDATE(A44,1))=2,EDATE(A44,1),DATE(YEAR(EDATE(A44,1)),MONTH(EDATE(A44,1)),SIMULADOR_PA!$D$18)))","v":{"$error":"#N/A"}},null,39,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(IF(D44<=SIMULADOR_PA!$D$17,ROUND(SIMULADOR_PA!$Q$44,2),\"\"),0)","v":0},{"$f":"IF(D44<=SIMULADOR_PA!$D$17+1,I43-J43,\"\")","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(D44<=SIMULADOR_PA!$D$17,H44-L44-K44-M44,\"\"),0)","v":0},{"$error":"#N/A"},{"$f":"IF(D44>SIMULADOR_PA!$D$17,0,IF(AND(D44<=SIMULADOR_PA!$D$17,I44<=SIMULADOR_PA!$D$13),ROUND(I44*$F$1,2),IF(I44>SIMULADOR_PA!$D$13,SIMULADOR_PA!$D$13*Calculos_PA!$F$1,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF(Calculos_PA!D44<=SIMULADOR_PA!$D$17,Calculos_PA!$M$4,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(D44<=SIMULADOR_PA!$D$17,ROUND(I44*((1+$E$3)^G44-1),2),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(D44<=SIMULADOR_PA!$D$17,SIMULADOR_PA!Q82,\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},917.07,153,10.71,3,1083.7800000000002,10977.499999999993,null,{"$error":"#N/A"},{"$f":"+IF(OR(Calculos!B42-SIMULADOR_PA!$H$28<0,SIMULADOR_PA!$H$28=0),0,Calculos!B42-SIMULADOR_PA!$H$28)","v":0},0,{"$f":"+IF(AND(AB45<>0,AB44=0),SIMULADOR_PA!$H$29,0)","v":0},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($BA44=SIMULADOR_PA!$H$28,0,IF(OR(BO43=1,AND(AD44<>0,BO44=0)),L44,IF(AND(AC44+AD44>0,ABS(AG43-AH43)>0.01),L44,0)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,39,{"$f":"+BA43+IF(SIMULADOR_PA!$H$28<>\"\",AA44+AC44,G44)","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE44)=0,I44,IF($BB$1=$BE$1,AG44,AT44))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE44)=0,L44,IF($BB$1=$BE$1,AJ44,AW44))","v":{"$error":"#N/A"}},0,{"$f":"+IF(SUM(AE$6:AE44)=0,0,IF($BB$1=$BE$1,AD44,AS44))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE44)=0,J44,IF($BB$1=$BE$1,AH44,AU44))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE44)=0,K44,IF($BB$1=$BE$1,AI44,AV44))","v":{"$error":"#N/A"}},null,{"$f":"+SIMULADOR_PA!K83","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$error":"#N/A"}]
[{"$error":"#N/A"},{"$f":"+IF(AND(SIMULADOR_PA!$D$18=31,DAY(EOMONTH(A45,1))<>31),DATE(YEAR(A45),MONTH(A45)+1,DAY(EOMONTH(A45,1))),IF(MONTH(EDATE(A45,1))=2,EDATE(A45,1),DATE(YEAR(EDATE(A45,1)),MONTH(EDATE(A45,1)),SIMULADOR_PA!$D$18)))","v":{"$error":"#N/A"}},null,40,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(IF(D45<=SIMULADOR_PA!$D$17,ROUND(SIMULADOR_PA!$Q$44,2),\"\"),0)","v":0},{"$f":"IF(D45<=SIMULADOR_PA!$D$17+1,I44-J44,\"\")","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(D45<=SIMULADOR_PA!$D$17,H45-L45-K45-M45,\"\"),0)","v":0},{"$error":"#N/A"},{"$f":"IF(D45>SIMULADOR_PA!$D$17,0,IF(AND(D45<=SIMULADOR_PA!$D$17,I45<=SIMULADOR_PA!$D$13),ROUND(I45*$F$1,2),IF(I45>SIMULADOR_PA!$D$13,SIMULADOR_PA!$D$13*Calculos_PA!$F$1,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF(Calculos_PA!D45<=SIMULADOR_PA!$D$17,Calculos_PA!$M$4,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(D45<=SIMULADOR_PA!$D$17,ROUND(I45*((1+$E$3)^G45-1),2),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(D45<=SIMULADOR_PA!$D$17,SIMULADOR_PA!Q83,\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},929.7,141.19999999999999,9.8800000000000008,3,1083.7800000000002,10047.799999999992,null,{"$error":"#N/A"},{"$f":"+IF(OR(Calculos!B43-SIMULADOR_PA!$H$28<0,SIMULADOR_PA!$H$28=0),0,Calculos!B43-SIMULADOR_PA!$H$28)","v":0},0,{"$f":"+IF(AND(AB46<>0,AB45=0),SIMULADOR_PA!$H$29,0)","v":0},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($BA45=SIMULADOR_PA!$H$28,0,IF(OR(BO44=1,AND(AD45<>0,BO45=0)),L45,IF(AND(AC45+AD45>0,ABS(AG44-AH44)>0.01),L45,0)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,40,{"$f":"+BA44+IF(SIMULADOR_PA!$H$28<>\"\",AA45+AC45,G45)","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE45)=0,I45,IF($BB$1=$BE$1,AG45,AT45))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE45)=0,L45,IF($BB$1=$BE$1,AJ45,AW45))","v":{"$error":"#N/A"}},0,{"$f":"+IF(SUM(AE$6:AE45)=0,0,IF($BB$1=$BE$1,AD45,AS45))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE45)=0,J45,IF($BB$1=$BE$1,AH45,AU45))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE45)=0,K45,IF($BB$1=$BE$1,AI45,AV45))","v":{"$error":"#N/A"}},null,{"$f":"+SIMULADOR_PA!K84","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$error":"#N/A"}]
[{"$error":"#N/A"},{"$f":"+IF(AND(SIMULADOR_PA!$D$18=31,DAY(EOMONTH(A46,1))<>31),DATE(YEAR(A46),MONTH(A46)+1,DAY(EOMONTH(A46,1))),IF(MONTH(EDATE(A46,1))=2,EDATE(A46,1),DATE(YEAR(EDATE(A46,1)),MONTH(EDATE(A46,1)),SIMULADOR_PA!$D$18)))","v":{"$error":"#N/A"}},null,41,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(IF(D46<=SIMULADOR_PA!$D$17,ROUND(SIMULADOR_PA!$Q$44,2),\"\"),0)","v":0},{"$f":"IF(D46<=SIMULADOR_PA!$D$17+1,I45-J45,\"\")","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(D46<=SIMULADOR_PA!$D$17,H46-L46-K46-M46,\"\"),0)","v":0},{"$error":"#N/A"},{"$f":"IF(D46>SIMULADOR_PA!$D$17,0,IF(AND(D46<=SIMULADOR_PA!$D$17,I46<=SIMULADOR_PA!$D$13),ROUND(I46*$F$1,2),IF(I46>SIMULADOR_PA!$D$13,SIMULADOR_PA!$D$13*Calculos_PA!$F$1,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF(Calculos_PA!D46<=SIMULADOR_PA!$D$17,Calculos_PA!$M$4,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(D46<=SIMULADOR_PA!$D$17,ROUND(I46*((1+$E$3)^G46-1),2),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(D46<=SIMULADOR_PA!$D$17,SIMULADOR_PA!Q84,\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},946.69,125.05,9.0399999999999991,3,1083.78,9101.1099999999915,null,{"$error":"#N/A"},{"$f":"+IF(OR(Calculos!B44-SIMULADOR_PA!$H$28<0,SIMULADOR_PA!$H$28=0),0,Calculos!B44-SIMULADOR_PA!$H$28)","v":0},0,{"$f":"+IF(AND(AB47<>0,AB46=0),SIMULADOR_PA!$H$29,0)","v":0},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($BA46=SIMULADOR_PA!$H$28,0,IF(OR(BO45=1,AND(AD46<>0,BO46=0)),L46,IF(AND(AC46+AD46>0,ABS(AG45-AH45)>0.01),L46,0)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,41,{"$f":"+BA45+IF(SIMULADOR_PA!$H$28<>\"\",AA46+AC46,G46)","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE46)=0,I46,IF($BB$1=$BE$1,AG46,AT46))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE46)=0,L46,IF($BB$1=$BE$1,AJ46,AW46))","v":{"$error":"#N/A"}},0,{"$f":"+IF(SUM(AE$6:AE46)=0,0,IF($BB$1=$BE$1,AD46,AS46))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE46)=0,J46,IF($BB$1=$BE$1,AH46,AU46))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE46)=0,K46,IF($BB$1=$BE$1,AI46,AV46))","v":{"$error":"#N/A"}},null,{"$f":"+SIMULADOR_PA!K85","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$error":"#N/A"}]
[{"$error":"#N/A"},{"$f":"+IF(AND(SIMULADOR_PA!$D$18=31,DAY(EOMONTH(A47,1))<>31),DATE(YEAR(A47),MONTH(A47)+1,DAY(EOMONTH(A47,1))),IF(MONTH(EDATE(A47,1))=2,EDATE(A47,1),DATE(YEAR(EDATE(A47,1)),MONTH(EDATE(A47,1)),SIMULADOR_PA!$D$18)))","v":{"$error":"#N/A"}},null,42,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(IF(D47<=SIMULADOR_PA!$D$17,ROUND(SIMULADOR_PA!$Q$44,2),\"\"),0)","v":0},{"$f":"IF(D47<=SIMULADOR_PA!$D$17+1,I46-J46,\"\")","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(D47<=SIMULADOR_PA!$D$17,H47-L47-K47-M47,\"\"),0)","v":0},{"$error":"#N/A"},{"$f":"IF(D47>SIMULADOR_PA!$D$17,0,IF(AND(D47<=SIMULADOR_PA!$D$17,I47<=SIMULADOR_PA!$D$13),ROUND(I47*$F$1,2),IF(I47>SIMULADOR_PA!$D$13,SIMULADOR_PA!$D$13*Calculos_PA!$F$1,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF(Calculos_PA!D47<=SIMULADOR_PA!$D$17,Calculos_PA!$M$4,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(D47<=SIMULADOR_PA!$D$17,ROUND(I47*((1+$E$3)^G47-1),2),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(D47<=SIMULADOR_PA!$D$17,SIMULADOR_PA!Q85,\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},955.53,117.06,8.19,3,1083.78,8145.5799999999917,null,{"$error":"#N/A"},{"$f":"+IF(OR(Calculos!B45-SIMULADOR_PA!$H$28<0,SIMULADOR_PA!$H$28=0),0,Calculos!B45-SIMULADOR_PA!$H$28)","v":0},0,{"$f":"+IF(AND(AB48<>0,AB47=0),SIMULADOR_PA!$H$29,0)","v":0},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($BA47=SIMULADOR_PA!$H$28,0,IF(OR(BO46=1,AND(AD47<>0,BO47=0)),L47,IF(AND(AC47+AD47>0,ABS(AG46-AH46)>0.01),L47,0)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,42,{"$f":"+BA46+IF(SIMULADOR_PA!$H$28<>\"\",AA47+AC47,G47)","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE47)=0,I47,IF($BB$1=$BE$1,AG47,AT47))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE47)=0,L47,IF($BB$1=$BE$1,AJ47,AW47))","v":{"$error":"#N/A"}},0,{"$f":"+IF(SUM(AE$6:AE47)=0,0,IF($BB$1=$BE$1,AD47,AS47))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE47)=0,J47,IF($BB$1=$BE$1,AH47,AU47))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE47)=0,K47,IF($BB$1=$BE$1,AI47,AV47))","v":{"$error":"#N/A"}},null,{"$f":"+SIMULADOR_PA!K86","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$error":"#N/A"}]
[{"$error":"#N/A"},{"$f":"+IF(AND(SIMULADOR_PA!$D$18=31,DAY(EOMONTH(A48,1))<>31),DATE(YEAR(A48),MONTH(A48)+1,DAY(EOMONTH(A48,1))),IF(MONTH(EDATE(A48,1))=2,EDATE(A48,1),DATE(YEAR(EDATE(A48,1)),MONTH(EDATE(A48,1)),SIMULADOR_PA!$D$18)))","v":{"$error":"#N/A"}},null,43,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(IF(D48<=SIMULADOR_PA!$D$17,ROUND(SIMULADOR_PA!$Q$44,2),\"\"),0)","v":0},{"$f":"IF(D48<=SIMULADOR_PA!$D$17+1,I47-J47,\"\")","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(D48<=SIMULADOR_PA!$D$17,H48-L48-K48-M48,\"\"),0)","v":0},{"$error":"#N/A"},{"$f":"IF(D48>SIMULADOR_PA!$D$17,0,IF(AND(D48<=SIMULADOR_PA!$D$17,I48<=SIMULADOR_PA!$D$13),ROUND(I48*$F$1,2),IF(I48>SIMULADOR_PA!$D$13,SIMULADOR_PA!$D$13*Calculos_PA!$F$1,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF(Calculos_PA!D48<=SIMULADOR_PA!$D$17,Calculos_PA!$M$4,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(D48<=SIMULADOR_PA!$D$17,ROUND(I48*((1+$E$3)^G48-1),2),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(D48<=SIMULADOR_PA!$D$17,SIMULADOR_PA!Q86,\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},972.08,101.37,7.33,3,1083.78,7173.4999999999918,null,{"$error":"#N/A"},{"$f":"+IF(OR(Calculos!B46-SIMULADOR_PA!$H$28<0,SIMULADOR_PA!$H$28=0),0,Calculos!B46-SIMULADOR_PA!$H$28)","v":0},0,{"$f":"+IF(AND(AB49<>0,AB48=0),SIMULADOR_PA!$H$29,0)","v":0},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($BA48=SIMULADOR_PA!$H$28,0,IF(OR(BO47=1,AND(AD48<>0,BO48=0)),L48,IF(AND(AC48+AD48>0,ABS(AG47-AH47)>0.01),L48,0)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,43,{"$f":"+BA47+IF(SIMULADOR_PA!$H$28<>\"\",AA48+AC48,G48)","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE48)=0,I48,IF($BB$1=$BE$1,AG48,AT48))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE48)=0,L48,IF($BB$1=$BE$1,AJ48,AW48))","v":{"$error":"#N/A"}},0,{"$f":"+IF(SUM(AE$6:AE48)=0,0,IF($BB$1=$BE$1,AD48,AS48))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE48)=0,J48,IF($BB$1=$BE$1,AH48,AU48))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE48)=0,K48,IF($BB$1=$BE$1,AI48,AV48))","v":{"$error":"#N/A"}},null,{"$f":"+SIMULADOR_PA!K87","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$error":"#N/A"}]
[{"$error":"#N/A"},{"$f":"+IF(AND(SIMULADOR_PA!$D$18=31,DAY(EOMONTH(A49,1))<>31),DATE(YEAR(A49),MONTH(A49)+1,DAY(EOMONTH(A49,1))),IF(MONTH(EDATE(A49,1))=2,EDATE(A49,1),DATE(YEAR(EDATE(A49,1)),MONTH(EDATE(A49,1)),SIMULADOR_PA!$D$18)))","v":{"$error":"#N/A"}},null,44,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(IF(D49<=SIMULADOR_PA!$D$17,ROUND(SIMULADOR_PA!$Q$44,2),\"\"),0)","v":0},{"$f":"IF(D49<=SIMULADOR_PA!$D$17+1,I48-J48,\"\")","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(D49<=SIMULADOR_PA!$D$17,H49-L49-K49-M49,\"\"),0)","v":0},{"$error":"#N/A"},{"$f":"IF(D49>SIMULADOR_PA!$D$17,0,IF(AND(D49<=SIMULADOR_PA!$D$17,I49<=SIMULADOR_PA!$D$13),ROUND(I49*$F$1,2),IF(I49>SIMULADOR_PA!$D$13,SIMULADOR_PA!$D$13*Calculos_PA!$F$1,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF(Calculos_PA!D49<=SIMULADOR_PA!$D$17,Calculos_PA!$M$4,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(D49<=SIMULADOR_PA!$D$17,ROUND(I49*((1+$E$3)^G49-1),2),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(D49<=SIMULADOR_PA!$D$17,SIMULADOR_PA!Q87,\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},982.05,92.27,6.4600000000000009,3,1083.78,6191.4499999999916,null,{"$error":"#N/A"},{"$f":"+IF(OR(Calculos!B47-SIMULADOR_PA!$H$28<0,SIMULADOR_PA!$H$28=0),0,Calculos!B47-SIMULADOR_PA!$H$28)","v":0},0,{"$f":"+IF(AND(AB50<>0,AB49=0),SIMULADOR_PA!$H$29,0)","v":0},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($BA49=SIMULADOR_PA!$H$28,0,IF(OR(BO48=1,AND(AD49<>0,BO49=0)),L49,IF(AND(AC49+AD49>0,ABS(AG48-AH48)>0.01),L49,0)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,44,{"$f":"+BA48+IF(SIMULADOR_PA!$H$28<>\"\",AA49+AC49,G49)","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE49)=0,I49,IF($BB$1=$BE$1,AG49,AT49))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE49)=0,L49,IF($BB$1=$BE$1,AJ49,AW49))","v":{"$error":"#N/A"}},0,{"$f":"+IF(SUM(AE$6:AE49)=0,0,IF($BB$1=$BE$1,AD49,AS49))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE49)=0,J49,IF($BB$1=$BE$1,AH49,AU49))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE49)=0,K49,IF($BB$1=$BE$1,AI49,AV49))","v":{"$error":"#N/A"}},null,{"$f":"+SIMULADOR_PA!K88","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$error":"#N/A"}]
[{"$error":"#N/A"},{"$f":"+IF(AND(SIMULADOR_PA!$D$18=31,DAY(EOMONTH(A50,1))<>31),DATE(YEAR(A50),MONTH(A50)+1,DAY(EOMONTH(A50,1))),IF(MONTH(EDATE(A50,1))=2,EDATE(A50,1),DATE(YEAR(EDATE(A50,1)),MONTH(EDATE(A50,1)),SIMULADOR_PA!$D$18)))","v":{"$error":"#N/A"}},null,45,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(IF(D50<=SIMULADOR_PA!$D$17,ROUND(SIMULADOR_PA!$Q$44,2),\"\"),0)","v":0},{"$f":"IF(D50<=SIMULADOR_PA!$D$17+1,I49-J49,\"\")","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(D50<=SIMULADOR_PA!$D$17,H50-L50-K50-M50,\"\"),0)","v":0},{"$error":"#N/A"},{"$f":"IF(D50>SIMULADOR_PA!$D$17,0,IF(AND(D50<=SIMULADOR_PA!$D$17,I50<=SIMULADOR_PA!$D$13),ROUND(I50*$F$1,2),IF(I50>SIMULADOR_PA!$D$13,SIMULADOR_PA!$D$13*Calculos_PA!$F$1,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF(Calculos_PA!D50<=SIMULADOR_PA!$D$17,Calculos_PA!$M$4,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(D50<=SIMULADOR_PA!$D$17,ROUND(I50*((1+$E$3)^G50-1),2),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(D50<=SIMULADOR_PA!$D$17,SIMULADOR_PA!Q88,\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},995.57,79.64,5.57,3,1083.78,5195.8799999999919,null,{"$error":"#N/A"},{"$f":"+IF(OR(Calculos!B48-SIMULADOR_PA!$H$28<0,SIMULADOR_PA!$H$28=0),0,Calculos!B48-SIMULADOR_PA!$H$28)","v":0},0,{"$f":"+IF(AND(AB51<>0,AB50=0),SIMULADOR_PA!$H$29,0)","v":0},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($BA50=SIMULADOR_PA!$H$28,0,IF(OR(BO49=1,AND(AD50<>0,BO50=0)),L50,IF(AND(AC50+AD50>0,ABS(AG49-AH49)>0.01),L50,0)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,45,{"$f":"+BA49+IF(SIMULADOR_PA!$H$28<>\"\",AA50+AC50,G50)","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE50)=0,I50,IF($BB$1=$BE$1,AG50,AT50))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE50)=0,L50,IF($BB$1=$BE$1,AJ50,AW50))","v":{"$error":"#N/A"}},0,{"$f":"+IF(SUM(AE$6:AE50)=0,0,IF($BB$1=$BE$1,AD50,AS50))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE50)=0,J50,IF($BB$1=$BE$1,AH50,AU50))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE50)=0,K50,IF($BB$1=$BE$1,AI50,AV50))","v":{"$error":"#N/A"}},null,{"$f":"+SIMULADOR_PA!K89","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$error":"#N/A"}]
[{"$error":"#N/A"},{"$f":"+IF(AND(SIMULADOR_PA!$D$18=31,DAY(EOMONTH(A51,1))<>31),DATE(YEAR(A51),MONTH(A51)+1,DAY(EOMONTH(A51,1))),IF(MONTH(EDATE(A51,1))=2,EDATE(A51,1),DATE(YEAR(EDATE(A51,1)),MONTH(EDATE(A51,1)),SIMULADOR_PA!$D$18)))","v":{"$error":"#N/A"}},null,46,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(IF(D51<=SIMULADOR_PA!$D$17,ROUND(SIMULADOR_PA!$Q$44,2),\"\"),0)","v":0},{"$f":"IF(D51<=SIMULADOR_PA!$D$17+1,I50-J50,\"\")","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(D51<=SIMULADOR_PA!$D$17,H51-L51-K51-M51,\"\"),0)","v":0},{"$error":"#N/A"},{"$f":"IF(D51>SIMULADOR_PA!$D$17,0,IF(AND(D51<=SIMULADOR_PA!$D$17,I51<=SIMULADOR_PA!$D$13),ROUND(I51*$F$1,2),IF(I51>SIMULADOR_PA!$D$13,SIMULADOR_PA!$D$13*Calculos_PA!$F$1,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF(Calculos_PA!D51<=SIMULADOR_PA!$D$17,Calculos_PA!$M$4,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(D51<=SIMULADOR_PA!$D$17,ROUND(I51*((1+$E$3)^G51-1),2),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(D51<=SIMULADOR_PA!$D$17,SIMULADOR_PA!Q89,\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1015.77,60.33,4.68,3,1083.78,4180.1099999999915,null,{"$error":"#N/A"},{"$f":"+IF(OR(Calculos!B49-SIMULADOR_PA!$H$28<0,SIMULADOR_PA!$H$28=0),0,Calculos!B49-SIMULADOR_PA!$H$28)","v":0},0,{"$f":"+IF(AND(AB52<>0,AB51=0),SIMULADOR_PA!$H$29,0)","v":0},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($BA51=SIMULADOR_PA!$H$28,0,IF(OR(BO50=1,AND(AD51<>0,BO51=0)),L51,IF(AND(AC51+AD51>0,ABS(AG50-AH50)>0.01),L51,0)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$f":"+SUM(AH51:AK51)","v":{"$error":"#N/A"}},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,46,{"$f":"+BA50+IF(SIMULADOR_PA!$H$28<>\"\",AA51+AC51,G51)","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE51)=0,I51,IF($BB$1=$BE$1,AG51,AT51))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE51)=0,L51,IF($BB$1=$BE$1,AJ51,AW51))","v":{"$error":"#N/A"}},0,{"$f":"+IF(SUM(AE$6:AE51)=0,0,IF($BB$1=$BE$1,AD51,AS51))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE51)=0,J51,IF($BB$1=$BE$1,AH51,AU51))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE51)=0,K51,IF($BB$1=$BE$1,AI51,AV51))","v":{"$error":"#N/A"}},null,{"$f":"+SIMULADOR_PA!K90","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$error":"#N/A"}]
[{"$error":"#N/A"},{"$f":"+IF(AND(SIMULADOR_PA!$D$18=31,DAY(EOMONTH(A52,1))<>31),DATE(YEAR(A52),MONTH(A52)+1,DAY(EOMONTH(A52,1))),IF(MONTH(EDATE(A52,1))=2,EDATE(A52,1),DATE(YEAR(EDATE(A52,1)),MONTH(EDATE(A52,1)),SIMULADOR_PA!$D$18)))","v":{"$error":"#N/A"}},null,47,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(IF(D52<=SIMULADOR_PA!$D$17,ROUND(SIMULADOR_PA!$Q$44,2),\"\"),0)","v":0},{"$f":"IF(D52<=SIMULADOR_PA!$D$17+1,I51-J51,\"\")","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(D52<=SIMULADOR_PA!$D$17,H52-L52-K52-M52,\"\"),0)","v":0},{"$error":"#N/A"},{"$f":"IF(D52>SIMULADOR_PA!$D$17,0,IF(AND(D52<=SIMULADOR_PA!$D$17,I52<=SIMULADOR_PA!$D$13),ROUND(I52*$F$1,2),IF(I52>SIMULADOR_PA!$D$13,SIMULADOR_PA!$D$13*Calculos_PA!$F$1,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF(Calculos_PA!D52<=SIMULADOR_PA!$D$17,Calculos_PA!$M$4,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(D52<=SIMULADOR_PA!$D$17,ROUND(I52*((1+$E$3)^G52-1),2),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(D52<=SIMULADOR_PA!$D$17,SIMULADOR_PA!Q90,\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1023.25,53.77,3.76,3,1083.78,3156.8599999999915,null,{"$error":"#N/A"},{"$f":"+IF(OR(Calculos!B50-SIMULADOR_PA!$H$28<0,SIMULADOR_PA!$H$28=0),0,Calculos!B50-SIMULADOR_PA!$H$28)","v":0},0,{"$f":"+IF(AND(AB53<>0,AB52=0),SIMULADOR_PA!$H$29,0)","v":0},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($BA52=SIMULADOR_PA!$H$28,0,IF(OR(BO51=1,AND(AD52<>0,BO52=0)),L52,IF(AND(AC52+AD52>0,ABS(AG51-AH51)>0.01),L52,0)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,47,{"$f":"+BA51+IF(SIMULADOR_PA!$H$28<>\"\",AA52+AC52,G52)","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE52)=0,I52,IF($BB$1=$BE$1,AG52,AT52))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE52)=0,L52,IF($BB$1=$BE$1,AJ52,AW52))","v":{"$error":"#N/A"}},0,{"$f":"+IF(SUM(AE$6:AE52)=0,0,IF($BB$1=$BE$1,AD52,AS52))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE52)=0,J52,IF($BB$1=$BE$1,AH52,AU52))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE52)=0,K52,IF($BB$1=$BE$1,AI52,AV52))","v":{"$error":"#N/A"}},null,{"$f":"+SIMULADOR_PA!K91","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$error":"#N/A"}]
[{"$error":"#N/A"},{"$f":"+IF(AND(SIMULADOR_PA!$D$18=31,DAY(EOMONTH(A53,1))<>31),DATE(YEAR(A53),MONTH(A53)+1,DAY(EOMONTH(A53,1))),IF(MONTH(EDATE(A53,1))=2,EDATE(A53,1),DATE(YEAR(EDATE(A53,1)),MONTH(EDATE(A53,1)),SIMULADOR_PA!$D$18)))","v":{"$error":"#N/A"}},null,48,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(IF(D53<=SIMULADOR_PA!$D$17,ROUND(SIMULADOR_PA!$Q$44,2),\"\"),0)","v":0},{"$f":"IF(D53<=SIMULADOR_PA!$D$17+1,I52-J52,\"\")","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(D53<=SIMULADOR_PA!$D$17,H53-L53-K53-M53,\"\"),0)","v":0},{"$error":"#N/A"},{"$f":"IF(D53>SIMULADOR_PA!$D$17,0,IF(AND(D53<=SIMULADOR_PA!$D$17,I53<=SIMULADOR_PA!$D$13),ROUND(I53*$F$1,2),IF(I53>SIMULADOR_PA!$D$13,SIMULADOR_PA!$D$13*Calculos_PA!$F$1,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF(Calculos_PA!D53<=SIMULADOR_PA!$D$17,Calculos_PA!$M$4,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(D53<=SIMULADOR_PA!$D$17,ROUND(I53*((1+$E$3)^G53-1),2),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(D53<=SIMULADOR_PA!$D$17,SIMULADOR_PA!Q91,\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1038.6500000000001,39.29,2.84,3,1083.78,2118.2099999999914,null,{"$error":"#N/A"},{"$f":"+IF(OR(Calculos!B51-SIMULADOR_PA!$H$28<0,SIMULADOR_PA!$H$28=0),0,Calculos!B51-SIMULADOR_PA!$H$28)","v":0},0,{"$f":"+IF(AND(AB54<>0,AB53=0),SIMULADOR_PA!$H$29,0)","v":0},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($BA53=SIMULADOR_PA!$H$28,0,IF(OR(BO52=1,AND(AD53<>0,BO53=0)),L53,IF(AND(AC53+AD53>0,ABS(AG52-AH52)>0.01),L53,0)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,48,{"$f":"+BA52+IF(SIMULADOR_PA!$H$28<>\"\",AA53+AC53,G53)","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE53)=0,I53,IF($BB$1=$BE$1,AG53,AT53))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE53)=0,L53,IF($BB$1=$BE$1,AJ53,AW53))","v":{"$error":"#N/A"}},0,{"$f":"+IF(SUM(AE$6:AE53)=0,0,IF($BB$1=$BE$1,AD53,AS53))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE53)=0,J53,IF($BB$1=$BE$1,AH53,AU53))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE53)=0,K53,IF($BB$1=$BE$1,AI53,AV53))","v":{"$error":"#N/A"}},null,{"$f":"+SIMULADOR_PA!K92","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$error":"#N/A"}]
[{"$error":"#N/A"},{"$f":"+IF(AND(SIMULADOR_PA!$D$18=31,DAY(EOMONTH(A54,1))<>31),DATE(YEAR(A54),MONTH(A54)+1,DAY(EOMONTH(A54,1))),IF(MONTH(EDATE(A54,1))=2,EDATE(A54,1),DATE(YEAR(EDATE(A54,1)),MONTH(EDATE(A54,1)),SIMULADOR_PA!$D$18)))","v":{"$error":"#N/A"}},null,49,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(IF(D54<=SIMULADOR_PA!$D$17,ROUND(SIMULADOR_PA!$Q$44,2),\"\"),0)","v":0},{"$f":"IF(D54<=SIMULADOR_PA!$D$17+1,I53-J53,\"\")","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(D54<=SIMULADOR_PA!$D$17,H54-L54-K54-M54,\"\"),0)","v":0},{"$error":"#N/A"},{"$f":"IF(D54>SIMULADOR_PA!$D$17,0,IF(AND(D54<=SIMULADOR_PA!$D$17,I54<=SIMULADOR_PA!$D$13),ROUND(I54*$F$1,2),IF(I54>SIMULADOR_PA!$D$13,SIMULADOR_PA!$D$13*Calculos_PA!$F$1,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF(Calculos_PA!D54<=SIMULADOR_PA!$D$17,Calculos_PA!$M$4,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(D54<=SIMULADOR_PA!$D$17,ROUND(I54*((1+$E$3)^G54-1),2),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(D54<=SIMULADOR_PA!$D$17,SIMULADOR_PA!Q92,\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,1051.6199999999999,27.25,1.9100000000000001,3,1083.78,1066.5899999999915,null,{"$error":"#N/A"},{"$f":"+IF(OR(Calculos!B52-SIMULADOR_PA!$H$28<0,SIMULADOR_PA!$H$28=0),0,Calculos!B52-SIMULADOR_PA!$H$28)","v":0},0,{"$f":"+IF(AND(AB55<>0,AB54=0),SIMULADOR_PA!$H$29,0)","v":0},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($BA54=SIMULADOR_PA!$H$28,0,IF(OR(BO53=1,AND(AD54<>0,BO54=0)),L54,IF(AND(AC54+AD54>0,ABS(AG53-AH53)>0.01),L54,0)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,49,{"$f":"+BA53+IF(SIMULADOR_PA!$H$28<>\"\",AA54+AC54,G54)","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE54)=0,I54,IF($BB$1=$BE$1,AG54,AT54))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE54)=0,L54,IF($BB$1=$BE$1,AJ54,AW54))","v":{"$error":"#N/A"}},0,{"$f":"+IF(SUM(AE$6:AE54)=0,0,IF($BB$1=$BE$1,AD54,AS54))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE54)=0,J54,IF($BB$1=$BE$1,AH54,AU54))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE54)=0,K54,IF($BB$1=$BE$1,AI54,AV54))","v":{"$error":"#N/A"}},null,{"$f":"+SIMULADOR_PA!K93","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$error":"#N/A"}]
[{"$error":"#N/A"},{"$f":"+IF(AND(SIMULADOR_PA!$D$18=31,DAY(EOMONTH(A55,1))<>31),DATE(YEAR(A55),MONTH(A55)+1,DAY(EOMONTH(A55,1))),IF(MONTH(EDATE(A55,1))=2,EDATE(A55,1),DATE(YEAR(EDATE(A55,1)),MONTH(EDATE(A55,1)),SIMULADOR_PA!$D$18)))","v":{"$error":"#N/A"}},null,50,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(IF(D55<=SIMULADOR_PA!$D$17,ROUND(SIMULADOR_PA!$Q$44,2),\"\"),0)","v":0},{"$f":"IF(D55<=SIMULADOR_PA!$D$17+1,I54-J54,\"\")","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(D55<=SIMULADOR_PA!$D$17,H55-L55-K55-M55,\"\"),0)","v":0},{"$error":"#N/A"},{"$f":"IF(D55>SIMULADOR_PA!$D$17,0,IF(AND(D55<=SIMULADOR_PA!$D$17,I55<=SIMULADOR_PA!$D$13),ROUND(I55*$F$1,2),IF(I55>SIMULADOR_PA!$D$13,SIMULADOR_PA!$D$13*Calculos_PA!$F$1,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF(Calculos_PA!D55<=SIMULADOR_PA!$D$17,Calculos_PA!$M$4,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(D55<=SIMULADOR_PA!$D$17,ROUND(I55*((1+$E$3)^G55-1),2),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(D55<=SIMULADOR_PA!$D$17,SIMULADOR_PA!Q93,\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,1066.5899999999999,13.27,0.96,3,1083.82,-8.4128259913995862E-12,null,{"$error":"#N/A"},{"$f":"+IF(OR(Calculos!B53-SIMULADOR_PA!$H$28<0,SIMULADOR_PA!$H$28=0),0,Calculos!B53-SIMULADOR_PA!$H$28)","v":0},0,{"$f":"+IF(AND(AB56<>0,AB55=0),SIMULADOR_PA!$H$29,0)","v":0},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($BA55=SIMULADOR_PA!$H$28,0,IF(OR(BO54=1,AND(AD55<>0,BO55=0)),L55,IF(AND(AC55+AD55>0,ABS(AG54-AH54)>0.01),L55,0)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,50,{"$f":"+BA54+IF(SIMULADOR_PA!$H$28<>\"\",AA55+AC55,G55)","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE55)=0,I55,IF($BB$1=$BE$1,AG55,AT55))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE55)=0,L55,IF($BB$1=$BE$1,AJ55,AW55))","v":{"$error":"#N/A"}},0,{"$f":"+IF(SUM(AE$6:AE55)=0,0,IF($BB$1=$BE$1,AD55,AS55))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE55)=0,J55,IF($BB$1=$BE$1,AH55,AU55))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE55)=0,K55,IF($BB$1=$BE$1,AI55,AV55))","v":{"$error":"#N/A"}},null,{"$f":"+SIMULADOR_PA!K94","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$error":"#N/A"}]
[{"$error":"#N/A"},{"$f":"+IF(AND(SIMULADOR_PA!$D$18=31,DAY(EOMONTH(A56,1))<>31),DATE(YEAR(A56),MONTH(A56)+1,DAY(EOMONTH(A56,1))),IF(MONTH(EDATE(A56,1))=2,EDATE(A56,1),DATE(YEAR(EDATE(A56,1)),MONTH(EDATE(A56,1)),SIMULADOR_PA!$D$18)))","v":{"$error":"#N/A"}},null,51,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(IF(D56<=SIMULADOR_PA!$D$17,ROUND(SIMULADOR_PA!$Q$44,2),\"\"),0)","v":0},{"$f":"IF(D56<=SIMULADOR_PA!$D$17+1,I55-J55,\"\")","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(D56<=SIMULADOR_PA!$D$17,H56-L56-K56-M56,\"\"),0)","v":0},{"$error":"#N/A"},{"$f":"IF(D56>SIMULADOR_PA!$D$17,0,IF(AND(D56<=SIMULADOR_PA!$D$17,I56<=SIMULADOR_PA!$D$13),ROUND(I56*$F$1,2),IF(I56>SIMULADOR_PA!$D$13,SIMULADOR_PA!$D$13*Calculos_PA!$F$1,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF(Calculos_PA!D56<=SIMULADOR_PA!$D$17,Calculos_PA!$M$4,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(D56<=SIMULADOR_PA!$D$17,ROUND(I56*((1+$E$3)^G56-1),2),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(D56<=SIMULADOR_PA!$D$17,SIMULADOR_PA!Q94,\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"+IF(OR(Calculos!B54-SIMULADOR_PA!$H$28<0,SIMULADOR_PA!$H$28=0),0,Calculos!B54-SIMULADOR_PA!$H$28)","v":0},0,{"$f":"+IF(AND(AB57<>0,AB56=0),SIMULADOR_PA!$H$29,0)","v":0},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($BA56=SIMULADOR_PA!$H$28,0,IF(OR(BO55=1,AND(AD56<>0,BO56=0)),L56,IF(AND(AC56+AD56>0,ABS(AG55-AH55)>0.01),L56,0)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,51,{"$f":"+BA55+IF(SIMULADOR_PA!$H$28<>\"\",AA56+AC56,G56)","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE56)=0,I56,IF($BB$1=$BE$1,AG56,AT56))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE56)=0,L56,IF($BB$1=$BE$1,AJ56,AW56))","v":{"$error":"#N/A"}},0,{"$f":"+IF(SUM(AE$6:AE56)=0,0,IF($BB$1=$BE$1,AD56,AS56))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE56)=0,J56,IF($BB$1=$BE$1,AH56,AU56))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE56)=0,K56,IF($BB$1=$BE$1,AI56,AV56))","v":{"$error":"#N/A"}},null,{"$f":"+SIMULADOR_PA!K95","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$error":"#N/A"}]
[{"$error":"#N/A"},{"$f":"+IF(AND(SIMULADOR_PA!$D$18=31,DAY(EOMONTH(A57,1))<>31),DATE(YEAR(A57),MONTH(A57)+1,DAY(EOMONTH(A57,1))),IF(MONTH(EDATE(A57,1))=2,EDATE(A57,1),DATE(YEAR(EDATE(A57,1)),MONTH(EDATE(A57,1)),SIMULADOR_PA!$D$18)))","v":{"$error":"#N/A"}},null,52,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(IF(D57<=SIMULADOR_PA!$D$17,ROUND(SIMULADOR_PA!$Q$44,2),\"\"),0)","v":0},{"$f":"IF(D57<=SIMULADOR_PA!$D$17+1,I56-J56,\"\")","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(D57<=SIMULADOR_PA!$D$17,H57-L57-K57-M57,\"\"),0)","v":0},{"$error":"#N/A"},{"$f":"IF(D57>SIMULADOR_PA!$D$17,0,IF(AND(D57<=SIMULADOR_PA!$D$17,I57<=SIMULADOR_PA!$D$13),ROUND(I57*$F$1,2),IF(I57>SIMULADOR_PA!$D$13,SIMULADOR_PA!$D$13*Calculos_PA!$F$1,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF(Calculos_PA!D57<=SIMULADOR_PA!$D$17,Calculos_PA!$M$4,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(D57<=SIMULADOR_PA!$D$17,ROUND(I57*((1+$E$3)^G57-1),2),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(D57<=SIMULADOR_PA!$D$17,SIMULADOR_PA!Q95,\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"+IF(OR(Calculos!B55-SIMULADOR_PA!$H$28<0,SIMULADOR_PA!$H$28=0),0,Calculos!B55-SIMULADOR_PA!$H$28)","v":0},0,{"$f":"+IF(AND(AB58<>0,AB57=0),SIMULADOR_PA!$H$29,0)","v":0},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($BA57=SIMULADOR_PA!$H$28,0,IF(OR(BO56=1,AND(AD57<>0,BO57=0)),L57,IF(AND(AC57+AD57>0,ABS(AG56-AH56)>0.01),L57,0)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,52,{"$f":"+BA56+IF(SIMULADOR_PA!$H$28<>\"\",AA57+AC57,G57)","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE57)=0,I57,IF($BB$1=$BE$1,AG57,AT57))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE57)=0,L57,IF($BB$1=$BE$1,AJ57,AW57))","v":{"$error":"#N/A"}},0,{"$f":"+IF(SUM(AE$6:AE57)=0,0,IF($BB$1=$BE$1,AD57,AS57))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE57)=0,J57,IF($BB$1=$BE$1,AH57,AU57))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE57)=0,K57,IF($BB$1=$BE$1,AI57,AV57))","v":{"$error":"#N/A"}},null,{"$f":"+SIMULADOR_PA!K96","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$error":"#N/A"}]
[{"$error":"#N/A"},{"$f":"+IF(AND(SIMULADOR_PA!$D$18=31,DAY(EOMONTH(A58,1))<>31),DATE(YEAR(A58),MONTH(A58)+1,DAY(EOMONTH(A58,1))),IF(MONTH(EDATE(A58,1))=2,EDATE(A58,1),DATE(YEAR(EDATE(A58,1)),MONTH(EDATE(A58,1)),SIMULADOR_PA!$D$18)))","v":{"$error":"#N/A"}},null,53,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(IF(D58<=SIMULADOR_PA!$D$17,ROUND(SIMULADOR_PA!$Q$44,2),\"\"),0)","v":0},{"$f":"IF(D58<=SIMULADOR_PA!$D$17+1,I57-J57,\"\")","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(D58<=SIMULADOR_PA!$D$17,H58-L58-K58-M58,\"\"),0)","v":0},{"$error":"#N/A"},{"$f":"IF(D58>SIMULADOR_PA!$D$17,0,IF(AND(D58<=SIMULADOR_PA!$D$17,I58<=SIMULADOR_PA!$D$13),ROUND(I58*$F$1,2),IF(I58>SIMULADOR_PA!$D$13,SIMULADOR_PA!$D$13*Calculos_PA!$F$1,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF(Calculos_PA!D58<=SIMULADOR_PA!$D$17,Calculos_PA!$M$4,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(D58<=SIMULADOR_PA!$D$17,ROUND(I58*((1+$E$3)^G58-1),2),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(D58<=SIMULADOR_PA!$D$17,SIMULADOR_PA!Q96,\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"+IF(OR(Calculos!B56-SIMULADOR_PA!$H$28<0,SIMULADOR_PA!$H$28=0),0,Calculos!B56-SIMULADOR_PA!$H$28)","v":0},0,{"$f":"+IF(AND(AB59<>0,AB58=0),SIMULADOR_PA!$H$29,0)","v":0},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($BA58=SIMULADOR_PA!$H$28,0,IF(OR(BO57=1,AND(AD58<>0,BO58=0)),L58,IF(AND(AC58+AD58>0,ABS(AG57-AH57)>0.01),L58,0)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,53,{"$f":"+BA57+IF(SIMULADOR_PA!$H$28<>\"\",AA58+AC58,G58)","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE58)=0,I58,IF($BB$1=$BE$1,AG58,AT58))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE58)=0,L58,IF($BB$1=$BE$1,AJ58,AW58))","v":{"$error":"#N/A"}},0,{"$f":"+IF(SUM(AE$6:AE58)=0,0,IF($BB$1=$BE$1,AD58,AS58))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE58)=0,J58,IF($BB$1=$BE$1,AH58,AU58))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE58)=0,K58,IF($BB$1=$BE$1,AI58,AV58))","v":{"$error":"#N/A"}},null,{"$f":"+SIMULADOR_PA!K97","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$error":"#N/A"}]
[{"$error":"#N/A"},{"$f":"+IF(AND(SIMULADOR_PA!$D$18=31,DAY(EOMONTH(A59,1))<>31),DATE(YEAR(A59),MONTH(A59)+1,DAY(EOMONTH(A59,1))),IF(MONTH(EDATE(A59,1))=2,EDATE(A59,1),DATE(YEAR(EDATE(A59,1)),MONTH(EDATE(A59,1)),SIMULADOR_PA!$D$18)))","v":{"$error":"#N/A"}},null,54,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(IF(D59<=SIMULADOR_PA!$D$17,ROUND(SIMULADOR_PA!$Q$44,2),\"\"),0)","v":0},{"$f":"IF(D59<=SIMULADOR_PA!$D$17+1,I58-J58,\"\")","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(D59<=SIMULADOR_PA!$D$17,H59-L59-K59-M59,\"\"),0)","v":0},{"$error":"#N/A"},{"$f":"IF(D59>SIMULADOR_PA!$D$17,0,IF(AND(D59<=SIMULADOR_PA!$D$17,I59<=SIMULADOR_PA!$D$13),ROUND(I59*$F$1,2),IF(I59>SIMULADOR_PA!$D$13,SIMULADOR_PA!$D$13*Calculos_PA!$F$1,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF(Calculos_PA!D59<=SIMULADOR_PA!$D$17,Calculos_PA!$M$4,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(D59<=SIMULADOR_PA!$D$17,ROUND(I59*((1+$E$3)^G59-1),2),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(D59<=SIMULADOR_PA!$D$17,SIMULADOR_PA!Q97,\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"+IF(OR(Calculos!B57-SIMULADOR_PA!$H$28<0,SIMULADOR_PA!$H$28=0),0,Calculos!B57-SIMULADOR_PA!$H$28)","v":0},0,{"$f":"+IF(AND(AB60<>0,AB59=0),SIMULADOR_PA!$H$29,0)","v":0},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($BA59=SIMULADOR_PA!$H$28,0,IF(OR(BO58=1,AND(AD59<>0,BO59=0)),L59,IF(AND(AC59+AD59>0,ABS(AG58-AH58)>0.01),L59,0)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,54,{"$f":"+BA58+IF(SIMULADOR_PA!$H$28<>\"\",AA59+AC59,G59)","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE59)=0,I59,IF($BB$1=$BE$1,AG59,AT59))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE59)=0,L59,IF($BB$1=$BE$1,AJ59,AW59))","v":{"$error":"#N/A"}},0,{"$f":"+IF(SUM(AE$6:AE59)=0,0,IF($BB$1=$BE$1,AD59,AS59))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE59)=0,J59,IF($BB$1=$BE$1,AH59,AU59))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE59)=0,K59,IF($BB$1=$BE$1,AI59,AV59))","v":{"$error":"#N/A"}},null,{"$f":"+SIMULADOR_PA!K98","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$error":"#N/A"}]
[{"$error":"#N/A"},{"$f":"+IF(AND(SIMULADOR_PA!$D$18=31,DAY(EOMONTH(A60,1))<>31),DATE(YEAR(A60),MONTH(A60)+1,DAY(EOMONTH(A60,1))),IF(MONTH(EDATE(A60,1))=2,EDATE(A60,1),DATE(YEAR(EDATE(A60,1)),MONTH(EDATE(A60,1)),SIMULADOR_PA!$D$18)))","v":{"$error":"#N/A"}},null,55,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(IF(D60<=SIMULADOR_PA!$D$17,ROUND(SIMULADOR_PA!$Q$44,2),\"\"),0)","v":0},{"$f":"IF(D60<=SIMULADOR_PA!$D$17+1,I59-J59,\"\")","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(D60<=SIMULADOR_PA!$D$17,H60-L60-K60-M60,\"\"),0)","v":0},{"$error":"#N/A"},{"$f":"IF(D60>SIMULADOR_PA!$D$17,0,IF(AND(D60<=SIMULADOR_PA!$D$17,I60<=SIMULADOR_PA!$D$13),ROUND(I60*$F$1,2),IF(I60>SIMULADOR_PA!$D$13,SIMULADOR_PA!$D$13*Calculos_PA!$F$1,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF(Calculos_PA!D60<=SIMULADOR_PA!$D$17,Calculos_PA!$M$4,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(D60<=SIMULADOR_PA!$D$17,ROUND(I60*((1+$E$3)^G60-1),2),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(D60<=SIMULADOR_PA!$D$17,SIMULADOR_PA!Q98,\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"+IF(OR(Calculos!B58-SIMULADOR_PA!$H$28<0,SIMULADOR_PA!$H$28=0),0,Calculos!B58-SIMULADOR_PA!$H$28)","v":0},0,{"$f":"+IF(AND(AB61<>0,AB60=0),SIMULADOR_PA!$H$29,0)","v":0},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($BA60=SIMULADOR_PA!$H$28,0,IF(OR(BO59=1,AND(AD60<>0,BO60=0)),L60,IF(AND(AC60+AD60>0,ABS(AG59-AH59)>0.01),L60,0)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,55,{"$f":"+BA59+IF(SIMULADOR_PA!$H$28<>\"\",AA60+AC60,G60)","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE60)=0,I60,IF($BB$1=$BE$1,AG60,AT60))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE60)=0,L60,IF($BB$1=$BE$1,AJ60,AW60))","v":{"$error":"#N/A"}},0,{"$f":"+IF(SUM(AE$6:AE60)=0,0,IF($BB$1=$BE$1,AD60,AS60))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE60)=0,J60,IF($BB$1=$BE$1,AH60,AU60))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE60)=0,K60,IF($BB$1=$BE$1,AI60,AV60))","v":{"$error":"#N/A"}},null,{"$f":"+SIMULADOR_PA!K99","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$error":"#N/A"}]
[{"$error":"#N/A"},{"$f":"+IF(AND(SIMULADOR_PA!$D$18=31,DAY(EOMONTH(A61,1))<>31),DATE(YEAR(A61),MONTH(A61)+1,DAY(EOMONTH(A61,1))),IF(MONTH(EDATE(A61,1))=2,EDATE(A61,1),DATE(YEAR(EDATE(A61,1)),MONTH(EDATE(A61,1)),SIMULADOR_PA!$D$18)))","v":{"$error":"#N/A"}},null,56,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(IF(D61<=SIMULADOR_PA!$D$17,ROUND(SIMULADOR_PA!$Q$44,2),\"\"),0)","v":0},{"$f":"IF(D61<=SIMULADOR_PA!$D$17+1,I60-J60,\"\")","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(D61<=SIMULADOR_PA!$D$17,H61-L61-K61-M61,\"\"),0)","v":0},{"$error":"#N/A"},{"$f":"IF(D61>SIMULADOR_PA!$D$17,0,IF(AND(D61<=SIMULADOR_PA!$D$17,I61<=SIMULADOR_PA!$D$13),ROUND(I61*$F$1,2),IF(I61>SIMULADOR_PA!$D$13,SIMULADOR_PA!$D$13*Calculos_PA!$F$1,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF(Calculos_PA!D61<=SIMULADOR_PA!$D$17,Calculos_PA!$M$4,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(D61<=SIMULADOR_PA!$D$17,ROUND(I61*((1+$E$3)^G61-1),2),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(D61<=SIMULADOR_PA!$D$17,SIMULADOR_PA!Q99,\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"+IF(OR(Calculos!B59-SIMULADOR_PA!$H$28<0,SIMULADOR_PA!$H$28=0),0,Calculos!B59-SIMULADOR_PA!$H$28)","v":0},0,{"$f":"+IF(AND(AB62<>0,AB61=0),SIMULADOR_PA!$H$29,0)","v":0},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($BA61=SIMULADOR_PA!$H$28,0,IF(OR(BO60=1,AND(AD61<>0,BO61=0)),L61,IF(AND(AC61+AD61>0,ABS(AG60-AH60)>0.01),L61,0)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,56,{"$f":"+BA60+IF(SIMULADOR_PA!$H$28<>\"\",AA61+AC61,G61)","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE61)=0,I61,IF($BB$1=$BE$1,AG61,AT61))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE61)=0,L61,IF($BB$1=$BE$1,AJ61,AW61))","v":{"$error":"#N/A"}},0,{"$f":"+IF(SUM(AE$6:AE61)=0,0,IF($BB$1=$BE$1,AD61,AS61))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE61)=0,J61,IF($BB$1=$BE$1,AH61,AU61))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE61)=0,K61,IF($BB$1=$BE$1,AI61,AV61))","v":{"$error":"#N/A"}},null,{"$f":"+SIMULADOR_PA!K100","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$error":"#N/A"}]
[{"$error":"#N/A"},{"$f":"+IF(AND(SIMULADOR_PA!$D$18=31,DAY(EOMONTH(A62,1))<>31),DATE(YEAR(A62),MONTH(A62)+1,DAY(EOMONTH(A62,1))),IF(MONTH(EDATE(A62,1))=2,EDATE(A62,1),DATE(YEAR(EDATE(A62,1)),MONTH(EDATE(A62,1)),SIMULADOR_PA!$D$18)))","v":{"$error":"#N/A"}},null,57,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(IF(D62<=SIMULADOR_PA!$D$17,ROUND(SIMULADOR_PA!$Q$44,2),\"\"),0)","v":0},{"$f":"IF(D62<=SIMULADOR_PA!$D$17+1,I61-J61,\"\")","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(D62<=SIMULADOR_PA!$D$17,H62-L62-K62-M62,\"\"),0)","v":0},{"$error":"#N/A"},{"$f":"IF(D62>SIMULADOR_PA!$D$17,0,IF(AND(D62<=SIMULADOR_PA!$D$17,I62<=SIMULADOR_PA!$D$13),ROUND(I62*$F$1,2),IF(I62>SIMULADOR_PA!$D$13,SIMULADOR_PA!$D$13*Calculos_PA!$F$1,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF(Calculos_PA!D62<=SIMULADOR_PA!$D$17,Calculos_PA!$M$4,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(D62<=SIMULADOR_PA!$D$17,ROUND(I62*((1+$E$3)^G62-1),2),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(D62<=SIMULADOR_PA!$D$17,SIMULADOR_PA!Q100,\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"+IF(OR(Calculos!B60-SIMULADOR_PA!$H$28<0,SIMULADOR_PA!$H$28=0),0,Calculos!B60-SIMULADOR_PA!$H$28)","v":0},0,{"$f":"+IF(AND(AB63<>0,AB62=0),SIMULADOR_PA!$H$29,0)","v":0},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($BA62=SIMULADOR_PA!$H$28,0,IF(OR(BO61=1,AND(AD62<>0,BO62=0)),L62,IF(AND(AC62+AD62>0,ABS(AG61-AH61)>0.01),L62,0)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,57,{"$f":"+BA61+IF(SIMULADOR_PA!$H$28<>\"\",AA62+AC62,G62)","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE62)=0,I62,IF($BB$1=$BE$1,AG62,AT62))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE62)=0,L62,IF($BB$1=$BE$1,AJ62,AW62))","v":{"$error":"#N/A"}},0,{"$f":"+IF(SUM(AE$6:AE62)=0,0,IF($BB$1=$BE$1,AD62,AS62))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE62)=0,J62,IF($BB$1=$BE$1,AH62,AU62))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE62)=0,K62,IF($BB$1=$BE$1,AI62,AV62))","v":{"$error":"#N/A"}},null,{"$f":"+SIMULADOR_PA!K101","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$error":"#N/A"}]
[{"$error":"#N/A"},{"$f":"+IF(AND(SIMULADOR_PA!$D$18=31,DAY(EOMONTH(A63,1))<>31),DATE(YEAR(A63),MONTH(A63)+1,DAY(EOMONTH(A63,1))),IF(MONTH(EDATE(A63,1))=2,EDATE(A63,1),DATE(YEAR(EDATE(A63,1)),MONTH(EDATE(A63,1)),SIMULADOR_PA!$D$18)))","v":{"$error":"#N/A"}},null,58,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(IF(D63<=SIMULADOR_PA!$D$17,ROUND(SIMULADOR_PA!$Q$44,2),\"\"),0)","v":0},{"$f":"IF(D63<=SIMULADOR_PA!$D$17+1,I62-J62,\"\")","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(D63<=SIMULADOR_PA!$D$17,H63-L63-K63-M63,\"\"),0)","v":0},{"$error":"#N/A"},{"$f":"IF(D63>SIMULADOR_PA!$D$17,0,IF(AND(D63<=SIMULADOR_PA!$D$17,I63<=SIMULADOR_PA!$D$13),ROUND(I63*$F$1,2),IF(I63>SIMULADOR_PA!$D$13,SIMULADOR_PA!$D$13*Calculos_PA!$F$1,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF(Calculos_PA!D63<=SIMULADOR_PA!$D$17,Calculos_PA!$M$4,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(D63<=SIMULADOR_PA!$D$17,ROUND(I63*((1+$E$3)^G63-1),2),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(D63<=SIMULADOR_PA!$D$17,SIMULADOR_PA!Q101,\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"+IF(OR(Calculos!B61-SIMULADOR_PA!$H$28<0,SIMULADOR_PA!$H$28=0),0,Calculos!B61-SIMULADOR_PA!$H$28)","v":0},0,{"$f":"+IF(AND(AB64<>0,AB63=0),SIMULADOR_PA!$H$29,0)","v":0},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($BA63=SIMULADOR_PA!$H$28,0,IF(OR(BO62=1,AND(AD63<>0,BO63=0)),L63,IF(AND(AC63+AD63>0,ABS(AG62-AH62)>0.01),L63,0)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,58,{"$f":"+BA62+IF(SIMULADOR_PA!$H$28<>\"\",AA63+AC63,G63)","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE63)=0,I63,IF($BB$1=$BE$1,AG63,AT63))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE63)=0,L63,IF($BB$1=$BE$1,AJ63,AW63))","v":{"$error":"#N/A"}},0,{"$f":"+IF(SUM(AE$6:AE63)=0,0,IF($BB$1=$BE$1,AD63,AS63))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE63)=0,J63,IF($BB$1=$BE$1,AH63,AU63))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE63)=0,K63,IF($BB$1=$BE$1,AI63,AV63))","v":{"$error":"#N/A"}},null,{"$f":"+SIMULADOR_PA!K102","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$error":"#N/A"}]
[{"$error":"#N/A"},{"$f":"+IF(AND(SIMULADOR_PA!$D$18=31,DAY(EOMONTH(A64,1))<>31),DATE(YEAR(A64),MONTH(A64)+1,DAY(EOMONTH(A64,1))),IF(MONTH(EDATE(A64,1))=2,EDATE(A64,1),DATE(YEAR(EDATE(A64,1)),MONTH(EDATE(A64,1)),SIMULADOR_PA!$D$18)))","v":{"$error":"#N/A"}},null,59,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(IF(D64<=SIMULADOR_PA!$D$17,ROUND(SIMULADOR_PA!$Q$44,2),\"\"),0)","v":0},{"$f":"IF(D64<=SIMULADOR_PA!$D$17+1,I63-J63,\"\")","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(D64<=SIMULADOR_PA!$D$17,H64-L64-K64-M64,\"\"),0)","v":0},{"$error":"#N/A"},{"$f":"IF(D64>SIMULADOR_PA!$D$17,0,IF(AND(D64<=SIMULADOR_PA!$D$17,I64<=SIMULADOR_PA!$D$13),ROUND(I64*$F$1,2),IF(I64>SIMULADOR_PA!$D$13,SIMULADOR_PA!$D$13*Calculos_PA!$F$1,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF(Calculos_PA!D64<=SIMULADOR_PA!$D$17,Calculos_PA!$M$4,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(D64<=SIMULADOR_PA!$D$17,ROUND(I64*((1+$E$3)^G64-1),2),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(D64<=SIMULADOR_PA!$D$17,SIMULADOR_PA!Q102,\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"+IF(OR(Calculos!B62-SIMULADOR_PA!$H$28<0,SIMULADOR_PA!$H$28=0),0,Calculos!B62-SIMULADOR_PA!$H$28)","v":0},0,{"$f":"+IF(AND(AB65<>0,AB64=0),SIMULADOR_PA!$H$29,0)","v":0},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($BA64=SIMULADOR_PA!$H$28,0,IF(OR(BO63=1,AND(AD64<>0,BO64=0)),L64,IF(AND(AC64+AD64>0,ABS(AG63-AH63)>0.01),L64,0)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,59,{"$f":"+BA63+IF(SIMULADOR_PA!$H$28<>\"\",AA64+AC64,G64)","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE64)=0,I64,IF($BB$1=$BE$1,AG64,AT64))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE64)=0,L64,IF($BB$1=$BE$1,AJ64,AW64))","v":{"$error":"#N/A"}},0,{"$f":"+IF(SUM(AE$6:AE64)=0,0,IF($BB$1=$BE$1,AD64,AS64))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE64)=0,J64,IF($BB$1=$BE$1,AH64,AU64))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE64)=0,K64,IF($BB$1=$BE$1,AI64,AV64))","v":{"$error":"#N/A"}},null,{"$f":"+SIMULADOR_PA!K103","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$error":"#N/A"}]
[{"$error":"#N/A"},{"$f":"+IF(AND(SIMULADOR_PA!$D$18=31,DAY(EOMONTH(A65,1))<>31),DATE(YEAR(A65),MONTH(A65)+1,DAY(EOMONTH(A65,1))),IF(MONTH(EDATE(A65,1))=2,EDATE(A65,1),DATE(YEAR(EDATE(A65,1)),MONTH(EDATE(A65,1)),SIMULADOR_PA!$D$18)))","v":{"$error":"#N/A"}},null,60,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(IF(D65<=SIMULADOR_PA!$D$17,ROUND(SIMULADOR_PA!$Q$44,2),\"\"),0)","v":0},{"$f":"IF(D65<=SIMULADOR_PA!$D$17+1,I64-J64,\"\")","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(D65<=SIMULADOR_PA!$D$17,H65-L65-K65-M65,\"\"),0)","v":0},{"$error":"#N/A"},{"$f":"IF(D65>SIMULADOR_PA!$D$17,0,IF(AND(D65<=SIMULADOR_PA!$D$17,I65<=SIMULADOR_PA!$D$13),ROUND(I65*$F$1,2),IF(I65>SIMULADOR_PA!$D$13,SIMULADOR_PA!$D$13*Calculos_PA!$F$1,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF(Calculos_PA!D65<=SIMULADOR_PA!$D$17,Calculos_PA!$M$4,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(D65<=SIMULADOR_PA!$D$17,ROUND(I65*((1+$E$3)^G65-1),2),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(D65<=SIMULADOR_PA!$D$17,SIMULADOR_PA!Q103,\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"+IF(OR(Calculos!B63-SIMULADOR_PA!$H$28<0,SIMULADOR_PA!$H$28=0),0,Calculos!B63-SIMULADOR_PA!$H$28)","v":0},0,{"$f":"+IF(AND(AB66<>0,AB65=0),SIMULADOR_PA!$H$29,0)","v":0},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($BA65=SIMULADOR_PA!$H$28,0,IF(OR(BO64=1,AND(AD65<>0,BO65=0)),L65,IF(AND(AC65+AD65>0,ABS(AG64-AH64)>0.01),L65,0)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,60,{"$f":"+BA64+IF(SIMULADOR_PA!$H$28<>\"\",AA65+AC65,G65)","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE65)=0,I65,IF($BB$1=$BE$1,AG65,AT65))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE65)=0,L65,IF($BB$1=$BE$1,AJ65,AW65))","v":{"$error":"#N/A"}},0,{"$f":"+IF(SUM(AE$6:AE65)=0,0,IF($BB$1=$BE$1,AD65,AS65))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE65)=0,J65,IF($BB$1=$BE$1,AH65,AU65))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE65)=0,K65,IF($BB$1=$BE$1,AI65,AV65))","v":{"$error":"#N/A"}},null,{"$f":"+SIMULADOR_PA!K104","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$error":"#N/A"}]
[{"$error":"#N/A"},{"$f":"+IF(AND(SIMULADOR_PA!$D$18=31,DAY(EOMONTH(A66,1))<>31),DATE(YEAR(A66),MONTH(A66)+1,DAY(EOMONTH(A66,1))),IF(MONTH(EDATE(A66,1))=2,EDATE(A66,1),DATE(YEAR(EDATE(A66,1)),MONTH(EDATE(A66,1)),SIMULADOR_PA!$D$18)))","v":{"$error":"#N/A"}},null,61,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(IF(D66<=SIMULADOR_PA!$D$17,ROUND(SIMULADOR_PA!$Q$44,2),\"\"),0)","v":0},{"$f":"IF(D66<=SIMULADOR_PA!$D$17+1,I65-J65,\"\")","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(D66<=SIMULADOR_PA!$D$17,H66-L66-K66-M66,\"\"),0)","v":0},{"$error":"#N/A"},{"$f":"IF(D66>SIMULADOR_PA!$D$17,0,IF(AND(D66<=SIMULADOR_PA!$D$17,I66<=SIMULADOR_PA!$D$13),ROUND(I66*$F$1,2),IF(I66>SIMULADOR_PA!$D$13,SIMULADOR_PA!$D$13*Calculos_PA!$F$1,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF(Calculos_PA!D66<=SIMULADOR_PA!$D$17,Calculos_PA!$M$4,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(D66<=SIMULADOR_PA!$D$17,ROUND(I66*((1+$E$3)^G66-1),2),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(D66<=SIMULADOR_PA!$D$17,SIMULADOR_PA!Q104,\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"+IF(OR(Calculos!B64-SIMULADOR_PA!$H$28<0,SIMULADOR_PA!$H$28=0),0,Calculos!B64-SIMULADOR_PA!$H$28)","v":0},0,{"$f":"+IF(AND(AB67<>0,AB66=0),SIMULADOR_PA!$H$29,0)","v":0},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($BA66=SIMULADOR_PA!$H$28,0,IF(OR(BO65=1,AND(AD66<>0,BO66=0)),L66,IF(AND(AC66+AD66>0,ABS(AG65-AH65)>0.01),L66,0)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,61,{"$f":"+BA65+IF(SIMULADOR_PA!$H$28<>\"\",AA66+AC66,G66)","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE66)=0,I66,IF($BB$1=$BE$1,AG66,AT66))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE66)=0,L66,IF($BB$1=$BE$1,AJ66,AW66))","v":{"$error":"#N/A"}},0,{"$f":"+IF(SUM(AE$6:AE66)=0,0,IF($BB$1=$BE$1,AD66,AS66))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE66)=0,J66,IF($BB$1=$BE$1,AH66,AU66))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE66)=0,K66,IF($BB$1=$BE$1,AI66,AV66))","v":{"$error":"#N/A"}},null,{"$f":"+SIMULADOR_PA!K105","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$error":"#N/A"}]
[{"$error":"#N/A"},{"$f":"+IF(AND(SIMULADOR_PA!$D$18=31,DAY(EOMONTH(A67,1))<>31),DATE(YEAR(A67),MONTH(A67)+1,DAY(EOMONTH(A67,1))),IF(MONTH(EDATE(A67,1))=2,EDATE(A67,1),DATE(YEAR(EDATE(A67,1)),MONTH(EDATE(A67,1)),SIMULADOR_PA!$D$18)))","v":{"$error":"#N/A"}},null,62,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(IF(D67<=SIMULADOR_PA!$D$17,ROUND(SIMULADOR_PA!$Q$44,2),\"\"),0)","v":0},{"$f":"IF(D67<=SIMULADOR_PA!$D$17+1,I66-J66,\"\")","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(D67<=SIMULADOR_PA!$D$17,H67-L67-K67-M67,\"\"),0)","v":0},{"$error":"#N/A"},{"$f":"IF(D67>SIMULADOR_PA!$D$17,0,IF(AND(D67<=SIMULADOR_PA!$D$17,I67<=SIMULADOR_PA!$D$13),ROUND(I67*$F$1,2),IF(I67>SIMULADOR_PA!$D$13,SIMULADOR_PA!$D$13*Calculos_PA!$F$1,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF(Calculos_PA!D67<=SIMULADOR_PA!$D$17,Calculos_PA!$M$4,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(D67<=SIMULADOR_PA!$D$17,ROUND(I67*((1+$E$3)^G67-1),2),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(D67<=SIMULADOR_PA!$D$17,SIMULADOR_PA!Q105,\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"+IF(OR(Calculos!B65-SIMULADOR_PA!$H$28<0,SIMULADOR_PA!$H$28=0),0,Calculos!B65-SIMULADOR_PA!$H$28)","v":0},0,{"$f":"+IF(AND(AB68<>0,AB67=0),SIMULADOR_PA!$H$29,0)","v":0},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($BA67=SIMULADOR_PA!$H$28,0,IF(OR(BO66=1,AND(AD67<>0,BO67=0)),L67,IF(AND(AC67+AD67>0,ABS(AG66-AH66)>0.01),L67,0)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,62,{"$f":"+BA66+IF(SIMULADOR_PA!$H$28<>\"\",AA67+AC67,G67)","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE67)=0,I67,IF($BB$1=$BE$1,AG67,AT67))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE67)=0,L67,IF($BB$1=$BE$1,AJ67,AW67))","v":{"$error":"#N/A"}},0,{"$f":"+IF(SUM(AE$6:AE67)=0,0,IF($BB$1=$BE$1,AD67,AS67))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE67)=0,J67,IF($BB$1=$BE$1,AH67,AU67))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE67)=0,K67,IF($BB$1=$BE$1,AI67,AV67))","v":{"$error":"#N/A"}},null,{"$f":"+SIMULADOR_PA!K106","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$error":"#N/A"}]
[{"$error":"#N/A"},{"$f":"+IF(AND(SIMULADOR_PA!$D$18=31,DAY(EOMONTH(A68,1))<>31),DATE(YEAR(A68),MONTH(A68)+1,DAY(EOMONTH(A68,1))),IF(MONTH(EDATE(A68,1))=2,EDATE(A68,1),DATE(YEAR(EDATE(A68,1)),MONTH(EDATE(A68,1)),SIMULADOR_PA!$D$18)))","v":{"$error":"#N/A"}},null,63,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(IF(D68<=SIMULADOR_PA!$D$17,ROUND(SIMULADOR_PA!$Q$44,2),\"\"),0)","v":0},{"$f":"IF(D68<=SIMULADOR_PA!$D$17+1,I67-J67,\"\")","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(D68<=SIMULADOR_PA!$D$17,H68-L68-K68-M68,\"\"),0)","v":0},{"$error":"#N/A"},{"$f":"IF(D68>SIMULADOR_PA!$D$17,0,IF(AND(D68<=SIMULADOR_PA!$D$17,I68<=SIMULADOR_PA!$D$13),ROUND(I68*$F$1,2),IF(I68>SIMULADOR_PA!$D$13,SIMULADOR_PA!$D$13*Calculos_PA!$F$1,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF(Calculos_PA!D68<=SIMULADOR_PA!$D$17,Calculos_PA!$M$4,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(D68<=SIMULADOR_PA!$D$17,ROUND(I68*((1+$E$3)^G68-1),2),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(D68<=SIMULADOR_PA!$D$17,SIMULADOR_PA!Q106,\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"+IF(OR(Calculos!B66-SIMULADOR_PA!$H$28<0,SIMULADOR_PA!$H$28=0),0,Calculos!B66-SIMULADOR_PA!$H$28)","v":0},0,{"$f":"+IF(AND(AB69<>0,AB68=0),SIMULADOR_PA!$H$29,0)","v":0},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($BA68=SIMULADOR_PA!$H$28,0,IF(OR(BO67=1,AND(AD68<>0,BO68=0)),L68,IF(AND(AC68+AD68>0,ABS(AG67-AH67)>0.01),L68,0)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,63,{"$f":"+BA67+IF(SIMULADOR_PA!$H$28<>\"\",AA68+AC68,G68)","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE68)=0,I68,IF($BB$1=$BE$1,AG68,AT68))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE68)=0,L68,IF($BB$1=$BE$1,AJ68,AW68))","v":{"$error":"#N/A"}},0,{"$f":"+IF(SUM(AE$6:AE68)=0,0,IF($BB$1=$BE$1,AD68,AS68))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE68)=0,J68,IF($BB$1=$BE$1,AH68,AU68))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE68)=0,K68,IF($BB$1=$BE$1,AI68,AV68))","v":{"$error":"#N/A"}},null,{"$f":"+SIMULADOR_PA!K107","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$error":"#N/A"}]
[{"$error":"#N/A"},{"$f":"+IF(AND(SIMULADOR_PA!$D$18=31,DAY(EOMONTH(A69,1))<>31),DATE(YEAR(A69),MONTH(A69)+1,DAY(EOMONTH(A69,1))),IF(MONTH(EDATE(A69,1))=2,EDATE(A69,1),DATE(YEAR(EDATE(A69,1)),MONTH(EDATE(A69,1)),SIMULADOR_PA!$D$18)))","v":{"$error":"#N/A"}},null,64,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(IF(D69<=SIMULADOR_PA!$D$17,ROUND(SIMULADOR_PA!$Q$44,2),\"\"),0)","v":0},{"$f":"IF(D69<=SIMULADOR_PA!$D$17+1,I68-J68,\"\")","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(D69<=SIMULADOR_PA!$D$17,H69-L69-K69-M69,\"\"),0)","v":0},{"$error":"#N/A"},{"$f":"IF(D69>SIMULADOR_PA!$D$17,0,IF(AND(D69<=SIMULADOR_PA!$D$17,I69<=SIMULADOR_PA!$D$13),ROUND(I69*$F$1,2),IF(I69>SIMULADOR_PA!$D$13,SIMULADOR_PA!$D$13*Calculos_PA!$F$1,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF(Calculos_PA!D69<=SIMULADOR_PA!$D$17,Calculos_PA!$M$4,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(D69<=SIMULADOR_PA!$D$17,ROUND(I69*((1+$E$3)^G69-1),2),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(D69<=SIMULADOR_PA!$D$17,SIMULADOR_PA!Q107,\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"+IF(OR(Calculos!B67-SIMULADOR_PA!$H$28<0,SIMULADOR_PA!$H$28=0),0,Calculos!B67-SIMULADOR_PA!$H$28)","v":0},0,{"$f":"+IF(AND(AB70<>0,AB69=0),SIMULADOR_PA!$H$29,0)","v":0},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($BA69=SIMULADOR_PA!$H$28,0,IF(OR(BO68=1,AND(AD69<>0,BO69=0)),L69,IF(AND(AC69+AD69>0,ABS(AG68-AH68)>0.01),L69,0)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,64,{"$f":"+BA68+IF(SIMULADOR_PA!$H$28<>\"\",AA69+AC69,G69)","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE69)=0,I69,IF($BB$1=$BE$1,AG69,AT69))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE69)=0,L69,IF($BB$1=$BE$1,AJ69,AW69))","v":{"$error":"#N/A"}},0,{"$f":"+IF(SUM(AE$6:AE69)=0,0,IF($BB$1=$BE$1,AD69,AS69))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE69)=0,J69,IF($BB$1=$BE$1,AH69,AU69))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE69)=0,K69,IF($BB$1=$BE$1,AI69,AV69))","v":{"$error":"#N/A"}},null,{"$f":"+SIMULADOR_PA!K108","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$error":"#N/A"}]
[{"$f":"+B69","v":{"$error":"#N/A"}},{"$f":"+IF(AND(SIMULADOR_PA!$D$18=31,DAY(EOMONTH(A70,1))<>31),DATE(YEAR(A70),MONTH(A70)+1,DAY(EOMONTH(A70,1))),IF(MONTH(EDATE(A70,1))=2,EDATE(A70,1),DATE(YEAR(EDATE(A70,1)),MONTH(EDATE(A70,1)),SIMULADOR_PA!$D$18)))","v":{"$error":"#N/A"}},null,65,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(IF(D70<=SIMULADOR_PA!$D$17,ROUND(SIMULADOR_PA!$Q$44,2),\"\"),0)","v":0},{"$f":"IF(D70<=SIMULADOR_PA!$D$17+1,I69-J69,\"\")","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(D70<=SIMULADOR_PA!$D$17,H70-L70-K70-M70,\"\"),0)","v":0},{"$error":"#N/A"},{"$f":"IF(D70>SIMULADOR_PA!$D$17,0,IF(AND(D70<=SIMULADOR_PA!$D$17,I70<=SIMULADOR_PA!$D$13),ROUND(I70*$F$1,2),IF(I70>SIMULADOR_PA!$D$13,SIMULADOR_PA!$D$13*Calculos_PA!$F$1,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF(Calculos_PA!D70<=SIMULADOR_PA!$D$17,Calculos_PA!$M$4,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(D70<=SIMULADOR_PA!$D$17,ROUND(I70*((1+$E$3)^G70-1),2),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(D70<=SIMULADOR_PA!$D$17,SIMULADOR_PA!Q108,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(P70<>\"\",E70,\"\")","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"+IF(OR(Calculos!B68-SIMULADOR_PA!$H$28<0,SIMULADOR_PA!$H$28=0),0,Calculos!B68-SIMULADOR_PA!$H$28)","v":0},0,{"$f":"+IF(AND(AB71<>0,AB70=0),SIMULADOR_PA!$H$29,0)","v":0},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($BA70=SIMULADOR_PA!$H$28,0,IF(OR(BO69=1,AND(AD70<>0,BO70=0)),L70,IF(AND(AC70+AD70>0,ABS(AG69-AH69)>0.01),L70,0)))","v":{"$error":"#N/A"}},{"$f":"IF(OR(BO69=1,AND(AD70<>0,BO70=0)),$N$4,IF(AND(AC70+AD70>0,AD69=0,ABS(AG69-AH69)>0.01),$N$4,0))","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,65,{"$f":"+BA69+IF(SIMULADOR_PA!$H$28<>\"\",AA70+AC70,G70)","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE70)=0,I70,IF($BB$1=$BE$1,AG70,AT70))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE70)=0,L70,IF($BB$1=$BE$1,AJ70,AW70))","v":{"$error":"#N/A"}},0,{"$f":"+IF(SUM(AE$6:AE70)=0,0,IF($BB$1=$BE$1,AD70,AS70))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE70)=0,J70,IF($BB$1=$BE$1,AH70,AU70))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE70)=0,K70,IF($BB$1=$BE$1,AI70,AV70))","v":{"$error":"#N/A"}},null,{"$f":"+SIMULADOR_PA!K109","v":{"$error":"#N/A"}},{"$f":"IF(BI70=0,0,Q70)","v":{"$error":"#N/A"}},{"$f":"+BB70-BB71-BF70","v":{"$error":"#N/A"}},null,{"$f":"+BI70","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[{"$error":"#N/A"},{"$f":"+IF(AND(SIMULADOR_PA!$D$18=31,DAY(EOMONTH(A71,1))<>31),DATE(YEAR(A71),MONTH(A71)+1,DAY(EOMONTH(A71,1))),IF(MONTH(EDATE(A71,1))=2,EDATE(A71,1),DATE(YEAR(EDATE(A71,1)),MONTH(EDATE(A71,1)),SIMULADOR_PA!$D$18)))","v":{"$error":"#N/A"}},null,{"$f":"+D70+1","v":66},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(IF(D71<=SIMULADOR_PA!$D$17,ROUND(SIMULADOR_PA!$Q$44,2),\"\"),0)","v":0},{"$f":"IF(D71<=SIMULADOR_PA!$D$17+1,I70-J70,\"\")","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(D71<=SIMULADOR_PA!$D$17,H71-L71-K71-M71,\"\"),0)","v":0},{"$error":"#N/A"},{"$f":"IF(D71>SIMULADOR_PA!$D$17,0,IF(AND(D71<=SIMULADOR_PA!$D$17,I71<=SIMULADOR_PA!$D$13),ROUND(I71*$F$1,2),IF(I71>SIMULADOR_PA!$D$13,SIMULADOR_PA!$D$13*Calculos_PA!$F$1,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF(Calculos_PA!D71<=SIMULADOR_PA!$D$17,Calculos_PA!$M$4,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(D71<=SIMULADOR_PA!$D$17,ROUND(I71*((1+$E$3)^G71-1),2),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(D71<=SIMULADOR_PA!$D$17,SIMULADOR_PA!Q109,\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,{"$f":"+G71-AC72","v":{"$error":"#N/A"}},{"$f":"+IF(OR(Calculos!B69-SIMULADOR_PA!$H$28<0,SIMULADOR_PA!$H$28=0),0,Calculos!B69-SIMULADOR_PA!$H$28)","v":0},0,{"$f":"+IF(AND(AB72<>0,AB71=0),SIMULADOR_PA!$H$29,0)","v":0},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"AG71*((1+$E$3)^(AA71+AC71)-1)","v":{"$error":"#N/A"}},{"$f":"IF($BA71=SIMULADOR_PA!$H$28,0,IF(OR(BO70=1,AND(AD71<>0,BO71=0)),L71,IF(AND(AC71+AD71>0,ABS(AG70-AH70)>0.01),L71,0)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,0,{"$f":"IF(AB71=0,0,1/((1+$E$3)^AB71))","v":0},{"$f":"IF(AS71=0,IF($AR$1<AT70-AU70+AW71+AX71+AV71,$AR$1,((AT70-AU70)*(((1+$E$3)^(AA71+AC71)))+AW71+AX71)),AS71)-IF(AND(AS70<>0,BO71<>0),L71+$N$4,0)","v":{"$error":"#N/A"}},{"$f":"+AD71","v":0},{"$f":"IF(AND(IF(AND(AG70=0,AG71<>0),AG71,AT70-AR70+AV70+AW70+AX70)>-0.05,IF(AND(AG70=0,AG71<>0),AG71,AT70-AR70+AV70+AW70+AX70)<0.05),0,IF(AND(AG70=0,AG71<>0),AG71,AT70-AR70+AV70+AW70+AX70))","v":{"$error":"#N/A"}},{"$f":"IF(ABS(AR71-AV71-AW71-AX71)<0.01,0,AR71-AV71-AW71-AX71)","v":{"$error":"#N/A"}},{"$f":"IF(BO71=1,AT71*((1+$E$3)^(AA71+AC71)-1),IF(AS71<>0,K71,AT71*((1+$E$3)^(AA71+AC71)-1)))","v":{"$error":"#N/A"}},{"$f":"+IF(OR(BO70=1,AND($AD70=0,$AT71>0,BO71=0)),L71,0)","v":{"$error":"#N/A"}},0,null,{"$f":"+AZ70+1","v":66},{"$f":"+BA70+IF(SIMULADOR_PA!$H$28<>\"\",AA71+AC71,G71)","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE71)=0,I71,IF($BB$1=$BE$1,AG71,AT71))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE71)=0,L71,IF($BB$1=$BE$1,AJ71,AW71))","v":{"$error":"#N/A"}},0,{"$f":"+IF(SUM(AE$6:AE71)=0,0,IF($BB$1=$BE$1,AD71,AS71))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE71)=0,J71,IF($BB$1=$BE$1,AH71,AU71))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE71)=0,K71,IF($BB$1=$BE$1,AI71,AV71))","v":{"$error":"#N/A"}},null,{"$f":"+SIMULADOR_PA!K110","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$f":"+IF(AND(BA71<B70,BA71>A70),1,0)","v":{"$error":"#N/A"}}]
[{"$error":"#N/A"},{"$f":"+IF(AND(SIMULADOR_PA!$D$18=31,DAY(EOMONTH(A72,1))<>31),DATE(YEAR(A72),MONTH(A72)+1,DAY(EOMONTH(A72,1))),IF(MONTH(EDATE(A72,1))=2,EDATE(A72,1),DATE(YEAR(EDATE(A72,1)),MONTH(EDATE(A72,1)),SIMULADOR_PA!$D$18)))","v":{"$error":"#N/A"}},null,67,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(IF(D72<=SIMULADOR_PA!$D$17,ROUND(SIMULADOR_PA!$Q$44,2),\"\"),0)","v":0},{"$f":"IF(D72<=SIMULADOR_PA!$D$17+1,I71-J71,\"\")","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(D72<=SIMULADOR_PA!$D$17,H72-L72-K72-M72,\"\"),0)","v":0},{"$f":"N72","v":{"$error":"#N/A"}},{"$f":"IF(D72>SIMULADOR_PA!$D$17,0,IF(AND(D72<=SIMULADOR_PA!$D$17,I72<=SIMULADOR_PA!$D$13),ROUND(I72*$F$1,2),IF(I72>SIMULADOR_PA!$D$13,SIMULADOR_PA!$D$13*Calculos_PA!$F$1,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF(Calculos_PA!D72<=SIMULADOR_PA!$D$17,Calculos_PA!$M$4,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(D72<=SIMULADOR_PA!$D$17,ROUND(I72*((1+$E$3)^G72-1),2),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(D72<=SIMULADOR_PA!$D$17,SIMULADOR_PA!Q110,\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"+IF(OR(Calculos!B70-SIMULADOR_PA!$H$28<0,SIMULADOR_PA!$H$28=0),0,Calculos!B70-SIMULADOR_PA!$H$28)","v":0},0,{"$f":"+IF(AND(AB73<>0,AB72=0),SIMULADOR_PA!$H$29,0)","v":0},{"$f":"IF(AND(AD72=0),MIN($I$3,AJ72+AK72+(AG72)*(((1+$E$3)^(AA72+AC72))+($G$3*(AA72+AC72)))),AD72)","v":{"$error":"#N/A"}},null,{"$f":"IF(AND(IF(AD72<>0,I72,AG71-AE71+AI71+AJ71)<0.05,IF(AD72<>0,I72,AG71-AE71+AI71+AJ71+AK71)>-0.05),0,IF(AD72<>0,I72,AG71-AE71+AI71+AJ71+AK71))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($BA72=SIMULADOR_PA!$H$28,0,IF(OR(BO71=1,AND(AD72<>0,BO72=0)),L72,IF(AND(AC72+AD72>0,ABS(AG71-AH71)>0.01),L72,0)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"+AG72+AH71-AG71","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,67,{"$f":"+BA71+IF(SIMULADOR_PA!$H$28<>\"\",AA72+AC72,G72)","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE72)=0,I72,IF($BB$1=$BE$1,AG72,AT72))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE72)=0,L72,IF($BB$1=$BE$1,AJ72,AW72))","v":{"$error":"#N/A"}},0,{"$f":"+IF(SUM(AE$6:AE72)=0,0,IF($BB$1=$BE$1,AD72,AS72))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE72)=0,J72,IF($BB$1=$BE$1,AH72,AU72))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE72)=0,K72,IF($BB$1=$BE$1,AI72,AV72))","v":{"$error":"#N/A"}},null,{"$f":"+SIMULADOR_PA!K111","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$error":"#N/A"}]
[{"$error":"#N/A"},{"$f":"+IF(AND(SIMULADOR_PA!$D$18=31,DAY(EOMONTH(A73,1))<>31),DATE(YEAR(A73),MONTH(A73)+1,DAY(EOMONTH(A73,1))),IF(MONTH(EDATE(A73,1))=2,EDATE(A73,1),DATE(YEAR(EDATE(A73,1)),MONTH(EDATE(A73,1)),SIMULADOR_PA!$D$18)))","v":{"$error":"#N/A"}},null,68,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(IF(D73<=SIMULADOR_PA!$D$17,ROUND(SIMULADOR_PA!$Q$44,2),\"\"),0)","v":0},{"$f":"IF(D73<=SIMULADOR_PA!$D$17+1,I72-J72,\"\")","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(D73<=SIMULADOR_PA!$D$17,H73-L73-K73-M73,\"\"),0)","v":0},{"$error":"#N/A"},{"$f":"IF(D73>SIMULADOR_PA!$D$17,0,IF(AND(D73<=SIMULADOR_PA!$D$17,I73<=SIMULADOR_PA!$D$13),ROUND(I73*$F$1,2),IF(I73>SIMULADOR_PA!$D$13,SIMULADOR_PA!$D$13*Calculos_PA!$F$1,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF(Calculos_PA!D73<=SIMULADOR_PA!$D$17,Calculos_PA!$M$4,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(D73<=SIMULADOR_PA!$D$17,ROUND(I73*((1+$E$3)^G73-1),2),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(D73<=SIMULADOR_PA!$D$17,SIMULADOR_PA!Q111,\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"+IF(OR(Calculos!B71-SIMULADOR_PA!$H$28<0,SIMULADOR_PA!$H$28=0),0,Calculos!B71-SIMULADOR_PA!$H$28)","v":0},{"$f":"+AB73-AB72","v":0},{"$f":"+IF(AND(AB74<>0,AB73=0),SIMULADOR_PA!$H$29,0)","v":0},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($BA73=SIMULADOR_PA!$H$28,0,IF(OR(BO72=1,AND(AD73<>0,BO73=0)),L73,IF(AND(AC73+AD73>0,ABS(AG72-AH72)>0.01),L73,0)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,68,{"$f":"+BA72+IF(SIMULADOR_PA!$H$28<>\"\",AA73+AC73,G73)","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE73)=0,I73,IF($BB$1=$BE$1,AG73,AT73))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE73)=0,L73,IF($BB$1=$BE$1,AJ73,AW73))","v":{"$error":"#N/A"}},0,{"$f":"+IF(SUM(AE$6:AE73)=0,0,IF($BB$1=$BE$1,AD73,AS73))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE73)=0,J73,IF($BB$1=$BE$1,AH73,AU73))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE73)=0,K73,IF($BB$1=$BE$1,AI73,AV73))","v":{"$error":"#N/A"}},null,{"$f":"+SIMULADOR_PA!K112","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$error":"#N/A"}]
[{"$error":"#N/A"},{"$f":"+IF(AND(SIMULADOR_PA!$D$18=31,DAY(EOMONTH(A74,1))<>31),DATE(YEAR(A74),MONTH(A74)+1,DAY(EOMONTH(A74,1))),IF(MONTH(EDATE(A74,1))=2,EDATE(A74,1),DATE(YEAR(EDATE(A74,1)),MONTH(EDATE(A74,1)),SIMULADOR_PA!$D$18)))","v":{"$error":"#N/A"}},null,69,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(IF(D74<=SIMULADOR_PA!$D$17,ROUND(SIMULADOR_PA!$Q$44,2),\"\"),0)","v":0},{"$f":"IF(D74<=SIMULADOR_PA!$D$17+1,I73-J73,\"\")","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(D74<=SIMULADOR_PA!$D$17,H74-L74-K74-M74,\"\"),0)","v":0},{"$error":"#N/A"},{"$f":"IF(D74>SIMULADOR_PA!$D$17,0,IF(AND(D74<=SIMULADOR_PA!$D$17,I74<=SIMULADOR_PA!$D$13),ROUND(I74*$F$1,2),IF(I74>SIMULADOR_PA!$D$13,SIMULADOR_PA!$D$13*Calculos_PA!$F$1,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF(Calculos_PA!D74<=SIMULADOR_PA!$D$17,Calculos_PA!$M$4,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(D74<=SIMULADOR_PA!$D$17,ROUND(I74*((1+$E$3)^G74-1),2),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(D74<=SIMULADOR_PA!$D$17,SIMULADOR_PA!Q112,\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"+IF(OR(Calculos!B72-SIMULADOR_PA!$H$28<0,SIMULADOR_PA!$H$28=0),0,Calculos!B72-SIMULADOR_PA!$H$28)","v":0},0,{"$f":"+IF(AND(AB75<>0,AB74=0),SIMULADOR_PA!$H$29,0)","v":0},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$f":"+IF(ABS(AE74-AI74-AJ74-AK74)<0.01,0,AE74-AI74-AJ74-AK74)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($BA74=SIMULADOR_PA!$H$28,0,IF(OR(BO73=1,AND(AD74<>0,BO74=0)),L74,IF(AND(AC74+AD74>0,ABS(AG73-AH73)>0.01),L74,0)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"+IF(AND(AQ73=0,AQ74<>0),1,0)","v":0},0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,69,{"$f":"+BA73+IF(SIMULADOR_PA!$H$28<>\"\",AA74+AC74,G74)","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE74)=0,I74,IF($BB$1=$BE$1,AG74,AT74))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE74)=0,L74,IF($BB$1=$BE$1,AJ74,AW74))","v":{"$error":"#N/A"}},0,{"$f":"+IF(SUM(AE$6:AE74)=0,0,IF($BB$1=$BE$1,AD74,AS74))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE74)=0,J74,IF($BB$1=$BE$1,AH74,AU74))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE74)=0,K74,IF($BB$1=$BE$1,AI74,AV74))","v":{"$error":"#N/A"}},null,{"$f":"+SIMULADOR_PA!K113","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$error":"#N/A"}]
[{"$error":"#N/A"},{"$f":"+IF(AND(SIMULADOR_PA!$D$18=31,DAY(EOMONTH(A75,1))<>31),DATE(YEAR(A75),MONTH(A75)+1,DAY(EOMONTH(A75,1))),IF(MONTH(EDATE(A75,1))=2,EDATE(A75,1),DATE(YEAR(EDATE(A75,1)),MONTH(EDATE(A75,1)),SIMULADOR_PA!$D$18)))","v":{"$error":"#N/A"}},null,70,{"$f":"+B74-$A$5","v":{"$error":"#N/A"}},{"$f":"1/((1+$E$3)^E75*(1+$F$3)^E75)","v":{"$error":"#N/A"}},{"$f":"+E75-E74","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(D75<=SIMULADOR_PA!$D$17,ROUND(SIMULADOR_PA!$Q$44,2),\"\"),0)","v":0},{"$f":"IF(D75<=SIMULADOR_PA!$D$17+1,I74-J74,\"\")","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(D75<=SIMULADOR_PA!$D$17,H75-L75-K75-M75,\"\"),0)","v":0},{"$error":"#N/A"},{"$f":"IF(D75>SIMULADOR_PA!$D$17,0,IF(AND(D75<=SIMULADOR_PA!$D$17,I75<=SIMULADOR_PA!$D$13),ROUND(I75*$F$1,2),IF(I75>SIMULADOR_PA!$D$13,SIMULADOR_PA!$D$13*Calculos_PA!$F$1,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF(Calculos_PA!D75<=SIMULADOR_PA!$D$17,Calculos_PA!$M$4,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(D75<=SIMULADOR_PA!$D$17,ROUND(I75*((1+$E$3)^G75-1),2),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(D75<=SIMULADOR_PA!$D$17,SIMULADOR_PA!Q113,\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"+IF(OR(Calculos!B73-SIMULADOR_PA!$H$28<0,SIMULADOR_PA!$H$28=0),0,Calculos!B73-SIMULADOR_PA!$H$28)","v":0},0,{"$f":"+IF(AND(AB76<>0,AB75=0),SIMULADOR_PA!$H$29,0)","v":0},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($BA75=SIMULADOR_PA!$H$28,0,IF(OR(BO74=1,AND(AD75<>0,BO75=0)),L75,IF(AND(AC75+AD75>0,ABS(AG74-AH74)>0.01),L75,0)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,70,{"$f":"+BA74+IF(SIMULADOR_PA!$H$28<>\"\",AA75+AC75,G75)","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE75)=0,I75,IF($BB$1=$BE$1,AG75,AT75))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE75)=0,L75,IF($BB$1=$BE$1,AJ75,AW75))","v":{"$error":"#N/A"}},0,{"$f":"+IF(SUM(AE$6:AE75)=0,0,IF($BB$1=$BE$1,AD75,AS75))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE75)=0,J75,IF($BB$1=$BE$1,AH75,AU75))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE75)=0,K75,IF($BB$1=$BE$1,AI75,AV75))","v":{"$error":"#N/A"}},null,{"$f":"+SIMULADOR_PA!K114","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$error":"#N/A"}]
[{"$error":"#N/A"},{"$f":"+IF(AND(SIMULADOR_PA!$D$18=31,DAY(EOMONTH(A76,1))<>31),DATE(YEAR(A76),MONTH(A76)+1,DAY(EOMONTH(A76,1))),IF(MONTH(EDATE(A76,1))=2,EDATE(A76,1),DATE(YEAR(EDATE(A76,1)),MONTH(EDATE(A76,1)),SIMULADOR_PA!$D$18)))","v":{"$error":"#N/A"}},null,71,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(IF(D76<=SIMULADOR_PA!$D$17,ROUND(SIMULADOR_PA!$Q$44,2),\"\"),0)","v":0},{"$f":"IF(D76<=SIMULADOR_PA!$D$17+1,I75-J75,\"\")","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(D76<=SIMULADOR_PA!$D$17,H76-L76-K76-M76,\"\"),0)","v":0},{"$error":"#N/A"},{"$f":"IF(D76>SIMULADOR_PA!$D$17,0,IF(AND(D76<=SIMULADOR_PA!$D$17,I76<=SIMULADOR_PA!$D$13),ROUND(I76*$F$1,2),IF(I76>SIMULADOR_PA!$D$13,SIMULADOR_PA!$D$13*Calculos_PA!$F$1,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF(Calculos_PA!D76<=SIMULADOR_PA!$D$17,Calculos_PA!$M$4,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(D76<=SIMULADOR_PA!$D$17,ROUND(I76*((1+$E$3)^G76-1),2),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(D76<=SIMULADOR_PA!$D$17,SIMULADOR_PA!Q114,\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"+IF(OR(Calculos!B74-SIMULADOR_PA!$H$28<0,SIMULADOR_PA!$H$28=0),0,Calculos!B74-SIMULADOR_PA!$H$28)","v":0},0,{"$f":"+IF(AND(AB77<>0,AB76=0),SIMULADOR_PA!$H$29,0)","v":0},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($BA76=SIMULADOR_PA!$H$28,0,IF(OR(BO75=1,AND(AD76<>0,BO76=0)),L76,IF(AND(AC76+AD76>0,ABS(AG75-AH75)>0.01),L76,0)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,71,{"$f":"+BA75+IF(SIMULADOR_PA!$H$28<>\"\",AA76+AC76,G76)","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE76)=0,I76,IF($BB$1=$BE$1,AG76,AT76))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE76)=0,L76,IF($BB$1=$BE$1,AJ76,AW76))","v":{"$error":"#N/A"}},0,{"$f":"+IF(SUM(AE$6:AE76)=0,0,IF($BB$1=$BE$1,AD76,AS76))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE76)=0,J76,IF($BB$1=$BE$1,AH76,AU76))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE76)=0,K76,IF($BB$1=$BE$1,AI76,AV76))","v":{"$error":"#N/A"}},null,{"$f":"+SIMULADOR_PA!K115","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$error":"#N/A"}]
[{"$error":"#N/A"},{"$f":"+IF(AND(SIMULADOR_PA!$D$18=31,DAY(EOMONTH(A77,1))<>31),DATE(YEAR(A77),MONTH(A77)+1,DAY(EOMONTH(A77,1))),IF(MONTH(EDATE(A77,1))=2,EDATE(A77,1),DATE(YEAR(EDATE(A77,1)),MONTH(EDATE(A77,1)),SIMULADOR_PA!$D$18)))","v":{"$error":"#N/A"}},null,72,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(IF(D77<=SIMULADOR_PA!$D$17,ROUND(SIMULADOR_PA!$Q$44,2),\"\"),0)","v":0},{"$f":"IF(D77<=SIMULADOR_PA!$D$17+1,I76-J76,\"\")","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(D77<=SIMULADOR_PA!$D$17,H77-L77-K77-M77,\"\"),0)","v":0},{"$error":"#N/A"},{"$f":"IF(D77>SIMULADOR_PA!$D$17,0,IF(AND(D77<=SIMULADOR_PA!$D$17,I77<=SIMULADOR_PA!$D$13),ROUND(I77*$F$1,2),IF(I77>SIMULADOR_PA!$D$13,SIMULADOR_PA!$D$13*Calculos_PA!$F$1,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF(Calculos_PA!D77<=SIMULADOR_PA!$D$17,Calculos_PA!$M$4,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(D77<=SIMULADOR_PA!$D$17,ROUND(I77*((1+$E$3)^G77-1),2),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(D77<=SIMULADOR_PA!$D$17,SIMULADOR_PA!Q115,\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"+IF(OR(Calculos!B75-SIMULADOR_PA!$H$28<0,SIMULADOR_PA!$H$28=0),0,Calculos!B75-SIMULADOR_PA!$H$28)","v":0},0,{"$f":"+IF(AND(AB78<>0,AB77=0),SIMULADOR_PA!$H$29,0)","v":0},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($BA77=SIMULADOR_PA!$H$28,0,IF(OR(BO76=1,AND(AD77<>0,BO77=0)),L77,IF(AND(AC77+AD77>0,ABS(AG76-AH76)>0.01),L77,0)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,72,{"$f":"+BA76+IF(SIMULADOR_PA!$H$28<>\"\",AA77+AC77,G77)","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE77)=0,I77,IF($BB$1=$BE$1,AG77,AT77))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE77)=0,L77,IF($BB$1=$BE$1,AJ77,AW77))","v":{"$error":"#N/A"}},0,{"$f":"+IF(SUM(AE$6:AE77)=0,0,IF($BB$1=$BE$1,AD77,AS77))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE77)=0,J77,IF($BB$1=$BE$1,AH77,AU77))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE77)=0,K77,IF($BB$1=$BE$1,AI77,AV77))","v":{"$error":"#N/A"}},null,{"$f":"+SIMULADOR_PA!K116","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$error":"#N/A"}]
[{"$error":"#N/A"},{"$f":"+IF(AND(SIMULADOR_PA!$D$18=31,DAY(EOMONTH(A78,1))<>31),DATE(YEAR(A78),MONTH(A78)+1,DAY(EOMONTH(A78,1))),IF(MONTH(EDATE(A78,1))=2,EDATE(A78,1),DATE(YEAR(EDATE(A78,1)),MONTH(EDATE(A78,1)),SIMULADOR_PA!$D$18)))","v":{"$error":"#N/A"}},null,73,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(IF(D78<=SIMULADOR_PA!$D$17,ROUND(SIMULADOR_PA!$Q$44,2),\"\"),0)","v":0},{"$f":"IF(D78<=SIMULADOR_PA!$D$17+1,I77-J77,\"\")","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(D78<=SIMULADOR_PA!$D$17,H78-L78-K78-M78,\"\"),0)","v":0},{"$error":"#N/A"},{"$f":"IF(D78>SIMULADOR_PA!$D$17,0,IF(AND(D78<=SIMULADOR_PA!$D$17,I78<=SIMULADOR_PA!$D$13),ROUND(I78*$F$1,2),IF(I78>SIMULADOR_PA!$D$13,SIMULADOR_PA!$D$13*Calculos_PA!$F$1,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF(Calculos_PA!D78<=SIMULADOR_PA!$D$17,Calculos_PA!$M$4,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(D78<=SIMULADOR_PA!$D$17,ROUND(I78*((1+$E$3)^G78-1),2),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(D78<=SIMULADOR_PA!$D$17,SIMULADOR_PA!Q116,\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"+IF(OR(Calculos!B76-SIMULADOR_PA!$H$28<0,SIMULADOR_PA!$H$28=0),0,Calculos!B76-SIMULADOR_PA!$H$28)","v":0},0,{"$f":"+IF(AND(AB79<>0,AB78=0),SIMULADOR_PA!$H$29,0)","v":0},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($BA78=SIMULADOR_PA!$H$28,0,IF(OR(BO77=1,AND(AD78<>0,BO78=0)),L78,IF(AND(AC78+AD78>0,ABS(AG77-AH77)>0.01),L78,0)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,73,{"$f":"+BA77+IF(SIMULADOR_PA!$H$28<>\"\",AA78+AC78,G78)","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE78)=0,I78,IF($BB$1=$BE$1,AG78,AT78))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE78)=0,L78,IF($BB$1=$BE$1,AJ78,AW78))","v":{"$error":"#N/A"}},0,{"$f":"+IF(SUM(AE$6:AE78)=0,0,IF($BB$1=$BE$1,AD78,AS78))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE78)=0,J78,IF($BB$1=$BE$1,AH78,AU78))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE78)=0,K78,IF($BB$1=$BE$1,AI78,AV78))","v":{"$error":"#N/A"}},null,{"$f":"+SIMULADOR_PA!K117","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$error":"#N/A"}]
[{"$error":"#N/A"},{"$f":"+IF(AND(SIMULADOR_PA!$D$18=31,DAY(EOMONTH(A79,1))<>31),DATE(YEAR(A79),MONTH(A79)+1,DAY(EOMONTH(A79,1))),IF(MONTH(EDATE(A79,1))=2,EDATE(A79,1),DATE(YEAR(EDATE(A79,1)),MONTH(EDATE(A79,1)),SIMULADOR_PA!$D$18)))","v":{"$error":"#N/A"}},null,74,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(IF(D79<=SIMULADOR_PA!$D$17,ROUND(SIMULADOR_PA!$Q$44,2),\"\"),0)","v":0},{"$f":"IF(D79<=SIMULADOR_PA!$D$17+1,I78-J78,\"\")","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(D79<=SIMULADOR_PA!$D$17,H79-L79-K79-M79,\"\"),0)","v":0},{"$error":"#N/A"},{"$f":"IF(D79>SIMULADOR_PA!$D$17,0,IF(AND(D79<=SIMULADOR_PA!$D$17,I79<=SIMULADOR_PA!$D$13),ROUND(I79*$F$1,2),IF(I79>SIMULADOR_PA!$D$13,SIMULADOR_PA!$D$13*Calculos_PA!$F$1,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF(Calculos_PA!D79<=SIMULADOR_PA!$D$17,Calculos_PA!$M$4,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(D79<=SIMULADOR_PA!$D$17,ROUND(I79*((1+$E$3)^G79-1),2),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(D79<=SIMULADOR_PA!$D$17,SIMULADOR_PA!Q117,\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"+IF(OR(Calculos!B77-SIMULADOR_PA!$H$28<0,SIMULADOR_PA!$H$28=0),0,Calculos!B77-SIMULADOR_PA!$H$28)","v":0},0,{"$f":"+IF(AND(AB80<>0,AB79=0),SIMULADOR_PA!$H$29,0)","v":0},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($BA79=SIMULADOR_PA!$H$28,0,IF(OR(BO78=1,AND(AD79<>0,BO79=0)),L79,IF(AND(AC79+AD79>0,ABS(AG78-AH78)>0.01),L79,0)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,74,{"$f":"+BA78+IF(SIMULADOR_PA!$H$28<>\"\",AA79+AC79,G79)","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE79)=0,I79,IF($BB$1=$BE$1,AG79,AT79))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE79)=0,L79,IF($BB$1=$BE$1,AJ79,AW79))","v":{"$error":"#N/A"}},0,{"$f":"+IF(SUM(AE$6:AE79)=0,0,IF($BB$1=$BE$1,AD79,AS79))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE79)=0,J79,IF($BB$1=$BE$1,AH79,AU79))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE79)=0,K79,IF($BB$1=$BE$1,AI79,AV79))","v":{"$error":"#N/A"}},null,{"$f":"+SIMULADOR_PA!K118","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$error":"#N/A"}]
[{"$error":"#N/A"},{"$f":"+IF(AND(SIMULADOR_PA!$D$18=31,DAY(EOMONTH(A80,1))<>31),DATE(YEAR(A80),MONTH(A80)+1,DAY(EOMONTH(A80,1))),IF(MONTH(EDATE(A80,1))=2,EDATE(A80,1),DATE(YEAR(EDATE(A80,1)),MONTH(EDATE(A80,1)),SIMULADOR_PA!$D$18)))","v":{"$error":"#N/A"}},null,75,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(IF(D80<=SIMULADOR_PA!$D$17,ROUND(SIMULADOR_PA!$Q$44,2),\"\"),0)","v":0},{"$f":"IF(D80<=SIMULADOR_PA!$D$17+1,I79-J79,\"\")","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(D80<=SIMULADOR_PA!$D$17,H80-L80-K80-M80,\"\"),0)","v":0},{"$error":"#N/A"},{"$f":"IF(D80>SIMULADOR_PA!$D$17,0,IF(AND(D80<=SIMULADOR_PA!$D$17,I80<=SIMULADOR_PA!$D$13),ROUND(I80*$F$1,2),IF(I80>SIMULADOR_PA!$D$13,SIMULADOR_PA!$D$13*Calculos_PA!$F$1,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF(Calculos_PA!D80<=SIMULADOR_PA!$D$17,Calculos_PA!$M$4,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(D80<=SIMULADOR_PA!$D$17,ROUND(I80*((1+$E$3)^G80-1),2),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(D80<=SIMULADOR_PA!$D$17,SIMULADOR_PA!Q118,\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"+IF(OR(Calculos!B78-SIMULADOR_PA!$H$28<0,SIMULADOR_PA!$H$28=0),0,Calculos!B78-SIMULADOR_PA!$H$28)","v":0},0,{"$f":"+IF(AND(AB81<>0,AB80=0),SIMULADOR_PA!$H$29,0)","v":0},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($BA80=SIMULADOR_PA!$H$28,0,IF(OR(BO79=1,AND(AD80<>0,BO80=0)),L80,IF(AND(AC80+AD80>0,ABS(AG79-AH79)>0.01),L80,0)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,75,{"$f":"+BA79+IF(SIMULADOR_PA!$H$28<>\"\",AA80+AC80,G80)","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE80)=0,I80,IF($BB$1=$BE$1,AG80,AT80))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE80)=0,L80,IF($BB$1=$BE$1,AJ80,AW80))","v":{"$error":"#N/A"}},0,{"$f":"+IF(SUM(AE$6:AE80)=0,0,IF($BB$1=$BE$1,AD80,AS80))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE80)=0,J80,IF($BB$1=$BE$1,AH80,AU80))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE80)=0,K80,IF($BB$1=$BE$1,AI80,AV80))","v":{"$error":"#N/A"}},null,{"$f":"+SIMULADOR_PA!K119","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$error":"#N/A"}]
[{"$error":"#N/A"},{"$f":"+IF(AND(SIMULADOR_PA!$D$18=31,DAY(EOMONTH(A81,1))<>31),DATE(YEAR(A81),MONTH(A81)+1,DAY(EOMONTH(A81,1))),IF(MONTH(EDATE(A81,1))=2,EDATE(A81,1),DATE(YEAR(EDATE(A81,1)),MONTH(EDATE(A81,1)),SIMULADOR_PA!$D$18)))","v":{"$error":"#N/A"}},null,76,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(IF(D81<=SIMULADOR_PA!$D$17,ROUND(SIMULADOR_PA!$Q$44,2),\"\"),0)","v":0},{"$f":"IF(D81<=SIMULADOR_PA!$D$17+1,I80-J80,\"\")","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(D81<=SIMULADOR_PA!$D$17,H81-L81-K81-M81,\"\"),0)","v":0},{"$error":"#N/A"},{"$f":"IF(D81>SIMULADOR_PA!$D$17,0,IF(AND(D81<=SIMULADOR_PA!$D$17,I81<=SIMULADOR_PA!$D$13),ROUND(I81*$F$1,2),IF(I81>SIMULADOR_PA!$D$13,SIMULADOR_PA!$D$13*Calculos_PA!$F$1,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF(Calculos_PA!D81<=SIMULADOR_PA!$D$17,Calculos_PA!$M$4,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(D81<=SIMULADOR_PA!$D$17,ROUND(I81*((1+$E$3)^G81-1),2),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(D81<=SIMULADOR_PA!$D$17,SIMULADOR_PA!Q119,\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"+IF(OR(Calculos!B79-SIMULADOR_PA!$H$28<0,SIMULADOR_PA!$H$28=0),0,Calculos!B79-SIMULADOR_PA!$H$28)","v":0},0,{"$f":"+IF(AND(AB82<>0,AB81=0),SIMULADOR_PA!$H$29,0)","v":0},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($BA81=SIMULADOR_PA!$H$28,0,IF(OR(BO80=1,AND(AD81<>0,BO81=0)),L81,IF(AND(AC81+AD81>0,ABS(AG80-AH80)>0.01),L81,0)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,76,{"$f":"+BA80+IF(SIMULADOR_PA!$H$28<>\"\",AA81+AC81,G81)","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE81)=0,I81,IF($BB$1=$BE$1,AG81,AT81))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE81)=0,L81,IF($BB$1=$BE$1,AJ81,AW81))","v":{"$error":"#N/A"}},0,{"$f":"+IF(SUM(AE$6:AE81)=0,0,IF($BB$1=$BE$1,AD81,AS81))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE81)=0,J81,IF($BB$1=$BE$1,AH81,AU81))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE81)=0,K81,IF($BB$1=$BE$1,AI81,AV81))","v":{"$error":"#N/A"}},null,{"$f":"+SIMULADOR_PA!K120","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$error":"#N/A"}]
[{"$error":"#N/A"},{"$f":"+IF(AND(SIMULADOR_PA!$D$18=31,DAY(EOMONTH(A82,1))<>31),DATE(YEAR(A82),MONTH(A82)+1,DAY(EOMONTH(A82,1))),IF(MONTH(EDATE(A82,1))=2,EDATE(A82,1),DATE(YEAR(EDATE(A82,1)),MONTH(EDATE(A82,1)),SIMULADOR_PA!$D$18)))","v":{"$error":"#N/A"}},null,77,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(IF(D82<=SIMULADOR_PA!$D$17,ROUND(SIMULADOR_PA!$Q$44,2),\"\"),0)","v":0},{"$f":"IF(D82<=SIMULADOR_PA!$D$17+1,I81-J81,\"\")","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(D82<=SIMULADOR_PA!$D$17,H82-L82-K82-M82,\"\"),0)","v":0},{"$error":"#N/A"},{"$f":"IF(D82>SIMULADOR_PA!$D$17,0,IF(AND(D82<=SIMULADOR_PA!$D$17,I82<=SIMULADOR_PA!$D$13),ROUND(I82*$F$1,2),IF(I82>SIMULADOR_PA!$D$13,SIMULADOR_PA!$D$13*Calculos_PA!$F$1,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF(Calculos_PA!D82<=SIMULADOR_PA!$D$17,Calculos_PA!$M$4,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(D82<=SIMULADOR_PA!$D$17,ROUND(I82*((1+$E$3)^G82-1),2),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(D82<=SIMULADOR_PA!$D$17,SIMULADOR_PA!Q120,\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"+IF(OR(Calculos!B80-SIMULADOR_PA!$H$28<0,SIMULADOR_PA!$H$28=0),0,Calculos!B80-SIMULADOR_PA!$H$28)","v":0},0,{"$f":"+IF(AND(AB83<>0,AB82=0),SIMULADOR_PA!$H$29,0)","v":0},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($BA82=SIMULADOR_PA!$H$28,0,IF(OR(BO81=1,AND(AD82<>0,BO82=0)),L82,IF(AND(AC82+AD82>0,ABS(AG81-AH81)>0.01),L82,0)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,77,{"$f":"+BA81+IF(SIMULADOR_PA!$H$28<>\"\",AA82+AC82,G82)","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE82)=0,I82,IF($BB$1=$BE$1,AG82,AT82))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE82)=0,L82,IF($BB$1=$BE$1,AJ82,AW82))","v":{"$error":"#N/A"}},0,{"$f":"+IF(SUM(AE$6:AE82)=0,0,IF($BB$1=$BE$1,AD82,AS82))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE82)=0,J82,IF($BB$1=$BE$1,AH82,AU82))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE82)=0,K82,IF($BB$1=$BE$1,AI82,AV82))","v":{"$error":"#N/A"}},null,{"$f":"+SIMULADOR_PA!K121","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$error":"#N/A"}]
[{"$error":"#N/A"},{"$f":"+IF(AND(SIMULADOR_PA!$D$18=31,DAY(EOMONTH(A83,1))<>31),DATE(YEAR(A83),MONTH(A83)+1,DAY(EOMONTH(A83,1))),IF(MONTH(EDATE(A83,1))=2,EDATE(A83,1),DATE(YEAR(EDATE(A83,1)),MONTH(EDATE(A83,1)),SIMULADOR_PA!$D$18)))","v":{"$error":"#N/A"}},null,78,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(IF(D83<=SIMULADOR_PA!$D$17,ROUND(SIMULADOR_PA!$Q$44,2),\"\"),0)","v":0},{"$f":"IF(D83<=SIMULADOR_PA!$D$17+1,I82-J82,\"\")","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(D83<=SIMULADOR_PA!$D$17,H83-L83-K83-M83,\"\"),0)","v":0},{"$error":"#N/A"},{"$f":"IF(D83>SIMULADOR_PA!$D$17,0,IF(AND(D83<=SIMULADOR_PA!$D$17,I83<=SIMULADOR_PA!$D$13),ROUND(I83*$F$1,2),IF(I83>SIMULADOR_PA!$D$13,SIMULADOR_PA!$D$13*Calculos_PA!$F$1,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF(Calculos_PA!D83<=SIMULADOR_PA!$D$17,Calculos_PA!$M$4,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(D83<=SIMULADOR_PA!$D$17,ROUND(I83*((1+$E$3)^G83-1),2),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(D83<=SIMULADOR_PA!$D$17,SIMULADOR_PA!Q121,\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"+IF(OR(Calculos!B81-SIMULADOR_PA!$H$28<0,SIMULADOR_PA!$H$28=0),0,Calculos!B81-SIMULADOR_PA!$H$28)","v":0},0,{"$f":"+IF(AND(AB84<>0,AB83=0),SIMULADOR_PA!$H$29,0)","v":0},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($BA83=SIMULADOR_PA!$H$28,0,IF(OR(BO82=1,AND(AD83<>0,BO83=0)),L83,IF(AND(AC83+AD83>0,ABS(AG82-AH82)>0.01),L83,0)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,78,{"$f":"+BA82+IF(SIMULADOR_PA!$H$28<>\"\",AA83+AC83,G83)","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE83)=0,I83,IF($BB$1=$BE$1,AG83,AT83))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE83)=0,L83,IF($BB$1=$BE$1,AJ83,AW83))","v":{"$error":"#N/A"}},0,{"$f":"+IF(SUM(AE$6:AE83)=0,0,IF($BB$1=$BE$1,AD83,AS83))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE83)=0,J83,IF($BB$1=$BE$1,AH83,AU83))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE83)=0,K83,IF($BB$1=$BE$1,AI83,AV83))","v":{"$error":"#N/A"}},null,{"$f":"+SIMULADOR_PA!K122","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$error":"#N/A"}]
[{"$error":"#N/A"},{"$f":"+IF(AND(SIMULADOR_PA!$D$18=31,DAY(EOMONTH(A84,1))<>31),DATE(YEAR(A84),MONTH(A84)+1,DAY(EOMONTH(A84,1))),IF(MONTH(EDATE(A84,1))=2,EDATE(A84,1),DATE(YEAR(EDATE(A84,1)),MONTH(EDATE(A84,1)),SIMULADOR_PA!$D$18)))","v":{"$error":"#N/A"}},null,79,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(IF(D84<=SIMULADOR_PA!$D$17,ROUND(SIMULADOR_PA!$Q$44,2),\"\"),0)","v":0},{"$f":"IF(D84<=SIMULADOR_PA!$D$17+1,I83-J83,\"\")","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(D84<=SIMULADOR_PA!$D$17,H84-L84-K84-M84,\"\"),0)","v":0},{"$error":"#N/A"},{"$f":"IF(D84>SIMULADOR_PA!$D$17,0,IF(AND(D84<=SIMULADOR_PA!$D$17,I84<=SIMULADOR_PA!$D$13),ROUND(I84*$F$1,2),IF(I84>SIMULADOR_PA!$D$13,SIMULADOR_PA!$D$13*Calculos_PA!$F$1,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF(Calculos_PA!D84<=SIMULADOR_PA!$D$17,Calculos_PA!$M$4,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(D84<=SIMULADOR_PA!$D$17,ROUND(I84*((1+$E$3)^G84-1),2),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(D84<=SIMULADOR_PA!$D$17,SIMULADOR_PA!Q122,\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"+IF(OR(Calculos!B82-SIMULADOR_PA!$H$28<0,SIMULADOR_PA!$H$28=0),0,Calculos!B82-SIMULADOR_PA!$H$28)","v":0},0,{"$f":"+IF(AND(AB85<>0,AB84=0),SIMULADOR_PA!$H$29,0)","v":0},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($BA84=SIMULADOR_PA!$H$28,0,IF(OR(BO83=1,AND(AD84<>0,BO84=0)),L84,IF(AND(AC84+AD84>0,ABS(AG83-AH83)>0.01),L84,0)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,79,{"$f":"+BA83+IF(SIMULADOR_PA!$H$28<>\"\",AA84+AC84,G84)","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE84)=0,I84,IF($BB$1=$BE$1,AG84,AT84))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE84)=0,L84,IF($BB$1=$BE$1,AJ84,AW84))","v":{"$error":"#N/A"}},0,{"$f":"+IF(SUM(AE$6:AE84)=0,0,IF($BB$1=$BE$1,AD84,AS84))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE84)=0,J84,IF($BB$1=$BE$1,AH84,AU84))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE84)=0,K84,IF($BB$1=$BE$1,AI84,AV84))","v":{"$error":"#N/A"}},null,{"$f":"+SIMULADOR_PA!K123","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$error":"#N/A"}]
[{"$error":"#N/A"},{"$f":"+IF(AND(SIMULADOR_PA!$D$18=31,DAY(EOMONTH(A85,1))<>31),DATE(YEAR(A85),MONTH(A85)+1,DAY(EOMONTH(A85,1))),IF(MONTH(EDATE(A85,1))=2,EDATE(A85,1),DATE(YEAR(EDATE(A85,1)),MONTH(EDATE(A85,1)),SIMULADOR_PA!$D$18)))","v":{"$error":"#N/A"}},null,80,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(IF(D85<=SIMULADOR_PA!$D$17,ROUND(SIMULADOR_PA!$Q$44,2),\"\"),0)","v":0},{"$f":"IF(D85<=SIMULADOR_PA!$D$17+1,I84-J84,\"\")","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(D85<=SIMULADOR_PA!$D$17,H85-L85-K85-M85,\"\"),0)","v":0},{"$error":"#N/A"},{"$f":"IF(D85>SIMULADOR_PA!$D$17,0,IF(AND(D85<=SIMULADOR_PA!$D$17,I85<=SIMULADOR_PA!$D$13),ROUND(I85*$F$1,2),IF(I85>SIMULADOR_PA!$D$13,SIMULADOR_PA!$D$13*Calculos_PA!$F$1,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF(Calculos_PA!D85<=SIMULADOR_PA!$D$17,Calculos_PA!$M$4,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(D85<=SIMULADOR_PA!$D$17,ROUND(I85*((1+$E$3)^G85-1),2),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(D85<=SIMULADOR_PA!$D$17,SIMULADOR_PA!Q123,\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"+IF(OR(Calculos!B83-SIMULADOR_PA!$H$28<0,SIMULADOR_PA!$H$28=0),0,Calculos!B83-SIMULADOR_PA!$H$28)","v":0},0,{"$f":"+IF(AND(AB86<>0,AB85=0),SIMULADOR_PA!$H$29,0)","v":0},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($BA85=SIMULADOR_PA!$H$28,0,IF(OR(BO84=1,AND(AD85<>0,BO85=0)),L85,IF(AND(AC85+AD85>0,ABS(AG84-AH84)>0.01),L85,0)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,80,{"$f":"+BA84+IF(SIMULADOR_PA!$H$28<>\"\",AA85+AC85,G85)","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE85)=0,I85,IF($BB$1=$BE$1,AG85,AT85))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE85)=0,L85,IF($BB$1=$BE$1,AJ85,AW85))","v":{"$error":"#N/A"}},0,{"$f":"+IF(SUM(AE$6:AE85)=0,0,IF($BB$1=$BE$1,AD85,AS85))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE85)=0,J85,IF($BB$1=$BE$1,AH85,AU85))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE85)=0,K85,IF($BB$1=$BE$1,AI85,AV85))","v":{"$error":"#N/A"}},null,{"$f":"+SIMULADOR_PA!K124","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$error":"#N/A"}]
[{"$error":"#N/A"},{"$f":"+IF(AND(SIMULADOR_PA!$D$18=31,DAY(EOMONTH(A86,1))<>31),DATE(YEAR(A86),MONTH(A86)+1,DAY(EOMONTH(A86,1))),IF(MONTH(EDATE(A86,1))=2,EDATE(A86,1),DATE(YEAR(EDATE(A86,1)),MONTH(EDATE(A86,1)),SIMULADOR_PA!$D$18)))","v":{"$error":"#N/A"}},null,81,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(IF(D86<=SIMULADOR_PA!$D$17,ROUND(SIMULADOR_PA!$Q$44,2),\"\"),0)","v":0},{"$f":"IF(D86<=SIMULADOR_PA!$D$17+1,I85-J85,\"\")","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(D86<=SIMULADOR_PA!$D$17,H86-L86-K86-M86,\"\"),0)","v":0},{"$error":"#N/A"},{"$f":"IF(D86>SIMULADOR_PA!$D$17,0,IF(AND(D86<=SIMULADOR_PA!$D$17,I86<=SIMULADOR_PA!$D$13),ROUND(I86*$F$1,2),IF(I86>SIMULADOR_PA!$D$13,SIMULADOR_PA!$D$13*Calculos_PA!$F$1,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF(Calculos_PA!D86<=SIMULADOR_PA!$D$17,Calculos_PA!$M$4,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(D86<=SIMULADOR_PA!$D$17,ROUND(I86*((1+$E$3)^G86-1),2),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(D86<=SIMULADOR_PA!$D$17,SIMULADOR_PA!Q124,\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"+IF(OR(Calculos!B84-SIMULADOR_PA!$H$28<0,SIMULADOR_PA!$H$28=0),0,Calculos!B84-SIMULADOR_PA!$H$28)","v":0},0,{"$f":"+IF(AND(AB87<>0,AB86=0),SIMULADOR_PA!$H$29,0)","v":0},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($BA86=SIMULADOR_PA!$H$28,0,IF(OR(BO85=1,AND(AD86<>0,BO86=0)),L86,IF(AND(AC86+AD86>0,ABS(AG85-AH85)>0.01),L86,0)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,81,{"$f":"+BA85+IF(SIMULADOR_PA!$H$28<>\"\",AA86+AC86,G86)","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE86)=0,I86,IF($BB$1=$BE$1,AG86,AT86))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE86)=0,L86,IF($BB$1=$BE$1,AJ86,AW86))","v":{"$error":"#N/A"}},0,{"$f":"+IF(SUM(AE$6:AE86)=0,0,IF($BB$1=$BE$1,AD86,AS86))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE86)=0,J86,IF($BB$1=$BE$1,AH86,AU86))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE86)=0,K86,IF($BB$1=$BE$1,AI86,AV86))","v":{"$error":"#N/A"}},null,{"$f":"+SIMULADOR_PA!K125","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$error":"#N/A"}]
[{"$error":"#N/A"},{"$f":"+IF(AND(SIMULADOR_PA!$D$18=31,DAY(EOMONTH(A87,1))<>31),DATE(YEAR(A87),MONTH(A87)+1,DAY(EOMONTH(A87,1))),IF(MONTH(EDATE(A87,1))=2,EDATE(A87,1),DATE(YEAR(EDATE(A87,1)),MONTH(EDATE(A87,1)),SIMULADOR_PA!$D$18)))","v":{"$error":"#N/A"}},null,82,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(IF(D87<=SIMULADOR_PA!$D$17,ROUND(SIMULADOR_PA!$Q$44,2),\"\"),0)","v":0},{"$f":"IF(D87<=SIMULADOR_PA!$D$17+1,I86-J86,\"\")","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(D87<=SIMULADOR_PA!$D$17,H87-L87-K87-M87,\"\"),0)","v":0},{"$error":"#N/A"},{"$f":"IF(D87>SIMULADOR_PA!$D$17,0,IF(AND(D87<=SIMULADOR_PA!$D$17,I87<=SIMULADOR_PA!$D$13),ROUND(I87*$F$1,2),IF(I87>SIMULADOR_PA!$D$13,SIMULADOR_PA!$D$13*Calculos_PA!$F$1,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF(Calculos_PA!D87<=SIMULADOR_PA!$D$17,Calculos_PA!$M$4,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(D87<=SIMULADOR_PA!$D$17,ROUND(I87*((1+$E$3)^G87-1),2),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(D87<=SIMULADOR_PA!$D$17,SIMULADOR_PA!Q125,\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"+IF(OR(Calculos!B85-SIMULADOR_PA!$H$28<0,SIMULADOR_PA!$H$28=0),0,Calculos!B85-SIMULADOR_PA!$H$28)","v":0},0,{"$f":"+IF(AND(AB88<>0,AB87=0),SIMULADOR_PA!$H$29,0)","v":0},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($BA87=SIMULADOR_PA!$H$28,0,IF(OR(BO86=1,AND(AD87<>0,BO87=0)),L87,IF(AND(AC87+AD87>0,ABS(AG86-AH86)>0.01),L87,0)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,82,{"$f":"+BA86+IF(SIMULADOR_PA!$H$28<>\"\",AA87+AC87,G87)","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE87)=0,I87,IF($BB$1=$BE$1,AG87,AT87))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE87)=0,L87,IF($BB$1=$BE$1,AJ87,AW87))","v":{"$error":"#N/A"}},0,{"$f":"+IF(SUM(AE$6:AE87)=0,0,IF($BB$1=$BE$1,AD87,AS87))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE87)=0,J87,IF($BB$1=$BE$1,AH87,AU87))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE87)=0,K87,IF($BB$1=$BE$1,AI87,AV87))","v":{"$error":"#N/A"}},null,{"$f":"+SIMULADOR_PA!K126","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$error":"#N/A"}]
[{"$error":"#N/A"},{"$f":"+IF(AND(SIMULADOR_PA!$D$18=31,DAY(EOMONTH(A88,1))<>31),DATE(YEAR(A88),MONTH(A88)+1,DAY(EOMONTH(A88,1))),IF(MONTH(EDATE(A88,1))=2,EDATE(A88,1),DATE(YEAR(EDATE(A88,1)),MONTH(EDATE(A88,1)),SIMULADOR_PA!$D$18)))","v":{"$error":"#N/A"}},null,83,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(IF(D88<=SIMULADOR_PA!$D$17,ROUND(SIMULADOR_PA!$Q$44,2),\"\"),0)","v":0},{"$f":"IF(D88<=SIMULADOR_PA!$D$17+1,I87-J87,\"\")","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(D88<=SIMULADOR_PA!$D$17,H88-L88-K88-M88,\"\"),0)","v":0},{"$error":"#N/A"},{"$f":"IF(D88>SIMULADOR_PA!$D$17,0,IF(AND(D88<=SIMULADOR_PA!$D$17,I88<=SIMULADOR_PA!$D$13),ROUND(I88*$F$1,2),IF(I88>SIMULADOR_PA!$D$13,SIMULADOR_PA!$D$13*Calculos_PA!$F$1,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF(Calculos_PA!D88<=SIMULADOR_PA!$D$17,Calculos_PA!$M$4,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(D88<=SIMULADOR_PA!$D$17,ROUND(I88*((1+$E$3)^G88-1),2),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(D88<=SIMULADOR_PA!$D$17,SIMULADOR_PA!Q126,\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"+IF(OR(Calculos!B86-SIMULADOR_PA!$H$28<0,SIMULADOR_PA!$H$28=0),0,Calculos!B86-SIMULADOR_PA!$H$28)","v":0},0,{"$f":"+IF(AND(AB89<>0,AB88=0),SIMULADOR_PA!$H$29,0)","v":0},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($BA88=SIMULADOR_PA!$H$28,0,IF(OR(BO87=1,AND(AD88<>0,BO88=0)),L88,IF(AND(AC88+AD88>0,ABS(AG87-AH87)>0.01),L88,0)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,83,{"$f":"+BA87+IF(SIMULADOR_PA!$H$28<>\"\",AA88+AC88,G88)","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE88)=0,I88,IF($BB$1=$BE$1,AG88,AT88))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE88)=0,L88,IF($BB$1=$BE$1,AJ88,AW88))","v":{"$error":"#N/A"}},0,{"$f":"+IF(SUM(AE$6:AE88)=0,0,IF($BB$1=$BE$1,AD88,AS88))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE88)=0,J88,IF($BB$1=$BE$1,AH88,AU88))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE88)=0,K88,IF($BB$1=$BE$1,AI88,AV88))","v":{"$error":"#N/A"}},null,{"$f":"+SIMULADOR_PA!K127","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$error":"#N/A"}]
[{"$error":"#N/A"},{"$f":"+IF(AND(SIMULADOR_PA!$D$18=31,DAY(EOMONTH(A89,1))<>31),DATE(YEAR(A89),MONTH(A89)+1,DAY(EOMONTH(A89,1))),IF(MONTH(EDATE(A89,1))=2,EDATE(A89,1),DATE(YEAR(EDATE(A89,1)),MONTH(EDATE(A89,1)),SIMULADOR_PA!$D$18)))","v":{"$error":"#N/A"}},null,84,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(IF(D89<=SIMULADOR_PA!$D$17,ROUND(SIMULADOR_PA!$Q$44,2),\"\"),0)","v":0},{"$f":"IF(D89<=SIMULADOR_PA!$D$17+1,I88-J88,\"\")","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(D89<=SIMULADOR_PA!$D$17,H89-L89-K89-M89,\"\"),0)","v":0},{"$error":"#N/A"},{"$f":"IF(D89>SIMULADOR_PA!$D$17,0,IF(AND(D89<=SIMULADOR_PA!$D$17,I89<=SIMULADOR_PA!$D$13),ROUND(I89*$F$1,2),IF(I89>SIMULADOR_PA!$D$13,SIMULADOR_PA!$D$13*Calculos_PA!$F$1,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF(Calculos_PA!D89<=SIMULADOR_PA!$D$17,Calculos_PA!$M$4,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(D89<=SIMULADOR_PA!$D$17,ROUND(I89*((1+$E$3)^G89-1),2),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(D89<=SIMULADOR_PA!$D$17,SIMULADOR_PA!Q127,\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"+IF(OR(Calculos!B87-SIMULADOR_PA!$H$28<0,SIMULADOR_PA!$H$28=0),0,Calculos!B87-SIMULADOR_PA!$H$28)","v":0},0,{"$f":"+IF(AND(AB90<>0,AB89=0),SIMULADOR_PA!$H$29,0)","v":0},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($BA89=SIMULADOR_PA!$H$28,0,IF(OR(BO88=1,AND(AD89<>0,BO89=0)),L89,IF(AND(AC89+AD89>0,ABS(AG88-AH88)>0.01),L89,0)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,84,{"$f":"+BA88+IF(SIMULADOR_PA!$H$28<>\"\",AA89+AC89,G89)","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE89)=0,I89,IF($BB$1=$BE$1,AG89,AT89))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE89)=0,L89,IF($BB$1=$BE$1,AJ89,AW89))","v":{"$error":"#N/A"}},0,{"$f":"+IF(SUM(AE$6:AE89)=0,0,IF($BB$1=$BE$1,AD89,AS89))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE89)=0,J89,IF($BB$1=$BE$1,AH89,AU89))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE89)=0,K89,IF($BB$1=$BE$1,AI89,AV89))","v":{"$error":"#N/A"}},null,{"$f":"+SIMULADOR_PA!K128","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$error":"#N/A"}]
[{"$error":"#N/A"},{"$f":"+IF(AND(SIMULADOR_PA!$D$18=31,DAY(EOMONTH(A90,1))<>31),DATE(YEAR(A90),MONTH(A90)+1,DAY(EOMONTH(A90,1))),IF(MONTH(EDATE(A90,1))=2,EDATE(A90,1),DATE(YEAR(EDATE(A90,1)),MONTH(EDATE(A90,1)),SIMULADOR_PA!$D$18)))","v":{"$error":"#N/A"}},null,85,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(IF(D90<=SIMULADOR_PA!$D$17,ROUND(SIMULADOR_PA!$Q$44,2),\"\"),0)","v":0},{"$f":"IF(D90<=SIMULADOR_PA!$D$17+1,I89-J89,\"\")","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(D90<=SIMULADOR_PA!$D$17,H90-L90-K90-M90,\"\"),0)","v":0},{"$error":"#N/A"},{"$f":"IF(D90>SIMULADOR_PA!$D$17,0,IF(AND(D90<=SIMULADOR_PA!$D$17,I90<=SIMULADOR_PA!$D$13),ROUND(I90*$F$1,2),IF(I90>SIMULADOR_PA!$D$13,SIMULADOR_PA!$D$13*Calculos_PA!$F$1,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF(Calculos_PA!D90<=SIMULADOR_PA!$D$17,Calculos_PA!$M$4,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(D90<=SIMULADOR_PA!$D$17,ROUND(I90*((1+$E$3)^G90-1),2),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(D90<=SIMULADOR_PA!$D$17,SIMULADOR_PA!Q128,\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"+IF(OR(Calculos!B88-SIMULADOR_PA!$H$28<0,SIMULADOR_PA!$H$28=0),0,Calculos!B88-SIMULADOR_PA!$H$28)","v":0},0,{"$f":"+IF(AND(AB91<>0,AB90=0),SIMULADOR_PA!$H$29,0)","v":0},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($BA90=SIMULADOR_PA!$H$28,0,IF(OR(BO89=1,AND(AD90<>0,BO90=0)),L90,IF(AND(AC90+AD90>0,ABS(AG89-AH89)>0.01),L90,0)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,85,{"$f":"+BA89+IF(SIMULADOR_PA!$H$28<>\"\",AA90+AC90,G90)","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE90)=0,I90,IF($BB$1=$BE$1,AG90,AT90))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE90)=0,L90,IF($BB$1=$BE$1,AJ90,AW90))","v":{"$error":"#N/A"}},0,{"$f":"+IF(SUM(AE$6:AE90)=0,0,IF($BB$1=$BE$1,AD90,AS90))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE90)=0,J90,IF($BB$1=$BE$1,AH90,AU90))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE90)=0,K90,IF($BB$1=$BE$1,AI90,AV90))","v":{"$error":"#N/A"}},null,{"$f":"+SIMULADOR_PA!K129","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$error":"#N/A"}]
[{"$error":"#N/A"},{"$f":"+IF(AND(SIMULADOR_PA!$D$18=31,DAY(EOMONTH(A91,1))<>31),DATE(YEAR(A91),MONTH(A91)+1,DAY(EOMONTH(A91,1))),IF(MONTH(EDATE(A91,1))=2,EDATE(A91,1),DATE(YEAR(EDATE(A91,1)),MONTH(EDATE(A91,1)),SIMULADOR_PA!$D$18)))","v":{"$error":"#N/A"}},null,86,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(IF(D91<=SIMULADOR_PA!$D$17,ROUND(SIMULADOR_PA!$Q$44,2),\"\"),0)","v":0},{"$f":"IF(D91<=SIMULADOR_PA!$D$17+1,I90-J90,\"\")","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(D91<=SIMULADOR_PA!$D$17,H91-L91-K91-M91,\"\"),0)","v":0},{"$error":"#N/A"},{"$f":"IF(D91>SIMULADOR_PA!$D$17,0,IF(AND(D91<=SIMULADOR_PA!$D$17,I91<=SIMULADOR_PA!$D$13),ROUND(I91*$F$1,2),IF(I91>SIMULADOR_PA!$D$13,SIMULADOR_PA!$D$13*Calculos_PA!$F$1,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF(Calculos_PA!D91<=SIMULADOR_PA!$D$17,Calculos_PA!$M$4,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(D91<=SIMULADOR_PA!$D$17,ROUND(I91*((1+$E$3)^G91-1),2),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(D91<=SIMULADOR_PA!$D$17,SIMULADOR_PA!Q129,\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"+IF(OR(Calculos!B89-SIMULADOR_PA!$H$28<0,SIMULADOR_PA!$H$28=0),0,Calculos!B89-SIMULADOR_PA!$H$28)","v":0},0,{"$f":"+IF(AND(AB92<>0,AB91=0),SIMULADOR_PA!$H$29,0)","v":0},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($BA91=SIMULADOR_PA!$H$28,0,IF(OR(BO90=1,AND(AD91<>0,BO91=0)),L91,IF(AND(AC91+AD91>0,ABS(AG90-AH90)>0.01),L91,0)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,86,{"$f":"+BA90+IF(SIMULADOR_PA!$H$28<>\"\",AA91+AC91,G91)","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE91)=0,I91,IF($BB$1=$BE$1,AG91,AT91))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE91)=0,L91,IF($BB$1=$BE$1,AJ91,AW91))","v":{"$error":"#N/A"}},0,{"$f":"+IF(SUM(AE$6:AE91)=0,0,IF($BB$1=$BE$1,AD91,AS91))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE91)=0,J91,IF($BB$1=$BE$1,AH91,AU91))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE91)=0,K91,IF($BB$1=$BE$1,AI91,AV91))","v":{"$error":"#N/A"}},null,{"$f":"+SIMULADOR_PA!K130","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$error":"#N/A"}]
[{"$error":"#N/A"},{"$f":"+IF(AND(SIMULADOR_PA!$D$18=31,DAY(EOMONTH(A92,1))<>31),DATE(YEAR(A92),MONTH(A92)+1,DAY(EOMONTH(A92,1))),IF(MONTH(EDATE(A92,1))=2,EDATE(A92,1),DATE(YEAR(EDATE(A92,1)),MONTH(EDATE(A92,1)),SIMULADOR_PA!$D$18)))","v":{"$error":"#N/A"}},null,87,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(IF(D92<=SIMULADOR_PA!$D$17,ROUND(SIMULADOR_PA!$Q$44,2),\"\"),0)","v":0},{"$f":"IF(D92<=SIMULADOR_PA!$D$17+1,I91-J91,\"\")","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(D92<=SIMULADOR_PA!$D$17,H92-L92-K92-M92,\"\"),0)","v":0},{"$error":"#N/A"},{"$f":"IF(D92>SIMULADOR_PA!$D$17,0,IF(AND(D92<=SIMULADOR_PA!$D$17,I92<=SIMULADOR_PA!$D$13),ROUND(I92*$F$1,2),IF(I92>SIMULADOR_PA!$D$13,SIMULADOR_PA!$D$13*Calculos_PA!$F$1,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF(Calculos_PA!D92<=SIMULADOR_PA!$D$17,Calculos_PA!$M$4,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(D92<=SIMULADOR_PA!$D$17,ROUND(I92*((1+$E$3)^G92-1),2),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(D92<=SIMULADOR_PA!$D$17,SIMULADOR_PA!Q130,\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"+IF(OR(Calculos!B90-SIMULADOR_PA!$H$28<0,SIMULADOR_PA!$H$28=0),0,Calculos!B90-SIMULADOR_PA!$H$28)","v":0},0,{"$f":"+IF(AND(AB93<>0,AB92=0),SIMULADOR_PA!$H$29,0)","v":0},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($BA92=SIMULADOR_PA!$H$28,0,IF(OR(BO91=1,AND(AD92<>0,BO92=0)),L92,IF(AND(AC92+AD92>0,ABS(AG91-AH91)>0.01),L92,0)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,87,{"$f":"+BA91+IF(SIMULADOR_PA!$H$28<>\"\",AA92+AC92,G92)","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE92)=0,I92,IF($BB$1=$BE$1,AG92,AT92))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE92)=0,L92,IF($BB$1=$BE$1,AJ92,AW92))","v":{"$error":"#N/A"}},0,{"$f":"+IF(SUM(AE$6:AE92)=0,0,IF($BB$1=$BE$1,AD92,AS92))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE92)=0,J92,IF($BB$1=$BE$1,AH92,AU92))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE92)=0,K92,IF($BB$1=$BE$1,AI92,AV92))","v":{"$error":"#N/A"}},null,{"$f":"+SIMULADOR_PA!K131","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$error":"#N/A"}]
[{"$error":"#N/A"},{"$f":"+IF(AND(SIMULADOR_PA!$D$18=31,DAY(EOMONTH(A93,1))<>31),DATE(YEAR(A93),MONTH(A93)+1,DAY(EOMONTH(A93,1))),IF(MONTH(EDATE(A93,1))=2,EDATE(A93,1),DATE(YEAR(EDATE(A93,1)),MONTH(EDATE(A93,1)),SIMULADOR_PA!$D$18)))","v":{"$error":"#N/A"}},null,88,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(IF(D93<=SIMULADOR_PA!$D$17,ROUND(SIMULADOR_PA!$Q$44,2),\"\"),0)","v":0},{"$f":"IF(D93<=SIMULADOR_PA!$D$17+1,I92-J92,\"\")","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(D93<=SIMULADOR_PA!$D$17,H93-L93-K93-M93,\"\"),0)","v":0},{"$error":"#N/A"},{"$f":"IF(D93>SIMULADOR_PA!$D$17,0,IF(AND(D93<=SIMULADOR_PA!$D$17,I93<=SIMULADOR_PA!$D$13),ROUND(I93*$F$1,2),IF(I93>SIMULADOR_PA!$D$13,SIMULADOR_PA!$D$13*Calculos_PA!$F$1,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF(Calculos_PA!D93<=SIMULADOR_PA!$D$17,Calculos_PA!$M$4,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(D93<=SIMULADOR_PA!$D$17,ROUND(I93*((1+$E$3)^G93-1),2),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(D93<=SIMULADOR_PA!$D$17,SIMULADOR_PA!Q131,\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"+IF(OR(Calculos!B91-SIMULADOR_PA!$H$28<0,SIMULADOR_PA!$H$28=0),0,Calculos!B91-SIMULADOR_PA!$H$28)","v":0},0,{"$f":"+IF(AND(AB94<>0,AB93=0),SIMULADOR_PA!$H$29,0)","v":0},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($BA93=SIMULADOR_PA!$H$28,0,IF(OR(BO92=1,AND(AD93<>0,BO93=0)),L93,IF(AND(AC93+AD93>0,ABS(AG92-AH92)>0.01),L93,0)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,88,{"$f":"+BA92+IF(SIMULADOR_PA!$H$28<>\"\",AA93+AC93,G93)","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE93)=0,I93,IF($BB$1=$BE$1,AG93,AT93))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE93)=0,L93,IF($BB$1=$BE$1,AJ93,AW93))","v":{"$error":"#N/A"}},0,{"$f":"+IF(SUM(AE$6:AE93)=0,0,IF($BB$1=$BE$1,AD93,AS93))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE93)=0,J93,IF($BB$1=$BE$1,AH93,AU93))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE93)=0,K93,IF($BB$1=$BE$1,AI93,AV93))","v":{"$error":"#N/A"}},null,{"$f":"+SIMULADOR_PA!K132","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$error":"#N/A"}]
[{"$error":"#N/A"},{"$f":"+IF(AND(SIMULADOR_PA!$D$18=31,DAY(EOMONTH(A94,1))<>31),DATE(YEAR(A94),MONTH(A94)+1,DAY(EOMONTH(A94,1))),IF(MONTH(EDATE(A94,1))=2,EDATE(A94,1),DATE(YEAR(EDATE(A94,1)),MONTH(EDATE(A94,1)),SIMULADOR_PA!$D$18)))","v":{"$error":"#N/A"}},null,89,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(IF(D94<=SIMULADOR_PA!$D$17,ROUND(SIMULADOR_PA!$Q$44,2),\"\"),0)","v":0},{"$f":"IF(D94<=SIMULADOR_PA!$D$17+1,I93-J93,\"\")","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(D94<=SIMULADOR_PA!$D$17,H94-L94-K94-M94,\"\"),0)","v":0},{"$error":"#N/A"},{"$f":"IF(D94>SIMULADOR_PA!$D$17,0,IF(AND(D94<=SIMULADOR_PA!$D$17,I94<=SIMULADOR_PA!$D$13),ROUND(I94*$F$1,2),IF(I94>SIMULADOR_PA!$D$13,SIMULADOR_PA!$D$13*Calculos_PA!$F$1,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF(Calculos_PA!D94<=SIMULADOR_PA!$D$17,Calculos_PA!$M$4,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(D94<=SIMULADOR_PA!$D$17,ROUND(I94*((1+$E$3)^G94-1),2),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(D94<=SIMULADOR_PA!$D$17,SIMULADOR_PA!Q132,\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"+IF(OR(Calculos!B92-SIMULADOR_PA!$H$28<0,SIMULADOR_PA!$H$28=0),0,Calculos!B92-SIMULADOR_PA!$H$28)","v":0},0,{"$f":"+IF(AND(AB95<>0,AB94=0),SIMULADOR_PA!$H$29,0)","v":0},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($BA94=SIMULADOR_PA!$H$28,0,IF(OR(BO93=1,AND(AD94<>0,BO94=0)),L94,IF(AND(AC94+AD94>0,ABS(AG93-AH93)>0.01),L94,0)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,89,{"$f":"+BA93+IF(SIMULADOR_PA!$H$28<>\"\",AA94+AC94,G94)","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE94)=0,I94,IF($BB$1=$BE$1,AG94,AT94))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE94)=0,L94,IF($BB$1=$BE$1,AJ94,AW94))","v":{"$error":"#N/A"}},0,{"$f":"+IF(SUM(AE$6:AE94)=0,0,IF($BB$1=$BE$1,AD94,AS94))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE94)=0,J94,IF($BB$1=$BE$1,AH94,AU94))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE94)=0,K94,IF($BB$1=$BE$1,AI94,AV94))","v":{"$error":"#N/A"}},null,{"$f":"+SIMULADOR_PA!K133","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$error":"#N/A"}]
[{"$error":"#N/A"},{"$f":"+IF(AND(SIMULADOR_PA!$D$18=31,DAY(EOMONTH(A95,1))<>31),DATE(YEAR(A95),MONTH(A95)+1,DAY(EOMONTH(A95,1))),IF(MONTH(EDATE(A95,1))=2,EDATE(A95,1),DATE(YEAR(EDATE(A95,1)),MONTH(EDATE(A95,1)),SIMULADOR_PA!$D$18)))","v":{"$error":"#N/A"}},null,90,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(IF(D95<=SIMULADOR_PA!$D$17,ROUND(SIMULADOR_PA!$Q$44,2),\"\"),0)","v":0},{"$f":"IF(D95<=SIMULADOR_PA!$D$17+1,I94-J94,\"\")","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(D95<=SIMULADOR_PA!$D$17,H95-L95-K95-M95,\"\"),0)","v":0},{"$error":"#N/A"},{"$f":"IF(D95>SIMULADOR_PA!$D$17,0,IF(AND(D95<=SIMULADOR_PA!$D$17,I95<=SIMULADOR_PA!$D$13),ROUND(I95*$F$1,2),IF(I95>SIMULADOR_PA!$D$13,SIMULADOR_PA!$D$13*Calculos_PA!$F$1,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF(Calculos_PA!D95<=SIMULADOR_PA!$D$17,Calculos_PA!$M$4,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(D95<=SIMULADOR_PA!$D$17,ROUND(I95*((1+$E$3)^G95-1),2),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(D95<=SIMULADOR_PA!$D$17,SIMULADOR_PA!Q133,\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"+IF(OR(Calculos!B93-SIMULADOR_PA!$H$28<0,SIMULADOR_PA!$H$28=0),0,Calculos!B93-SIMULADOR_PA!$H$28)","v":0},0,{"$f":"+IF(AND(AB96<>0,AB95=0),SIMULADOR_PA!$H$29,0)","v":0},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($BA95=SIMULADOR_PA!$H$28,0,IF(OR(BO94=1,AND(AD95<>0,BO95=0)),L95,IF(AND(AC95+AD95>0,ABS(AG94-AH94)>0.01),L95,0)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,90,{"$f":"+BA94+IF(SIMULADOR_PA!$H$28<>\"\",AA95+AC95,G95)","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE95)=0,I95,IF($BB$1=$BE$1,AG95,AT95))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE95)=0,L95,IF($BB$1=$BE$1,AJ95,AW95))","v":{"$error":"#N/A"}},0,{"$f":"+IF(SUM(AE$6:AE95)=0,0,IF($BB$1=$BE$1,AD95,AS95))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE95)=0,J95,IF($BB$1=$BE$1,AH95,AU95))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE95)=0,K95,IF($BB$1=$BE$1,AI95,AV95))","v":{"$error":"#N/A"}},null,{"$f":"+SIMULADOR_PA!K134","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$error":"#N/A"}]
[{"$error":"#N/A"},{"$f":"+IF(AND(SIMULADOR_PA!$D$18=31,DAY(EOMONTH(A96,1))<>31),DATE(YEAR(A96),MONTH(A96)+1,DAY(EOMONTH(A96,1))),IF(MONTH(EDATE(A96,1))=2,EDATE(A96,1),DATE(YEAR(EDATE(A96,1)),MONTH(EDATE(A96,1)),SIMULADOR_PA!$D$18)))","v":{"$error":"#N/A"}},null,91,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(IF(D96<=SIMULADOR_PA!$D$17,ROUND(SIMULADOR_PA!$Q$44,2),\"\"),0)","v":0},{"$f":"IF(D96<=SIMULADOR_PA!$D$17+1,I95-J95,\"\")","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(D96<=SIMULADOR_PA!$D$17,H96-L96-K96-M96,\"\"),0)","v":0},{"$error":"#N/A"},{"$f":"IF(D96>SIMULADOR_PA!$D$17,0,IF(AND(D96<=SIMULADOR_PA!$D$17,I96<=SIMULADOR_PA!$D$13),ROUND(I96*$F$1,2),IF(I96>SIMULADOR_PA!$D$13,SIMULADOR_PA!$D$13*Calculos_PA!$F$1,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF(Calculos_PA!D96<=SIMULADOR_PA!$D$17,Calculos_PA!$M$4,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(D96<=SIMULADOR_PA!$D$17,ROUND(I96*((1+$E$3)^G96-1),2),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(D96<=SIMULADOR_PA!$D$17,SIMULADOR_PA!Q134,\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"+IF(OR(Calculos!B94-SIMULADOR_PA!$H$28<0,SIMULADOR_PA!$H$28=0),0,Calculos!B94-SIMULADOR_PA!$H$28)","v":0},0,{"$f":"+IF(AND(AB97<>0,AB96=0),SIMULADOR_PA!$H$29,0)","v":0},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($BA96=SIMULADOR_PA!$H$28,0,IF(OR(BO95=1,AND(AD96<>0,BO96=0)),L96,IF(AND(AC96+AD96>0,ABS(AG95-AH95)>0.01),L96,0)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,91,{"$f":"+BA95+IF(SIMULADOR_PA!$H$28<>\"\",AA96+AC96,G96)","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE96)=0,I96,IF($BB$1=$BE$1,AG96,AT96))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE96)=0,L96,IF($BB$1=$BE$1,AJ96,AW96))","v":{"$error":"#N/A"}},0,{"$f":"+IF(SUM(AE$6:AE96)=0,0,IF($BB$1=$BE$1,AD96,AS96))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE96)=0,J96,IF($BB$1=$BE$1,AH96,AU96))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE96)=0,K96,IF($BB$1=$BE$1,AI96,AV96))","v":{"$error":"#N/A"}},null,{"$f":"+SIMULADOR_PA!K135","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$error":"#N/A"}]
[{"$error":"#N/A"},{"$f":"+IF(AND(SIMULADOR_PA!$D$18=31,DAY(EOMONTH(A97,1))<>31),DATE(YEAR(A97),MONTH(A97)+1,DAY(EOMONTH(A97,1))),IF(MONTH(EDATE(A97,1))=2,EDATE(A97,1),DATE(YEAR(EDATE(A97,1)),MONTH(EDATE(A97,1)),SIMULADOR_PA!$D$18)))","v":{"$error":"#N/A"}},null,92,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(IF(D97<=SIMULADOR_PA!$D$17,ROUND(SIMULADOR_PA!$Q$44,2),\"\"),0)","v":0},{"$f":"IF(D97<=SIMULADOR_PA!$D$17+1,I96-J96,\"\")","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(D97<=SIMULADOR_PA!$D$17,H97-L97-K97-M97,\"\"),0)","v":0},{"$error":"#N/A"},{"$f":"IF(D97>SIMULADOR_PA!$D$17,0,IF(AND(D97<=SIMULADOR_PA!$D$17,I97<=SIMULADOR_PA!$D$13),ROUND(I97*$F$1,2),IF(I97>SIMULADOR_PA!$D$13,SIMULADOR_PA!$D$13*Calculos_PA!$F$1,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF(Calculos_PA!D97<=SIMULADOR_PA!$D$17,Calculos_PA!$M$4,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(D97<=SIMULADOR_PA!$D$17,ROUND(I97*((1+$E$3)^G97-1),2),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(D97<=SIMULADOR_PA!$D$17,SIMULADOR_PA!Q135,\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"+IF(OR(Calculos!B95-SIMULADOR_PA!$H$28<0,SIMULADOR_PA!$H$28=0),0,Calculos!B95-SIMULADOR_PA!$H$28)","v":0},0,{"$f":"+IF(AND(AB98<>0,AB97=0),SIMULADOR_PA!$H$29,0)","v":0},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($BA97=SIMULADOR_PA!$H$28,0,IF(OR(BO96=1,AND(AD97<>0,BO97=0)),L97,IF(AND(AC97+AD97>0,ABS(AG96-AH96)>0.01),L97,0)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,92,{"$f":"+BA96+IF(SIMULADOR_PA!$H$28<>\"\",AA97+AC97,G97)","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE97)=0,I97,IF($BB$1=$BE$1,AG97,AT97))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE97)=0,L97,IF($BB$1=$BE$1,AJ97,AW97))","v":{"$error":"#N/A"}},0,{"$f":"+IF(SUM(AE$6:AE97)=0,0,IF($BB$1=$BE$1,AD97,AS97))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE97)=0,J97,IF($BB$1=$BE$1,AH97,AU97))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE97)=0,K97,IF($BB$1=$BE$1,AI97,AV97))","v":{"$error":"#N/A"}},null,{"$f":"+SIMULADOR_PA!K136","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$error":"#N/A"}]
[{"$error":"#N/A"},{"$f":"+IF(AND(SIMULADOR_PA!$D$18=31,DAY(EOMONTH(A98,1))<>31),DATE(YEAR(A98),MONTH(A98)+1,DAY(EOMONTH(A98,1))),IF(MONTH(EDATE(A98,1))=2,EDATE(A98,1),DATE(YEAR(EDATE(A98,1)),MONTH(EDATE(A98,1)),SIMULADOR_PA!$D$18)))","v":{"$error":"#N/A"}},null,93,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(IF(D98<=SIMULADOR_PA!$D$17,ROUND(SIMULADOR_PA!$Q$44,2),\"\"),0)","v":0},{"$f":"IF(D98<=SIMULADOR_PA!$D$17+1,I97-J97,\"\")","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(D98<=SIMULADOR_PA!$D$17,H98-L98-K98-M98,\"\"),0)","v":0},{"$error":"#N/A"},{"$f":"IF(D98>SIMULADOR_PA!$D$17,0,IF(AND(D98<=SIMULADOR_PA!$D$17,I98<=SIMULADOR_PA!$D$13),ROUND(I98*$F$1,2),IF(I98>SIMULADOR_PA!$D$13,SIMULADOR_PA!$D$13*Calculos_PA!$F$1,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF(Calculos_PA!D98<=SIMULADOR_PA!$D$17,Calculos_PA!$M$4,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(D98<=SIMULADOR_PA!$D$17,ROUND(I98*((1+$E$3)^G98-1),2),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(D98<=SIMULADOR_PA!$D$17,SIMULADOR_PA!Q136,\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"+IF(OR(Calculos!B96-SIMULADOR_PA!$H$28<0,SIMULADOR_PA!$H$28=0),0,Calculos!B96-SIMULADOR_PA!$H$28)","v":0},0,{"$f":"+IF(AND(AB99<>0,AB98=0),SIMULADOR_PA!$H$29,0)","v":0},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($BA98=SIMULADOR_PA!$H$28,0,IF(OR(BO97=1,AND(AD98<>0,BO98=0)),L98,IF(AND(AC98+AD98>0,ABS(AG97-AH97)>0.01),L98,0)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,93,{"$f":"+BA97+IF(SIMULADOR_PA!$H$28<>\"\",AA98+AC98,G98)","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE98)=0,I98,IF($BB$1=$BE$1,AG98,AT98))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE98)=0,L98,IF($BB$1=$BE$1,AJ98,AW98))","v":{"$error":"#N/A"}},0,{"$f":"+IF(SUM(AE$6:AE98)=0,0,IF($BB$1=$BE$1,AD98,AS98))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE98)=0,J98,IF($BB$1=$BE$1,AH98,AU98))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE98)=0,K98,IF($BB$1=$BE$1,AI98,AV98))","v":{"$error":"#N/A"}},null,{"$f":"+SIMULADOR_PA!K137","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$error":"#N/A"}]
[{"$error":"#N/A"},{"$f":"+IF(AND(SIMULADOR_PA!$D$18=31,DAY(EOMONTH(A99,1))<>31),DATE(YEAR(A99),MONTH(A99)+1,DAY(EOMONTH(A99,1))),IF(MONTH(EDATE(A99,1))=2,EDATE(A99,1),DATE(YEAR(EDATE(A99,1)),MONTH(EDATE(A99,1)),SIMULADOR_PA!$D$18)))","v":{"$error":"#N/A"}},null,94,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(IF(D99<=SIMULADOR_PA!$D$17,ROUND(SIMULADOR_PA!$Q$44,2),\"\"),0)","v":0},{"$f":"IF(D99<=SIMULADOR_PA!$D$17+1,I98-J98,\"\")","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(D99<=SIMULADOR_PA!$D$17,H99-L99-K99-M99,\"\"),0)","v":0},{"$error":"#N/A"},{"$f":"IF(D99>SIMULADOR_PA!$D$17,0,IF(AND(D99<=SIMULADOR_PA!$D$17,I99<=SIMULADOR_PA!$D$13),ROUND(I99*$F$1,2),IF(I99>SIMULADOR_PA!$D$13,SIMULADOR_PA!$D$13*Calculos_PA!$F$1,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF(Calculos_PA!D99<=SIMULADOR_PA!$D$17,Calculos_PA!$M$4,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(D99<=SIMULADOR_PA!$D$17,ROUND(I99*((1+$E$3)^G99-1),2),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(D99<=SIMULADOR_PA!$D$17,SIMULADOR_PA!Q137,\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"+IF(OR(Calculos!B97-SIMULADOR_PA!$H$28<0,SIMULADOR_PA!$H$28=0),0,Calculos!B97-SIMULADOR_PA!$H$28)","v":0},0,{"$f":"+IF(AND(AB100<>0,AB99=0),SIMULADOR_PA!$H$29,0)","v":0},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($BA99=SIMULADOR_PA!$H$28,0,IF(OR(BO98=1,AND(AD99<>0,BO99=0)),L99,IF(AND(AC99+AD99>0,ABS(AG98-AH98)>0.01),L99,0)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,94,{"$f":"+BA98+IF(SIMULADOR_PA!$H$28<>\"\",AA99+AC99,G99)","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE99)=0,I99,IF($BB$1=$BE$1,AG99,AT99))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE99)=0,L99,IF($BB$1=$BE$1,AJ99,AW99))","v":{"$error":"#N/A"}},0,{"$f":"+IF(SUM(AE$6:AE99)=0,0,IF($BB$1=$BE$1,AD99,AS99))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE99)=0,J99,IF($BB$1=$BE$1,AH99,AU99))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE99)=0,K99,IF($BB$1=$BE$1,AI99,AV99))","v":{"$error":"#N/A"}},null,{"$f":"+SIMULADOR_PA!K138","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$error":"#N/A"}]
[{"$error":"#N/A"},{"$f":"+IF(AND(SIMULADOR_PA!$D$18=31,DAY(EOMONTH(A100,1))<>31),DATE(YEAR(A100),MONTH(A100)+1,DAY(EOMONTH(A100,1))),IF(MONTH(EDATE(A100,1))=2,EDATE(A100,1),DATE(YEAR(EDATE(A100,1)),MONTH(EDATE(A100,1)),SIMULADOR_PA!$D$18)))","v":{"$error":"#N/A"}},null,95,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(IF(D100<=SIMULADOR_PA!$D$17,ROUND(SIMULADOR_PA!$Q$44,2),\"\"),0)","v":0},{"$f":"IF(D100<=SIMULADOR_PA!$D$17+1,I99-J99,\"\")","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(D100<=SIMULADOR_PA!$D$17,H100-L100-K100-M100,\"\"),0)","v":0},{"$error":"#N/A"},{"$f":"IF(D100>SIMULADOR_PA!$D$17,0,IF(AND(D100<=SIMULADOR_PA!$D$17,I100<=SIMULADOR_PA!$D$13),ROUND(I100*$F$1,2),IF(I100>SIMULADOR_PA!$D$13,SIMULADOR_PA!$D$13*Calculos_PA!$F$1,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF(Calculos_PA!D100<=SIMULADOR_PA!$D$17,Calculos_PA!$M$4,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(D100<=SIMULADOR_PA!$D$17,ROUND(I100*((1+$E$3)^G100-1),2),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(D100<=SIMULADOR_PA!$D$17,SIMULADOR_PA!Q138,\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"+IF(OR(Calculos!B98-SIMULADOR_PA!$H$28<0,SIMULADOR_PA!$H$28=0),0,Calculos!B98-SIMULADOR_PA!$H$28)","v":0},0,{"$f":"+IF(AND(AB101<>0,AB100=0),SIMULADOR_PA!$H$29,0)","v":0},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($BA100=SIMULADOR_PA!$H$28,0,IF(OR(BO99=1,AND(AD100<>0,BO100=0)),L100,IF(AND(AC100+AD100>0,ABS(AG99-AH99)>0.01),L100,0)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,95,{"$f":"+BA99+IF(SIMULADOR_PA!$H$28<>\"\",AA100+AC100,G100)","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE100)=0,I100,IF($BB$1=$BE$1,AG100,AT100))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE100)=0,L100,IF($BB$1=$BE$1,AJ100,AW100))","v":{"$error":"#N/A"}},0,{"$f":"+IF(SUM(AE$6:AE100)=0,0,IF($BB$1=$BE$1,AD100,AS100))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE100)=0,J100,IF($BB$1=$BE$1,AH100,AU100))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE100)=0,K100,IF($BB$1=$BE$1,AI100,AV100))","v":{"$error":"#N/A"}},null,{"$f":"+SIMULADOR_PA!K139","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$error":"#N/A"}]
[{"$error":"#N/A"},{"$f":"+IF(AND(SIMULADOR_PA!$D$18=31,DAY(EOMONTH(A101,1))<>31),DATE(YEAR(A101),MONTH(A101)+1,DAY(EOMONTH(A101,1))),IF(MONTH(EDATE(A101,1))=2,EDATE(A101,1),DATE(YEAR(EDATE(A101,1)),MONTH(EDATE(A101,1)),SIMULADOR_PA!$D$18)))","v":{"$error":"#N/A"}},null,96,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(IF(D101<=SIMULADOR_PA!$D$17,ROUND(SIMULADOR_PA!$Q$44,2),\"\"),0)","v":0},{"$f":"IF(D101<=SIMULADOR_PA!$D$17+1,I100-J100,\"\")","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(D101<=SIMULADOR_PA!$D$17,H101-L101-K101-M101,\"\"),0)","v":0},{"$error":"#N/A"},{"$f":"IF(D101>SIMULADOR_PA!$D$17,0,IF(AND(D101<=SIMULADOR_PA!$D$17,I101<=SIMULADOR_PA!$D$13),ROUND(I101*$F$1,2),IF(I101>SIMULADOR_PA!$D$13,SIMULADOR_PA!$D$13*Calculos_PA!$F$1,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF(Calculos_PA!D101<=SIMULADOR_PA!$D$17,Calculos_PA!$M$4,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(D101<=SIMULADOR_PA!$D$17,ROUND(I101*((1+$E$3)^G101-1),2),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(D101<=SIMULADOR_PA!$D$17,SIMULADOR_PA!Q139,\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"+IF(OR(Calculos!B99-SIMULADOR_PA!$H$28<0,SIMULADOR_PA!$H$28=0),0,Calculos!B99-SIMULADOR_PA!$H$28)","v":0},0,{"$f":"+IF(AND(AB102<>0,AB101=0),SIMULADOR_PA!$H$29,0)","v":0},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($BA101=SIMULADOR_PA!$H$28,0,IF(OR(BO100=1,AND(AD101<>0,BO101=0)),L101,IF(AND(AC101+AD101>0,ABS(AG100-AH100)>0.01),L101,0)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,96,{"$f":"+BA100+IF(SIMULADOR_PA!$H$28<>\"\",AA101+AC101,G101)","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE101)=0,I101,IF($BB$1=$BE$1,AG101,AT101))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE101)=0,L101,IF($BB$1=$BE$1,AJ101,AW101))","v":{"$error":"#N/A"}},0,{"$f":"+IF(SUM(AE$6:AE101)=0,0,IF($BB$1=$BE$1,AD101,AS101))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE101)=0,J101,IF($BB$1=$BE$1,AH101,AU101))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE101)=0,K101,IF($BB$1=$BE$1,AI101,AV101))","v":{"$error":"#N/A"}},null,{"$f":"+SIMULADOR_PA!K140","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$error":"#N/A"}]
[{"$error":"#N/A"},{"$f":"+IF(AND(SIMULADOR_PA!$D$18=31,DAY(EOMONTH(A102,1))<>31),DATE(YEAR(A102),MONTH(A102)+1,DAY(EOMONTH(A102,1))),IF(MONTH(EDATE(A102,1))=2,EDATE(A102,1),DATE(YEAR(EDATE(A102,1)),MONTH(EDATE(A102,1)),SIMULADOR_PA!$D$18)))","v":{"$error":"#N/A"}},null,97,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(IF(D102<=SIMULADOR_PA!$D$17,ROUND(SIMULADOR_PA!$Q$44,2),\"\"),0)","v":0},{"$f":"IF(D102<=SIMULADOR_PA!$D$17+1,I101-J101,\"\")","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(D102<=SIMULADOR_PA!$D$17,H102-L102-K102-M102,\"\"),0)","v":0},{"$error":"#N/A"},{"$f":"IF(D102>SIMULADOR_PA!$D$17,0,IF(AND(D102<=SIMULADOR_PA!$D$17,I102<=SIMULADOR_PA!$D$13),ROUND(I102*$F$1,2),IF(I102>SIMULADOR_PA!$D$13,SIMULADOR_PA!$D$13*Calculos_PA!$F$1,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF(Calculos_PA!D102<=SIMULADOR_PA!$D$17,Calculos_PA!$M$4,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(D102<=SIMULADOR_PA!$D$17,ROUND(I102*((1+$E$3)^G102-1),2),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(D102<=SIMULADOR_PA!$D$17,SIMULADOR_PA!Q140,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(P102<>\"\",E102,\"\")","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"+IF(OR(Calculos!B100-SIMULADOR_PA!$H$28<0,SIMULADOR_PA!$H$28=0),0,Calculos!B100-SIMULADOR_PA!$H$28)","v":0},0,{"$f":"+IF(AND(AB103<>0,AB102=0),SIMULADOR_PA!$H$29,0)","v":0},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($BA102=SIMULADOR_PA!$H$28,0,IF(OR(BO101=1,AND(AD102<>0,BO102=0)),L102,IF(AND(AC102+AD102>0,ABS(AG101-AH101)>0.01),L102,0)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,97,{"$f":"+BA101+IF(SIMULADOR_PA!$H$28<>\"\",AA102+AC102,G102)","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE102)=0,I102,IF($BB$1=$BE$1,AG102,AT102))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE102)=0,L102,IF($BB$1=$BE$1,AJ102,AW102))","v":{"$error":"#N/A"}},0,{"$f":"+IF(SUM(AE$6:AE102)=0,0,IF($BB$1=$BE$1,AD102,AS102))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE102)=0,J102,IF($BB$1=$BE$1,AH102,AU102))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE102)=0,K102,IF($BB$1=$BE$1,AI102,AV102))","v":{"$error":"#N/A"}},null,{"$f":"+SIMULADOR_PA!K141","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$error":"#N/A"}]
[{"$error":"#N/A"},{"$f":"+IF(AND(SIMULADOR_PA!$D$18=31,DAY(EOMONTH(A103,1))<>31),DATE(YEAR(A103),MONTH(A103)+1,DAY(EOMONTH(A103,1))),IF(MONTH(EDATE(A103,1))=2,EDATE(A103,1),DATE(YEAR(EDATE(A103,1)),MONTH(EDATE(A103,1)),SIMULADOR_PA!$D$18)))","v":{"$error":"#N/A"}},null,98,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(IF(D103<=SIMULADOR_PA!$D$17,ROUND(SIMULADOR_PA!$Q$44,2),\"\"),0)","v":0},{"$f":"IF(D103<=SIMULADOR_PA!$D$17+1,I102-J102,\"\")","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(D103<=SIMULADOR_PA!$D$17,H103-L103-K103-M103,\"\"),0)","v":0},{"$error":"#N/A"},{"$f":"IF(D103>SIMULADOR_PA!$D$17,0,IF(AND(D103<=SIMULADOR_PA!$D$17,I103<=SIMULADOR_PA!$D$13),ROUND(I103*$F$1,2),IF(I103>SIMULADOR_PA!$D$13,SIMULADOR_PA!$D$13*Calculos_PA!$F$1,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF(Calculos_PA!D103<=SIMULADOR_PA!$D$17,Calculos_PA!$M$4,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(D103<=SIMULADOR_PA!$D$17,ROUND(I103*((1+$E$3)^G103-1),2),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(D103<=SIMULADOR_PA!$D$17,SIMULADOR_PA!Q141,\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"+IF(OR(Calculos!B101-SIMULADOR_PA!$H$28<0,SIMULADOR_PA!$H$28=0),0,Calculos!B101-SIMULADOR_PA!$H$28)","v":0},0,{"$f":"+IF(AND(AB104<>0,AB103=0),SIMULADOR_PA!$H$29,0)","v":0},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($BA103=SIMULADOR_PA!$H$28,0,IF(OR(BO102=1,AND(AD103<>0,BO103=0)),L103,IF(AND(AC103+AD103>0,ABS(AG102-AH102)>0.01),L103,0)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,98,{"$f":"+BA102+IF(SIMULADOR_PA!$H$28<>\"\",AA103+AC103,G103)","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE103)=0,I103,IF($BB$1=$BE$1,AG103,AT103))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE103)=0,L103,IF($BB$1=$BE$1,AJ103,AW103))","v":{"$error":"#N/A"}},0,{"$f":"+IF(SUM(AE$6:AE103)=0,0,IF($BB$1=$BE$1,AD103,AS103))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE103)=0,J103,IF($BB$1=$BE$1,AH103,AU103))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE103)=0,K103,IF($BB$1=$BE$1,AI103,AV103))","v":{"$error":"#N/A"}},null,{"$f":"+SIMULADOR_PA!K142","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$error":"#N/A"}]
[{"$error":"#N/A"},{"$f":"+IF(AND(SIMULADOR_PA!$D$18=31,DAY(EOMONTH(A104,1))<>31),DATE(YEAR(A104),MONTH(A104)+1,DAY(EOMONTH(A104,1))),IF(MONTH(EDATE(A104,1))=2,EDATE(A104,1),DATE(YEAR(EDATE(A104,1)),MONTH(EDATE(A104,1)),SIMULADOR_PA!$D$18)))","v":{"$error":"#N/A"}},null,99,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(IF(D104<=SIMULADOR_PA!$D$17,ROUND(SIMULADOR_PA!$Q$44,2),\"\"),0)","v":0},{"$f":"IF(D104<=SIMULADOR_PA!$D$17+1,I103-J103,\"\")","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(D104<=SIMULADOR_PA!$D$17,H104-L104-K104-M104,\"\"),0)","v":0},{"$error":"#N/A"},{"$f":"IF(D104>SIMULADOR_PA!$D$17,0,IF(AND(D104<=SIMULADOR_PA!$D$17,I104<=SIMULADOR_PA!$D$13),ROUND(I104*$F$1,2),IF(I104>SIMULADOR_PA!$D$13,SIMULADOR_PA!$D$13*Calculos_PA!$F$1,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF(Calculos_PA!D104<=SIMULADOR_PA!$D$17,Calculos_PA!$M$4,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(D104<=SIMULADOR_PA!$D$17,ROUND(I104*((1+$E$3)^G104-1),2),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(D104<=SIMULADOR_PA!$D$17,SIMULADOR_PA!Q142,\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"+IF(OR(Calculos!B102-SIMULADOR_PA!$H$28<0,SIMULADOR_PA!$H$28=0),0,Calculos!B102-SIMULADOR_PA!$H$28)","v":0},0,{"$f":"+IF(AND(AB105<>0,AB104=0),SIMULADOR_PA!$H$29,0)","v":0},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($BA104=SIMULADOR_PA!$H$28,0,IF(OR(BO103=1,AND(AD104<>0,BO104=0)),L104,IF(AND(AC104+AD104>0,ABS(AG103-AH103)>0.01),L104,0)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,99,{"$f":"+BA103+IF(SIMULADOR_PA!$H$28<>\"\",AA104+AC104,G104)","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE104)=0,I104,IF($BB$1=$BE$1,AG104,AT104))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE104)=0,L104,IF($BB$1=$BE$1,AJ104,AW104))","v":{"$error":"#N/A"}},0,{"$f":"+IF(SUM(AE$6:AE104)=0,0,IF($BB$1=$BE$1,AD104,AS104))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE104)=0,J104,IF($BB$1=$BE$1,AH104,AU104))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE104)=0,K104,IF($BB$1=$BE$1,AI104,AV104))","v":{"$error":"#N/A"}},null,{"$f":"+SIMULADOR_PA!K143","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$error":"#N/A"}]
[{"$error":"#N/A"},{"$f":"+IF(AND(SIMULADOR_PA!$D$18=31,DAY(EOMONTH(A105,1))<>31),DATE(YEAR(A105),MONTH(A105)+1,DAY(EOMONTH(A105,1))),IF(MONTH(EDATE(A105,1))=2,EDATE(A105,1),DATE(YEAR(EDATE(A105,1)),MONTH(EDATE(A105,1)),SIMULADOR_PA!$D$18)))","v":{"$error":"#N/A"}},null,100,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(IF(D105<=SIMULADOR_PA!$D$17,ROUND(SIMULADOR_PA!$Q$44,2),\"\"),0)","v":0},{"$f":"IF(D105<=SIMULADOR_PA!$D$17+1,I104-J104,\"\")","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(D105<=SIMULADOR_PA!$D$17,H105-L105-K105-M105,\"\"),0)","v":0},{"$error":"#N/A"},{"$f":"IF(D105>SIMULADOR_PA!$D$17,0,IF(AND(D105<=SIMULADOR_PA!$D$17,I105<=SIMULADOR_PA!$D$13),ROUND(I105*$F$1,2),IF(I105>SIMULADOR_PA!$D$13,SIMULADOR_PA!$D$13*Calculos_PA!$F$1,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF(Calculos_PA!D105<=SIMULADOR_PA!$D$17,Calculos_PA!$M$4,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(D105<=SIMULADOR_PA!$D$17,ROUND(I105*((1+$E$3)^G105-1),2),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(D105<=SIMULADOR_PA!$D$17,SIMULADOR_PA!Q143,\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"+IF(OR(Calculos!B103-SIMULADOR_PA!$H$28<0,SIMULADOR_PA!$H$28=0),0,Calculos!B103-SIMULADOR_PA!$H$28)","v":0},0,{"$f":"+IF(AND(AB106<>0,AB105=0),SIMULADOR_PA!$H$29,0)","v":0},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($BA105=SIMULADOR_PA!$H$28,0,IF(OR(BO104=1,AND(AD105<>0,BO105=0)),L105,IF(AND(AC105+AD105>0,ABS(AG104-AH104)>0.01),L105,0)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,100,{"$f":"+BA104+IF(SIMULADOR_PA!$H$28<>\"\",AA105+AC105,G105)","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE105)=0,I105,IF($BB$1=$BE$1,AG105,AT105))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE105)=0,L105,IF($BB$1=$BE$1,AJ105,AW105))","v":{"$error":"#N/A"}},0,{"$f":"+IF(SUM(AE$6:AE105)=0,0,IF($BB$1=$BE$1,AD105,AS105))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE105)=0,J105,IF($BB$1=$BE$1,AH105,AU105))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE105)=0,K105,IF($BB$1=$BE$1,AI105,AV105))","v":{"$error":"#N/A"}},null,{"$f":"+SIMULADOR_PA!K144","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$error":"#N/A"}]
[{"$error":"#N/A"},{"$f":"+IF(AND(SIMULADOR_PA!$D$18=31,DAY(EOMONTH(A106,1))<>31),DATE(YEAR(A106),MONTH(A106)+1,DAY(EOMONTH(A106,1))),IF(MONTH(EDATE(A106,1))=2,EDATE(A106,1),DATE(YEAR(EDATE(A106,1)),MONTH(EDATE(A106,1)),SIMULADOR_PA!$D$18)))","v":{"$error":"#N/A"}},null,101,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(IF(D106<=SIMULADOR_PA!$D$17,ROUND(SIMULADOR_PA!$Q$44,2),\"\"),0)","v":0},{"$f":"IF(D106<=SIMULADOR_PA!$D$17+1,I105-J105,\"\")","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(D106<=SIMULADOR_PA!$D$17,H106-L106-K106-M106,\"\"),0)","v":0},{"$error":"#N/A"},{"$f":"IF(D106>SIMULADOR_PA!$D$17,0,IF(AND(D106<=SIMULADOR_PA!$D$17,I106<=SIMULADOR_PA!$D$13),ROUND(I106*$F$1,2),IF(I106>SIMULADOR_PA!$D$13,SIMULADOR_PA!$D$13*Calculos_PA!$F$1,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF(Calculos_PA!D106<=SIMULADOR_PA!$D$17,Calculos_PA!$M$4,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(D106<=SIMULADOR_PA!$D$17,ROUND(I106*((1+$E$3)^G106-1),2),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(D106<=SIMULADOR_PA!$D$17,SIMULADOR_PA!Q144,\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"+IF(OR(Calculos!B104-SIMULADOR_PA!$H$28<0,SIMULADOR_PA!$H$28=0),0,Calculos!B104-SIMULADOR_PA!$H$28)","v":0},0,{"$f":"+IF(AND(AB107<>0,AB106=0),SIMULADOR_PA!$H$29,0)","v":0},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($BA106=SIMULADOR_PA!$H$28,0,IF(OR(BO105=1,AND(AD106<>0,BO106=0)),L106,IF(AND(AC106+AD106>0,ABS(AG105-AH105)>0.01),L106,0)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,101,{"$f":"+BA105+IF(SIMULADOR_PA!$H$28<>\"\",AA106+AC106,G106)","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE106)=0,I106,IF($BB$1=$BE$1,AG106,AT106))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE106)=0,L106,IF($BB$1=$BE$1,AJ106,AW106))","v":{"$error":"#N/A"}},0,{"$f":"+IF(SUM(AE$6:AE106)=0,0,IF($BB$1=$BE$1,AD106,AS106))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE106)=0,J106,IF($BB$1=$BE$1,AH106,AU106))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE106)=0,K106,IF($BB$1=$BE$1,AI106,AV106))","v":{"$error":"#N/A"}},null,{"$f":"+SIMULADOR_PA!K145","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$error":"#N/A"}]
[{"$error":"#N/A"},{"$f":"+IF(AND(SIMULADOR_PA!$D$18=31,DAY(EOMONTH(A107,1))<>31),DATE(YEAR(A107),MONTH(A107)+1,DAY(EOMONTH(A107,1))),IF(MONTH(EDATE(A107,1))=2,EDATE(A107,1),DATE(YEAR(EDATE(A107,1)),MONTH(EDATE(A107,1)),SIMULADOR_PA!$D$18)))","v":{"$error":"#N/A"}},null,102,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(IF(D107<=SIMULADOR_PA!$D$17,ROUND(SIMULADOR_PA!$Q$44,2),\"\"),0)","v":0},{"$f":"IF(D107<=SIMULADOR_PA!$D$17+1,I106-J106,\"\")","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(D107<=SIMULADOR_PA!$D$17,H107-L107-K107-M107,\"\"),0)","v":0},{"$error":"#N/A"},{"$f":"IF(D107>SIMULADOR_PA!$D$17,0,IF(AND(D107<=SIMULADOR_PA!$D$17,I107<=SIMULADOR_PA!$D$13),ROUND(I107*$F$1,2),IF(I107>SIMULADOR_PA!$D$13,SIMULADOR_PA!$D$13*Calculos_PA!$F$1,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF(Calculos_PA!D107<=SIMULADOR_PA!$D$17,Calculos_PA!$M$4,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(D107<=SIMULADOR_PA!$D$17,ROUND(I107*((1+$E$3)^G107-1),2),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(D107<=SIMULADOR_PA!$D$17,SIMULADOR_PA!Q145,\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"+IF(OR(Calculos!B105-SIMULADOR_PA!$H$28<0,SIMULADOR_PA!$H$28=0),0,Calculos!B105-SIMULADOR_PA!$H$28)","v":0},0,{"$f":"+IF(AND(AB108<>0,AB107=0),SIMULADOR_PA!$H$29,0)","v":0},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($BA107=SIMULADOR_PA!$H$28,0,IF(OR(BO106=1,AND(AD107<>0,BO107=0)),L107,IF(AND(AC107+AD107>0,ABS(AG106-AH106)>0.01),L107,0)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,102,{"$f":"+BA106+IF(SIMULADOR_PA!$H$28<>\"\",AA107+AC107,G107)","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE107)=0,I107,IF($BB$1=$BE$1,AG107,AT107))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE107)=0,L107,IF($BB$1=$BE$1,AJ107,AW107))","v":{"$error":"#N/A"}},0,{"$f":"+IF(SUM(AE$6:AE107)=0,0,IF($BB$1=$BE$1,AD107,AS107))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE107)=0,J107,IF($BB$1=$BE$1,AH107,AU107))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE107)=0,K107,IF($BB$1=$BE$1,AI107,AV107))","v":{"$error":"#N/A"}},null,{"$f":"+SIMULADOR_PA!K146","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$error":"#N/A"}]
[{"$error":"#N/A"},{"$f":"+IF(AND(SIMULADOR_PA!$D$18=31,DAY(EOMONTH(A108,1))<>31),DATE(YEAR(A108),MONTH(A108)+1,DAY(EOMONTH(A108,1))),IF(MONTH(EDATE(A108,1))=2,EDATE(A108,1),DATE(YEAR(EDATE(A108,1)),MONTH(EDATE(A108,1)),SIMULADOR_PA!$D$18)))","v":{"$error":"#N/A"}},null,103,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(IF(D108<=SIMULADOR_PA!$D$17,ROUND(SIMULADOR_PA!$Q$44,2),\"\"),0)","v":0},{"$f":"IF(D108<=SIMULADOR_PA!$D$17+1,I107-J107,\"\")","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(D108<=SIMULADOR_PA!$D$17,H108-L108-K108-M108,\"\"),0)","v":0},{"$error":"#N/A"},{"$f":"IF(D108>SIMULADOR_PA!$D$17,0,IF(AND(D108<=SIMULADOR_PA!$D$17,I108<=SIMULADOR_PA!$D$13),ROUND(I108*$F$1,2),IF(I108>SIMULADOR_PA!$D$13,SIMULADOR_PA!$D$13*Calculos_PA!$F$1,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF(Calculos_PA!D108<=SIMULADOR_PA!$D$17,Calculos_PA!$M$4,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(D108<=SIMULADOR_PA!$D$17,ROUND(I108*((1+$E$3)^G108-1),2),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(D108<=SIMULADOR_PA!$D$17,SIMULADOR_PA!Q146,\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"+IF(OR(Calculos!B106-SIMULADOR_PA!$H$28<0,SIMULADOR_PA!$H$28=0),0,Calculos!B106-SIMULADOR_PA!$H$28)","v":0},0,{"$f":"+IF(AND(AB109<>0,AB108=0),SIMULADOR_PA!$H$29,0)","v":0},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($BA108=SIMULADOR_PA!$H$28,0,IF(OR(BO107=1,AND(AD108<>0,BO108=0)),L108,IF(AND(AC108+AD108>0,ABS(AG107-AH107)>0.01),L108,0)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,103,{"$f":"+BA107+IF(SIMULADOR_PA!$H$28<>\"\",AA108+AC108,G108)","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE108)=0,I108,IF($BB$1=$BE$1,AG108,AT108))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE108)=0,L108,IF($BB$1=$BE$1,AJ108,AW108))","v":{"$error":"#N/A"}},0,{"$f":"+IF(SUM(AE$6:AE108)=0,0,IF($BB$1=$BE$1,AD108,AS108))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE108)=0,J108,IF($BB$1=$BE$1,AH108,AU108))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE108)=0,K108,IF($BB$1=$BE$1,AI108,AV108))","v":{"$error":"#N/A"}},null,{"$f":"+SIMULADOR_PA!K147","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$error":"#N/A"}]
[{"$error":"#N/A"},{"$f":"+IF(AND(SIMULADOR_PA!$D$18=31,DAY(EOMONTH(A109,1))<>31),DATE(YEAR(A109),MONTH(A109)+1,DAY(EOMONTH(A109,1))),IF(MONTH(EDATE(A109,1))=2,EDATE(A109,1),DATE(YEAR(EDATE(A109,1)),MONTH(EDATE(A109,1)),SIMULADOR_PA!$D$18)))","v":{"$error":"#N/A"}},null,104,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(IF(D109<=SIMULADOR_PA!$D$17,ROUND(SIMULADOR_PA!$Q$44,2),\"\"),0)","v":0},{"$f":"IF(D109<=SIMULADOR_PA!$D$17+1,I108-J108,\"\")","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(D109<=SIMULADOR_PA!$D$17,H109-L109-K109-M109,\"\"),0)","v":0},{"$error":"#N/A"},{"$f":"IF(D109>SIMULADOR_PA!$D$17,0,IF(AND(D109<=SIMULADOR_PA!$D$17,I109<=SIMULADOR_PA!$D$13),ROUND(I109*$F$1,2),IF(I109>SIMULADOR_PA!$D$13,SIMULADOR_PA!$D$13*Calculos_PA!$F$1,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF(Calculos_PA!D109<=SIMULADOR_PA!$D$17,Calculos_PA!$M$4,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(D109<=SIMULADOR_PA!$D$17,ROUND(I109*((1+$E$3)^G109-1),2),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(D109<=SIMULADOR_PA!$D$17,SIMULADOR_PA!Q147,\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"+IF(OR(Calculos!B107-SIMULADOR_PA!$H$28<0,SIMULADOR_PA!$H$28=0),0,Calculos!B107-SIMULADOR_PA!$H$28)","v":0},0,{"$f":"+IF(AND(AB110<>0,AB109=0),SIMULADOR_PA!$H$29,0)","v":0},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($BA109=SIMULADOR_PA!$H$28,0,IF(OR(BO108=1,AND(AD109<>0,BO109=0)),L109,IF(AND(AC109+AD109>0,ABS(AG108-AH108)>0.01),L109,0)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,104,{"$f":"+BA108+IF(SIMULADOR_PA!$H$28<>\"\",AA109+AC109,G109)","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE109)=0,I109,IF($BB$1=$BE$1,AG109,AT109))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE109)=0,L109,IF($BB$1=$BE$1,AJ109,AW109))","v":{"$error":"#N/A"}},0,{"$f":"+IF(SUM(AE$6:AE109)=0,0,IF($BB$1=$BE$1,AD109,AS109))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE109)=0,J109,IF($BB$1=$BE$1,AH109,AU109))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE109)=0,K109,IF($BB$1=$BE$1,AI109,AV109))","v":{"$error":"#N/A"}},null,{"$f":"+SIMULADOR_PA!K148","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$error":"#N/A"}]
[{"$error":"#N/A"},{"$f":"+IF(AND(SIMULADOR_PA!$D$18=31,DAY(EOMONTH(A110,1))<>31),DATE(YEAR(A110),MONTH(A110)+1,DAY(EOMONTH(A110,1))),IF(MONTH(EDATE(A110,1))=2,EDATE(A110,1),DATE(YEAR(EDATE(A110,1)),MONTH(EDATE(A110,1)),SIMULADOR_PA!$D$18)))","v":{"$error":"#N/A"}},null,105,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(IF(D110<=SIMULADOR_PA!$D$17,ROUND(SIMULADOR_PA!$Q$44,2),\"\"),0)","v":0},{"$f":"IF(D110<=SIMULADOR_PA!$D$17+1,I109-J109,\"\")","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(D110<=SIMULADOR_PA!$D$17,H110-L110-K110-M110,\"\"),0)","v":0},{"$error":"#N/A"},{"$f":"IF(D110>SIMULADOR_PA!$D$17,0,IF(AND(D110<=SIMULADOR_PA!$D$17,I110<=SIMULADOR_PA!$D$13),ROUND(I110*$F$1,2),IF(I110>SIMULADOR_PA!$D$13,SIMULADOR_PA!$D$13*Calculos_PA!$F$1,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF(Calculos_PA!D110<=SIMULADOR_PA!$D$17,Calculos_PA!$M$4,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(D110<=SIMULADOR_PA!$D$17,ROUND(I110*((1+$E$3)^G110-1),2),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(D110<=SIMULADOR_PA!$D$17,SIMULADOR_PA!Q148,\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"+IF(OR(Calculos!B108-SIMULADOR_PA!$H$28<0,SIMULADOR_PA!$H$28=0),0,Calculos!B108-SIMULADOR_PA!$H$28)","v":0},0,{"$f":"+IF(AND(AB111<>0,AB110=0),SIMULADOR_PA!$H$29,0)","v":0},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($BA110=SIMULADOR_PA!$H$28,0,IF(OR(BO109=1,AND(AD110<>0,BO110=0)),L110,IF(AND(AC110+AD110>0,ABS(AG109-AH109)>0.01),L110,0)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,105,{"$f":"+BA109+IF(SIMULADOR_PA!$H$28<>\"\",AA110+AC110,G110)","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE110)=0,I110,IF($BB$1=$BE$1,AG110,AT110))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE110)=0,L110,IF($BB$1=$BE$1,AJ110,AW110))","v":{"$error":"#N/A"}},0,{"$f":"+IF(SUM(AE$6:AE110)=0,0,IF($BB$1=$BE$1,AD110,AS110))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE110)=0,J110,IF($BB$1=$BE$1,AH110,AU110))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE110)=0,K110,IF($BB$1=$BE$1,AI110,AV110))","v":{"$error":"#N/A"}},null,{"$f":"+SIMULADOR_PA!K149","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$error":"#N/A"}]
[{"$error":"#N/A"},{"$f":"+IF(AND(SIMULADOR_PA!$D$18=31,DAY(EOMONTH(A111,1))<>31),DATE(YEAR(A111),MONTH(A111)+1,DAY(EOMONTH(A111,1))),IF(MONTH(EDATE(A111,1))=2,EDATE(A111,1),DATE(YEAR(EDATE(A111,1)),MONTH(EDATE(A111,1)),SIMULADOR_PA!$D$18)))","v":{"$error":"#N/A"}},null,106,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(IF(D111<=SIMULADOR_PA!$D$17,ROUND(SIMULADOR_PA!$Q$44,2),\"\"),0)","v":0},{"$f":"IF(D111<=SIMULADOR_PA!$D$17+1,I110-J110,\"\")","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(D111<=SIMULADOR_PA!$D$17,H111-L111-K111-M111,\"\"),0)","v":0},{"$error":"#N/A"},{"$f":"IF(D111>SIMULADOR_PA!$D$17,0,IF(AND(D111<=SIMULADOR_PA!$D$17,I111<=SIMULADOR_PA!$D$13),ROUND(I111*$F$1,2),IF(I111>SIMULADOR_PA!$D$13,SIMULADOR_PA!$D$13*Calculos_PA!$F$1,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF(Calculos_PA!D111<=SIMULADOR_PA!$D$17,Calculos_PA!$M$4,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(D111<=SIMULADOR_PA!$D$17,ROUND(I111*((1+$E$3)^G111-1),2),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(D111<=SIMULADOR_PA!$D$17,SIMULADOR_PA!Q149,\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"+IF(OR(Calculos!B109-SIMULADOR_PA!$H$28<0,SIMULADOR_PA!$H$28=0),0,Calculos!B109-SIMULADOR_PA!$H$28)","v":0},0,{"$f":"+IF(AND(AB112<>0,AB111=0),SIMULADOR_PA!$H$29,0)","v":0},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($BA111=SIMULADOR_PA!$H$28,0,IF(OR(BO110=1,AND(AD111<>0,BO111=0)),L111,IF(AND(AC111+AD111>0,ABS(AG110-AH110)>0.01),L111,0)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,106,{"$f":"+BA110+IF(SIMULADOR_PA!$H$28<>\"\",AA111+AC111,G111)","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE111)=0,I111,IF($BB$1=$BE$1,AG111,AT111))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE111)=0,L111,IF($BB$1=$BE$1,AJ111,AW111))","v":{"$error":"#N/A"}},0,{"$f":"+IF(SUM(AE$6:AE111)=0,0,IF($BB$1=$BE$1,AD111,AS111))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE111)=0,J111,IF($BB$1=$BE$1,AH111,AU111))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE111)=0,K111,IF($BB$1=$BE$1,AI111,AV111))","v":{"$error":"#N/A"}},null,{"$f":"+SIMULADOR_PA!K150","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$error":"#N/A"}]
[{"$error":"#N/A"},{"$f":"+IF(AND(SIMULADOR_PA!$D$18=31,DAY(EOMONTH(A112,1))<>31),DATE(YEAR(A112),MONTH(A112)+1,DAY(EOMONTH(A112,1))),IF(MONTH(EDATE(A112,1))=2,EDATE(A112,1),DATE(YEAR(EDATE(A112,1)),MONTH(EDATE(A112,1)),SIMULADOR_PA!$D$18)))","v":{"$error":"#N/A"}},null,107,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(IF(D112<=SIMULADOR_PA!$D$17,ROUND(SIMULADOR_PA!$Q$44,2),\"\"),0)","v":0},{"$f":"IF(D112<=SIMULADOR_PA!$D$17+1,I111-J111,\"\")","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(D112<=SIMULADOR_PA!$D$17,H112-L112-K112-M112,\"\"),0)","v":0},{"$error":"#N/A"},{"$f":"IF(D112>SIMULADOR_PA!$D$17,0,IF(AND(D112<=SIMULADOR_PA!$D$17,I112<=SIMULADOR_PA!$D$13),ROUND(I112*$F$1,2),IF(I112>SIMULADOR_PA!$D$13,SIMULADOR_PA!$D$13*Calculos_PA!$F$1,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF(Calculos_PA!D112<=SIMULADOR_PA!$D$17,Calculos_PA!$M$4,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(D112<=SIMULADOR_PA!$D$17,ROUND(I112*((1+$E$3)^G112-1),2),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(D112<=SIMULADOR_PA!$D$17,SIMULADOR_PA!Q150,\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"+IF(OR(Calculos!B110-SIMULADOR_PA!$H$28<0,SIMULADOR_PA!$H$28=0),0,Calculos!B110-SIMULADOR_PA!$H$28)","v":0},0,{"$f":"+IF(AND(AB113<>0,AB112=0),SIMULADOR_PA!$H$29,0)","v":0},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($BA112=SIMULADOR_PA!$H$28,0,IF(OR(BO111=1,AND(AD112<>0,BO112=0)),L112,IF(AND(AC112+AD112>0,ABS(AG111-AH111)>0.01),L112,0)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,107,{"$f":"+BA111+IF(SIMULADOR_PA!$H$28<>\"\",AA112+AC112,G112)","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE112)=0,I112,IF($BB$1=$BE$1,AG112,AT112))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE112)=0,L112,IF($BB$1=$BE$1,AJ112,AW112))","v":{"$error":"#N/A"}},0,{"$f":"+IF(SUM(AE$6:AE112)=0,0,IF($BB$1=$BE$1,AD112,AS112))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE112)=0,J112,IF($BB$1=$BE$1,AH112,AU112))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE112)=0,K112,IF($BB$1=$BE$1,AI112,AV112))","v":{"$error":"#N/A"}},null,{"$f":"+SIMULADOR_PA!K151","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$error":"#N/A"}]
[{"$error":"#N/A"},{"$f":"+IF(AND(SIMULADOR_PA!$D$18=31,DAY(EOMONTH(A113,1))<>31),DATE(YEAR(A113),MONTH(A113)+1,DAY(EOMONTH(A113,1))),IF(MONTH(EDATE(A113,1))=2,EDATE(A113,1),DATE(YEAR(EDATE(A113,1)),MONTH(EDATE(A113,1)),SIMULADOR_PA!$D$18)))","v":{"$error":"#N/A"}},null,108,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(IF(D113<=SIMULADOR_PA!$D$17,ROUND(SIMULADOR_PA!$Q$44,2),\"\"),0)","v":0},{"$f":"IF(D113<=SIMULADOR_PA!$D$17+1,I112-J112,\"\")","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(D113<=SIMULADOR_PA!$D$17,H113-L113-K113-M113,\"\"),0)","v":0},{"$error":"#N/A"},{"$f":"IF(D113>SIMULADOR_PA!$D$17,0,IF(AND(D113<=SIMULADOR_PA!$D$17,I113<=SIMULADOR_PA!$D$13),ROUND(I113*$F$1,2),IF(I113>SIMULADOR_PA!$D$13,SIMULADOR_PA!$D$13*Calculos_PA!$F$1,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF(Calculos_PA!D113<=SIMULADOR_PA!$D$17,Calculos_PA!$M$4,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(D113<=SIMULADOR_PA!$D$17,ROUND(I113*((1+$E$3)^G113-1),2),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(D113<=SIMULADOR_PA!$D$17,SIMULADOR_PA!Q151,\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"+IF(OR(Calculos!B111-SIMULADOR_PA!$H$28<0,SIMULADOR_PA!$H$28=0),0,Calculos!B111-SIMULADOR_PA!$H$28)","v":0},0,{"$f":"+IF(AND(AB114<>0,AB113=0),SIMULADOR_PA!$H$29,0)","v":0},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($BA113=SIMULADOR_PA!$H$28,0,IF(OR(BO112=1,AND(AD113<>0,BO113=0)),L113,IF(AND(AC113+AD113>0,ABS(AG112-AH112)>0.01),L113,0)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,108,{"$f":"+BA112+IF(SIMULADOR_PA!$H$28<>\"\",AA113+AC113,G113)","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE113)=0,I113,IF($BB$1=$BE$1,AG113,AT113))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE113)=0,L113,IF($BB$1=$BE$1,AJ113,AW113))","v":{"$error":"#N/A"}},0,{"$f":"+IF(SUM(AE$6:AE113)=0,0,IF($BB$1=$BE$1,AD113,AS113))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE113)=0,J113,IF($BB$1=$BE$1,AH113,AU113))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE113)=0,K113,IF($BB$1=$BE$1,AI113,AV113))","v":{"$error":"#N/A"}},null,{"$f":"+SIMULADOR_PA!K152","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$error":"#N/A"}]
[{"$error":"#N/A"},{"$f":"+IF(AND(SIMULADOR_PA!$D$18=31,DAY(EOMONTH(A114,1))<>31),DATE(YEAR(A114),MONTH(A114)+1,DAY(EOMONTH(A114,1))),IF(MONTH(EDATE(A114,1))=2,EDATE(A114,1),DATE(YEAR(EDATE(A114,1)),MONTH(EDATE(A114,1)),SIMULADOR_PA!$D$18)))","v":{"$error":"#N/A"}},null,109,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(IF(D114<=SIMULADOR_PA!$D$17,ROUND(SIMULADOR_PA!$Q$44,2),\"\"),0)","v":0},{"$f":"IF(D114<=SIMULADOR_PA!$D$17+1,I113-J113,\"\")","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(D114<=SIMULADOR_PA!$D$17,H114-L114-K114-M114,\"\"),0)","v":0},{"$error":"#N/A"},{"$f":"IF(D114>SIMULADOR_PA!$D$17,0,IF(AND(D114<=SIMULADOR_PA!$D$17,I114<=SIMULADOR_PA!$D$13),ROUND(I114*$F$1,2),IF(I114>SIMULADOR_PA!$D$13,SIMULADOR_PA!$D$13*Calculos_PA!$F$1,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF(Calculos_PA!D114<=SIMULADOR_PA!$D$17,Calculos_PA!$M$4,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(D114<=SIMULADOR_PA!$D$17,ROUND(I114*((1+$E$3)^G114-1),2),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(D114<=SIMULADOR_PA!$D$17,SIMULADOR_PA!Q152,\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"+IF(OR(Calculos!B112-SIMULADOR_PA!$H$28<0,SIMULADOR_PA!$H$28=0),0,Calculos!B112-SIMULADOR_PA!$H$28)","v":0},0,{"$f":"+IF(AND(AB115<>0,AB114=0),SIMULADOR_PA!$H$29,0)","v":0},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($BA114=SIMULADOR_PA!$H$28,0,IF(OR(BO113=1,AND(AD114<>0,BO114=0)),L114,IF(AND(AC114+AD114>0,ABS(AG113-AH113)>0.01),L114,0)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,109,{"$f":"+BA113+IF(SIMULADOR_PA!$H$28<>\"\",AA114+AC114,G114)","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE114)=0,I114,IF($BB$1=$BE$1,AG114,AT114))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE114)=0,L114,IF($BB$1=$BE$1,AJ114,AW114))","v":{"$error":"#N/A"}},0,{"$f":"+IF(SUM(AE$6:AE114)=0,0,IF($BB$1=$BE$1,AD114,AS114))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE114)=0,J114,IF($BB$1=$BE$1,AH114,AU114))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE114)=0,K114,IF($BB$1=$BE$1,AI114,AV114))","v":{"$error":"#N/A"}},null,{"$f":"+SIMULADOR_PA!K153","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$error":"#N/A"}]
[{"$error":"#N/A"},{"$f":"+IF(AND(SIMULADOR_PA!$D$18=31,DAY(EOMONTH(A115,1))<>31),DATE(YEAR(A115),MONTH(A115)+1,DAY(EOMONTH(A115,1))),IF(MONTH(EDATE(A115,1))=2,EDATE(A115,1),DATE(YEAR(EDATE(A115,1)),MONTH(EDATE(A115,1)),SIMULADOR_PA!$D$18)))","v":{"$error":"#N/A"}},null,110,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(IF(D115<=SIMULADOR_PA!$D$17,ROUND(SIMULADOR_PA!$Q$44,2),\"\"),0)","v":0},{"$f":"IF(D115<=SIMULADOR_PA!$D$17+1,I114-J114,\"\")","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(D115<=SIMULADOR_PA!$D$17,H115-L115-K115-M115,\"\"),0)","v":0},{"$error":"#N/A"},{"$f":"IF(D115>SIMULADOR_PA!$D$17,0,IF(AND(D115<=SIMULADOR_PA!$D$17,I115<=SIMULADOR_PA!$D$13),ROUND(I115*$F$1,2),IF(I115>SIMULADOR_PA!$D$13,SIMULADOR_PA!$D$13*Calculos_PA!$F$1,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF(Calculos_PA!D115<=SIMULADOR_PA!$D$17,Calculos_PA!$M$4,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(D115<=SIMULADOR_PA!$D$17,ROUND(I115*((1+$E$3)^G115-1),2),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(D115<=SIMULADOR_PA!$D$17,SIMULADOR_PA!Q153,\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"+IF(OR(Calculos!B113-SIMULADOR_PA!$H$28<0,SIMULADOR_PA!$H$28=0),0,Calculos!B113-SIMULADOR_PA!$H$28)","v":0},0,{"$f":"+IF(AND(AB116<>0,AB115=0),SIMULADOR_PA!$H$29,0)","v":0},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($BA115=SIMULADOR_PA!$H$28,0,IF(OR(BO114=1,AND(AD115<>0,BO115=0)),L115,IF(AND(AC115+AD115>0,ABS(AG114-AH114)>0.01),L115,0)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$f":"+SUM(AH115:AK115)","v":{"$error":"#N/A"}},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,110,{"$f":"+BA114+IF(SIMULADOR_PA!$H$28<>\"\",AA115+AC115,G115)","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE115)=0,I115,IF($BB$1=$BE$1,AG115,AT115))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE115)=0,L115,IF($BB$1=$BE$1,AJ115,AW115))","v":{"$error":"#N/A"}},0,{"$f":"+IF(SUM(AE$6:AE115)=0,0,IF($BB$1=$BE$1,AD115,AS115))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE115)=0,J115,IF($BB$1=$BE$1,AH115,AU115))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE115)=0,K115,IF($BB$1=$BE$1,AI115,AV115))","v":{"$error":"#N/A"}},null,{"$f":"+SIMULADOR_PA!K154","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$error":"#N/A"}]
[{"$error":"#N/A"},{"$f":"+IF(AND(SIMULADOR_PA!$D$18=31,DAY(EOMONTH(A116,1))<>31),DATE(YEAR(A116),MONTH(A116)+1,DAY(EOMONTH(A116,1))),IF(MONTH(EDATE(A116,1))=2,EDATE(A116,1),DATE(YEAR(EDATE(A116,1)),MONTH(EDATE(A116,1)),SIMULADOR_PA!$D$18)))","v":{"$error":"#N/A"}},null,111,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(IF(D116<=SIMULADOR_PA!$D$17,ROUND(SIMULADOR_PA!$Q$44,2),\"\"),0)","v":0},{"$f":"IF(D116<=SIMULADOR_PA!$D$17+1,I115-J115,\"\")","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(D116<=SIMULADOR_PA!$D$17,H116-L116-K116-M116,\"\"),0)","v":0},{"$error":"#N/A"},{"$f":"IF(D116>SIMULADOR_PA!$D$17,0,IF(AND(D116<=SIMULADOR_PA!$D$17,I116<=SIMULADOR_PA!$D$13),ROUND(I116*$F$1,2),IF(I116>SIMULADOR_PA!$D$13,SIMULADOR_PA!$D$13*Calculos_PA!$F$1,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF(Calculos_PA!D116<=SIMULADOR_PA!$D$17,Calculos_PA!$M$4,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(D116<=SIMULADOR_PA!$D$17,ROUND(I116*((1+$E$3)^G116-1),2),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(D116<=SIMULADOR_PA!$D$17,SIMULADOR_PA!Q154,\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"+IF(OR(Calculos!B114-SIMULADOR_PA!$H$28<0,SIMULADOR_PA!$H$28=0),0,Calculos!B114-SIMULADOR_PA!$H$28)","v":0},0,{"$f":"+IF(AND(AB117<>0,AB116=0),SIMULADOR_PA!$H$29,0)","v":0},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($BA116=SIMULADOR_PA!$H$28,0,IF(OR(BO115=1,AND(AD116<>0,BO116=0)),L116,IF(AND(AC116+AD116>0,ABS(AG115-AH115)>0.01),L116,0)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,111,{"$f":"+BA115+IF(SIMULADOR_PA!$H$28<>\"\",AA116+AC116,G116)","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE116)=0,I116,IF($BB$1=$BE$1,AG116,AT116))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE116)=0,L116,IF($BB$1=$BE$1,AJ116,AW116))","v":{"$error":"#N/A"}},0,{"$f":"+IF(SUM(AE$6:AE116)=0,0,IF($BB$1=$BE$1,AD116,AS116))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE116)=0,J116,IF($BB$1=$BE$1,AH116,AU116))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE116)=0,K116,IF($BB$1=$BE$1,AI116,AV116))","v":{"$error":"#N/A"}},null,{"$f":"+SIMULADOR_PA!K155","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$error":"#N/A"}]
[{"$error":"#N/A"},{"$f":"+IF(AND(SIMULADOR_PA!$D$18=31,DAY(EOMONTH(A117,1))<>31),DATE(YEAR(A117),MONTH(A117)+1,DAY(EOMONTH(A117,1))),IF(MONTH(EDATE(A117,1))=2,EDATE(A117,1),DATE(YEAR(EDATE(A117,1)),MONTH(EDATE(A117,1)),SIMULADOR_PA!$D$18)))","v":{"$error":"#N/A"}},null,112,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(IF(D117<=SIMULADOR_PA!$D$17,ROUND(SIMULADOR_PA!$Q$44,2),\"\"),0)","v":0},{"$f":"IF(D117<=SIMULADOR_PA!$D$17+1,I116-J116,\"\")","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(D117<=SIMULADOR_PA!$D$17,H117-L117-K117-M117,\"\"),0)","v":0},{"$error":"#N/A"},{"$f":"IF(D117>SIMULADOR_PA!$D$17,0,IF(AND(D117<=SIMULADOR_PA!$D$17,I117<=SIMULADOR_PA!$D$13),ROUND(I117*$F$1,2),IF(I117>SIMULADOR_PA!$D$13,SIMULADOR_PA!$D$13*Calculos_PA!$F$1,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF(Calculos_PA!D117<=SIMULADOR_PA!$D$17,Calculos_PA!$M$4,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(D117<=SIMULADOR_PA!$D$17,ROUND(I117*((1+$E$3)^G117-1),2),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(D117<=SIMULADOR_PA!$D$17,SIMULADOR_PA!Q155,\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"+IF(OR(Calculos!B115-SIMULADOR_PA!$H$28<0,SIMULADOR_PA!$H$28=0),0,Calculos!B115-SIMULADOR_PA!$H$28)","v":0},0,{"$f":"+IF(AND(AB118<>0,AB117=0),SIMULADOR_PA!$H$29,0)","v":0},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($BA117=SIMULADOR_PA!$H$28,0,IF(OR(BO116=1,AND(AD117<>0,BO117=0)),L117,IF(AND(AC117+AD117>0,ABS(AG116-AH116)>0.01),L117,0)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,112,{"$f":"+BA116+IF(SIMULADOR_PA!$H$28<>\"\",AA117+AC117,G117)","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE117)=0,I117,IF($BB$1=$BE$1,AG117,AT117))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE117)=0,L117,IF($BB$1=$BE$1,AJ117,AW117))","v":{"$error":"#N/A"}},0,{"$f":"+IF(SUM(AE$6:AE117)=0,0,IF($BB$1=$BE$1,AD117,AS117))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE117)=0,J117,IF($BB$1=$BE$1,AH117,AU117))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE117)=0,K117,IF($BB$1=$BE$1,AI117,AV117))","v":{"$error":"#N/A"}},null,{"$f":"+SIMULADOR_PA!K156","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$error":"#N/A"}]
[{"$error":"#N/A"},{"$f":"+IF(AND(SIMULADOR_PA!$D$18=31,DAY(EOMONTH(A118,1))<>31),DATE(YEAR(A118),MONTH(A118)+1,DAY(EOMONTH(A118,1))),IF(MONTH(EDATE(A118,1))=2,EDATE(A118,1),DATE(YEAR(EDATE(A118,1)),MONTH(EDATE(A118,1)),SIMULADOR_PA!$D$18)))","v":{"$error":"#N/A"}},null,113,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(IF(D118<=SIMULADOR_PA!$D$17,ROUND(SIMULADOR_PA!$Q$44,2),\"\"),0)","v":0},{"$f":"IF(D118<=SIMULADOR_PA!$D$17+1,I117-J117,\"\")","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(D118<=SIMULADOR_PA!$D$17,H118-L118-K118-M118,\"\"),0)","v":0},{"$error":"#N/A"},{"$f":"IF(D118>SIMULADOR_PA!$D$17,0,IF(AND(D118<=SIMULADOR_PA!$D$17,I118<=SIMULADOR_PA!$D$13),ROUND(I118*$F$1,2),IF(I118>SIMULADOR_PA!$D$13,SIMULADOR_PA!$D$13*Calculos_PA!$F$1,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF(Calculos_PA!D118<=SIMULADOR_PA!$D$17,Calculos_PA!$M$4,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(D118<=SIMULADOR_PA!$D$17,ROUND(I118*((1+$E$3)^G118-1),2),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(D118<=SIMULADOR_PA!$D$17,SIMULADOR_PA!Q156,\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"+IF(OR(Calculos!B116-SIMULADOR_PA!$H$28<0,SIMULADOR_PA!$H$28=0),0,Calculos!B116-SIMULADOR_PA!$H$28)","v":0},0,{"$f":"+IF(AND(AB119<>0,AB118=0),SIMULADOR_PA!$H$29,0)","v":0},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($BA118=SIMULADOR_PA!$H$28,0,IF(OR(BO117=1,AND(AD118<>0,BO118=0)),L118,IF(AND(AC118+AD118>0,ABS(AG117-AH117)>0.01),L118,0)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,113,{"$f":"+BA117+IF(SIMULADOR_PA!$H$28<>\"\",AA118+AC118,G118)","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE118)=0,I118,IF($BB$1=$BE$1,AG118,AT118))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE118)=0,L118,IF($BB$1=$BE$1,AJ118,AW118))","v":{"$error":"#N/A"}},0,{"$f":"+IF(SUM(AE$6:AE118)=0,0,IF($BB$1=$BE$1,AD118,AS118))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE118)=0,J118,IF($BB$1=$BE$1,AH118,AU118))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE118)=0,K118,IF($BB$1=$BE$1,AI118,AV118))","v":{"$error":"#N/A"}},null,{"$f":"+SIMULADOR_PA!K157","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$error":"#N/A"}]
[{"$error":"#N/A"},{"$f":"+IF(AND(SIMULADOR_PA!$D$18=31,DAY(EOMONTH(A119,1))<>31),DATE(YEAR(A119),MONTH(A119)+1,DAY(EOMONTH(A119,1))),IF(MONTH(EDATE(A119,1))=2,EDATE(A119,1),DATE(YEAR(EDATE(A119,1)),MONTH(EDATE(A119,1)),SIMULADOR_PA!$D$18)))","v":{"$error":"#N/A"}},null,114,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(IF(D119<=SIMULADOR_PA!$D$17,ROUND(SIMULADOR_PA!$Q$44,2),\"\"),0)","v":0},{"$f":"IF(D119<=SIMULADOR_PA!$D$17+1,I118-J118,\"\")","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(D119<=SIMULADOR_PA!$D$17,H119-L119-K119-M119,\"\"),0)","v":0},{"$error":"#N/A"},{"$f":"IF(D119>SIMULADOR_PA!$D$17,0,IF(AND(D119<=SIMULADOR_PA!$D$17,I119<=SIMULADOR_PA!$D$13),ROUND(I119*$F$1,2),IF(I119>SIMULADOR_PA!$D$13,SIMULADOR_PA!$D$13*Calculos_PA!$F$1,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF(Calculos_PA!D119<=SIMULADOR_PA!$D$17,Calculos_PA!$M$4,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(D119<=SIMULADOR_PA!$D$17,ROUND(I119*((1+$E$3)^G119-1),2),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(D119<=SIMULADOR_PA!$D$17,SIMULADOR_PA!Q157,\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"+IF(OR(Calculos!B117-SIMULADOR_PA!$H$28<0,SIMULADOR_PA!$H$28=0),0,Calculos!B117-SIMULADOR_PA!$H$28)","v":0},0,{"$f":"+IF(AND(AB120<>0,AB119=0),SIMULADOR_PA!$H$29,0)","v":0},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($BA119=SIMULADOR_PA!$H$28,0,IF(OR(BO118=1,AND(AD119<>0,BO119=0)),L119,IF(AND(AC119+AD119>0,ABS(AG118-AH118)>0.01),L119,0)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,114,{"$f":"+BA118+IF(SIMULADOR_PA!$H$28<>\"\",AA119+AC119,G119)","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE119)=0,I119,IF($BB$1=$BE$1,AG119,AT119))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE119)=0,L119,IF($BB$1=$BE$1,AJ119,AW119))","v":{"$error":"#N/A"}},0,{"$f":"+IF(SUM(AE$6:AE119)=0,0,IF($BB$1=$BE$1,AD119,AS119))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE119)=0,J119,IF($BB$1=$BE$1,AH119,AU119))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE119)=0,K119,IF($BB$1=$BE$1,AI119,AV119))","v":{"$error":"#N/A"}},null,{"$f":"+SIMULADOR_PA!K158","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$error":"#N/A"}]
[{"$error":"#N/A"},{"$f":"+IF(AND(SIMULADOR_PA!$D$18=31,DAY(EOMONTH(A120,1))<>31),DATE(YEAR(A120),MONTH(A120)+1,DAY(EOMONTH(A120,1))),IF(MONTH(EDATE(A120,1))=2,EDATE(A120,1),DATE(YEAR(EDATE(A120,1)),MONTH(EDATE(A120,1)),SIMULADOR_PA!$D$18)))","v":{"$error":"#N/A"}},null,115,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(IF(D120<=SIMULADOR_PA!$D$17,ROUND(SIMULADOR_PA!$Q$44,2),\"\"),0)","v":0},{"$f":"IF(D120<=SIMULADOR_PA!$D$17+1,I119-J119,\"\")","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(D120<=SIMULADOR_PA!$D$17,H120-L120-K120-M120,\"\"),0)","v":0},{"$error":"#N/A"},{"$f":"IF(D120>SIMULADOR_PA!$D$17,0,IF(AND(D120<=SIMULADOR_PA!$D$17,I120<=SIMULADOR_PA!$D$13),ROUND(I120*$F$1,2),IF(I120>SIMULADOR_PA!$D$13,SIMULADOR_PA!$D$13*Calculos_PA!$F$1,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF(Calculos_PA!D120<=SIMULADOR_PA!$D$17,Calculos_PA!$M$4,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(D120<=SIMULADOR_PA!$D$17,ROUND(I120*((1+$E$3)^G120-1),2),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(D120<=SIMULADOR_PA!$D$17,SIMULADOR_PA!Q158,\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"+IF(OR(Calculos!B118-SIMULADOR_PA!$H$28<0,SIMULADOR_PA!$H$28=0),0,Calculos!B118-SIMULADOR_PA!$H$28)","v":0},0,{"$f":"+IF(AND(AB121<>0,AB120=0),SIMULADOR_PA!$H$29,0)","v":0},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($BA120=SIMULADOR_PA!$H$28,0,IF(OR(BO119=1,AND(AD120<>0,BO120=0)),L120,IF(AND(AC120+AD120>0,ABS(AG119-AH119)>0.01),L120,0)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,115,{"$f":"+BA119+IF(SIMULADOR_PA!$H$28<>\"\",AA120+AC120,G120)","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE120)=0,I120,IF($BB$1=$BE$1,AG120,AT120))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE120)=0,L120,IF($BB$1=$BE$1,AJ120,AW120))","v":{"$error":"#N/A"}},0,{"$f":"+IF(SUM(AE$6:AE120)=0,0,IF($BB$1=$BE$1,AD120,AS120))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE120)=0,J120,IF($BB$1=$BE$1,AH120,AU120))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE120)=0,K120,IF($BB$1=$BE$1,AI120,AV120))","v":{"$error":"#N/A"}},null,{"$f":"+SIMULADOR_PA!K159","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$error":"#N/A"}]
[{"$error":"#N/A"},{"$f":"+IF(AND(SIMULADOR_PA!$D$18=31,DAY(EOMONTH(A121,1))<>31),DATE(YEAR(A121),MONTH(A121)+1,DAY(EOMONTH(A121,1))),IF(MONTH(EDATE(A121,1))=2,EDATE(A121,1),DATE(YEAR(EDATE(A121,1)),MONTH(EDATE(A121,1)),SIMULADOR_PA!$D$18)))","v":{"$error":"#N/A"}},null,116,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(IF(D121<=SIMULADOR_PA!$D$17,ROUND(SIMULADOR_PA!$Q$44,2),\"\"),0)","v":0},{"$f":"IF(D121<=SIMULADOR_PA!$D$17+1,I120-J120,\"\")","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(D121<=SIMULADOR_PA!$D$17,H121-L121-K121-M121,\"\"),0)","v":0},{"$error":"#N/A"},{"$f":"IF(D121>SIMULADOR_PA!$D$17,0,IF(AND(D121<=SIMULADOR_PA!$D$17,I121<=SIMULADOR_PA!$D$13),ROUND(I121*$F$1,2),IF(I121>SIMULADOR_PA!$D$13,SIMULADOR_PA!$D$13*Calculos_PA!$F$1,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF(Calculos_PA!D121<=SIMULADOR_PA!$D$17,Calculos_PA!$M$4,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(D121<=SIMULADOR_PA!$D$17,ROUND(I121*((1+$E$3)^G121-1),2),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(D121<=SIMULADOR_PA!$D$17,SIMULADOR_PA!Q159,\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"+IF(OR(Calculos!B119-SIMULADOR_PA!$H$28<0,SIMULADOR_PA!$H$28=0),0,Calculos!B119-SIMULADOR_PA!$H$28)","v":0},0,{"$f":"+IF(AND(AB122<>0,AB121=0),SIMULADOR_PA!$H$29,0)","v":0},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($BA121=SIMULADOR_PA!$H$28,0,IF(OR(BO120=1,AND(AD121<>0,BO121=0)),L121,IF(AND(AC121+AD121>0,ABS(AG120-AH120)>0.01),L121,0)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,116,{"$f":"+BA120+IF(SIMULADOR_PA!$H$28<>\"\",AA121+AC121,G121)","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE121)=0,I121,IF($BB$1=$BE$1,AG121,AT121))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE121)=0,L121,IF($BB$1=$BE$1,AJ121,AW121))","v":{"$error":"#N/A"}},0,{"$f":"+IF(SUM(AE$6:AE121)=0,0,IF($BB$1=$BE$1,AD121,AS121))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE121)=0,J121,IF($BB$1=$BE$1,AH121,AU121))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE121)=0,K121,IF($BB$1=$BE$1,AI121,AV121))","v":{"$error":"#N/A"}},null,{"$f":"+SIMULADOR_PA!K160","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$error":"#N/A"}]
[{"$error":"#N/A"},{"$f":"+IF(AND(SIMULADOR_PA!$D$18=31,DAY(EOMONTH(A122,1))<>31),DATE(YEAR(A122),MONTH(A122)+1,DAY(EOMONTH(A122,1))),IF(MONTH(EDATE(A122,1))=2,EDATE(A122,1),DATE(YEAR(EDATE(A122,1)),MONTH(EDATE(A122,1)),SIMULADOR_PA!$D$18)))","v":{"$error":"#N/A"}},null,117,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(IF(D122<=SIMULADOR_PA!$D$17,ROUND(SIMULADOR_PA!$Q$44,2),\"\"),0)","v":0},{"$f":"IF(D122<=SIMULADOR_PA!$D$17+1,I121-J121,\"\")","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(D122<=SIMULADOR_PA!$D$17,H122-L122-K122-M122,\"\"),0)","v":0},{"$error":"#N/A"},{"$f":"IF(D122>SIMULADOR_PA!$D$17,0,IF(AND(D122<=SIMULADOR_PA!$D$17,I122<=SIMULADOR_PA!$D$13),ROUND(I122*$F$1,2),IF(I122>SIMULADOR_PA!$D$13,SIMULADOR_PA!$D$13*Calculos_PA!$F$1,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF(Calculos_PA!D122<=SIMULADOR_PA!$D$17,Calculos_PA!$M$4,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(D122<=SIMULADOR_PA!$D$17,ROUND(I122*((1+$E$3)^G122-1),2),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(D122<=SIMULADOR_PA!$D$17,SIMULADOR_PA!Q160,\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"+IF(OR(Calculos!B120-SIMULADOR_PA!$H$28<0,SIMULADOR_PA!$H$28=0),0,Calculos!B120-SIMULADOR_PA!$H$28)","v":0},0,{"$f":"+IF(AND(AB123<>0,AB122=0),SIMULADOR_PA!$H$29,0)","v":0},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($BA122=SIMULADOR_PA!$H$28,0,IF(OR(BO121=1,AND(AD122<>0,BO122=0)),L122,IF(AND(AC122+AD122>0,ABS(AG121-AH121)>0.01),L122,0)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,117,{"$f":"+BA121+IF(SIMULADOR_PA!$H$28<>\"\",AA122+AC122,G122)","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE122)=0,I122,IF($BB$1=$BE$1,AG122,AT122))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE122)=0,L122,IF($BB$1=$BE$1,AJ122,AW122))","v":{"$error":"#N/A"}},0,{"$f":"+IF(SUM(AE$6:AE122)=0,0,IF($BB$1=$BE$1,AD122,AS122))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE122)=0,J122,IF($BB$1=$BE$1,AH122,AU122))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE122)=0,K122,IF($BB$1=$BE$1,AI122,AV122))","v":{"$error":"#N/A"}},null,{"$f":"+SIMULADOR_PA!K161","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$error":"#N/A"}]
[{"$error":"#N/A"},{"$f":"+IF(AND(SIMULADOR_PA!$D$18=31,DAY(EOMONTH(A123,1))<>31),DATE(YEAR(A123),MONTH(A123)+1,DAY(EOMONTH(A123,1))),IF(MONTH(EDATE(A123,1))=2,EDATE(A123,1),DATE(YEAR(EDATE(A123,1)),MONTH(EDATE(A123,1)),SIMULADOR_PA!$D$18)))","v":{"$error":"#N/A"}},null,118,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(IF(D123<=SIMULADOR_PA!$D$17,ROUND(SIMULADOR_PA!$Q$44,2),\"\"),0)","v":0},{"$f":"IF(D123<=SIMULADOR_PA!$D$17+1,I122-J122,\"\")","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(D123<=SIMULADOR_PA!$D$17,H123-L123-K123-M123,\"\"),0)","v":0},{"$error":"#N/A"},{"$f":"IF(D123>SIMULADOR_PA!$D$17,0,IF(AND(D123<=SIMULADOR_PA!$D$17,I123<=SIMULADOR_PA!$D$13),ROUND(I123*$F$1,2),IF(I123>SIMULADOR_PA!$D$13,SIMULADOR_PA!$D$13*Calculos_PA!$F$1,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF(Calculos_PA!D123<=SIMULADOR_PA!$D$17,Calculos_PA!$M$4,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(D123<=SIMULADOR_PA!$D$17,ROUND(I123*((1+$E$3)^G123-1),2),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(D123<=SIMULADOR_PA!$D$17,SIMULADOR_PA!Q161,\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"+IF(OR(Calculos!B121-SIMULADOR_PA!$H$28<0,SIMULADOR_PA!$H$28=0),0,Calculos!B121-SIMULADOR_PA!$H$28)","v":0},0,{"$f":"+IF(AND(AB124<>0,AB123=0),SIMULADOR_PA!$H$29,0)","v":0},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($BA123=SIMULADOR_PA!$H$28,0,IF(OR(BO122=1,AND(AD123<>0,BO123=0)),L123,IF(AND(AC123+AD123>0,ABS(AG122-AH122)>0.01),L123,0)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,118,{"$f":"+BA122+IF(SIMULADOR_PA!$H$28<>\"\",AA123+AC123,G123)","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE123)=0,I123,IF($BB$1=$BE$1,AG123,AT123))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE123)=0,L123,IF($BB$1=$BE$1,AJ123,AW123))","v":{"$error":"#N/A"}},0,{"$f":"+IF(SUM(AE$6:AE123)=0,0,IF($BB$1=$BE$1,AD123,AS123))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE123)=0,J123,IF($BB$1=$BE$1,AH123,AU123))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE123)=0,K123,IF($BB$1=$BE$1,AI123,AV123))","v":{"$error":"#N/A"}},null,{"$f":"+SIMULADOR_PA!K162","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$error":"#N/A"}]
[{"$error":"#N/A"},{"$f":"+IF(AND(SIMULADOR_PA!$D$18=31,DAY(EOMONTH(A124,1))<>31),DATE(YEAR(A124),MONTH(A124)+1,DAY(EOMONTH(A124,1))),IF(MONTH(EDATE(A124,1))=2,EDATE(A124,1),DATE(YEAR(EDATE(A124,1)),MONTH(EDATE(A124,1)),SIMULADOR_PA!$D$18)))","v":{"$error":"#N/A"}},null,119,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(IF(D124<=SIMULADOR_PA!$D$17,ROUND(SIMULADOR_PA!$Q$44,2),\"\"),0)","v":0},{"$f":"IF(D124<=SIMULADOR_PA!$D$17+1,I123-J123,\"\")","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(D124<=SIMULADOR_PA!$D$17,H124-L124-K124-M124,\"\"),0)","v":0},{"$error":"#N/A"},{"$f":"IF(D124>SIMULADOR_PA!$D$17,0,IF(AND(D124<=SIMULADOR_PA!$D$17,I124<=SIMULADOR_PA!$D$13),ROUND(I124*$F$1,2),IF(I124>SIMULADOR_PA!$D$13,SIMULADOR_PA!$D$13*Calculos_PA!$F$1,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF(Calculos_PA!D124<=SIMULADOR_PA!$D$17,Calculos_PA!$M$4,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(D124<=SIMULADOR_PA!$D$17,ROUND(I124*((1+$E$3)^G124-1),2),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(D124<=SIMULADOR_PA!$D$17,SIMULADOR_PA!Q162,\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"+IF(OR(Calculos!B122-SIMULADOR_PA!$H$28<0,SIMULADOR_PA!$H$28=0),0,Calculos!B122-SIMULADOR_PA!$H$28)","v":0},0,{"$f":"+IF(AND(AB125<>0,AB124=0),SIMULADOR_PA!$H$29,0)","v":0},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($BA124=SIMULADOR_PA!$H$28,0,IF(OR(BO123=1,AND(AD124<>0,BO124=0)),L124,IF(AND(AC124+AD124>0,ABS(AG123-AH123)>0.01),L124,0)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,119,{"$f":"+BA123+IF(SIMULADOR_PA!$H$28<>\"\",AA124+AC124,G124)","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE124)=0,I124,IF($BB$1=$BE$1,AG124,AT124))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE124)=0,L124,IF($BB$1=$BE$1,AJ124,AW124))","v":{"$error":"#N/A"}},0,{"$f":"+IF(SUM(AE$6:AE124)=0,0,IF($BB$1=$BE$1,AD124,AS124))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE124)=0,J124,IF($BB$1=$BE$1,AH124,AU124))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE124)=0,K124,IF($BB$1=$BE$1,AI124,AV124))","v":{"$error":"#N/A"}},null,{"$f":"+SIMULADOR_PA!K163","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$error":"#N/A"}]
[null,null,null,120,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(IF(D125<=SIMULADOR_PA!$D$17,ROUND(SIMULADOR_PA!$Q$44,2),\"\"),0)","v":0},{"$f":"IF(D125<=SIMULADOR_PA!$D$17+1,I124-J124,\"\")","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(D125<=SIMULADOR_PA!$D$17,H125-L125-K125-M125,\"\"),0)","v":0},{"$error":"#N/A"},{"$f":"IF(D125>SIMULADOR_PA!$D$17,0,IF(AND(D125<=SIMULADOR_PA!$D$17,I125<=SIMULADOR_PA!$D$13),ROUND(I125*$F$1,2),IF(I125>SIMULADOR_PA!$D$13,SIMULADOR_PA!$D$13*Calculos_PA!$F$1,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF(Calculos_PA!D125<=SIMULADOR_PA!$D$17,Calculos_PA!$M$4,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(D125<=SIMULADOR_PA!$D$17,ROUND(I125*((1+$E$3)^G125-1),2),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(D125<=SIMULADOR_PA!$D$17,SIMULADOR_PA!Q163,\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"+IF(OR(Calculos!B123-SIMULADOR_PA!$H$28<0,SIMULADOR_PA!$H$28=0),0,Calculos!B123-SIMULADOR_PA!$H$28)","v":0},0,{"$f":"+IF(AND(AB126<>0,AB125=0),SIMULADOR_PA!$H$29,0)","v":0},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($BA125=SIMULADOR_PA!$H$28,0,IF(OR(BO124=1,AND(AD125<>0,BO125=0)),L125,IF(AND(AC125+AD125>0,ABS(AG124-AH124)>0.01),L125,0)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,120,{"$f":"+BA124+IF(SIMULADOR_PA!$H$28<>\"\",AA125+AC125,G125)","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE125)=0,I125,IF($BB$1=$BE$1,AG125,AT125))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE125)=0,L125,IF($BB$1=$BE$1,AJ125,AW125))","v":{"$error":"#N/A"}},0,{"$f":"+IF(SUM(AE$6:AE125)=0,0,IF($BB$1=$BE$1,AD125,AS125))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE125)=0,J125,IF($BB$1=$BE$1,AH125,AU125))","v":{"$error":"#N/A"}},{"$f":"+IF(SUM(AE$6:AE125)=0,K125,IF($BB$1=$BE$1,AI125,AV125))","v":{"$error":"#N/A"}},null,{"$f":"+SIMULADOR_PA!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#N/A"},null,{"$error":"#REF!"},null,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"+IF(OR(Calculos!B124-SIMULADOR_PA!$H$28<0,SIMULADOR_PA!$H$28=0),0,Calculos!B124-SIMULADOR_PA!$H$28)","v":0},0,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($BA126=SIMULADOR_PA!$H$28,0,IF(OR(BO125=1,AND(AD126<>0,BO126=0)),L126,IF(AND(AC126+AD126>0,ABS(AG125-AH125)>0.01),L126,0)))","v":0},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0]

{"sheet":"TCEA","index":7,"n_rows":3642,"n_cols":3,"rows_kept":3642,"cut":false,"hidden":true,"merged":[]}
[3,null,{"$f":"(1+IRR(INDIRECT(\"C3:C\"&A1+Calculos!#REF!,1)))^360-1","v":{"$error":"#REF!"}}]
[]
[1,{"$f":"+SIMULADOR!D29","v":"2023-05-23"},{"$f":"-SIMULADOR!D28","v":-3000}]
[{"$f":"+A3+1","v":2},{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3+1,0,TCEA!B3+1)","v":"2023-05-24"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B4,SIMULADOR!$Q$44:$Q$163)","v":0}]
[{"$f":"+A4+1","v":3},{"$f":"+IF(SIMULADOR!$D$163<TCEA!B4+1,0,TCEA!B4+1)","v":"2023-05-25"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B5,SIMULADOR!$Q$44:$Q$163)","v":0}]
[4,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B5+1,0,TCEA!B5+1)","v":"2023-05-26"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B6,SIMULADOR!$Q$44:$Q$163)","v":0}]
[5,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B6+1,0,TCEA!B6+1)","v":"2023-05-27"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B7,SIMULADOR!$Q$44:$Q$163)","v":0}]
[6,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B7+1,0,TCEA!B7+1)","v":"2023-05-28"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B8,SIMULADOR!$Q$44:$Q$163)","v":0}]
[7,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B8+1,0,TCEA!B8+1)","v":"2023-05-29"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B9,SIMULADOR!$Q$44:$Q$163)","v":0}]
[8,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B9+1,0,TCEA!B9+1)","v":"2023-05-30"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B10,SIMULADOR!$Q$44:$Q$163)","v":0}]
[9,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B10+1,0,TCEA!B10+1)","v":"2023-05-31"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B11,SIMULADOR!$Q$44:$Q$163)","v":0}]
[10,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B11+1,0,TCEA!B11+1)","v":"2023-06-01"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B12,SIMULADOR!$Q$44:$Q$163)","v":0}]
[11,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B12+1,0,TCEA!B12+1)","v":"2023-06-02"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B13,SIMULADOR!$Q$44:$Q$163)","v":0}]
[12,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B13+1,0,TCEA!B13+1)","v":"2023-06-03"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B14,SIMULADOR!$Q$44:$Q$163)","v":0}]
[13,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B14+1,0,TCEA!B14+1)","v":"2023-06-04"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B15,SIMULADOR!$Q$44:$Q$163)","v":0}]
[14,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B15+1,0,TCEA!B15+1)","v":"2023-06-05"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B16,SIMULADOR!$Q$44:$Q$163)","v":0}]
[15,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B16+1,0,TCEA!B16+1)","v":"2023-06-06"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B17,SIMULADOR!$Q$44:$Q$163)","v":0}]
[16,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B17+1,0,TCEA!B17+1)","v":"2023-06-07"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B18,SIMULADOR!$Q$44:$Q$163)","v":0}]
[17,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B18+1,0,TCEA!B18+1)","v":"2023-06-08"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B19,SIMULADOR!$Q$44:$Q$163)","v":0}]
[18,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B19+1,0,TCEA!B19+1)","v":"2023-06-09"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B20,SIMULADOR!$Q$44:$Q$163)","v":0}]
[19,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B20+1,0,TCEA!B20+1)","v":"2023-06-10"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B21,SIMULADOR!$Q$44:$Q$163)","v":0}]
[20,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B21+1,0,TCEA!B21+1)","v":"2023-06-11"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B22,SIMULADOR!$Q$44:$Q$163)","v":0}]
[21,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B22+1,0,TCEA!B22+1)","v":"2023-06-12"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B23,SIMULADOR!$Q$44:$Q$163)","v":0}]
[22,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B23+1,0,TCEA!B23+1)","v":"2023-06-13"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B24,SIMULADOR!$Q$44:$Q$163)","v":0}]
[23,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B24+1,0,TCEA!B24+1)","v":"2023-06-14"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B25,SIMULADOR!$Q$44:$Q$163)","v":0}]
[24,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B25+1,0,TCEA!B25+1)","v":"2023-06-15"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B26,SIMULADOR!$Q$44:$Q$163)","v":0}]
[25,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B26+1,0,TCEA!B26+1)","v":"2023-06-16"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B27,SIMULADOR!$Q$44:$Q$163)","v":0}]
[26,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B27+1,0,TCEA!B27+1)","v":"2023-06-17"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B28,SIMULADOR!$Q$44:$Q$163)","v":0}]
[27,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B28+1,0,TCEA!B28+1)","v":"2023-06-18"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B29,SIMULADOR!$Q$44:$Q$163)","v":0}]
[28,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B29+1,0,TCEA!B29+1)","v":"2023-06-19"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B30,SIMULADOR!$Q$44:$Q$163)","v":0}]
[29,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B30+1,0,TCEA!B30+1)","v":"2023-06-20"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B31,SIMULADOR!$Q$44:$Q$163)","v":0}]
[30,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B31+1,0,TCEA!B31+1)","v":"2023-06-21"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B32,SIMULADOR!$Q$44:$Q$163)","v":0}]
[31,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B32+1,0,TCEA!B32+1)","v":"2023-06-22"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B33,SIMULADOR!$Q$44:$Q$163)","v":0}]
[32,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B33+1,0,TCEA!B33+1)","v":"2023-06-23"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B34,SIMULADOR!$Q$44:$Q$163)","v":89.27}]
[33,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B34+1,0,TCEA!B34+1)","v":"2023-06-24"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B35,SIMULADOR!$Q$44:$Q$163)","v":0}]
[34,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B35+1,0,TCEA!B35+1)","v":"2023-06-25"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B36,SIMULADOR!$Q$44:$Q$163)","v":0}]
[35,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B36+1,0,TCEA!B36+1)","v":"2023-06-26"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B37,SIMULADOR!$Q$44:$Q$163)","v":0}]
[36,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B37+1,0,TCEA!B37+1)","v":"2023-06-27"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B38,SIMULADOR!$Q$44:$Q$163)","v":0}]
[37,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B38+1,0,TCEA!B38+1)","v":"2023-06-28"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B39,SIMULADOR!$Q$44:$Q$163)","v":0}]
[38,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B39+1,0,TCEA!B39+1)","v":"2023-06-29"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B40,SIMULADOR!$Q$44:$Q$163)","v":0}]
[39,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B40+1,0,TCEA!B40+1)","v":"2023-06-30"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B41,SIMULADOR!$Q$44:$Q$163)","v":0}]
[40,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B41+1,0,TCEA!B41+1)","v":"2023-07-01"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B42,SIMULADOR!$Q$44:$Q$163)","v":0}]
[41,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B42+1,0,TCEA!B42+1)","v":"2023-07-02"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B43,SIMULADOR!$Q$44:$Q$163)","v":0}]
[42,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B43+1,0,TCEA!B43+1)","v":"2023-07-03"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B44,SIMULADOR!$Q$44:$Q$163)","v":0}]
[43,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B44+1,0,TCEA!B44+1)","v":"2023-07-04"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B45,SIMULADOR!$Q$44:$Q$163)","v":0}]
[44,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B45+1,0,TCEA!B45+1)","v":"2023-07-05"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B46,SIMULADOR!$Q$44:$Q$163)","v":0}]
[45,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B46+1,0,TCEA!B46+1)","v":"2023-07-06"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B47,SIMULADOR!$Q$44:$Q$163)","v":0}]
[46,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B47+1,0,TCEA!B47+1)","v":"2023-07-07"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B48,SIMULADOR!$Q$44:$Q$163)","v":0}]
[47,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B48+1,0,TCEA!B48+1)","v":"2023-07-08"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B49,SIMULADOR!$Q$44:$Q$163)","v":0}]
[48,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B49+1,0,TCEA!B49+1)","v":"2023-07-09"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B50,SIMULADOR!$Q$44:$Q$163)","v":0}]
[49,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B50+1,0,TCEA!B50+1)","v":"2023-07-10"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B51,SIMULADOR!$Q$44:$Q$163)","v":0}]
[50,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B51+1,0,TCEA!B51+1)","v":"2023-07-11"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B52,SIMULADOR!$Q$44:$Q$163)","v":0}]
[51,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B52+1,0,TCEA!B52+1)","v":"2023-07-12"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B53,SIMULADOR!$Q$44:$Q$163)","v":0}]
[52,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B53+1,0,TCEA!B53+1)","v":"2023-07-13"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B54,SIMULADOR!$Q$44:$Q$163)","v":0}]
[53,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B54+1,0,TCEA!B54+1)","v":"2023-07-14"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B55,SIMULADOR!$Q$44:$Q$163)","v":0}]
[54,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B55+1,0,TCEA!B55+1)","v":"2023-07-15"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B56,SIMULADOR!$Q$44:$Q$163)","v":0}]
[55,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B56+1,0,TCEA!B56+1)","v":"2023-07-16"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B57,SIMULADOR!$Q$44:$Q$163)","v":0}]
[56,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B57+1,0,TCEA!B57+1)","v":"2023-07-17"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B58,SIMULADOR!$Q$44:$Q$163)","v":0}]
[57,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B58+1,0,TCEA!B58+1)","v":"2023-07-18"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B59,SIMULADOR!$Q$44:$Q$163)","v":0}]
[58,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B59+1,0,TCEA!B59+1)","v":"2023-07-19"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B60,SIMULADOR!$Q$44:$Q$163)","v":0}]
[59,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B60+1,0,TCEA!B60+1)","v":"2023-07-20"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B61,SIMULADOR!$Q$44:$Q$163)","v":0}]
[60,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B61+1,0,TCEA!B61+1)","v":"2023-07-21"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B62,SIMULADOR!$Q$44:$Q$163)","v":0}]
[61,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B62+1,0,TCEA!B62+1)","v":"2023-07-22"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B63,SIMULADOR!$Q$44:$Q$163)","v":0}]
[62,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B63+1,0,TCEA!B63+1)","v":"2023-07-23"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B64,SIMULADOR!$Q$44:$Q$163)","v":89.269999999999982}]
[63,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B64+1,0,TCEA!B64+1)","v":"2023-07-24"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B65,SIMULADOR!$Q$44:$Q$163)","v":0}]
[64,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B65+1,0,TCEA!B65+1)","v":"2023-07-25"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B66,SIMULADOR!$Q$44:$Q$163)","v":0}]
[65,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B66+1,0,TCEA!B66+1)","v":"2023-07-26"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B67,SIMULADOR!$Q$44:$Q$163)","v":0}]
[66,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B67+1,0,TCEA!B67+1)","v":"2023-07-27"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B68,SIMULADOR!$Q$44:$Q$163)","v":0}]
[{"$f":"+A68+1","v":67},{"$f":"+IF(SIMULADOR!$D$163<TCEA!B68+1,0,TCEA!B68+1)","v":"2023-07-28"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B69,SIMULADOR!$Q$44:$Q$163)","v":0}]
[68,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B69+1,0,TCEA!B69+1)","v":"2023-07-29"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B70,SIMULADOR!$Q$44:$Q$163)","v":0}]
[69,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B70+1,0,TCEA!B70+1)","v":"2023-07-30"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B71,SIMULADOR!$Q$44:$Q$163)","v":0}]
[70,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B71+1,0,TCEA!B71+1)","v":"2023-07-31"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B72,SIMULADOR!$Q$44:$Q$163)","v":0}]
[71,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B72+1,0,TCEA!B72+1)","v":"2023-08-01"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B73,SIMULADOR!$Q$44:$Q$163)","v":0}]
[72,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B73+1,0,TCEA!B73+1)","v":"2023-08-02"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B74,SIMULADOR!$Q$44:$Q$163)","v":0}]
[73,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B74+1,0,TCEA!B74+1)","v":"2023-08-03"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B75,SIMULADOR!$Q$44:$Q$163)","v":0}]
[74,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B75+1,0,TCEA!B75+1)","v":"2023-08-04"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B76,SIMULADOR!$Q$44:$Q$163)","v":0}]
[75,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B76+1,0,TCEA!B76+1)","v":"2023-08-05"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B77,SIMULADOR!$Q$44:$Q$163)","v":0}]
[76,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B77+1,0,TCEA!B77+1)","v":"2023-08-06"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B78,SIMULADOR!$Q$44:$Q$163)","v":0}]
[77,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B78+1,0,TCEA!B78+1)","v":"2023-08-07"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B79,SIMULADOR!$Q$44:$Q$163)","v":0}]
[78,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B79+1,0,TCEA!B79+1)","v":"2023-08-08"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B80,SIMULADOR!$Q$44:$Q$163)","v":0}]
[79,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B80+1,0,TCEA!B80+1)","v":"2023-08-09"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B81,SIMULADOR!$Q$44:$Q$163)","v":0}]
[80,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B81+1,0,TCEA!B81+1)","v":"2023-08-10"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B82,SIMULADOR!$Q$44:$Q$163)","v":0}]
[81,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B82+1,0,TCEA!B82+1)","v":"2023-08-11"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B83,SIMULADOR!$Q$44:$Q$163)","v":0}]
[82,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B83+1,0,TCEA!B83+1)","v":"2023-08-12"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B84,SIMULADOR!$Q$44:$Q$163)","v":0}]
[83,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B84+1,0,TCEA!B84+1)","v":"2023-08-13"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B85,SIMULADOR!$Q$44:$Q$163)","v":0}]
[84,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B85+1,0,TCEA!B85+1)","v":"2023-08-14"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B86,SIMULADOR!$Q$44:$Q$163)","v":0}]
[85,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B86+1,0,TCEA!B86+1)","v":"2023-08-15"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B87,SIMULADOR!$Q$44:$Q$163)","v":0}]
[86,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B87+1,0,TCEA!B87+1)","v":"2023-08-16"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B88,SIMULADOR!$Q$44:$Q$163)","v":0}]
[87,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B88+1,0,TCEA!B88+1)","v":"2023-08-17"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B89,SIMULADOR!$Q$44:$Q$163)","v":0}]
[88,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B89+1,0,TCEA!B89+1)","v":"2023-08-18"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B90,SIMULADOR!$Q$44:$Q$163)","v":0}]
[89,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B90+1,0,TCEA!B90+1)","v":"2023-08-19"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B91,SIMULADOR!$Q$44:$Q$163)","v":0}]
[90,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B91+1,0,TCEA!B91+1)","v":"2023-08-20"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B92,SIMULADOR!$Q$44:$Q$163)","v":0}]
[91,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B92+1,0,TCEA!B92+1)","v":"2023-08-21"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B93,SIMULADOR!$Q$44:$Q$163)","v":0}]
[92,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B93+1,0,TCEA!B93+1)","v":"2023-08-22"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B94,SIMULADOR!$Q$44:$Q$163)","v":0}]
[93,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B94+1,0,TCEA!B94+1)","v":"2023-08-23"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B95,SIMULADOR!$Q$44:$Q$163)","v":89.27000000000001}]
[94,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B95+1,0,TCEA!B95+1)","v":"2023-08-24"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B96,SIMULADOR!$Q$44:$Q$163)","v":0}]
[95,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B96+1,0,TCEA!B96+1)","v":"2023-08-25"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B97,SIMULADOR!$Q$44:$Q$163)","v":0}]
[96,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B97+1,0,TCEA!B97+1)","v":"2023-08-26"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B98,SIMULADOR!$Q$44:$Q$163)","v":0}]
[97,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B98+1,0,TCEA!B98+1)","v":"2023-08-27"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B99,SIMULADOR!$Q$44:$Q$163)","v":0}]
[98,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B99+1,0,TCEA!B99+1)","v":"2023-08-28"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B100,SIMULADOR!$Q$44:$Q$163)","v":0}]
[99,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B100+1,0,TCEA!B100+1)","v":"2023-08-29"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B101,SIMULADOR!$Q$44:$Q$163)","v":0}]
[100,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B101+1,0,TCEA!B101+1)","v":"2023-08-30"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B102,SIMULADOR!$Q$44:$Q$163)","v":0}]
[101,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B102+1,0,TCEA!B102+1)","v":"2023-08-31"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B103,SIMULADOR!$Q$44:$Q$163)","v":0}]
[102,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B103+1,0,TCEA!B103+1)","v":"2023-09-01"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B104,SIMULADOR!$Q$44:$Q$163)","v":0}]
[103,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B104+1,0,TCEA!B104+1)","v":"2023-09-02"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B105,SIMULADOR!$Q$44:$Q$163)","v":0}]
[104,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B105+1,0,TCEA!B105+1)","v":"2023-09-03"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B106,SIMULADOR!$Q$44:$Q$163)","v":0}]
[105,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B106+1,0,TCEA!B106+1)","v":"2023-09-04"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B107,SIMULADOR!$Q$44:$Q$163)","v":0}]
[106,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B107+1,0,TCEA!B107+1)","v":"2023-09-05"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B108,SIMULADOR!$Q$44:$Q$163)","v":0}]
[107,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B108+1,0,TCEA!B108+1)","v":"2023-09-06"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B109,SIMULADOR!$Q$44:$Q$163)","v":0}]
[108,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B109+1,0,TCEA!B109+1)","v":"2023-09-07"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B110,SIMULADOR!$Q$44:$Q$163)","v":0}]
[109,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B110+1,0,TCEA!B110+1)","v":"2023-09-08"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B111,SIMULADOR!$Q$44:$Q$163)","v":0}]
[110,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B111+1,0,TCEA!B111+1)","v":"2023-09-09"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B112,SIMULADOR!$Q$44:$Q$163)","v":0}]
[111,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B112+1,0,TCEA!B112+1)","v":"2023-09-10"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B113,SIMULADOR!$Q$44:$Q$163)","v":0}]
[112,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B113+1,0,TCEA!B113+1)","v":"2023-09-11"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B114,SIMULADOR!$Q$44:$Q$163)","v":0}]
[113,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B114+1,0,TCEA!B114+1)","v":"2023-09-12"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B115,SIMULADOR!$Q$44:$Q$163)","v":0}]
[114,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B115+1,0,TCEA!B115+1)","v":"2023-09-13"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B116,SIMULADOR!$Q$44:$Q$163)","v":0}]
[115,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B116+1,0,TCEA!B116+1)","v":"2023-09-14"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B117,SIMULADOR!$Q$44:$Q$163)","v":0}]
[116,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B117+1,0,TCEA!B117+1)","v":"2023-09-15"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B118,SIMULADOR!$Q$44:$Q$163)","v":0}]
[117,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B118+1,0,TCEA!B118+1)","v":"2023-09-16"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B119,SIMULADOR!$Q$44:$Q$163)","v":0}]
[118,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B119+1,0,TCEA!B119+1)","v":"2023-09-17"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B120,SIMULADOR!$Q$44:$Q$163)","v":0}]
[119,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B120+1,0,TCEA!B120+1)","v":"2023-09-18"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B121,SIMULADOR!$Q$44:$Q$163)","v":0}]
[120,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B121+1,0,TCEA!B121+1)","v":"2023-09-19"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B122,SIMULADOR!$Q$44:$Q$163)","v":0}]
[121,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B122+1,0,TCEA!B122+1)","v":"2023-09-20"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B123,SIMULADOR!$Q$44:$Q$163)","v":0}]
[122,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B123+1,0,TCEA!B123+1)","v":"2023-09-21"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B124,SIMULADOR!$Q$44:$Q$163)","v":0}]
[123,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B124+1,0,TCEA!B124+1)","v":"2023-09-22"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B125,SIMULADOR!$Q$44:$Q$163)","v":0}]
[124,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B125+1,0,TCEA!B125+1)","v":"2023-09-23"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B126,SIMULADOR!$Q$44:$Q$163)","v":89.27}]
[125,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B126+1,0,TCEA!B126+1)","v":"2023-09-24"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B127,SIMULADOR!$Q$44:$Q$163)","v":0}]
[126,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B127+1,0,TCEA!B127+1)","v":"2023-09-25"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B128,SIMULADOR!$Q$44:$Q$163)","v":0}]
[127,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B128+1,0,TCEA!B128+1)","v":"2023-09-26"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B129,SIMULADOR!$Q$44:$Q$163)","v":0}]
[128,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B129+1,0,TCEA!B129+1)","v":"2023-09-27"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B130,SIMULADOR!$Q$44:$Q$163)","v":0}]
[129,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B130+1,0,TCEA!B130+1)","v":"2023-09-28"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B131,SIMULADOR!$Q$44:$Q$163)","v":0}]
[130,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B131+1,0,TCEA!B131+1)","v":"2023-09-29"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B132,SIMULADOR!$Q$44:$Q$163)","v":0}]
[{"$f":"+A132+1","v":131},{"$f":"+IF(SIMULADOR!$D$163<TCEA!B132+1,0,TCEA!B132+1)","v":"2023-09-30"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B133,SIMULADOR!$Q$44:$Q$163)","v":0}]
[132,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B133+1,0,TCEA!B133+1)","v":"2023-10-01"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B134,SIMULADOR!$Q$44:$Q$163)","v":0}]
[133,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B134+1,0,TCEA!B134+1)","v":"2023-10-02"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B135,SIMULADOR!$Q$44:$Q$163)","v":0}]
[134,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B135+1,0,TCEA!B135+1)","v":"2023-10-03"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B136,SIMULADOR!$Q$44:$Q$163)","v":0}]
[135,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B136+1,0,TCEA!B136+1)","v":"2023-10-04"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B137,SIMULADOR!$Q$44:$Q$163)","v":0}]
[136,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B137+1,0,TCEA!B137+1)","v":"2023-10-05"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B138,SIMULADOR!$Q$44:$Q$163)","v":0}]
[137,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B138+1,0,TCEA!B138+1)","v":"2023-10-06"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B139,SIMULADOR!$Q$44:$Q$163)","v":0}]
[138,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B139+1,0,TCEA!B139+1)","v":"2023-10-07"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B140,SIMULADOR!$Q$44:$Q$163)","v":0}]
[139,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B140+1,0,TCEA!B140+1)","v":"2023-10-08"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B141,SIMULADOR!$Q$44:$Q$163)","v":0}]
[140,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B141+1,0,TCEA!B141+1)","v":"2023-10-09"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B142,SIMULADOR!$Q$44:$Q$163)","v":0}]
[141,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B142+1,0,TCEA!B142+1)","v":"2023-10-10"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B143,SIMULADOR!$Q$44:$Q$163)","v":0}]
[142,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B143+1,0,TCEA!B143+1)","v":"2023-10-11"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B144,SIMULADOR!$Q$44:$Q$163)","v":0}]
[143,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B144+1,0,TCEA!B144+1)","v":"2023-10-12"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B145,SIMULADOR!$Q$44:$Q$163)","v":0}]
[144,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B145+1,0,TCEA!B145+1)","v":"2023-10-13"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B146,SIMULADOR!$Q$44:$Q$163)","v":0}]
[145,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B146+1,0,TCEA!B146+1)","v":"2023-10-14"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B147,SIMULADOR!$Q$44:$Q$163)","v":0}]
[146,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B147+1,0,TCEA!B147+1)","v":"2023-10-15"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B148,SIMULADOR!$Q$44:$Q$163)","v":0}]
[147,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B148+1,0,TCEA!B148+1)","v":"2023-10-16"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B149,SIMULADOR!$Q$44:$Q$163)","v":0}]
[148,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B149+1,0,TCEA!B149+1)","v":"2023-10-17"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B150,SIMULADOR!$Q$44:$Q$163)","v":0}]
[149,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B150+1,0,TCEA!B150+1)","v":"2023-10-18"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B151,SIMULADOR!$Q$44:$Q$163)","v":0}]
[150,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B151+1,0,TCEA!B151+1)","v":"2023-10-19"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B152,SIMULADOR!$Q$44:$Q$163)","v":0}]
[151,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B152+1,0,TCEA!B152+1)","v":"2023-10-20"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B153,SIMULADOR!$Q$44:$Q$163)","v":0}]
[152,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B153+1,0,TCEA!B153+1)","v":"2023-10-21"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B154,SIMULADOR!$Q$44:$Q$163)","v":0}]
[153,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B154+1,0,TCEA!B154+1)","v":"2023-10-22"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B155,SIMULADOR!$Q$44:$Q$163)","v":0}]
[154,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B155+1,0,TCEA!B155+1)","v":"2023-10-23"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B156,SIMULADOR!$Q$44:$Q$163)","v":89.27}]
[155,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B156+1,0,TCEA!B156+1)","v":"2023-10-24"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B157,SIMULADOR!$Q$44:$Q$163)","v":0}]
[156,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B157+1,0,TCEA!B157+1)","v":"2023-10-25"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B158,SIMULADOR!$Q$44:$Q$163)","v":0}]
[157,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B158+1,0,TCEA!B158+1)","v":"2023-10-26"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B159,SIMULADOR!$Q$44:$Q$163)","v":0}]
[158,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B159+1,0,TCEA!B159+1)","v":"2023-10-27"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B160,SIMULADOR!$Q$44:$Q$163)","v":0}]
[159,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B160+1,0,TCEA!B160+1)","v":"2023-10-28"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B161,SIMULADOR!$Q$44:$Q$163)","v":0}]
[160,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B161+1,0,TCEA!B161+1)","v":"2023-10-29"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B162,SIMULADOR!$Q$44:$Q$163)","v":0}]
[161,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B162+1,0,TCEA!B162+1)","v":"2023-10-30"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B163,SIMULADOR!$Q$44:$Q$163)","v":0}]
[162,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B163+1,0,TCEA!B163+1)","v":"2023-10-31"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B164,SIMULADOR!$Q$44:$Q$163)","v":0}]
[163,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B164+1,0,TCEA!B164+1)","v":"2023-11-01"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B165,SIMULADOR!$Q$44:$Q$163)","v":0}]
[164,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B165+1,0,TCEA!B165+1)","v":"2023-11-02"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B166,SIMULADOR!$Q$44:$Q$163)","v":0}]
[165,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B166+1,0,TCEA!B166+1)","v":"2023-11-03"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B167,SIMULADOR!$Q$44:$Q$163)","v":0}]
[166,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B167+1,0,TCEA!B167+1)","v":"2023-11-04"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B168,SIMULADOR!$Q$44:$Q$163)","v":0}]
[167,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B168+1,0,TCEA!B168+1)","v":"2023-11-05"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B169,SIMULADOR!$Q$44:$Q$163)","v":0}]
[168,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B169+1,0,TCEA!B169+1)","v":"2023-11-06"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B170,SIMULADOR!$Q$44:$Q$163)","v":0}]
[169,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B170+1,0,TCEA!B170+1)","v":"2023-11-07"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B171,SIMULADOR!$Q$44:$Q$163)","v":0}]
[170,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B171+1,0,TCEA!B171+1)","v":"2023-11-08"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B172,SIMULADOR!$Q$44:$Q$163)","v":0}]
[171,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B172+1,0,TCEA!B172+1)","v":"2023-11-09"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B173,SIMULADOR!$Q$44:$Q$163)","v":0}]
[172,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B173+1,0,TCEA!B173+1)","v":"2023-11-10"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B174,SIMULADOR!$Q$44:$Q$163)","v":0}]
[173,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B174+1,0,TCEA!B174+1)","v":"2023-11-11"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B175,SIMULADOR!$Q$44:$Q$163)","v":0}]
[174,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B175+1,0,TCEA!B175+1)","v":"2023-11-12"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B176,SIMULADOR!$Q$44:$Q$163)","v":0}]
[175,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B176+1,0,TCEA!B176+1)","v":"2023-11-13"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B177,SIMULADOR!$Q$44:$Q$163)","v":0}]
[176,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B177+1,0,TCEA!B177+1)","v":"2023-11-14"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B178,SIMULADOR!$Q$44:$Q$163)","v":0}]
[177,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B178+1,0,TCEA!B178+1)","v":"2023-11-15"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B179,SIMULADOR!$Q$44:$Q$163)","v":0}]
[178,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B179+1,0,TCEA!B179+1)","v":"2023-11-16"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B180,SIMULADOR!$Q$44:$Q$163)","v":0}]
[179,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B180+1,0,TCEA!B180+1)","v":"2023-11-17"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B181,SIMULADOR!$Q$44:$Q$163)","v":0}]
[180,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B181+1,0,TCEA!B181+1)","v":"2023-11-18"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B182,SIMULADOR!$Q$44:$Q$163)","v":0}]
[181,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B182+1,0,TCEA!B182+1)","v":"2023-11-19"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B183,SIMULADOR!$Q$44:$Q$163)","v":0}]
[182,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B183+1,0,TCEA!B183+1)","v":"2023-11-20"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B184,SIMULADOR!$Q$44:$Q$163)","v":0}]
[183,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B184+1,0,TCEA!B184+1)","v":"2023-11-21"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B185,SIMULADOR!$Q$44:$Q$163)","v":0}]
[184,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B185+1,0,TCEA!B185+1)","v":"2023-11-22"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B186,SIMULADOR!$Q$44:$Q$163)","v":0}]
[185,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B186+1,0,TCEA!B186+1)","v":"2023-11-23"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B187,SIMULADOR!$Q$44:$Q$163)","v":89.27000000000001}]
[186,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B187+1,0,TCEA!B187+1)","v":"2023-11-24"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B188,SIMULADOR!$Q$44:$Q$163)","v":0}]
[187,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B188+1,0,TCEA!B188+1)","v":"2023-11-25"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B189,SIMULADOR!$Q$44:$Q$163)","v":0}]
[188,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B189+1,0,TCEA!B189+1)","v":"2023-11-26"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B190,SIMULADOR!$Q$44:$Q$163)","v":0}]
[189,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B190+1,0,TCEA!B190+1)","v":"2023-11-27"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B191,SIMULADOR!$Q$44:$Q$163)","v":0}]
[190,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B191+1,0,TCEA!B191+1)","v":"2023-11-28"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B192,SIMULADOR!$Q$44:$Q$163)","v":0}]
[191,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B192+1,0,TCEA!B192+1)","v":"2023-11-29"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B193,SIMULADOR!$Q$44:$Q$163)","v":0}]
[192,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B193+1,0,TCEA!B193+1)","v":"2023-11-30"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B194,SIMULADOR!$Q$44:$Q$163)","v":0}]
[193,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B194+1,0,TCEA!B194+1)","v":"2023-12-01"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B195,SIMULADOR!$Q$44:$Q$163)","v":0}]
[194,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B195+1,0,TCEA!B195+1)","v":"2023-12-02"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B196,SIMULADOR!$Q$44:$Q$163)","v":0}]
[{"$f":"+A196+1","v":195},{"$f":"+IF(SIMULADOR!$D$163<TCEA!B196+1,0,TCEA!B196+1)","v":"2023-12-03"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B197,SIMULADOR!$Q$44:$Q$163)","v":0}]
[196,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B197+1,0,TCEA!B197+1)","v":"2023-12-04"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B198,SIMULADOR!$Q$44:$Q$163)","v":0}]
[197,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B198+1,0,TCEA!B198+1)","v":"2023-12-05"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B199,SIMULADOR!$Q$44:$Q$163)","v":0}]
[198,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B199+1,0,TCEA!B199+1)","v":"2023-12-06"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B200,SIMULADOR!$Q$44:$Q$163)","v":0}]
[199,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B200+1,0,TCEA!B200+1)","v":"2023-12-07"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B201,SIMULADOR!$Q$44:$Q$163)","v":0}]
[200,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B201+1,0,TCEA!B201+1)","v":"2023-12-08"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B202,SIMULADOR!$Q$44:$Q$163)","v":0}]
[201,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B202+1,0,TCEA!B202+1)","v":"2023-12-09"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B203,SIMULADOR!$Q$44:$Q$163)","v":0}]
[202,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B203+1,0,TCEA!B203+1)","v":"2023-12-10"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B204,SIMULADOR!$Q$44:$Q$163)","v":0}]
[203,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B204+1,0,TCEA!B204+1)","v":"2023-12-11"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B205,SIMULADOR!$Q$44:$Q$163)","v":0}]
[204,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B205+1,0,TCEA!B205+1)","v":"2023-12-12"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B206,SIMULADOR!$Q$44:$Q$163)","v":0}]
[205,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B206+1,0,TCEA!B206+1)","v":"2023-12-13"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B207,SIMULADOR!$Q$44:$Q$163)","v":0}]
[206,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B207+1,0,TCEA!B207+1)","v":"2023-12-14"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B208,SIMULADOR!$Q$44:$Q$163)","v":0}]
[207,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B208+1,0,TCEA!B208+1)","v":"2023-12-15"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B209,SIMULADOR!$Q$44:$Q$163)","v":0}]
[208,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B209+1,0,TCEA!B209+1)","v":"2023-12-16"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B210,SIMULADOR!$Q$44:$Q$163)","v":0}]
[209,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B210+1,0,TCEA!B210+1)","v":"2023-12-17"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B211,SIMULADOR!$Q$44:$Q$163)","v":0}]
[210,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B211+1,0,TCEA!B211+1)","v":"2023-12-18"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B212,SIMULADOR!$Q$44:$Q$163)","v":0}]
[211,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B212+1,0,TCEA!B212+1)","v":"2023-12-19"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B213,SIMULADOR!$Q$44:$Q$163)","v":0}]
[212,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B213+1,0,TCEA!B213+1)","v":"2023-12-20"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B214,SIMULADOR!$Q$44:$Q$163)","v":0}]
[213,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B214+1,0,TCEA!B214+1)","v":"2023-12-21"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B215,SIMULADOR!$Q$44:$Q$163)","v":0}]
[214,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B215+1,0,TCEA!B215+1)","v":"2023-12-22"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B216,SIMULADOR!$Q$44:$Q$163)","v":0}]
[215,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B216+1,0,TCEA!B216+1)","v":"2023-12-23"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B217,SIMULADOR!$Q$44:$Q$163)","v":89.27000000000001}]
[216,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B217+1,0,TCEA!B217+1)","v":"2023-12-24"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B218,SIMULADOR!$Q$44:$Q$163)","v":0}]
[217,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B218+1,0,TCEA!B218+1)","v":"2023-12-25"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B219,SIMULADOR!$Q$44:$Q$163)","v":0}]
[218,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B219+1,0,TCEA!B219+1)","v":"2023-12-26"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B220,SIMULADOR!$Q$44:$Q$163)","v":0}]
[219,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B220+1,0,TCEA!B220+1)","v":"2023-12-27"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B221,SIMULADOR!$Q$44:$Q$163)","v":0}]
[220,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B221+1,0,TCEA!B221+1)","v":"2023-12-28"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B222,SIMULADOR!$Q$44:$Q$163)","v":0}]
[221,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B222+1,0,TCEA!B222+1)","v":"2023-12-29"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B223,SIMULADOR!$Q$44:$Q$163)","v":0}]
[222,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B223+1,0,TCEA!B223+1)","v":"2023-12-30"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B224,SIMULADOR!$Q$44:$Q$163)","v":0}]
[223,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B224+1,0,TCEA!B224+1)","v":"2023-12-31"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B225,SIMULADOR!$Q$44:$Q$163)","v":0}]
[224,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B225+1,0,TCEA!B225+1)","v":"2024-01-01"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B226,SIMULADOR!$Q$44:$Q$163)","v":0}]
[225,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B226+1,0,TCEA!B226+1)","v":"2024-01-02"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B227,SIMULADOR!$Q$44:$Q$163)","v":0}]
[226,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B227+1,0,TCEA!B227+1)","v":"2024-01-03"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B228,SIMULADOR!$Q$44:$Q$163)","v":0}]
[227,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B228+1,0,TCEA!B228+1)","v":"2024-01-04"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B229,SIMULADOR!$Q$44:$Q$163)","v":0}]
[228,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B229+1,0,TCEA!B229+1)","v":"2024-01-05"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B230,SIMULADOR!$Q$44:$Q$163)","v":0}]
[229,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B230+1,0,TCEA!B230+1)","v":"2024-01-06"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B231,SIMULADOR!$Q$44:$Q$163)","v":0}]
[230,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B231+1,0,TCEA!B231+1)","v":"2024-01-07"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B232,SIMULADOR!$Q$44:$Q$163)","v":0}]
[231,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B232+1,0,TCEA!B232+1)","v":"2024-01-08"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B233,SIMULADOR!$Q$44:$Q$163)","v":0}]
[232,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B233+1,0,TCEA!B233+1)","v":"2024-01-09"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B234,SIMULADOR!$Q$44:$Q$163)","v":0}]
[233,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B234+1,0,TCEA!B234+1)","v":"2024-01-10"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B235,SIMULADOR!$Q$44:$Q$163)","v":0}]
[234,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B235+1,0,TCEA!B235+1)","v":"2024-01-11"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B236,SIMULADOR!$Q$44:$Q$163)","v":0}]
[235,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B236+1,0,TCEA!B236+1)","v":"2024-01-12"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B237,SIMULADOR!$Q$44:$Q$163)","v":0}]
[236,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B237+1,0,TCEA!B237+1)","v":"2024-01-13"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B238,SIMULADOR!$Q$44:$Q$163)","v":0}]
[237,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B238+1,0,TCEA!B238+1)","v":"2024-01-14"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B239,SIMULADOR!$Q$44:$Q$163)","v":0}]
[238,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B239+1,0,TCEA!B239+1)","v":"2024-01-15"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B240,SIMULADOR!$Q$44:$Q$163)","v":0}]
[239,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B240+1,0,TCEA!B240+1)","v":"2024-01-16"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B241,SIMULADOR!$Q$44:$Q$163)","v":0}]
[240,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B241+1,0,TCEA!B241+1)","v":"2024-01-17"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B242,SIMULADOR!$Q$44:$Q$163)","v":0}]
[241,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B242+1,0,TCEA!B242+1)","v":"2024-01-18"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B243,SIMULADOR!$Q$44:$Q$163)","v":0}]
[242,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B243+1,0,TCEA!B243+1)","v":"2024-01-19"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B244,SIMULADOR!$Q$44:$Q$163)","v":0}]
[243,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B244+1,0,TCEA!B244+1)","v":"2024-01-20"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B245,SIMULADOR!$Q$44:$Q$163)","v":0}]
[244,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B245+1,0,TCEA!B245+1)","v":"2024-01-21"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B246,SIMULADOR!$Q$44:$Q$163)","v":0}]
[245,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B246+1,0,TCEA!B246+1)","v":"2024-01-22"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B247,SIMULADOR!$Q$44:$Q$163)","v":0}]
[246,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B247+1,0,TCEA!B247+1)","v":"2024-01-23"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B248,SIMULADOR!$Q$44:$Q$163)","v":89.269999999999982}]
[247,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B248+1,0,TCEA!B248+1)","v":"2024-01-24"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B249,SIMULADOR!$Q$44:$Q$163)","v":0}]
[248,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B249+1,0,TCEA!B249+1)","v":"2024-01-25"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B250,SIMULADOR!$Q$44:$Q$163)","v":0}]
[249,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B250+1,0,TCEA!B250+1)","v":"2024-01-26"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B251,SIMULADOR!$Q$44:$Q$163)","v":0}]
[250,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B251+1,0,TCEA!B251+1)","v":"2024-01-27"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B252,SIMULADOR!$Q$44:$Q$163)","v":0}]
[251,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B252+1,0,TCEA!B252+1)","v":"2024-01-28"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B253,SIMULADOR!$Q$44:$Q$163)","v":0}]
[252,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B253+1,0,TCEA!B253+1)","v":"2024-01-29"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B254,SIMULADOR!$Q$44:$Q$163)","v":0}]
[253,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B254+1,0,TCEA!B254+1)","v":"2024-01-30"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B255,SIMULADOR!$Q$44:$Q$163)","v":0}]
[254,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B255+1,0,TCEA!B255+1)","v":"2024-01-31"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B256,SIMULADOR!$Q$44:$Q$163)","v":0}]
[255,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B256+1,0,TCEA!B256+1)","v":"2024-02-01"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B257,SIMULADOR!$Q$44:$Q$163)","v":0}]
[256,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B257+1,0,TCEA!B257+1)","v":"2024-02-02"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B258,SIMULADOR!$Q$44:$Q$163)","v":0}]
[257,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B258+1,0,TCEA!B258+1)","v":"2024-02-03"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B259,SIMULADOR!$Q$44:$Q$163)","v":0}]
[258,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B259+1,0,TCEA!B259+1)","v":"2024-02-04"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B260,SIMULADOR!$Q$44:$Q$163)","v":0}]
[{"$f":"+A260+1","v":259},{"$f":"+IF(SIMULADOR!$D$163<TCEA!B260+1,0,TCEA!B260+1)","v":"2024-02-05"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B261,SIMULADOR!$Q$44:$Q$163)","v":0}]
[260,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B261+1,0,TCEA!B261+1)","v":"2024-02-06"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B262,SIMULADOR!$Q$44:$Q$163)","v":0}]
[261,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B262+1,0,TCEA!B262+1)","v":"2024-02-07"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B263,SIMULADOR!$Q$44:$Q$163)","v":0}]
[262,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B263+1,0,TCEA!B263+1)","v":"2024-02-08"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B264,SIMULADOR!$Q$44:$Q$163)","v":0}]
[263,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B264+1,0,TCEA!B264+1)","v":"2024-02-09"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B265,SIMULADOR!$Q$44:$Q$163)","v":0}]
[264,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B265+1,0,TCEA!B265+1)","v":"2024-02-10"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B266,SIMULADOR!$Q$44:$Q$163)","v":0}]
[265,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B266+1,0,TCEA!B266+1)","v":"2024-02-11"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B267,SIMULADOR!$Q$44:$Q$163)","v":0}]
[266,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B267+1,0,TCEA!B267+1)","v":"2024-02-12"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B268,SIMULADOR!$Q$44:$Q$163)","v":0}]
[267,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B268+1,0,TCEA!B268+1)","v":"2024-02-13"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B269,SIMULADOR!$Q$44:$Q$163)","v":0}]
[268,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B269+1,0,TCEA!B269+1)","v":"2024-02-14"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B270,SIMULADOR!$Q$44:$Q$163)","v":0}]
[269,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B270+1,0,TCEA!B270+1)","v":"2024-02-15"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B271,SIMULADOR!$Q$44:$Q$163)","v":0}]
[270,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B271+1,0,TCEA!B271+1)","v":"2024-02-16"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B272,SIMULADOR!$Q$44:$Q$163)","v":0}]
[271,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B272+1,0,TCEA!B272+1)","v":"2024-02-17"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B273,SIMULADOR!$Q$44:$Q$163)","v":0}]
[272,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B273+1,0,TCEA!B273+1)","v":"2024-02-18"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B274,SIMULADOR!$Q$44:$Q$163)","v":0}]
[273,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B274+1,0,TCEA!B274+1)","v":"2024-02-19"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B275,SIMULADOR!$Q$44:$Q$163)","v":0}]
[274,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B275+1,0,TCEA!B275+1)","v":"2024-02-20"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B276,SIMULADOR!$Q$44:$Q$163)","v":0}]
[275,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B276+1,0,TCEA!B276+1)","v":"2024-02-21"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B277,SIMULADOR!$Q$44:$Q$163)","v":0}]
[276,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B277+1,0,TCEA!B277+1)","v":"2024-02-22"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B278,SIMULADOR!$Q$44:$Q$163)","v":0}]
[277,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B278+1,0,TCEA!B278+1)","v":"2024-02-23"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B279,SIMULADOR!$Q$44:$Q$163)","v":89.27000000000001}]
[278,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B279+1,0,TCEA!B279+1)","v":"2024-02-24"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B280,SIMULADOR!$Q$44:$Q$163)","v":0}]
[279,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B280+1,0,TCEA!B280+1)","v":"2024-02-25"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B281,SIMULADOR!$Q$44:$Q$163)","v":0}]
[280,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B281+1,0,TCEA!B281+1)","v":"2024-02-26"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B282,SIMULADOR!$Q$44:$Q$163)","v":0}]
[281,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B282+1,0,TCEA!B282+1)","v":"2024-02-27"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B283,SIMULADOR!$Q$44:$Q$163)","v":0}]
[282,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B283+1,0,TCEA!B283+1)","v":"2024-02-28"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B284,SIMULADOR!$Q$44:$Q$163)","v":0}]
[283,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B284+1,0,TCEA!B284+1)","v":"2024-02-29"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B285,SIMULADOR!$Q$44:$Q$163)","v":0}]
[284,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B285+1,0,TCEA!B285+1)","v":"2024-03-01"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B286,SIMULADOR!$Q$44:$Q$163)","v":0}]
[285,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B286+1,0,TCEA!B286+1)","v":"2024-03-02"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B287,SIMULADOR!$Q$44:$Q$163)","v":0}]
[286,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B287+1,0,TCEA!B287+1)","v":"2024-03-03"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B288,SIMULADOR!$Q$44:$Q$163)","v":0}]
[287,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B288+1,0,TCEA!B288+1)","v":"2024-03-04"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B289,SIMULADOR!$Q$44:$Q$163)","v":0}]
[288,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B289+1,0,TCEA!B289+1)","v":"2024-03-05"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B290,SIMULADOR!$Q$44:$Q$163)","v":0}]
[289,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B290+1,0,TCEA!B290+1)","v":"2024-03-06"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B291,SIMULADOR!$Q$44:$Q$163)","v":0}]
[290,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B291+1,0,TCEA!B291+1)","v":"2024-03-07"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B292,SIMULADOR!$Q$44:$Q$163)","v":0}]
[291,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B292+1,0,TCEA!B292+1)","v":"2024-03-08"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B293,SIMULADOR!$Q$44:$Q$163)","v":0}]
[292,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B293+1,0,TCEA!B293+1)","v":"2024-03-09"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B294,SIMULADOR!$Q$44:$Q$163)","v":0}]
[293,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B294+1,0,TCEA!B294+1)","v":"2024-03-10"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B295,SIMULADOR!$Q$44:$Q$163)","v":0}]
[294,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B295+1,0,TCEA!B295+1)","v":"2024-03-11"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B296,SIMULADOR!$Q$44:$Q$163)","v":0}]
[295,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B296+1,0,TCEA!B296+1)","v":"2024-03-12"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B297,SIMULADOR!$Q$44:$Q$163)","v":0}]
[296,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B297+1,0,TCEA!B297+1)","v":"2024-03-13"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B298,SIMULADOR!$Q$44:$Q$163)","v":0}]
[297,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B298+1,0,TCEA!B298+1)","v":"2024-03-14"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B299,SIMULADOR!$Q$44:$Q$163)","v":0}]
[298,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B299+1,0,TCEA!B299+1)","v":"2024-03-15"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B300,SIMULADOR!$Q$44:$Q$163)","v":0}]
[299,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B300+1,0,TCEA!B300+1)","v":"2024-03-16"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B301,SIMULADOR!$Q$44:$Q$163)","v":0}]
[300,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B301+1,0,TCEA!B301+1)","v":"2024-03-17"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B302,SIMULADOR!$Q$44:$Q$163)","v":0}]
[301,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B302+1,0,TCEA!B302+1)","v":"2024-03-18"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B303,SIMULADOR!$Q$44:$Q$163)","v":0}]
[302,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B303+1,0,TCEA!B303+1)","v":"2024-03-19"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B304,SIMULADOR!$Q$44:$Q$163)","v":0}]
[303,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B304+1,0,TCEA!B304+1)","v":"2024-03-20"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B305,SIMULADOR!$Q$44:$Q$163)","v":0}]
[304,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B305+1,0,TCEA!B305+1)","v":"2024-03-21"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B306,SIMULADOR!$Q$44:$Q$163)","v":0}]
[305,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B306+1,0,TCEA!B306+1)","v":"2024-03-22"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B307,SIMULADOR!$Q$44:$Q$163)","v":0}]
[306,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B307+1,0,TCEA!B307+1)","v":"2024-03-23"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B308,SIMULADOR!$Q$44:$Q$163)","v":89.269999999999982}]
[307,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B308+1,0,TCEA!B308+1)","v":"2024-03-24"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B309,SIMULADOR!$Q$44:$Q$163)","v":0}]
[308,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B309+1,0,TCEA!B309+1)","v":"2024-03-25"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B310,SIMULADOR!$Q$44:$Q$163)","v":0}]
[309,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B310+1,0,TCEA!B310+1)","v":"2024-03-26"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B311,SIMULADOR!$Q$44:$Q$163)","v":0}]
[310,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B311+1,0,TCEA!B311+1)","v":"2024-03-27"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B312,SIMULADOR!$Q$44:$Q$163)","v":0}]
[311,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B312+1,0,TCEA!B312+1)","v":"2024-03-28"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B313,SIMULADOR!$Q$44:$Q$163)","v":0}]
[312,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B313+1,0,TCEA!B313+1)","v":"2024-03-29"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B314,SIMULADOR!$Q$44:$Q$163)","v":0}]
[313,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B314+1,0,TCEA!B314+1)","v":"2024-03-30"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B315,SIMULADOR!$Q$44:$Q$163)","v":0}]
[314,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B315+1,0,TCEA!B315+1)","v":"2024-03-31"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B316,SIMULADOR!$Q$44:$Q$163)","v":0}]
[315,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B316+1,0,TCEA!B316+1)","v":"2024-04-01"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B317,SIMULADOR!$Q$44:$Q$163)","v":0}]
[316,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B317+1,0,TCEA!B317+1)","v":"2024-04-02"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B318,SIMULADOR!$Q$44:$Q$163)","v":0}]
[317,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B318+1,0,TCEA!B318+1)","v":"2024-04-03"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B319,SIMULADOR!$Q$44:$Q$163)","v":0}]
[318,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B319+1,0,TCEA!B319+1)","v":"2024-04-04"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B320,SIMULADOR!$Q$44:$Q$163)","v":0}]
[319,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B320+1,0,TCEA!B320+1)","v":"2024-04-05"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B321,SIMULADOR!$Q$44:$Q$163)","v":0}]
[320,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B321+1,0,TCEA!B321+1)","v":"2024-04-06"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B322,SIMULADOR!$Q$44:$Q$163)","v":0}]
[321,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B322+1,0,TCEA!B322+1)","v":"2024-04-07"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B323,SIMULADOR!$Q$44:$Q$163)","v":0}]
[322,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B323+1,0,TCEA!B323+1)","v":"2024-04-08"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B324,SIMULADOR!$Q$44:$Q$163)","v":0}]
[{"$f":"+A324+1","v":323},{"$f":"+IF(SIMULADOR!$D$163<TCEA!B324+1,0,TCEA!B324+1)","v":"2024-04-09"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B325,SIMULADOR!$Q$44:$Q$163)","v":0}]
[324,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B325+1,0,TCEA!B325+1)","v":"2024-04-10"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B326,SIMULADOR!$Q$44:$Q$163)","v":0}]
[325,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B326+1,0,TCEA!B326+1)","v":"2024-04-11"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B327,SIMULADOR!$Q$44:$Q$163)","v":0}]
[326,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B327+1,0,TCEA!B327+1)","v":"2024-04-12"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B328,SIMULADOR!$Q$44:$Q$163)","v":0}]
[327,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B328+1,0,TCEA!B328+1)","v":"2024-04-13"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B329,SIMULADOR!$Q$44:$Q$163)","v":0}]
[328,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B329+1,0,TCEA!B329+1)","v":"2024-04-14"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B330,SIMULADOR!$Q$44:$Q$163)","v":0}]
[329,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B330+1,0,TCEA!B330+1)","v":"2024-04-15"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B331,SIMULADOR!$Q$44:$Q$163)","v":0}]
[330,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B331+1,0,TCEA!B331+1)","v":"2024-04-16"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B332,SIMULADOR!$Q$44:$Q$163)","v":0}]
[331,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B332+1,0,TCEA!B332+1)","v":"2024-04-17"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B333,SIMULADOR!$Q$44:$Q$163)","v":0}]
[332,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B333+1,0,TCEA!B333+1)","v":"2024-04-18"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B334,SIMULADOR!$Q$44:$Q$163)","v":0}]
[333,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B334+1,0,TCEA!B334+1)","v":"2024-04-19"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B335,SIMULADOR!$Q$44:$Q$163)","v":0}]
[334,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B335+1,0,TCEA!B335+1)","v":"2024-04-20"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B336,SIMULADOR!$Q$44:$Q$163)","v":0}]
[335,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B336+1,0,TCEA!B336+1)","v":"2024-04-21"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B337,SIMULADOR!$Q$44:$Q$163)","v":0}]
[336,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B337+1,0,TCEA!B337+1)","v":"2024-04-22"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B338,SIMULADOR!$Q$44:$Q$163)","v":0}]
[337,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B338+1,0,TCEA!B338+1)","v":"2024-04-23"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B339,SIMULADOR!$Q$44:$Q$163)","v":89.27000000000001}]
[338,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B339+1,0,TCEA!B339+1)","v":"2024-04-24"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B340,SIMULADOR!$Q$44:$Q$163)","v":0}]
[339,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B340+1,0,TCEA!B340+1)","v":"2024-04-25"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B341,SIMULADOR!$Q$44:$Q$163)","v":0}]
[340,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B341+1,0,TCEA!B341+1)","v":"2024-04-26"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B342,SIMULADOR!$Q$44:$Q$163)","v":0}]
[341,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B342+1,0,TCEA!B342+1)","v":"2024-04-27"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B343,SIMULADOR!$Q$44:$Q$163)","v":0}]
[342,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B343+1,0,TCEA!B343+1)","v":"2024-04-28"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B344,SIMULADOR!$Q$44:$Q$163)","v":0}]
[343,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B344+1,0,TCEA!B344+1)","v":"2024-04-29"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B345,SIMULADOR!$Q$44:$Q$163)","v":0}]
[344,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B345+1,0,TCEA!B345+1)","v":"2024-04-30"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B346,SIMULADOR!$Q$44:$Q$163)","v":0}]
[345,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B346+1,0,TCEA!B346+1)","v":"2024-05-01"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B347,SIMULADOR!$Q$44:$Q$163)","v":0}]
[346,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B347+1,0,TCEA!B347+1)","v":"2024-05-02"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B348,SIMULADOR!$Q$44:$Q$163)","v":0}]
[347,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B348+1,0,TCEA!B348+1)","v":"2024-05-03"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B349,SIMULADOR!$Q$44:$Q$163)","v":0}]
[348,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B349+1,0,TCEA!B349+1)","v":"2024-05-04"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B350,SIMULADOR!$Q$44:$Q$163)","v":0}]
[349,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B350+1,0,TCEA!B350+1)","v":"2024-05-05"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B351,SIMULADOR!$Q$44:$Q$163)","v":0}]
[350,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B351+1,0,TCEA!B351+1)","v":"2024-05-06"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B352,SIMULADOR!$Q$44:$Q$163)","v":0}]
[351,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B352+1,0,TCEA!B352+1)","v":"2024-05-07"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B353,SIMULADOR!$Q$44:$Q$163)","v":0}]
[352,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B353+1,0,TCEA!B353+1)","v":"2024-05-08"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B354,SIMULADOR!$Q$44:$Q$163)","v":0}]
[353,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B354+1,0,TCEA!B354+1)","v":"2024-05-09"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B355,SIMULADOR!$Q$44:$Q$163)","v":0}]
[354,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B355+1,0,TCEA!B355+1)","v":"2024-05-10"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B356,SIMULADOR!$Q$44:$Q$163)","v":0}]
[355,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B356+1,0,TCEA!B356+1)","v":"2024-05-11"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B357,SIMULADOR!$Q$44:$Q$163)","v":0}]
[356,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B357+1,0,TCEA!B357+1)","v":"2024-05-12"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B358,SIMULADOR!$Q$44:$Q$163)","v":0}]
[357,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B358+1,0,TCEA!B358+1)","v":"2024-05-13"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B359,SIMULADOR!$Q$44:$Q$163)","v":0}]
[358,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B359+1,0,TCEA!B359+1)","v":"2024-05-14"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B360,SIMULADOR!$Q$44:$Q$163)","v":0}]
[359,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B360+1,0,TCEA!B360+1)","v":"2024-05-15"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B361,SIMULADOR!$Q$44:$Q$163)","v":0}]
[360,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B361+1,0,TCEA!B361+1)","v":"2024-05-16"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B362,SIMULADOR!$Q$44:$Q$163)","v":0}]
[361,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B362+1,0,TCEA!B362+1)","v":"2024-05-17"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B363,SIMULADOR!$Q$44:$Q$163)","v":0}]
[362,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B363+1,0,TCEA!B363+1)","v":"2024-05-18"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B364,SIMULADOR!$Q$44:$Q$163)","v":0}]
[363,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B364+1,0,TCEA!B364+1)","v":"2024-05-19"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B365,SIMULADOR!$Q$44:$Q$163)","v":0}]
[364,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B365+1,0,TCEA!B365+1)","v":"2024-05-20"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B366,SIMULADOR!$Q$44:$Q$163)","v":0}]
[365,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B366+1,0,TCEA!B366+1)","v":"2024-05-21"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B367,SIMULADOR!$Q$44:$Q$163)","v":0}]
[366,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B367+1,0,TCEA!B367+1)","v":"2024-05-22"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B368,SIMULADOR!$Q$44:$Q$163)","v":0}]
[367,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B368+1,0,TCEA!B368+1)","v":"2024-05-23"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B369,SIMULADOR!$Q$44:$Q$163)","v":89.27}]
[368,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B369+1,0,TCEA!B369+1)","v":"2024-05-24"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B370,SIMULADOR!$Q$44:$Q$163)","v":0}]
[369,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B370+1,0,TCEA!B370+1)","v":"2024-05-25"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B371,SIMULADOR!$Q$44:$Q$163)","v":0}]
[370,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B371+1,0,TCEA!B371+1)","v":"2024-05-26"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B372,SIMULADOR!$Q$44:$Q$163)","v":0}]
[371,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B372+1,0,TCEA!B372+1)","v":"2024-05-27"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B373,SIMULADOR!$Q$44:$Q$163)","v":0}]
[372,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B373+1,0,TCEA!B373+1)","v":"2024-05-28"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B374,SIMULADOR!$Q$44:$Q$163)","v":0}]
[373,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B374+1,0,TCEA!B374+1)","v":"2024-05-29"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B375,SIMULADOR!$Q$44:$Q$163)","v":0}]
[374,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B375+1,0,TCEA!B375+1)","v":"2024-05-30"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B376,SIMULADOR!$Q$44:$Q$163)","v":0}]
[375,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B376+1,0,TCEA!B376+1)","v":"2024-05-31"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B377,SIMULADOR!$Q$44:$Q$163)","v":0}]
[376,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B377+1,0,TCEA!B377+1)","v":"2024-06-01"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B378,SIMULADOR!$Q$44:$Q$163)","v":0}]
[377,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B378+1,0,TCEA!B378+1)","v":"2024-06-02"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B379,SIMULADOR!$Q$44:$Q$163)","v":0}]
[378,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B379+1,0,TCEA!B379+1)","v":"2024-06-03"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B380,SIMULADOR!$Q$44:$Q$163)","v":0}]
[379,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B380+1,0,TCEA!B380+1)","v":"2024-06-04"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B381,SIMULADOR!$Q$44:$Q$163)","v":0}]
[380,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B381+1,0,TCEA!B381+1)","v":"2024-06-05"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B382,SIMULADOR!$Q$44:$Q$163)","v":0}]
[381,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B382+1,0,TCEA!B382+1)","v":"2024-06-06"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B383,SIMULADOR!$Q$44:$Q$163)","v":0}]
[382,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B383+1,0,TCEA!B383+1)","v":"2024-06-07"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B384,SIMULADOR!$Q$44:$Q$163)","v":0}]
[383,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B384+1,0,TCEA!B384+1)","v":"2024-06-08"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B385,SIMULADOR!$Q$44:$Q$163)","v":0}]
[384,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B385+1,0,TCEA!B385+1)","v":"2024-06-09"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B386,SIMULADOR!$Q$44:$Q$163)","v":0}]
[385,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B386+1,0,TCEA!B386+1)","v":"2024-06-10"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B387,SIMULADOR!$Q$44:$Q$163)","v":0}]
[386,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B387+1,0,TCEA!B387+1)","v":"2024-06-11"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B388,SIMULADOR!$Q$44:$Q$163)","v":0}]
[{"$f":"+A388+1","v":387},{"$f":"+IF(SIMULADOR!$D$163<TCEA!B388+1,0,TCEA!B388+1)","v":"2024-06-12"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B389,SIMULADOR!$Q$44:$Q$163)","v":0}]
[388,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B389+1,0,TCEA!B389+1)","v":"2024-06-13"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B390,SIMULADOR!$Q$44:$Q$163)","v":0}]
[389,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B390+1,0,TCEA!B390+1)","v":"2024-06-14"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B391,SIMULADOR!$Q$44:$Q$163)","v":0}]
[390,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B391+1,0,TCEA!B391+1)","v":"2024-06-15"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B392,SIMULADOR!$Q$44:$Q$163)","v":0}]
[391,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B392+1,0,TCEA!B392+1)","v":"2024-06-16"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B393,SIMULADOR!$Q$44:$Q$163)","v":0}]
[392,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B393+1,0,TCEA!B393+1)","v":"2024-06-17"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B394,SIMULADOR!$Q$44:$Q$163)","v":0}]
[393,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B394+1,0,TCEA!B394+1)","v":"2024-06-18"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B395,SIMULADOR!$Q$44:$Q$163)","v":0}]
[394,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B395+1,0,TCEA!B395+1)","v":"2024-06-19"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B396,SIMULADOR!$Q$44:$Q$163)","v":0}]
[395,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B396+1,0,TCEA!B396+1)","v":"2024-06-20"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B397,SIMULADOR!$Q$44:$Q$163)","v":0}]
[396,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B397+1,0,TCEA!B397+1)","v":"2024-06-21"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B398,SIMULADOR!$Q$44:$Q$163)","v":0}]
[397,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B398+1,0,TCEA!B398+1)","v":"2024-06-22"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B399,SIMULADOR!$Q$44:$Q$163)","v":0}]
[398,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B399+1,0,TCEA!B399+1)","v":"2024-06-23"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B400,SIMULADOR!$Q$44:$Q$163)","v":89.27}]
[399,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B400+1,0,TCEA!B400+1)","v":"2024-06-24"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B401,SIMULADOR!$Q$44:$Q$163)","v":0}]
[400,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B401+1,0,TCEA!B401+1)","v":"2024-06-25"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B402,SIMULADOR!$Q$44:$Q$163)","v":0}]
[401,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B402+1,0,TCEA!B402+1)","v":"2024-06-26"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B403,SIMULADOR!$Q$44:$Q$163)","v":0}]
[402,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B403+1,0,TCEA!B403+1)","v":"2024-06-27"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B404,SIMULADOR!$Q$44:$Q$163)","v":0}]
[403,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B404+1,0,TCEA!B404+1)","v":"2024-06-28"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B405,SIMULADOR!$Q$44:$Q$163)","v":0}]
[404,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B405+1,0,TCEA!B405+1)","v":"2024-06-29"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B406,SIMULADOR!$Q$44:$Q$163)","v":0}]
[405,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B406+1,0,TCEA!B406+1)","v":"2024-06-30"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B407,SIMULADOR!$Q$44:$Q$163)","v":0}]
[406,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B407+1,0,TCEA!B407+1)","v":"2024-07-01"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B408,SIMULADOR!$Q$44:$Q$163)","v":0}]
[407,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B408+1,0,TCEA!B408+1)","v":"2024-07-02"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B409,SIMULADOR!$Q$44:$Q$163)","v":0}]
[408,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B409+1,0,TCEA!B409+1)","v":"2024-07-03"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B410,SIMULADOR!$Q$44:$Q$163)","v":0}]
[409,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B410+1,0,TCEA!B410+1)","v":"2024-07-04"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B411,SIMULADOR!$Q$44:$Q$163)","v":0}]
[410,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B411+1,0,TCEA!B411+1)","v":"2024-07-05"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B412,SIMULADOR!$Q$44:$Q$163)","v":0}]
[411,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B412+1,0,TCEA!B412+1)","v":"2024-07-06"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B413,SIMULADOR!$Q$44:$Q$163)","v":0}]
[412,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B413+1,0,TCEA!B413+1)","v":"2024-07-07"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B414,SIMULADOR!$Q$44:$Q$163)","v":0}]
[413,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B414+1,0,TCEA!B414+1)","v":"2024-07-08"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B415,SIMULADOR!$Q$44:$Q$163)","v":0}]
[414,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B415+1,0,TCEA!B415+1)","v":"2024-07-09"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B416,SIMULADOR!$Q$44:$Q$163)","v":0}]
[415,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B416+1,0,TCEA!B416+1)","v":"2024-07-10"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B417,SIMULADOR!$Q$44:$Q$163)","v":0}]
[416,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B417+1,0,TCEA!B417+1)","v":"2024-07-11"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B418,SIMULADOR!$Q$44:$Q$163)","v":0}]
[417,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B418+1,0,TCEA!B418+1)","v":"2024-07-12"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B419,SIMULADOR!$Q$44:$Q$163)","v":0}]
[418,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B419+1,0,TCEA!B419+1)","v":"2024-07-13"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B420,SIMULADOR!$Q$44:$Q$163)","v":0}]
[419,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B420+1,0,TCEA!B420+1)","v":"2024-07-14"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B421,SIMULADOR!$Q$44:$Q$163)","v":0}]
[420,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B421+1,0,TCEA!B421+1)","v":"2024-07-15"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B422,SIMULADOR!$Q$44:$Q$163)","v":0}]
[421,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B422+1,0,TCEA!B422+1)","v":"2024-07-16"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B423,SIMULADOR!$Q$44:$Q$163)","v":0}]
[422,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B423+1,0,TCEA!B423+1)","v":"2024-07-17"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B424,SIMULADOR!$Q$44:$Q$163)","v":0}]
[423,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B424+1,0,TCEA!B424+1)","v":"2024-07-18"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B425,SIMULADOR!$Q$44:$Q$163)","v":0}]
[424,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B425+1,0,TCEA!B425+1)","v":"2024-07-19"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B426,SIMULADOR!$Q$44:$Q$163)","v":0}]
[425,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B426+1,0,TCEA!B426+1)","v":"2024-07-20"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B427,SIMULADOR!$Q$44:$Q$163)","v":0}]
[426,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B427+1,0,TCEA!B427+1)","v":"2024-07-21"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B428,SIMULADOR!$Q$44:$Q$163)","v":0}]
[427,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B428+1,0,TCEA!B428+1)","v":"2024-07-22"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B429,SIMULADOR!$Q$44:$Q$163)","v":0}]
[428,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B429+1,0,TCEA!B429+1)","v":"2024-07-23"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B430,SIMULADOR!$Q$44:$Q$163)","v":89.27000000000001}]
[429,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B430+1,0,TCEA!B430+1)","v":"2024-07-24"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B431,SIMULADOR!$Q$44:$Q$163)","v":0}]
[430,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B431+1,0,TCEA!B431+1)","v":"2024-07-25"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B432,SIMULADOR!$Q$44:$Q$163)","v":0}]
[431,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B432+1,0,TCEA!B432+1)","v":"2024-07-26"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B433,SIMULADOR!$Q$44:$Q$163)","v":0}]
[432,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B433+1,0,TCEA!B433+1)","v":"2024-07-27"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B434,SIMULADOR!$Q$44:$Q$163)","v":0}]
[433,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B434+1,0,TCEA!B434+1)","v":"2024-07-28"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B435,SIMULADOR!$Q$44:$Q$163)","v":0}]
[434,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B435+1,0,TCEA!B435+1)","v":"2024-07-29"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B436,SIMULADOR!$Q$44:$Q$163)","v":0}]
[435,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B436+1,0,TCEA!B436+1)","v":"2024-07-30"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B437,SIMULADOR!$Q$44:$Q$163)","v":0}]
[436,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B437+1,0,TCEA!B437+1)","v":"2024-07-31"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B438,SIMULADOR!$Q$44:$Q$163)","v":0}]
[437,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B438+1,0,TCEA!B438+1)","v":"2024-08-01"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B439,SIMULADOR!$Q$44:$Q$163)","v":0}]
[438,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B439+1,0,TCEA!B439+1)","v":"2024-08-02"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B440,SIMULADOR!$Q$44:$Q$163)","v":0}]
[439,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B440+1,0,TCEA!B440+1)","v":"2024-08-03"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B441,SIMULADOR!$Q$44:$Q$163)","v":0}]
[440,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B441+1,0,TCEA!B441+1)","v":"2024-08-04"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B442,SIMULADOR!$Q$44:$Q$163)","v":0}]
[441,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B442+1,0,TCEA!B442+1)","v":"2024-08-05"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B443,SIMULADOR!$Q$44:$Q$163)","v":0}]
[442,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B443+1,0,TCEA!B443+1)","v":"2024-08-06"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B444,SIMULADOR!$Q$44:$Q$163)","v":0}]
[443,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B444+1,0,TCEA!B444+1)","v":"2024-08-07"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B445,SIMULADOR!$Q$44:$Q$163)","v":0}]
[444,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B445+1,0,TCEA!B445+1)","v":"2024-08-08"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B446,SIMULADOR!$Q$44:$Q$163)","v":0}]
[445,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B446+1,0,TCEA!B446+1)","v":"2024-08-09"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B447,SIMULADOR!$Q$44:$Q$163)","v":0}]
[446,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B447+1,0,TCEA!B447+1)","v":"2024-08-10"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B448,SIMULADOR!$Q$44:$Q$163)","v":0}]
[447,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B448+1,0,TCEA!B448+1)","v":"2024-08-11"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B449,SIMULADOR!$Q$44:$Q$163)","v":0}]
[448,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B449+1,0,TCEA!B449+1)","v":"2024-08-12"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B450,SIMULADOR!$Q$44:$Q$163)","v":0}]
[449,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B450+1,0,TCEA!B450+1)","v":"2024-08-13"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B451,SIMULADOR!$Q$44:$Q$163)","v":0}]
[450,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B451+1,0,TCEA!B451+1)","v":"2024-08-14"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B452,SIMULADOR!$Q$44:$Q$163)","v":0}]
[{"$f":"+A452+1","v":451},{"$f":"+IF(SIMULADOR!$D$163<TCEA!B452+1,0,TCEA!B452+1)","v":"2024-08-15"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B453,SIMULADOR!$Q$44:$Q$163)","v":0}]
[452,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B453+1,0,TCEA!B453+1)","v":"2024-08-16"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B454,SIMULADOR!$Q$44:$Q$163)","v":0}]
[453,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B454+1,0,TCEA!B454+1)","v":"2024-08-17"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B455,SIMULADOR!$Q$44:$Q$163)","v":0}]
[454,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B455+1,0,TCEA!B455+1)","v":"2024-08-18"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B456,SIMULADOR!$Q$44:$Q$163)","v":0}]
[455,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B456+1,0,TCEA!B456+1)","v":"2024-08-19"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B457,SIMULADOR!$Q$44:$Q$163)","v":0}]
[456,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B457+1,0,TCEA!B457+1)","v":"2024-08-20"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B458,SIMULADOR!$Q$44:$Q$163)","v":0}]
[457,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B458+1,0,TCEA!B458+1)","v":"2024-08-21"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B459,SIMULADOR!$Q$44:$Q$163)","v":0}]
[458,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B459+1,0,TCEA!B459+1)","v":"2024-08-22"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B460,SIMULADOR!$Q$44:$Q$163)","v":0}]
[459,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B460+1,0,TCEA!B460+1)","v":"2024-08-23"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B461,SIMULADOR!$Q$44:$Q$163)","v":89.27}]
[460,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B461+1,0,TCEA!B461+1)","v":"2024-08-24"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B462,SIMULADOR!$Q$44:$Q$163)","v":0}]
[461,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B462+1,0,TCEA!B462+1)","v":"2024-08-25"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B463,SIMULADOR!$Q$44:$Q$163)","v":0}]
[462,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B463+1,0,TCEA!B463+1)","v":"2024-08-26"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B464,SIMULADOR!$Q$44:$Q$163)","v":0}]
[463,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B464+1,0,TCEA!B464+1)","v":"2024-08-27"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B465,SIMULADOR!$Q$44:$Q$163)","v":0}]
[464,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B465+1,0,TCEA!B465+1)","v":"2024-08-28"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B466,SIMULADOR!$Q$44:$Q$163)","v":0}]
[465,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B466+1,0,TCEA!B466+1)","v":"2024-08-29"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B467,SIMULADOR!$Q$44:$Q$163)","v":0}]
[466,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B467+1,0,TCEA!B467+1)","v":"2024-08-30"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B468,SIMULADOR!$Q$44:$Q$163)","v":0}]
[467,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B468+1,0,TCEA!B468+1)","v":"2024-08-31"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B469,SIMULADOR!$Q$44:$Q$163)","v":0}]
[468,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B469+1,0,TCEA!B469+1)","v":"2024-09-01"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B470,SIMULADOR!$Q$44:$Q$163)","v":0}]
[469,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B470+1,0,TCEA!B470+1)","v":"2024-09-02"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B471,SIMULADOR!$Q$44:$Q$163)","v":0}]
[470,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B471+1,0,TCEA!B471+1)","v":"2024-09-03"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B472,SIMULADOR!$Q$44:$Q$163)","v":0}]
[471,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B472+1,0,TCEA!B472+1)","v":"2024-09-04"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B473,SIMULADOR!$Q$44:$Q$163)","v":0}]
[472,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B473+1,0,TCEA!B473+1)","v":"2024-09-05"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B474,SIMULADOR!$Q$44:$Q$163)","v":0}]
[473,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B474+1,0,TCEA!B474+1)","v":"2024-09-06"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B475,SIMULADOR!$Q$44:$Q$163)","v":0}]
[474,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B475+1,0,TCEA!B475+1)","v":"2024-09-07"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B476,SIMULADOR!$Q$44:$Q$163)","v":0}]
[475,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B476+1,0,TCEA!B476+1)","v":"2024-09-08"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B477,SIMULADOR!$Q$44:$Q$163)","v":0}]
[476,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B477+1,0,TCEA!B477+1)","v":"2024-09-09"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B478,SIMULADOR!$Q$44:$Q$163)","v":0}]
[477,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B478+1,0,TCEA!B478+1)","v":"2024-09-10"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B479,SIMULADOR!$Q$44:$Q$163)","v":0}]
[478,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B479+1,0,TCEA!B479+1)","v":"2024-09-11"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B480,SIMULADOR!$Q$44:$Q$163)","v":0}]
[479,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B480+1,0,TCEA!B480+1)","v":"2024-09-12"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B481,SIMULADOR!$Q$44:$Q$163)","v":0}]
[480,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B481+1,0,TCEA!B481+1)","v":"2024-09-13"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B482,SIMULADOR!$Q$44:$Q$163)","v":0}]
[481,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B482+1,0,TCEA!B482+1)","v":"2024-09-14"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B483,SIMULADOR!$Q$44:$Q$163)","v":0}]
[482,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B483+1,0,TCEA!B483+1)","v":"2024-09-15"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B484,SIMULADOR!$Q$44:$Q$163)","v":0}]
[483,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B484+1,0,TCEA!B484+1)","v":"2024-09-16"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B485,SIMULADOR!$Q$44:$Q$163)","v":0}]
[484,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B485+1,0,TCEA!B485+1)","v":"2024-09-17"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B486,SIMULADOR!$Q$44:$Q$163)","v":0}]
[485,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B486+1,0,TCEA!B486+1)","v":"2024-09-18"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B487,SIMULADOR!$Q$44:$Q$163)","v":0}]
[486,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B487+1,0,TCEA!B487+1)","v":"2024-09-19"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B488,SIMULADOR!$Q$44:$Q$163)","v":0}]
[487,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B488+1,0,TCEA!B488+1)","v":"2024-09-20"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B489,SIMULADOR!$Q$44:$Q$163)","v":0}]
[488,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B489+1,0,TCEA!B489+1)","v":"2024-09-21"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B490,SIMULADOR!$Q$44:$Q$163)","v":0}]
[489,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B490+1,0,TCEA!B490+1)","v":"2024-09-22"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B491,SIMULADOR!$Q$44:$Q$163)","v":0}]
[490,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B491+1,0,TCEA!B491+1)","v":"2024-09-23"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B492,SIMULADOR!$Q$44:$Q$163)","v":89.269999999999982}]
[491,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B492+1,0,TCEA!B492+1)","v":"2024-09-24"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B493,SIMULADOR!$Q$44:$Q$163)","v":0}]
[492,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B493+1,0,TCEA!B493+1)","v":"2024-09-25"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B494,SIMULADOR!$Q$44:$Q$163)","v":0}]
[493,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B494+1,0,TCEA!B494+1)","v":"2024-09-26"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B495,SIMULADOR!$Q$44:$Q$163)","v":0}]
[494,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B495+1,0,TCEA!B495+1)","v":"2024-09-27"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B496,SIMULADOR!$Q$44:$Q$163)","v":0}]
[495,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B496+1,0,TCEA!B496+1)","v":"2024-09-28"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B497,SIMULADOR!$Q$44:$Q$163)","v":0}]
[496,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B497+1,0,TCEA!B497+1)","v":"2024-09-29"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B498,SIMULADOR!$Q$44:$Q$163)","v":0}]
[497,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B498+1,0,TCEA!B498+1)","v":"2024-09-30"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B499,SIMULADOR!$Q$44:$Q$163)","v":0}]
[498,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B499+1,0,TCEA!B499+1)","v":"2024-10-01"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B500,SIMULADOR!$Q$44:$Q$163)","v":0}]
[499,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B500+1,0,TCEA!B500+1)","v":"2024-10-02"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B501,SIMULADOR!$Q$44:$Q$163)","v":0}]
[500,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B501+1,0,TCEA!B501+1)","v":"2024-10-03"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B502,SIMULADOR!$Q$44:$Q$163)","v":0}]
[501,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B502+1,0,TCEA!B502+1)","v":"2024-10-04"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B503,SIMULADOR!$Q$44:$Q$163)","v":0}]
[502,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B503+1,0,TCEA!B503+1)","v":"2024-10-05"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B504,SIMULADOR!$Q$44:$Q$163)","v":0}]
[503,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B504+1,0,TCEA!B504+1)","v":"2024-10-06"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B505,SIMULADOR!$Q$44:$Q$163)","v":0}]
[504,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B505+1,0,TCEA!B505+1)","v":"2024-10-07"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B506,SIMULADOR!$Q$44:$Q$163)","v":0}]
[505,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B506+1,0,TCEA!B506+1)","v":"2024-10-08"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B507,SIMULADOR!$Q$44:$Q$163)","v":0}]
[506,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B507+1,0,TCEA!B507+1)","v":"2024-10-09"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B508,SIMULADOR!$Q$44:$Q$163)","v":0}]
[507,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B508+1,0,TCEA!B508+1)","v":"2024-10-10"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B509,SIMULADOR!$Q$44:$Q$163)","v":0}]
[508,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B509+1,0,TCEA!B509+1)","v":"2024-10-11"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B510,SIMULADOR!$Q$44:$Q$163)","v":0}]
[509,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B510+1,0,TCEA!B510+1)","v":"2024-10-12"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B511,SIMULADOR!$Q$44:$Q$163)","v":0}]
[510,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B511+1,0,TCEA!B511+1)","v":"2024-10-13"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B512,SIMULADOR!$Q$44:$Q$163)","v":0}]
[511,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B512+1,0,TCEA!B512+1)","v":"2024-10-14"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B513,SIMULADOR!$Q$44:$Q$163)","v":0}]
[512,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B513+1,0,TCEA!B513+1)","v":"2024-10-15"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B514,SIMULADOR!$Q$44:$Q$163)","v":0}]
[513,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B514+1,0,TCEA!B514+1)","v":"2024-10-16"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B515,SIMULADOR!$Q$44:$Q$163)","v":0}]
[514,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B515+1,0,TCEA!B515+1)","v":"2024-10-17"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B516,SIMULADOR!$Q$44:$Q$163)","v":0}]
[{"$f":"+A516+1","v":515},{"$f":"+IF(SIMULADOR!$D$163<TCEA!B516+1,0,TCEA!B516+1)","v":"2024-10-18"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B517,SIMULADOR!$Q$44:$Q$163)","v":0}]
[516,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B517+1,0,TCEA!B517+1)","v":"2024-10-19"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B518,SIMULADOR!$Q$44:$Q$163)","v":0}]
[517,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B518+1,0,TCEA!B518+1)","v":"2024-10-20"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B519,SIMULADOR!$Q$44:$Q$163)","v":0}]
[518,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B519+1,0,TCEA!B519+1)","v":"2024-10-21"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B520,SIMULADOR!$Q$44:$Q$163)","v":0}]
[519,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B520+1,0,TCEA!B520+1)","v":"2024-10-22"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B521,SIMULADOR!$Q$44:$Q$163)","v":0}]
[520,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B521+1,0,TCEA!B521+1)","v":"2024-10-23"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B522,SIMULADOR!$Q$44:$Q$163)","v":89.27000000000001}]
[521,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B522+1,0,TCEA!B522+1)","v":"2024-10-24"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B523,SIMULADOR!$Q$44:$Q$163)","v":0}]
[522,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B523+1,0,TCEA!B523+1)","v":"2024-10-25"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B524,SIMULADOR!$Q$44:$Q$163)","v":0}]
[523,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B524+1,0,TCEA!B524+1)","v":"2024-10-26"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B525,SIMULADOR!$Q$44:$Q$163)","v":0}]
[524,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B525+1,0,TCEA!B525+1)","v":"2024-10-27"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B526,SIMULADOR!$Q$44:$Q$163)","v":0}]
[525,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B526+1,0,TCEA!B526+1)","v":"2024-10-28"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B527,SIMULADOR!$Q$44:$Q$163)","v":0}]
[526,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B527+1,0,TCEA!B527+1)","v":"2024-10-29"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B528,SIMULADOR!$Q$44:$Q$163)","v":0}]
[527,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B528+1,0,TCEA!B528+1)","v":"2024-10-30"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B529,SIMULADOR!$Q$44:$Q$163)","v":0}]
[528,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B529+1,0,TCEA!B529+1)","v":"2024-10-31"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B530,SIMULADOR!$Q$44:$Q$163)","v":0}]
[529,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B530+1,0,TCEA!B530+1)","v":"2024-11-01"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B531,SIMULADOR!$Q$44:$Q$163)","v":0}]
[530,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B531+1,0,TCEA!B531+1)","v":"2024-11-02"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B532,SIMULADOR!$Q$44:$Q$163)","v":0}]
[531,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B532+1,0,TCEA!B532+1)","v":"2024-11-03"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B533,SIMULADOR!$Q$44:$Q$163)","v":0}]
[532,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B533+1,0,TCEA!B533+1)","v":"2024-11-04"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B534,SIMULADOR!$Q$44:$Q$163)","v":0}]
[533,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B534+1,0,TCEA!B534+1)","v":"2024-11-05"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B535,SIMULADOR!$Q$44:$Q$163)","v":0}]
[534,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B535+1,0,TCEA!B535+1)","v":"2024-11-06"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B536,SIMULADOR!$Q$44:$Q$163)","v":0}]
[535,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B536+1,0,TCEA!B536+1)","v":"2024-11-07"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B537,SIMULADOR!$Q$44:$Q$163)","v":0}]
[536,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B537+1,0,TCEA!B537+1)","v":"2024-11-08"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B538,SIMULADOR!$Q$44:$Q$163)","v":0}]
[537,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B538+1,0,TCEA!B538+1)","v":"2024-11-09"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B539,SIMULADOR!$Q$44:$Q$163)","v":0}]
[538,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B539+1,0,TCEA!B539+1)","v":"2024-11-10"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B540,SIMULADOR!$Q$44:$Q$163)","v":0}]
[539,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B540+1,0,TCEA!B540+1)","v":"2024-11-11"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B541,SIMULADOR!$Q$44:$Q$163)","v":0}]
[540,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B541+1,0,TCEA!B541+1)","v":"2024-11-12"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B542,SIMULADOR!$Q$44:$Q$163)","v":0}]
[541,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B542+1,0,TCEA!B542+1)","v":"2024-11-13"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B543,SIMULADOR!$Q$44:$Q$163)","v":0}]
[542,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B543+1,0,TCEA!B543+1)","v":"2024-11-14"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B544,SIMULADOR!$Q$44:$Q$163)","v":0}]
[543,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B544+1,0,TCEA!B544+1)","v":"2024-11-15"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B545,SIMULADOR!$Q$44:$Q$163)","v":0}]
[544,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B545+1,0,TCEA!B545+1)","v":"2024-11-16"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B546,SIMULADOR!$Q$44:$Q$163)","v":0}]
[545,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B546+1,0,TCEA!B546+1)","v":"2024-11-17"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B547,SIMULADOR!$Q$44:$Q$163)","v":0}]
[546,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B547+1,0,TCEA!B547+1)","v":"2024-11-18"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B548,SIMULADOR!$Q$44:$Q$163)","v":0}]
[547,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B548+1,0,TCEA!B548+1)","v":"2024-11-19"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B549,SIMULADOR!$Q$44:$Q$163)","v":0}]
[548,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B549+1,0,TCEA!B549+1)","v":"2024-11-20"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B550,SIMULADOR!$Q$44:$Q$163)","v":0}]
[549,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B550+1,0,TCEA!B550+1)","v":"2024-11-21"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B551,SIMULADOR!$Q$44:$Q$163)","v":0}]
[550,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B551+1,0,TCEA!B551+1)","v":"2024-11-22"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B552,SIMULADOR!$Q$44:$Q$163)","v":0}]
[551,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B552+1,0,TCEA!B552+1)","v":"2024-11-23"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B553,SIMULADOR!$Q$44:$Q$163)","v":89.27}]
[552,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B553+1,0,TCEA!B553+1)","v":"2024-11-24"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B554,SIMULADOR!$Q$44:$Q$163)","v":0}]
[553,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B554+1,0,TCEA!B554+1)","v":"2024-11-25"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B555,SIMULADOR!$Q$44:$Q$163)","v":0}]
[554,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B555+1,0,TCEA!B555+1)","v":"2024-11-26"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B556,SIMULADOR!$Q$44:$Q$163)","v":0}]
[555,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B556+1,0,TCEA!B556+1)","v":"2024-11-27"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B557,SIMULADOR!$Q$44:$Q$163)","v":0}]
[556,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B557+1,0,TCEA!B557+1)","v":"2024-11-28"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B558,SIMULADOR!$Q$44:$Q$163)","v":0}]
[557,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B558+1,0,TCEA!B558+1)","v":"2024-11-29"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B559,SIMULADOR!$Q$44:$Q$163)","v":0}]
[558,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B559+1,0,TCEA!B559+1)","v":"2024-11-30"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B560,SIMULADOR!$Q$44:$Q$163)","v":0}]
[559,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B560+1,0,TCEA!B560+1)","v":"2024-12-01"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B561,SIMULADOR!$Q$44:$Q$163)","v":0}]
[560,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B561+1,0,TCEA!B561+1)","v":"2024-12-02"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B562,SIMULADOR!$Q$44:$Q$163)","v":0}]
[561,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B562+1,0,TCEA!B562+1)","v":"2024-12-03"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B563,SIMULADOR!$Q$44:$Q$163)","v":0}]
[562,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B563+1,0,TCEA!B563+1)","v":"2024-12-04"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B564,SIMULADOR!$Q$44:$Q$163)","v":0}]
[563,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B564+1,0,TCEA!B564+1)","v":"2024-12-05"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B565,SIMULADOR!$Q$44:$Q$163)","v":0}]
[564,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B565+1,0,TCEA!B565+1)","v":"2024-12-06"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B566,SIMULADOR!$Q$44:$Q$163)","v":0}]
[565,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B566+1,0,TCEA!B566+1)","v":"2024-12-07"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B567,SIMULADOR!$Q$44:$Q$163)","v":0}]
[566,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B567+1,0,TCEA!B567+1)","v":"2024-12-08"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B568,SIMULADOR!$Q$44:$Q$163)","v":0}]
[567,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B568+1,0,TCEA!B568+1)","v":"2024-12-09"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B569,SIMULADOR!$Q$44:$Q$163)","v":0}]
[568,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B569+1,0,TCEA!B569+1)","v":"2024-12-10"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B570,SIMULADOR!$Q$44:$Q$163)","v":0}]
[569,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B570+1,0,TCEA!B570+1)","v":"2024-12-11"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B571,SIMULADOR!$Q$44:$Q$163)","v":0}]
[570,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B571+1,0,TCEA!B571+1)","v":"2024-12-12"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B572,SIMULADOR!$Q$44:$Q$163)","v":0}]
[571,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B572+1,0,TCEA!B572+1)","v":"2024-12-13"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B573,SIMULADOR!$Q$44:$Q$163)","v":0}]
[572,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B573+1,0,TCEA!B573+1)","v":"2024-12-14"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B574,SIMULADOR!$Q$44:$Q$163)","v":0}]
[573,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B574+1,0,TCEA!B574+1)","v":"2024-12-15"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B575,SIMULADOR!$Q$44:$Q$163)","v":0}]
[574,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B575+1,0,TCEA!B575+1)","v":"2024-12-16"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B576,SIMULADOR!$Q$44:$Q$163)","v":0}]
[575,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B576+1,0,TCEA!B576+1)","v":"2024-12-17"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B577,SIMULADOR!$Q$44:$Q$163)","v":0}]
[576,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B577+1,0,TCEA!B577+1)","v":"2024-12-18"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B578,SIMULADOR!$Q$44:$Q$163)","v":0}]
[577,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B578+1,0,TCEA!B578+1)","v":"2024-12-19"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B579,SIMULADOR!$Q$44:$Q$163)","v":0}]
[578,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B579+1,0,TCEA!B579+1)","v":"2024-12-20"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B580,SIMULADOR!$Q$44:$Q$163)","v":0}]
[{"$f":"+A580+1","v":579},{"$f":"+IF(SIMULADOR!$D$163<TCEA!B580+1,0,TCEA!B580+1)","v":"2024-12-21"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B581,SIMULADOR!$Q$44:$Q$163)","v":0}]
[580,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B581+1,0,TCEA!B581+1)","v":"2024-12-22"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B582,SIMULADOR!$Q$44:$Q$163)","v":0}]
[581,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B582+1,0,TCEA!B582+1)","v":"2024-12-23"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B583,SIMULADOR!$Q$44:$Q$163)","v":89.27000000000001}]
[582,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B583+1,0,TCEA!B583+1)","v":"2024-12-24"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B584,SIMULADOR!$Q$44:$Q$163)","v":0}]
[583,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B584+1,0,TCEA!B584+1)","v":"2024-12-25"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B585,SIMULADOR!$Q$44:$Q$163)","v":0}]
[584,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B585+1,0,TCEA!B585+1)","v":"2024-12-26"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B586,SIMULADOR!$Q$44:$Q$163)","v":0}]
[585,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B586+1,0,TCEA!B586+1)","v":"2024-12-27"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B587,SIMULADOR!$Q$44:$Q$163)","v":0}]
[586,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B587+1,0,TCEA!B587+1)","v":"2024-12-28"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B588,SIMULADOR!$Q$44:$Q$163)","v":0}]
[587,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B588+1,0,TCEA!B588+1)","v":"2024-12-29"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B589,SIMULADOR!$Q$44:$Q$163)","v":0}]
[588,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B589+1,0,TCEA!B589+1)","v":"2024-12-30"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B590,SIMULADOR!$Q$44:$Q$163)","v":0}]
[589,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B590+1,0,TCEA!B590+1)","v":"2024-12-31"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B591,SIMULADOR!$Q$44:$Q$163)","v":0}]
[590,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B591+1,0,TCEA!B591+1)","v":"2025-01-01"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B592,SIMULADOR!$Q$44:$Q$163)","v":0}]
[591,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B592+1,0,TCEA!B592+1)","v":"2025-01-02"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B593,SIMULADOR!$Q$44:$Q$163)","v":0}]
[592,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B593+1,0,TCEA!B593+1)","v":"2025-01-03"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B594,SIMULADOR!$Q$44:$Q$163)","v":0}]
[593,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B594+1,0,TCEA!B594+1)","v":"2025-01-04"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B595,SIMULADOR!$Q$44:$Q$163)","v":0}]
[594,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B595+1,0,TCEA!B595+1)","v":"2025-01-05"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B596,SIMULADOR!$Q$44:$Q$163)","v":0}]
[595,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B596+1,0,TCEA!B596+1)","v":"2025-01-06"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B597,SIMULADOR!$Q$44:$Q$163)","v":0}]
[596,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B597+1,0,TCEA!B597+1)","v":"2025-01-07"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B598,SIMULADOR!$Q$44:$Q$163)","v":0}]
[597,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B598+1,0,TCEA!B598+1)","v":"2025-01-08"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B599,SIMULADOR!$Q$44:$Q$163)","v":0}]
[598,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B599+1,0,TCEA!B599+1)","v":"2025-01-09"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B600,SIMULADOR!$Q$44:$Q$163)","v":0}]
[599,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B600+1,0,TCEA!B600+1)","v":"2025-01-10"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B601,SIMULADOR!$Q$44:$Q$163)","v":0}]
[600,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B601+1,0,TCEA!B601+1)","v":"2025-01-11"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B602,SIMULADOR!$Q$44:$Q$163)","v":0}]
[601,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B602+1,0,TCEA!B602+1)","v":"2025-01-12"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B603,SIMULADOR!$Q$44:$Q$163)","v":0}]
[602,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B603+1,0,TCEA!B603+1)","v":"2025-01-13"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B604,SIMULADOR!$Q$44:$Q$163)","v":0}]
[603,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B604+1,0,TCEA!B604+1)","v":"2025-01-14"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B605,SIMULADOR!$Q$44:$Q$163)","v":0}]
[604,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B605+1,0,TCEA!B605+1)","v":"2025-01-15"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B606,SIMULADOR!$Q$44:$Q$163)","v":0}]
[605,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B606+1,0,TCEA!B606+1)","v":"2025-01-16"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B607,SIMULADOR!$Q$44:$Q$163)","v":0}]
[606,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B607+1,0,TCEA!B607+1)","v":"2025-01-17"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B608,SIMULADOR!$Q$44:$Q$163)","v":0}]
[607,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B608+1,0,TCEA!B608+1)","v":"2025-01-18"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B609,SIMULADOR!$Q$44:$Q$163)","v":0}]
[608,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B609+1,0,TCEA!B609+1)","v":"2025-01-19"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B610,SIMULADOR!$Q$44:$Q$163)","v":0}]
[609,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B610+1,0,TCEA!B610+1)","v":"2025-01-20"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B611,SIMULADOR!$Q$44:$Q$163)","v":0}]
[610,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B611+1,0,TCEA!B611+1)","v":"2025-01-21"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B612,SIMULADOR!$Q$44:$Q$163)","v":0}]
[611,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B612+1,0,TCEA!B612+1)","v":"2025-01-22"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B613,SIMULADOR!$Q$44:$Q$163)","v":0}]
[612,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B613+1,0,TCEA!B613+1)","v":"2025-01-23"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B614,SIMULADOR!$Q$44:$Q$163)","v":89.27000000000001}]
[613,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B614+1,0,TCEA!B614+1)","v":"2025-01-24"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B615,SIMULADOR!$Q$44:$Q$163)","v":0}]
[614,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B615+1,0,TCEA!B615+1)","v":"2025-01-25"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B616,SIMULADOR!$Q$44:$Q$163)","v":0}]
[615,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B616+1,0,TCEA!B616+1)","v":"2025-01-26"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B617,SIMULADOR!$Q$44:$Q$163)","v":0}]
[616,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B617+1,0,TCEA!B617+1)","v":"2025-01-27"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B618,SIMULADOR!$Q$44:$Q$163)","v":0}]
[617,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B618+1,0,TCEA!B618+1)","v":"2025-01-28"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B619,SIMULADOR!$Q$44:$Q$163)","v":0}]
[618,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B619+1,0,TCEA!B619+1)","v":"2025-01-29"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B620,SIMULADOR!$Q$44:$Q$163)","v":0}]
[619,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B620+1,0,TCEA!B620+1)","v":"2025-01-30"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B621,SIMULADOR!$Q$44:$Q$163)","v":0}]
[620,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B621+1,0,TCEA!B621+1)","v":"2025-01-31"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B622,SIMULADOR!$Q$44:$Q$163)","v":0}]
[621,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B622+1,0,TCEA!B622+1)","v":"2025-02-01"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B623,SIMULADOR!$Q$44:$Q$163)","v":0}]
[622,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B623+1,0,TCEA!B623+1)","v":"2025-02-02"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B624,SIMULADOR!$Q$44:$Q$163)","v":0}]
[623,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B624+1,0,TCEA!B624+1)","v":"2025-02-03"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B625,SIMULADOR!$Q$44:$Q$163)","v":0}]
[624,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B625+1,0,TCEA!B625+1)","v":"2025-02-04"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B626,SIMULADOR!$Q$44:$Q$163)","v":0}]
[625,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B626+1,0,TCEA!B626+1)","v":"2025-02-05"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B627,SIMULADOR!$Q$44:$Q$163)","v":0}]
[626,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B627+1,0,TCEA!B627+1)","v":"2025-02-06"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B628,SIMULADOR!$Q$44:$Q$163)","v":0}]
[627,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B628+1,0,TCEA!B628+1)","v":"2025-02-07"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B629,SIMULADOR!$Q$44:$Q$163)","v":0}]
[628,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B629+1,0,TCEA!B629+1)","v":"2025-02-08"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B630,SIMULADOR!$Q$44:$Q$163)","v":0}]
[629,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B630+1,0,TCEA!B630+1)","v":"2025-02-09"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B631,SIMULADOR!$Q$44:$Q$163)","v":0}]
[630,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B631+1,0,TCEA!B631+1)","v":"2025-02-10"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B632,SIMULADOR!$Q$44:$Q$163)","v":0}]
[631,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B632+1,0,TCEA!B632+1)","v":"2025-02-11"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B633,SIMULADOR!$Q$44:$Q$163)","v":0}]
[632,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B633+1,0,TCEA!B633+1)","v":"2025-02-12"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B634,SIMULADOR!$Q$44:$Q$163)","v":0}]
[633,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B634+1,0,TCEA!B634+1)","v":"2025-02-13"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B635,SIMULADOR!$Q$44:$Q$163)","v":0}]
[634,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B635+1,0,TCEA!B635+1)","v":"2025-02-14"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B636,SIMULADOR!$Q$44:$Q$163)","v":0}]
[635,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B636+1,0,TCEA!B636+1)","v":"2025-02-15"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B637,SIMULADOR!$Q$44:$Q$163)","v":0}]
[636,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B637+1,0,TCEA!B637+1)","v":"2025-02-16"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B638,SIMULADOR!$Q$44:$Q$163)","v":0}]
[637,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B638+1,0,TCEA!B638+1)","v":"2025-02-17"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B639,SIMULADOR!$Q$44:$Q$163)","v":0}]
[638,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B639+1,0,TCEA!B639+1)","v":"2025-02-18"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B640,SIMULADOR!$Q$44:$Q$163)","v":0}]
[639,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B640+1,0,TCEA!B640+1)","v":"2025-02-19"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B641,SIMULADOR!$Q$44:$Q$163)","v":0}]
[640,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B641+1,0,TCEA!B641+1)","v":"2025-02-20"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B642,SIMULADOR!$Q$44:$Q$163)","v":0}]
[641,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B642+1,0,TCEA!B642+1)","v":"2025-02-21"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B643,SIMULADOR!$Q$44:$Q$163)","v":0}]
[642,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B643+1,0,TCEA!B643+1)","v":"2025-02-22"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B644,SIMULADOR!$Q$44:$Q$163)","v":0}]
[{"$f":"+A644+1","v":643},{"$f":"+IF(SIMULADOR!$D$163<TCEA!B644+1,0,TCEA!B644+1)","v":"2025-02-23"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B645,SIMULADOR!$Q$44:$Q$163)","v":89.269999999999982}]
[644,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B645+1,0,TCEA!B645+1)","v":"2025-02-24"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B646,SIMULADOR!$Q$44:$Q$163)","v":0}]
[645,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B646+1,0,TCEA!B646+1)","v":"2025-02-25"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B647,SIMULADOR!$Q$44:$Q$163)","v":0}]
[646,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B647+1,0,TCEA!B647+1)","v":"2025-02-26"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B648,SIMULADOR!$Q$44:$Q$163)","v":0}]
[647,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B648+1,0,TCEA!B648+1)","v":"2025-02-27"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B649,SIMULADOR!$Q$44:$Q$163)","v":0}]
[648,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B649+1,0,TCEA!B649+1)","v":"2025-02-28"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B650,SIMULADOR!$Q$44:$Q$163)","v":0}]
[649,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B650+1,0,TCEA!B650+1)","v":"2025-03-01"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B651,SIMULADOR!$Q$44:$Q$163)","v":0}]
[650,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B651+1,0,TCEA!B651+1)","v":"2025-03-02"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B652,SIMULADOR!$Q$44:$Q$163)","v":0}]
[651,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B652+1,0,TCEA!B652+1)","v":"2025-03-03"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B653,SIMULADOR!$Q$44:$Q$163)","v":0}]
[652,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B653+1,0,TCEA!B653+1)","v":"2025-03-04"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B654,SIMULADOR!$Q$44:$Q$163)","v":0}]
[653,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B654+1,0,TCEA!B654+1)","v":"2025-03-05"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B655,SIMULADOR!$Q$44:$Q$163)","v":0}]
[654,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B655+1,0,TCEA!B655+1)","v":"2025-03-06"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B656,SIMULADOR!$Q$44:$Q$163)","v":0}]
[655,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B656+1,0,TCEA!B656+1)","v":"2025-03-07"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B657,SIMULADOR!$Q$44:$Q$163)","v":0}]
[656,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B657+1,0,TCEA!B657+1)","v":"2025-03-08"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B658,SIMULADOR!$Q$44:$Q$163)","v":0}]
[657,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B658+1,0,TCEA!B658+1)","v":"2025-03-09"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B659,SIMULADOR!$Q$44:$Q$163)","v":0}]
[658,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B659+1,0,TCEA!B659+1)","v":"2025-03-10"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B660,SIMULADOR!$Q$44:$Q$163)","v":0}]
[659,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B660+1,0,TCEA!B660+1)","v":"2025-03-11"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B661,SIMULADOR!$Q$44:$Q$163)","v":0}]
[660,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B661+1,0,TCEA!B661+1)","v":"2025-03-12"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B662,SIMULADOR!$Q$44:$Q$163)","v":0}]
[661,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B662+1,0,TCEA!B662+1)","v":"2025-03-13"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B663,SIMULADOR!$Q$44:$Q$163)","v":0}]
[662,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B663+1,0,TCEA!B663+1)","v":"2025-03-14"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B664,SIMULADOR!$Q$44:$Q$163)","v":0}]
[663,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B664+1,0,TCEA!B664+1)","v":"2025-03-15"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B665,SIMULADOR!$Q$44:$Q$163)","v":0}]
[664,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B665+1,0,TCEA!B665+1)","v":"2025-03-16"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B666,SIMULADOR!$Q$44:$Q$163)","v":0}]
[665,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B666+1,0,TCEA!B666+1)","v":"2025-03-17"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B667,SIMULADOR!$Q$44:$Q$163)","v":0}]
[666,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B667+1,0,TCEA!B667+1)","v":"2025-03-18"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B668,SIMULADOR!$Q$44:$Q$163)","v":0}]
[667,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B668+1,0,TCEA!B668+1)","v":"2025-03-19"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B669,SIMULADOR!$Q$44:$Q$163)","v":0}]
[668,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B669+1,0,TCEA!B669+1)","v":"2025-03-20"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B670,SIMULADOR!$Q$44:$Q$163)","v":0}]
[669,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B670+1,0,TCEA!B670+1)","v":"2025-03-21"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B671,SIMULADOR!$Q$44:$Q$163)","v":0}]
[670,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B671+1,0,TCEA!B671+1)","v":"2025-03-22"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B672,SIMULADOR!$Q$44:$Q$163)","v":0}]
[671,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B672+1,0,TCEA!B672+1)","v":"2025-03-23"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B673,SIMULADOR!$Q$44:$Q$163)","v":89.27}]
[672,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B673+1,0,TCEA!B673+1)","v":"2025-03-24"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B674,SIMULADOR!$Q$44:$Q$163)","v":0}]
[673,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B674+1,0,TCEA!B674+1)","v":"2025-03-25"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B675,SIMULADOR!$Q$44:$Q$163)","v":0}]
[674,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B675+1,0,TCEA!B675+1)","v":"2025-03-26"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B676,SIMULADOR!$Q$44:$Q$163)","v":0}]
[675,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B676+1,0,TCEA!B676+1)","v":"2025-03-27"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B677,SIMULADOR!$Q$44:$Q$163)","v":0}]
[676,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B677+1,0,TCEA!B677+1)","v":"2025-03-28"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B678,SIMULADOR!$Q$44:$Q$163)","v":0}]
[677,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B678+1,0,TCEA!B678+1)","v":"2025-03-29"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B679,SIMULADOR!$Q$44:$Q$163)","v":0}]
[678,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B679+1,0,TCEA!B679+1)","v":"2025-03-30"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B680,SIMULADOR!$Q$44:$Q$163)","v":0}]
[679,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B680+1,0,TCEA!B680+1)","v":"2025-03-31"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B681,SIMULADOR!$Q$44:$Q$163)","v":0}]
[680,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B681+1,0,TCEA!B681+1)","v":"2025-04-01"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B682,SIMULADOR!$Q$44:$Q$163)","v":0}]
[681,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B682+1,0,TCEA!B682+1)","v":"2025-04-02"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B683,SIMULADOR!$Q$44:$Q$163)","v":0}]
[682,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B683+1,0,TCEA!B683+1)","v":"2025-04-03"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B684,SIMULADOR!$Q$44:$Q$163)","v":0}]
[683,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B684+1,0,TCEA!B684+1)","v":"2025-04-04"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B685,SIMULADOR!$Q$44:$Q$163)","v":0}]
[684,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B685+1,0,TCEA!B685+1)","v":"2025-04-05"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B686,SIMULADOR!$Q$44:$Q$163)","v":0}]
[685,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B686+1,0,TCEA!B686+1)","v":"2025-04-06"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B687,SIMULADOR!$Q$44:$Q$163)","v":0}]
[686,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B687+1,0,TCEA!B687+1)","v":"2025-04-07"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B688,SIMULADOR!$Q$44:$Q$163)","v":0}]
[687,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B688+1,0,TCEA!B688+1)","v":"2025-04-08"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B689,SIMULADOR!$Q$44:$Q$163)","v":0}]
[688,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B689+1,0,TCEA!B689+1)","v":"2025-04-09"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B690,SIMULADOR!$Q$44:$Q$163)","v":0}]
[689,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B690+1,0,TCEA!B690+1)","v":"2025-04-10"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B691,SIMULADOR!$Q$44:$Q$163)","v":0}]
[690,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B691+1,0,TCEA!B691+1)","v":"2025-04-11"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B692,SIMULADOR!$Q$44:$Q$163)","v":0}]
[691,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B692+1,0,TCEA!B692+1)","v":"2025-04-12"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B693,SIMULADOR!$Q$44:$Q$163)","v":0}]
[692,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B693+1,0,TCEA!B693+1)","v":"2025-04-13"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B694,SIMULADOR!$Q$44:$Q$163)","v":0}]
[693,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B694+1,0,TCEA!B694+1)","v":"2025-04-14"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B695,SIMULADOR!$Q$44:$Q$163)","v":0}]
[694,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B695+1,0,TCEA!B695+1)","v":"2025-04-15"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B696,SIMULADOR!$Q$44:$Q$163)","v":0}]
[695,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B696+1,0,TCEA!B696+1)","v":"2025-04-16"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B697,SIMULADOR!$Q$44:$Q$163)","v":0}]
[696,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B697+1,0,TCEA!B697+1)","v":"2025-04-17"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B698,SIMULADOR!$Q$44:$Q$163)","v":0}]
[697,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B698+1,0,TCEA!B698+1)","v":"2025-04-18"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B699,SIMULADOR!$Q$44:$Q$163)","v":0}]
[698,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B699+1,0,TCEA!B699+1)","v":"2025-04-19"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B700,SIMULADOR!$Q$44:$Q$163)","v":0}]
[699,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B700+1,0,TCEA!B700+1)","v":"2025-04-20"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B701,SIMULADOR!$Q$44:$Q$163)","v":0}]
[700,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B701+1,0,TCEA!B701+1)","v":"2025-04-21"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B702,SIMULADOR!$Q$44:$Q$163)","v":0}]
[701,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B702+1,0,TCEA!B702+1)","v":"2025-04-22"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B703,SIMULADOR!$Q$44:$Q$163)","v":0}]
[702,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B703+1,0,TCEA!B703+1)","v":"2025-04-23"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B704,SIMULADOR!$Q$44:$Q$163)","v":89.27}]
[703,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B704+1,0,TCEA!B704+1)","v":"2025-04-24"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B705,SIMULADOR!$Q$44:$Q$163)","v":0}]
[704,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B705+1,0,TCEA!B705+1)","v":"2025-04-25"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B706,SIMULADOR!$Q$44:$Q$163)","v":0}]
[705,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B706+1,0,TCEA!B706+1)","v":"2025-04-26"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B707,SIMULADOR!$Q$44:$Q$163)","v":0}]
[706,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B707+1,0,TCEA!B707+1)","v":"2025-04-27"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B708,SIMULADOR!$Q$44:$Q$163)","v":0}]
[{"$f":"+A708+1","v":707},{"$f":"+IF(SIMULADOR!$D$163<TCEA!B708+1,0,TCEA!B708+1)","v":"2025-04-28"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B709,SIMULADOR!$Q$44:$Q$163)","v":0}]
[708,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B709+1,0,TCEA!B709+1)","v":"2025-04-29"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B710,SIMULADOR!$Q$44:$Q$163)","v":0}]
[709,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B710+1,0,TCEA!B710+1)","v":"2025-04-30"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B711,SIMULADOR!$Q$44:$Q$163)","v":0}]
[710,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B711+1,0,TCEA!B711+1)","v":"2025-05-01"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B712,SIMULADOR!$Q$44:$Q$163)","v":0}]
[711,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B712+1,0,TCEA!B712+1)","v":"2025-05-02"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B713,SIMULADOR!$Q$44:$Q$163)","v":0}]
[712,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B713+1,0,TCEA!B713+1)","v":"2025-05-03"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B714,SIMULADOR!$Q$44:$Q$163)","v":0}]
[713,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B714+1,0,TCEA!B714+1)","v":"2025-05-04"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B715,SIMULADOR!$Q$44:$Q$163)","v":0}]
[714,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B715+1,0,TCEA!B715+1)","v":"2025-05-05"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B716,SIMULADOR!$Q$44:$Q$163)","v":0}]
[715,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B716+1,0,TCEA!B716+1)","v":"2025-05-06"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B717,SIMULADOR!$Q$44:$Q$163)","v":0}]
[716,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B717+1,0,TCEA!B717+1)","v":"2025-05-07"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B718,SIMULADOR!$Q$44:$Q$163)","v":0}]
[717,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B718+1,0,TCEA!B718+1)","v":"2025-05-08"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B719,SIMULADOR!$Q$44:$Q$163)","v":0}]
[718,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B719+1,0,TCEA!B719+1)","v":"2025-05-09"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B720,SIMULADOR!$Q$44:$Q$163)","v":0}]
[719,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B720+1,0,TCEA!B720+1)","v":"2025-05-10"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B721,SIMULADOR!$Q$44:$Q$163)","v":0}]
[720,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B721+1,0,TCEA!B721+1)","v":"2025-05-11"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B722,SIMULADOR!$Q$44:$Q$163)","v":0}]
[721,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B722+1,0,TCEA!B722+1)","v":"2025-05-12"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B723,SIMULADOR!$Q$44:$Q$163)","v":0}]
[722,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B723+1,0,TCEA!B723+1)","v":"2025-05-13"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B724,SIMULADOR!$Q$44:$Q$163)","v":0}]
[723,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B724+1,0,TCEA!B724+1)","v":"2025-05-14"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B725,SIMULADOR!$Q$44:$Q$163)","v":0}]
[724,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B725+1,0,TCEA!B725+1)","v":"2025-05-15"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B726,SIMULADOR!$Q$44:$Q$163)","v":0}]
[725,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B726+1,0,TCEA!B726+1)","v":"2025-05-16"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B727,SIMULADOR!$Q$44:$Q$163)","v":0}]
[726,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B727+1,0,TCEA!B727+1)","v":"2025-05-17"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B728,SIMULADOR!$Q$44:$Q$163)","v":0}]
[727,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B728+1,0,TCEA!B728+1)","v":"2025-05-18"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B729,SIMULADOR!$Q$44:$Q$163)","v":0}]
[728,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B729+1,0,TCEA!B729+1)","v":"2025-05-19"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B730,SIMULADOR!$Q$44:$Q$163)","v":0}]
[729,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B730+1,0,TCEA!B730+1)","v":"2025-05-20"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B731,SIMULADOR!$Q$44:$Q$163)","v":0}]
[730,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B731+1,0,TCEA!B731+1)","v":"2025-05-21"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B732,SIMULADOR!$Q$44:$Q$163)","v":0}]
[731,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B732+1,0,TCEA!B732+1)","v":"2025-05-22"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B733,SIMULADOR!$Q$44:$Q$163)","v":0}]
[732,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B733+1,0,TCEA!B733+1)","v":"2025-05-23"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B734,SIMULADOR!$Q$44:$Q$163)","v":89.27000000000001}]
[733,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B734+1,0,TCEA!B734+1)","v":"2025-05-24"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B735,SIMULADOR!$Q$44:$Q$163)","v":0}]
[734,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B735+1,0,TCEA!B735+1)","v":"2025-05-25"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B736,SIMULADOR!$Q$44:$Q$163)","v":0}]
[735,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B736+1,0,TCEA!B736+1)","v":"2025-05-26"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B737,SIMULADOR!$Q$44:$Q$163)","v":0}]
[736,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B737+1,0,TCEA!B737+1)","v":"2025-05-27"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B738,SIMULADOR!$Q$44:$Q$163)","v":0}]
[737,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B738+1,0,TCEA!B738+1)","v":"2025-05-28"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B739,SIMULADOR!$Q$44:$Q$163)","v":0}]
[738,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B739+1,0,TCEA!B739+1)","v":"2025-05-29"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B740,SIMULADOR!$Q$44:$Q$163)","v":0}]
[739,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B740+1,0,TCEA!B740+1)","v":"2025-05-30"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B741,SIMULADOR!$Q$44:$Q$163)","v":0}]
[740,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B741+1,0,TCEA!B741+1)","v":"2025-05-31"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B742,SIMULADOR!$Q$44:$Q$163)","v":0}]
[741,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B742+1,0,TCEA!B742+1)","v":"2025-06-01"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B743,SIMULADOR!$Q$44:$Q$163)","v":0}]
[742,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B743+1,0,TCEA!B743+1)","v":"2025-06-02"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B744,SIMULADOR!$Q$44:$Q$163)","v":0}]
[743,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B744+1,0,TCEA!B744+1)","v":"2025-06-03"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B745,SIMULADOR!$Q$44:$Q$163)","v":0}]
[744,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B745+1,0,TCEA!B745+1)","v":"2025-06-04"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B746,SIMULADOR!$Q$44:$Q$163)","v":0}]
[745,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B746+1,0,TCEA!B746+1)","v":"2025-06-05"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B747,SIMULADOR!$Q$44:$Q$163)","v":0}]
[746,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B747+1,0,TCEA!B747+1)","v":"2025-06-06"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B748,SIMULADOR!$Q$44:$Q$163)","v":0}]
[747,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B748+1,0,TCEA!B748+1)","v":"2025-06-07"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B749,SIMULADOR!$Q$44:$Q$163)","v":0}]
[748,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B749+1,0,TCEA!B749+1)","v":"2025-06-08"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B750,SIMULADOR!$Q$44:$Q$163)","v":0}]
[749,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B750+1,0,TCEA!B750+1)","v":"2025-06-09"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B751,SIMULADOR!$Q$44:$Q$163)","v":0}]
[750,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B751+1,0,TCEA!B751+1)","v":"2025-06-10"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B752,SIMULADOR!$Q$44:$Q$163)","v":0}]
[751,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B752+1,0,TCEA!B752+1)","v":"2025-06-11"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B753,SIMULADOR!$Q$44:$Q$163)","v":0}]
[752,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B753+1,0,TCEA!B753+1)","v":"2025-06-12"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B754,SIMULADOR!$Q$44:$Q$163)","v":0}]
[753,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B754+1,0,TCEA!B754+1)","v":"2025-06-13"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B755,SIMULADOR!$Q$44:$Q$163)","v":0}]
[754,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B755+1,0,TCEA!B755+1)","v":"2025-06-14"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B756,SIMULADOR!$Q$44:$Q$163)","v":0}]
[755,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B756+1,0,TCEA!B756+1)","v":"2025-06-15"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B757,SIMULADOR!$Q$44:$Q$163)","v":0}]
[756,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B757+1,0,TCEA!B757+1)","v":"2025-06-16"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B758,SIMULADOR!$Q$44:$Q$163)","v":0}]
[757,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B758+1,0,TCEA!B758+1)","v":"2025-06-17"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B759,SIMULADOR!$Q$44:$Q$163)","v":0}]
[758,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B759+1,0,TCEA!B759+1)","v":"2025-06-18"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B760,SIMULADOR!$Q$44:$Q$163)","v":0}]
[759,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B760+1,0,TCEA!B760+1)","v":"2025-06-19"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B761,SIMULADOR!$Q$44:$Q$163)","v":0}]
[760,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B761+1,0,TCEA!B761+1)","v":"2025-06-20"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B762,SIMULADOR!$Q$44:$Q$163)","v":0}]
[761,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B762+1,0,TCEA!B762+1)","v":"2025-06-21"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B763,SIMULADOR!$Q$44:$Q$163)","v":0}]
[762,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B763+1,0,TCEA!B763+1)","v":"2025-06-22"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B764,SIMULADOR!$Q$44:$Q$163)","v":0}]
[763,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B764+1,0,TCEA!B764+1)","v":"2025-06-23"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B765,SIMULADOR!$Q$44:$Q$163)","v":89.27}]
[764,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B765+1,0,TCEA!B765+1)","v":"2025-06-24"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B766,SIMULADOR!$Q$44:$Q$163)","v":0}]
[765,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B766+1,0,TCEA!B766+1)","v":"2025-06-25"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B767,SIMULADOR!$Q$44:$Q$163)","v":0}]
[766,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B767+1,0,TCEA!B767+1)","v":"2025-06-26"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B768,SIMULADOR!$Q$44:$Q$163)","v":0}]
[767,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B768+1,0,TCEA!B768+1)","v":"2025-06-27"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B769,SIMULADOR!$Q$44:$Q$163)","v":0}]
[768,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B769+1,0,TCEA!B769+1)","v":"2025-06-28"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B770,SIMULADOR!$Q$44:$Q$163)","v":0}]
[769,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B770+1,0,TCEA!B770+1)","v":"2025-06-29"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B771,SIMULADOR!$Q$44:$Q$163)","v":0}]
[770,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B771+1,0,TCEA!B771+1)","v":"2025-06-30"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B772,SIMULADOR!$Q$44:$Q$163)","v":0}]
[{"$f":"+A772+1","v":771},{"$f":"+IF(SIMULADOR!$D$163<TCEA!B772+1,0,TCEA!B772+1)","v":"2025-07-01"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B773,SIMULADOR!$Q$44:$Q$163)","v":0}]
[772,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B773+1,0,TCEA!B773+1)","v":"2025-07-02"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B774,SIMULADOR!$Q$44:$Q$163)","v":0}]
[773,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B774+1,0,TCEA!B774+1)","v":"2025-07-03"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B775,SIMULADOR!$Q$44:$Q$163)","v":0}]
[774,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B775+1,0,TCEA!B775+1)","v":"2025-07-04"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B776,SIMULADOR!$Q$44:$Q$163)","v":0}]
[775,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B776+1,0,TCEA!B776+1)","v":"2025-07-05"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B777,SIMULADOR!$Q$44:$Q$163)","v":0}]
[776,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B777+1,0,TCEA!B777+1)","v":"2025-07-06"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B778,SIMULADOR!$Q$44:$Q$163)","v":0}]
[777,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B778+1,0,TCEA!B778+1)","v":"2025-07-07"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B779,SIMULADOR!$Q$44:$Q$163)","v":0}]
[778,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B779+1,0,TCEA!B779+1)","v":"2025-07-08"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B780,SIMULADOR!$Q$44:$Q$163)","v":0}]
[779,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B780+1,0,TCEA!B780+1)","v":"2025-07-09"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B781,SIMULADOR!$Q$44:$Q$163)","v":0}]
[780,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B781+1,0,TCEA!B781+1)","v":"2025-07-10"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B782,SIMULADOR!$Q$44:$Q$163)","v":0}]
[781,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B782+1,0,TCEA!B782+1)","v":"2025-07-11"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B783,SIMULADOR!$Q$44:$Q$163)","v":0}]
[782,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B783+1,0,TCEA!B783+1)","v":"2025-07-12"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B784,SIMULADOR!$Q$44:$Q$163)","v":0}]
[783,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B784+1,0,TCEA!B784+1)","v":"2025-07-13"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B785,SIMULADOR!$Q$44:$Q$163)","v":0}]
[784,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B785+1,0,TCEA!B785+1)","v":"2025-07-14"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B786,SIMULADOR!$Q$44:$Q$163)","v":0}]
[785,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B786+1,0,TCEA!B786+1)","v":"2025-07-15"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B787,SIMULADOR!$Q$44:$Q$163)","v":0}]
[786,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B787+1,0,TCEA!B787+1)","v":"2025-07-16"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B788,SIMULADOR!$Q$44:$Q$163)","v":0}]
[787,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B788+1,0,TCEA!B788+1)","v":"2025-07-17"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B789,SIMULADOR!$Q$44:$Q$163)","v":0}]
[788,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B789+1,0,TCEA!B789+1)","v":"2025-07-18"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B790,SIMULADOR!$Q$44:$Q$163)","v":0}]
[789,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B790+1,0,TCEA!B790+1)","v":"2025-07-19"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B791,SIMULADOR!$Q$44:$Q$163)","v":0}]
[790,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B791+1,0,TCEA!B791+1)","v":"2025-07-20"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B792,SIMULADOR!$Q$44:$Q$163)","v":0}]
[791,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B792+1,0,TCEA!B792+1)","v":"2025-07-21"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B793,SIMULADOR!$Q$44:$Q$163)","v":0}]
[792,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B793+1,0,TCEA!B793+1)","v":"2025-07-22"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B794,SIMULADOR!$Q$44:$Q$163)","v":0}]
[793,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B794+1,0,TCEA!B794+1)","v":"2025-07-23"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B795,SIMULADOR!$Q$44:$Q$163)","v":89.27}]
[794,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B795+1,0,TCEA!B795+1)","v":"2025-07-24"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B796,SIMULADOR!$Q$44:$Q$163)","v":0}]
[795,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B796+1,0,TCEA!B796+1)","v":"2025-07-25"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B797,SIMULADOR!$Q$44:$Q$163)","v":0}]
[796,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B797+1,0,TCEA!B797+1)","v":"2025-07-26"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B798,SIMULADOR!$Q$44:$Q$163)","v":0}]
[797,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B798+1,0,TCEA!B798+1)","v":"2025-07-27"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B799,SIMULADOR!$Q$44:$Q$163)","v":0}]
[798,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B799+1,0,TCEA!B799+1)","v":"2025-07-28"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B800,SIMULADOR!$Q$44:$Q$163)","v":0}]
[799,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B800+1,0,TCEA!B800+1)","v":"2025-07-29"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B801,SIMULADOR!$Q$44:$Q$163)","v":0}]
[800,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B801+1,0,TCEA!B801+1)","v":"2025-07-30"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B802,SIMULADOR!$Q$44:$Q$163)","v":0}]
[801,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B802+1,0,TCEA!B802+1)","v":"2025-07-31"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B803,SIMULADOR!$Q$44:$Q$163)","v":0}]
[802,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B803+1,0,TCEA!B803+1)","v":"2025-08-01"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B804,SIMULADOR!$Q$44:$Q$163)","v":0}]
[803,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B804+1,0,TCEA!B804+1)","v":"2025-08-02"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B805,SIMULADOR!$Q$44:$Q$163)","v":0}]
[804,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B805+1,0,TCEA!B805+1)","v":"2025-08-03"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B806,SIMULADOR!$Q$44:$Q$163)","v":0}]
[805,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B806+1,0,TCEA!B806+1)","v":"2025-08-04"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B807,SIMULADOR!$Q$44:$Q$163)","v":0}]
[806,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B807+1,0,TCEA!B807+1)","v":"2025-08-05"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B808,SIMULADOR!$Q$44:$Q$163)","v":0}]
[807,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B808+1,0,TCEA!B808+1)","v":"2025-08-06"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B809,SIMULADOR!$Q$44:$Q$163)","v":0}]
[808,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B809+1,0,TCEA!B809+1)","v":"2025-08-07"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B810,SIMULADOR!$Q$44:$Q$163)","v":0}]
[809,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B810+1,0,TCEA!B810+1)","v":"2025-08-08"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B811,SIMULADOR!$Q$44:$Q$163)","v":0}]
[810,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B811+1,0,TCEA!B811+1)","v":"2025-08-09"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B812,SIMULADOR!$Q$44:$Q$163)","v":0}]
[811,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B812+1,0,TCEA!B812+1)","v":"2025-08-10"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B813,SIMULADOR!$Q$44:$Q$163)","v":0}]
[812,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B813+1,0,TCEA!B813+1)","v":"2025-08-11"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B814,SIMULADOR!$Q$44:$Q$163)","v":0}]
[813,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B814+1,0,TCEA!B814+1)","v":"2025-08-12"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B815,SIMULADOR!$Q$44:$Q$163)","v":0}]
[814,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B815+1,0,TCEA!B815+1)","v":"2025-08-13"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B816,SIMULADOR!$Q$44:$Q$163)","v":0}]
[815,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B816+1,0,TCEA!B816+1)","v":"2025-08-14"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B817,SIMULADOR!$Q$44:$Q$163)","v":0}]
[816,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B817+1,0,TCEA!B817+1)","v":"2025-08-15"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B818,SIMULADOR!$Q$44:$Q$163)","v":0}]
[817,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B818+1,0,TCEA!B818+1)","v":"2025-08-16"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B819,SIMULADOR!$Q$44:$Q$163)","v":0}]
[818,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B819+1,0,TCEA!B819+1)","v":"2025-08-17"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B820,SIMULADOR!$Q$44:$Q$163)","v":0}]
[819,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B820+1,0,TCEA!B820+1)","v":"2025-08-18"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B821,SIMULADOR!$Q$44:$Q$163)","v":0}]
[820,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B821+1,0,TCEA!B821+1)","v":"2025-08-19"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B822,SIMULADOR!$Q$44:$Q$163)","v":0}]
[821,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B822+1,0,TCEA!B822+1)","v":"2025-08-20"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B823,SIMULADOR!$Q$44:$Q$163)","v":0}]
[822,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B823+1,0,TCEA!B823+1)","v":"2025-08-21"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B824,SIMULADOR!$Q$44:$Q$163)","v":0}]
[823,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B824+1,0,TCEA!B824+1)","v":"2025-08-22"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B825,SIMULADOR!$Q$44:$Q$163)","v":0}]
[824,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B825+1,0,TCEA!B825+1)","v":"2025-08-23"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B826,SIMULADOR!$Q$44:$Q$163)","v":89.27}]
[825,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B826+1,0,TCEA!B826+1)","v":"2025-08-24"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B827,SIMULADOR!$Q$44:$Q$163)","v":0}]
[826,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B827+1,0,TCEA!B827+1)","v":"2025-08-25"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B828,SIMULADOR!$Q$44:$Q$163)","v":0}]
[827,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B828+1,0,TCEA!B828+1)","v":"2025-08-26"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B829,SIMULADOR!$Q$44:$Q$163)","v":0}]
[828,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B829+1,0,TCEA!B829+1)","v":"2025-08-27"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B830,SIMULADOR!$Q$44:$Q$163)","v":0}]
[829,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B830+1,0,TCEA!B830+1)","v":"2025-08-28"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B831,SIMULADOR!$Q$44:$Q$163)","v":0}]
[830,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B831+1,0,TCEA!B831+1)","v":"2025-08-29"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B832,SIMULADOR!$Q$44:$Q$163)","v":0}]
[831,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B832+1,0,TCEA!B832+1)","v":"2025-08-30"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B833,SIMULADOR!$Q$44:$Q$163)","v":0}]
[832,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B833+1,0,TCEA!B833+1)","v":"2025-08-31"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B834,SIMULADOR!$Q$44:$Q$163)","v":0}]
[833,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B834+1,0,TCEA!B834+1)","v":"2025-09-01"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B835,SIMULADOR!$Q$44:$Q$163)","v":0}]
[834,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B835+1,0,TCEA!B835+1)","v":"2025-09-02"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B836,SIMULADOR!$Q$44:$Q$163)","v":0}]
[{"$f":"+A836+1","v":835},{"$f":"+IF(SIMULADOR!$D$163<TCEA!B836+1,0,TCEA!B836+1)","v":"2025-09-03"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B837,SIMULADOR!$Q$44:$Q$163)","v":0}]
[836,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B837+1,0,TCEA!B837+1)","v":"2025-09-04"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B838,SIMULADOR!$Q$44:$Q$163)","v":0}]
[837,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B838+1,0,TCEA!B838+1)","v":"2025-09-05"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B839,SIMULADOR!$Q$44:$Q$163)","v":0}]
[838,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B839+1,0,TCEA!B839+1)","v":"2025-09-06"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B840,SIMULADOR!$Q$44:$Q$163)","v":0}]
[839,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B840+1,0,TCEA!B840+1)","v":"2025-09-07"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B841,SIMULADOR!$Q$44:$Q$163)","v":0}]
[840,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B841+1,0,TCEA!B841+1)","v":"2025-09-08"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B842,SIMULADOR!$Q$44:$Q$163)","v":0}]
[841,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B842+1,0,TCEA!B842+1)","v":"2025-09-09"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B843,SIMULADOR!$Q$44:$Q$163)","v":0}]
[842,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B843+1,0,TCEA!B843+1)","v":"2025-09-10"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B844,SIMULADOR!$Q$44:$Q$163)","v":0}]
[843,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B844+1,0,TCEA!B844+1)","v":"2025-09-11"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B845,SIMULADOR!$Q$44:$Q$163)","v":0}]
[844,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B845+1,0,TCEA!B845+1)","v":"2025-09-12"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B846,SIMULADOR!$Q$44:$Q$163)","v":0}]
[845,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B846+1,0,TCEA!B846+1)","v":"2025-09-13"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B847,SIMULADOR!$Q$44:$Q$163)","v":0}]
[846,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B847+1,0,TCEA!B847+1)","v":"2025-09-14"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B848,SIMULADOR!$Q$44:$Q$163)","v":0}]
[847,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B848+1,0,TCEA!B848+1)","v":"2025-09-15"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B849,SIMULADOR!$Q$44:$Q$163)","v":0}]
[848,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B849+1,0,TCEA!B849+1)","v":"2025-09-16"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B850,SIMULADOR!$Q$44:$Q$163)","v":0}]
[849,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B850+1,0,TCEA!B850+1)","v":"2025-09-17"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B851,SIMULADOR!$Q$44:$Q$163)","v":0}]
[850,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B851+1,0,TCEA!B851+1)","v":"2025-09-18"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B852,SIMULADOR!$Q$44:$Q$163)","v":0}]
[851,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B852+1,0,TCEA!B852+1)","v":"2025-09-19"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B853,SIMULADOR!$Q$44:$Q$163)","v":0}]
[852,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B853+1,0,TCEA!B853+1)","v":"2025-09-20"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B854,SIMULADOR!$Q$44:$Q$163)","v":0}]
[853,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B854+1,0,TCEA!B854+1)","v":"2025-09-21"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B855,SIMULADOR!$Q$44:$Q$163)","v":0}]
[854,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B855+1,0,TCEA!B855+1)","v":"2025-09-22"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B856,SIMULADOR!$Q$44:$Q$163)","v":0}]
[855,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B856+1,0,TCEA!B856+1)","v":"2025-09-23"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B857,SIMULADOR!$Q$44:$Q$163)","v":89.27}]
[856,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B857+1,0,TCEA!B857+1)","v":"2025-09-24"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B858,SIMULADOR!$Q$44:$Q$163)","v":0}]
[857,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B858+1,0,TCEA!B858+1)","v":"2025-09-25"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B859,SIMULADOR!$Q$44:$Q$163)","v":0}]
[858,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B859+1,0,TCEA!B859+1)","v":"2025-09-26"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B860,SIMULADOR!$Q$44:$Q$163)","v":0}]
[859,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B860+1,0,TCEA!B860+1)","v":"2025-09-27"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B861,SIMULADOR!$Q$44:$Q$163)","v":0}]
[860,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B861+1,0,TCEA!B861+1)","v":"2025-09-28"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B862,SIMULADOR!$Q$44:$Q$163)","v":0}]
[861,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B862+1,0,TCEA!B862+1)","v":"2025-09-29"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B863,SIMULADOR!$Q$44:$Q$163)","v":0}]
[862,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B863+1,0,TCEA!B863+1)","v":"2025-09-30"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B864,SIMULADOR!$Q$44:$Q$163)","v":0}]
[863,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B864+1,0,TCEA!B864+1)","v":"2025-10-01"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B865,SIMULADOR!$Q$44:$Q$163)","v":0}]
[864,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B865+1,0,TCEA!B865+1)","v":"2025-10-02"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B866,SIMULADOR!$Q$44:$Q$163)","v":0}]
[865,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B866+1,0,TCEA!B866+1)","v":"2025-10-03"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B867,SIMULADOR!$Q$44:$Q$163)","v":0}]
[866,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B867+1,0,TCEA!B867+1)","v":"2025-10-04"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B868,SIMULADOR!$Q$44:$Q$163)","v":0}]
[867,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B868+1,0,TCEA!B868+1)","v":"2025-10-05"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B869,SIMULADOR!$Q$44:$Q$163)","v":0}]
[868,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B869+1,0,TCEA!B869+1)","v":"2025-10-06"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B870,SIMULADOR!$Q$44:$Q$163)","v":0}]
[869,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B870+1,0,TCEA!B870+1)","v":"2025-10-07"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B871,SIMULADOR!$Q$44:$Q$163)","v":0}]
[870,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B871+1,0,TCEA!B871+1)","v":"2025-10-08"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B872,SIMULADOR!$Q$44:$Q$163)","v":0}]
[871,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B872+1,0,TCEA!B872+1)","v":"2025-10-09"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B873,SIMULADOR!$Q$44:$Q$163)","v":0}]
[872,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B873+1,0,TCEA!B873+1)","v":"2025-10-10"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B874,SIMULADOR!$Q$44:$Q$163)","v":0}]
[873,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B874+1,0,TCEA!B874+1)","v":"2025-10-11"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B875,SIMULADOR!$Q$44:$Q$163)","v":0}]
[874,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B875+1,0,TCEA!B875+1)","v":"2025-10-12"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B876,SIMULADOR!$Q$44:$Q$163)","v":0}]
[875,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B876+1,0,TCEA!B876+1)","v":"2025-10-13"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B877,SIMULADOR!$Q$44:$Q$163)","v":0}]
[876,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B877+1,0,TCEA!B877+1)","v":"2025-10-14"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B878,SIMULADOR!$Q$44:$Q$163)","v":0}]
[877,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B878+1,0,TCEA!B878+1)","v":"2025-10-15"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B879,SIMULADOR!$Q$44:$Q$163)","v":0}]
[878,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B879+1,0,TCEA!B879+1)","v":"2025-10-16"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B880,SIMULADOR!$Q$44:$Q$163)","v":0}]
[879,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B880+1,0,TCEA!B880+1)","v":"2025-10-17"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B881,SIMULADOR!$Q$44:$Q$163)","v":0}]
[880,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B881+1,0,TCEA!B881+1)","v":"2025-10-18"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B882,SIMULADOR!$Q$44:$Q$163)","v":0}]
[881,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B882+1,0,TCEA!B882+1)","v":"2025-10-19"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B883,SIMULADOR!$Q$44:$Q$163)","v":0}]
[882,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B883+1,0,TCEA!B883+1)","v":"2025-10-20"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B884,SIMULADOR!$Q$44:$Q$163)","v":0}]
[883,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B884+1,0,TCEA!B884+1)","v":"2025-10-21"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B885,SIMULADOR!$Q$44:$Q$163)","v":0}]
[884,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B885+1,0,TCEA!B885+1)","v":"2025-10-22"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B886,SIMULADOR!$Q$44:$Q$163)","v":0}]
[885,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B886+1,0,TCEA!B886+1)","v":"2025-10-23"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B887,SIMULADOR!$Q$44:$Q$163)","v":89.269999999999982}]
[886,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B887+1,0,TCEA!B887+1)","v":"2025-10-24"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B888,SIMULADOR!$Q$44:$Q$163)","v":0}]
[887,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B888+1,0,TCEA!B888+1)","v":"2025-10-25"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B889,SIMULADOR!$Q$44:$Q$163)","v":0}]
[888,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B889+1,0,TCEA!B889+1)","v":"2025-10-26"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B890,SIMULADOR!$Q$44:$Q$163)","v":0}]
[889,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B890+1,0,TCEA!B890+1)","v":"2025-10-27"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B891,SIMULADOR!$Q$44:$Q$163)","v":0}]
[890,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B891+1,0,TCEA!B891+1)","v":"2025-10-28"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B892,SIMULADOR!$Q$44:$Q$163)","v":0}]
[891,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B892+1,0,TCEA!B892+1)","v":"2025-10-29"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B893,SIMULADOR!$Q$44:$Q$163)","v":0}]
[892,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B893+1,0,TCEA!B893+1)","v":"2025-10-30"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B894,SIMULADOR!$Q$44:$Q$163)","v":0}]
[893,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B894+1,0,TCEA!B894+1)","v":"2025-10-31"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B895,SIMULADOR!$Q$44:$Q$163)","v":0}]
[894,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B895+1,0,TCEA!B895+1)","v":"2025-11-01"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B896,SIMULADOR!$Q$44:$Q$163)","v":0}]
[895,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B896+1,0,TCEA!B896+1)","v":"2025-11-02"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B897,SIMULADOR!$Q$44:$Q$163)","v":0}]
[896,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B897+1,0,TCEA!B897+1)","v":"2025-11-03"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B898,SIMULADOR!$Q$44:$Q$163)","v":0}]
[897,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B898+1,0,TCEA!B898+1)","v":"2025-11-04"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B899,SIMULADOR!$Q$44:$Q$163)","v":0}]
[898,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B899+1,0,TCEA!B899+1)","v":"2025-11-05"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B900,SIMULADOR!$Q$44:$Q$163)","v":0}]
[{"$f":"+A900+1","v":899},{"$f":"+IF(SIMULADOR!$D$163<TCEA!B900+1,0,TCEA!B900+1)","v":"2025-11-06"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B901,SIMULADOR!$Q$44:$Q$163)","v":0}]
[900,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B901+1,0,TCEA!B901+1)","v":"2025-11-07"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B902,SIMULADOR!$Q$44:$Q$163)","v":0}]
[901,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B902+1,0,TCEA!B902+1)","v":"2025-11-08"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B903,SIMULADOR!$Q$44:$Q$163)","v":0}]
[902,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B903+1,0,TCEA!B903+1)","v":"2025-11-09"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B904,SIMULADOR!$Q$44:$Q$163)","v":0}]
[903,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B904+1,0,TCEA!B904+1)","v":"2025-11-10"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B905,SIMULADOR!$Q$44:$Q$163)","v":0}]
[904,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B905+1,0,TCEA!B905+1)","v":"2025-11-11"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B906,SIMULADOR!$Q$44:$Q$163)","v":0}]
[905,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B906+1,0,TCEA!B906+1)","v":"2025-11-12"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B907,SIMULADOR!$Q$44:$Q$163)","v":0}]
[906,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B907+1,0,TCEA!B907+1)","v":"2025-11-13"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B908,SIMULADOR!$Q$44:$Q$163)","v":0}]
[907,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B908+1,0,TCEA!B908+1)","v":"2025-11-14"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B909,SIMULADOR!$Q$44:$Q$163)","v":0}]
[908,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B909+1,0,TCEA!B909+1)","v":"2025-11-15"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B910,SIMULADOR!$Q$44:$Q$163)","v":0}]
[909,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B910+1,0,TCEA!B910+1)","v":"2025-11-16"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B911,SIMULADOR!$Q$44:$Q$163)","v":0}]
[910,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B911+1,0,TCEA!B911+1)","v":"2025-11-17"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B912,SIMULADOR!$Q$44:$Q$163)","v":0}]
[911,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B912+1,0,TCEA!B912+1)","v":"2025-11-18"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B913,SIMULADOR!$Q$44:$Q$163)","v":0}]
[912,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B913+1,0,TCEA!B913+1)","v":"2025-11-19"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B914,SIMULADOR!$Q$44:$Q$163)","v":0}]
[913,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B914+1,0,TCEA!B914+1)","v":"2025-11-20"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B915,SIMULADOR!$Q$44:$Q$163)","v":0}]
[914,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B915+1,0,TCEA!B915+1)","v":"2025-11-21"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B916,SIMULADOR!$Q$44:$Q$163)","v":0}]
[915,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B916+1,0,TCEA!B916+1)","v":"2025-11-22"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B917,SIMULADOR!$Q$44:$Q$163)","v":0}]
[916,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B917+1,0,TCEA!B917+1)","v":"2025-11-23"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B918,SIMULADOR!$Q$44:$Q$163)","v":89.27}]
[917,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B918+1,0,TCEA!B918+1)","v":"2025-11-24"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B919,SIMULADOR!$Q$44:$Q$163)","v":0}]
[918,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B919+1,0,TCEA!B919+1)","v":"2025-11-25"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B920,SIMULADOR!$Q$44:$Q$163)","v":0}]
[919,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B920+1,0,TCEA!B920+1)","v":"2025-11-26"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B921,SIMULADOR!$Q$44:$Q$163)","v":0}]
[920,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B921+1,0,TCEA!B921+1)","v":"2025-11-27"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B922,SIMULADOR!$Q$44:$Q$163)","v":0}]
[921,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B922+1,0,TCEA!B922+1)","v":"2025-11-28"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B923,SIMULADOR!$Q$44:$Q$163)","v":0}]
[922,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B923+1,0,TCEA!B923+1)","v":"2025-11-29"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B924,SIMULADOR!$Q$44:$Q$163)","v":0}]
[923,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B924+1,0,TCEA!B924+1)","v":"2025-11-30"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B925,SIMULADOR!$Q$44:$Q$163)","v":0}]
[924,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B925+1,0,TCEA!B925+1)","v":"2025-12-01"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B926,SIMULADOR!$Q$44:$Q$163)","v":0}]
[925,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B926+1,0,TCEA!B926+1)","v":"2025-12-02"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B927,SIMULADOR!$Q$44:$Q$163)","v":0}]
[926,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B927+1,0,TCEA!B927+1)","v":"2025-12-03"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B928,SIMULADOR!$Q$44:$Q$163)","v":0}]
[927,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B928+1,0,TCEA!B928+1)","v":"2025-12-04"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B929,SIMULADOR!$Q$44:$Q$163)","v":0}]
[928,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B929+1,0,TCEA!B929+1)","v":"2025-12-05"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B930,SIMULADOR!$Q$44:$Q$163)","v":0}]
[929,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B930+1,0,TCEA!B930+1)","v":"2025-12-06"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B931,SIMULADOR!$Q$44:$Q$163)","v":0}]
[930,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B931+1,0,TCEA!B931+1)","v":"2025-12-07"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B932,SIMULADOR!$Q$44:$Q$163)","v":0}]
[931,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B932+1,0,TCEA!B932+1)","v":"2025-12-08"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B933,SIMULADOR!$Q$44:$Q$163)","v":0}]
[932,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B933+1,0,TCEA!B933+1)","v":"2025-12-09"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B934,SIMULADOR!$Q$44:$Q$163)","v":0}]
[933,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B934+1,0,TCEA!B934+1)","v":"2025-12-10"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B935,SIMULADOR!$Q$44:$Q$163)","v":0}]
[934,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B935+1,0,TCEA!B935+1)","v":"2025-12-11"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B936,SIMULADOR!$Q$44:$Q$163)","v":0}]
[935,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B936+1,0,TCEA!B936+1)","v":"2025-12-12"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B937,SIMULADOR!$Q$44:$Q$163)","v":0}]
[936,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B937+1,0,TCEA!B937+1)","v":"2025-12-13"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B938,SIMULADOR!$Q$44:$Q$163)","v":0}]
[937,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B938+1,0,TCEA!B938+1)","v":"2025-12-14"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B939,SIMULADOR!$Q$44:$Q$163)","v":0}]
[938,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B939+1,0,TCEA!B939+1)","v":"2025-12-15"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B940,SIMULADOR!$Q$44:$Q$163)","v":0}]
[939,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B940+1,0,TCEA!B940+1)","v":"2025-12-16"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B941,SIMULADOR!$Q$44:$Q$163)","v":0}]
[940,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B941+1,0,TCEA!B941+1)","v":"2025-12-17"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B942,SIMULADOR!$Q$44:$Q$163)","v":0}]
[941,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B942+1,0,TCEA!B942+1)","v":"2025-12-18"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B943,SIMULADOR!$Q$44:$Q$163)","v":0}]
[942,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B943+1,0,TCEA!B943+1)","v":"2025-12-19"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B944,SIMULADOR!$Q$44:$Q$163)","v":0}]
[943,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B944+1,0,TCEA!B944+1)","v":"2025-12-20"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B945,SIMULADOR!$Q$44:$Q$163)","v":0}]
[944,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B945+1,0,TCEA!B945+1)","v":"2025-12-21"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B946,SIMULADOR!$Q$44:$Q$163)","v":0}]
[945,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B946+1,0,TCEA!B946+1)","v":"2025-12-22"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B947,SIMULADOR!$Q$44:$Q$163)","v":0}]
[946,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B947+1,0,TCEA!B947+1)","v":"2025-12-23"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B948,SIMULADOR!$Q$44:$Q$163)","v":89.269999999999982}]
[947,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B948+1,0,TCEA!B948+1)","v":"2025-12-24"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B949,SIMULADOR!$Q$44:$Q$163)","v":0}]
[948,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B949+1,0,TCEA!B949+1)","v":"2025-12-25"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B950,SIMULADOR!$Q$44:$Q$163)","v":0}]
[949,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B950+1,0,TCEA!B950+1)","v":"2025-12-26"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B951,SIMULADOR!$Q$44:$Q$163)","v":0}]
[950,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B951+1,0,TCEA!B951+1)","v":"2025-12-27"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B952,SIMULADOR!$Q$44:$Q$163)","v":0}]
[951,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B952+1,0,TCEA!B952+1)","v":"2025-12-28"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B953,SIMULADOR!$Q$44:$Q$163)","v":0}]
[952,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B953+1,0,TCEA!B953+1)","v":"2025-12-29"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B954,SIMULADOR!$Q$44:$Q$163)","v":0}]
[953,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B954+1,0,TCEA!B954+1)","v":"2025-12-30"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B955,SIMULADOR!$Q$44:$Q$163)","v":0}]
[954,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B955+1,0,TCEA!B955+1)","v":"2025-12-31"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B956,SIMULADOR!$Q$44:$Q$163)","v":0}]
[955,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B956+1,0,TCEA!B956+1)","v":"2026-01-01"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B957,SIMULADOR!$Q$44:$Q$163)","v":0}]
[956,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B957+1,0,TCEA!B957+1)","v":"2026-01-02"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B958,SIMULADOR!$Q$44:$Q$163)","v":0}]
[957,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B958+1,0,TCEA!B958+1)","v":"2026-01-03"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B959,SIMULADOR!$Q$44:$Q$163)","v":0}]
[958,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B959+1,0,TCEA!B959+1)","v":"2026-01-04"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B960,SIMULADOR!$Q$44:$Q$163)","v":0}]
[959,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B960+1,0,TCEA!B960+1)","v":"2026-01-05"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B961,SIMULADOR!$Q$44:$Q$163)","v":0}]
[960,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B961+1,0,TCEA!B961+1)","v":"2026-01-06"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B962,SIMULADOR!$Q$44:$Q$163)","v":0}]
[961,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B962+1,0,TCEA!B962+1)","v":"2026-01-07"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B963,SIMULADOR!$Q$44:$Q$163)","v":0}]
[962,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B963+1,0,TCEA!B963+1)","v":"2026-01-08"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B964,SIMULADOR!$Q$44:$Q$163)","v":0}]
[{"$f":"+A964+1","v":963},{"$f":"+IF(SIMULADOR!$D$163<TCEA!B964+1,0,TCEA!B964+1)","v":"2026-01-09"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B965,SIMULADOR!$Q$44:$Q$163)","v":0}]
[964,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B965+1,0,TCEA!B965+1)","v":"2026-01-10"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B966,SIMULADOR!$Q$44:$Q$163)","v":0}]
[965,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B966+1,0,TCEA!B966+1)","v":"2026-01-11"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B967,SIMULADOR!$Q$44:$Q$163)","v":0}]
[966,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B967+1,0,TCEA!B967+1)","v":"2026-01-12"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B968,SIMULADOR!$Q$44:$Q$163)","v":0}]
[967,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B968+1,0,TCEA!B968+1)","v":"2026-01-13"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B969,SIMULADOR!$Q$44:$Q$163)","v":0}]
[968,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B969+1,0,TCEA!B969+1)","v":"2026-01-14"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B970,SIMULADOR!$Q$44:$Q$163)","v":0}]
[969,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B970+1,0,TCEA!B970+1)","v":"2026-01-15"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B971,SIMULADOR!$Q$44:$Q$163)","v":0}]
[970,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B971+1,0,TCEA!B971+1)","v":"2026-01-16"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B972,SIMULADOR!$Q$44:$Q$163)","v":0}]
[971,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B972+1,0,TCEA!B972+1)","v":"2026-01-17"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B973,SIMULADOR!$Q$44:$Q$163)","v":0}]
[972,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B973+1,0,TCEA!B973+1)","v":"2026-01-18"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B974,SIMULADOR!$Q$44:$Q$163)","v":0}]
[973,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B974+1,0,TCEA!B974+1)","v":"2026-01-19"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B975,SIMULADOR!$Q$44:$Q$163)","v":0}]
[974,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B975+1,0,TCEA!B975+1)","v":"2026-01-20"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B976,SIMULADOR!$Q$44:$Q$163)","v":0}]
[975,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B976+1,0,TCEA!B976+1)","v":"2026-01-21"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B977,SIMULADOR!$Q$44:$Q$163)","v":0}]
[976,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B977+1,0,TCEA!B977+1)","v":"2026-01-22"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B978,SIMULADOR!$Q$44:$Q$163)","v":0}]
[977,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B978+1,0,TCEA!B978+1)","v":"2026-01-23"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B979,SIMULADOR!$Q$44:$Q$163)","v":89.27}]
[978,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B979+1,0,TCEA!B979+1)","v":"2026-01-24"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B980,SIMULADOR!$Q$44:$Q$163)","v":0}]
[979,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B980+1,0,TCEA!B980+1)","v":"2026-01-25"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B981,SIMULADOR!$Q$44:$Q$163)","v":0}]
[980,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B981+1,0,TCEA!B981+1)","v":"2026-01-26"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B982,SIMULADOR!$Q$44:$Q$163)","v":0}]
[981,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B982+1,0,TCEA!B982+1)","v":"2026-01-27"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B983,SIMULADOR!$Q$44:$Q$163)","v":0}]
[982,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B983+1,0,TCEA!B983+1)","v":"2026-01-28"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B984,SIMULADOR!$Q$44:$Q$163)","v":0}]
[983,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B984+1,0,TCEA!B984+1)","v":"2026-01-29"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B985,SIMULADOR!$Q$44:$Q$163)","v":0}]
[984,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B985+1,0,TCEA!B985+1)","v":"2026-01-30"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B986,SIMULADOR!$Q$44:$Q$163)","v":0}]
[985,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B986+1,0,TCEA!B986+1)","v":"2026-01-31"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B987,SIMULADOR!$Q$44:$Q$163)","v":0}]
[986,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B987+1,0,TCEA!B987+1)","v":"2026-02-01"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B988,SIMULADOR!$Q$44:$Q$163)","v":0}]
[987,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B988+1,0,TCEA!B988+1)","v":"2026-02-02"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B989,SIMULADOR!$Q$44:$Q$163)","v":0}]
[988,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B989+1,0,TCEA!B989+1)","v":"2026-02-03"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B990,SIMULADOR!$Q$44:$Q$163)","v":0}]
[989,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B990+1,0,TCEA!B990+1)","v":"2026-02-04"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B991,SIMULADOR!$Q$44:$Q$163)","v":0}]
[990,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B991+1,0,TCEA!B991+1)","v":"2026-02-05"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B992,SIMULADOR!$Q$44:$Q$163)","v":0}]
[991,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B992+1,0,TCEA!B992+1)","v":"2026-02-06"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B993,SIMULADOR!$Q$44:$Q$163)","v":0}]
[992,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B993+1,0,TCEA!B993+1)","v":"2026-02-07"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B994,SIMULADOR!$Q$44:$Q$163)","v":0}]
[993,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B994+1,0,TCEA!B994+1)","v":"2026-02-08"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B995,SIMULADOR!$Q$44:$Q$163)","v":0}]
[994,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B995+1,0,TCEA!B995+1)","v":"2026-02-09"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B996,SIMULADOR!$Q$44:$Q$163)","v":0}]
[995,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B996+1,0,TCEA!B996+1)","v":"2026-02-10"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B997,SIMULADOR!$Q$44:$Q$163)","v":0}]
[996,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B997+1,0,TCEA!B997+1)","v":"2026-02-11"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B998,SIMULADOR!$Q$44:$Q$163)","v":0}]
[997,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B998+1,0,TCEA!B998+1)","v":"2026-02-12"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B999,SIMULADOR!$Q$44:$Q$163)","v":0}]
[998,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B999+1,0,TCEA!B999+1)","v":"2026-02-13"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1000,SIMULADOR!$Q$44:$Q$163)","v":0}]
[999,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1000+1,0,TCEA!B1000+1)","v":"2026-02-14"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1001,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1000,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1001+1,0,TCEA!B1001+1)","v":"2026-02-15"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1002,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1001,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1002+1,0,TCEA!B1002+1)","v":"2026-02-16"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1003,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1002,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1003+1,0,TCEA!B1003+1)","v":"2026-02-17"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1004,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1003,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1004+1,0,TCEA!B1004+1)","v":"2026-02-18"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1005,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1004,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1005+1,0,TCEA!B1005+1)","v":"2026-02-19"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1006,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1005,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1006+1,0,TCEA!B1006+1)","v":"2026-02-20"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1007,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1006,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1007+1,0,TCEA!B1007+1)","v":"2026-02-21"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1008,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1007,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1008+1,0,TCEA!B1008+1)","v":"2026-02-22"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1009,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1008,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1009+1,0,TCEA!B1009+1)","v":"2026-02-23"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1010,SIMULADOR!$Q$44:$Q$163)","v":89.27000000000001}]
[1009,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1010+1,0,TCEA!B1010+1)","v":"2026-02-24"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1011,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1010,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1011+1,0,TCEA!B1011+1)","v":"2026-02-25"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1012,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1011,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1012+1,0,TCEA!B1012+1)","v":"2026-02-26"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1013,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1012,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1013+1,0,TCEA!B1013+1)","v":"2026-02-27"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1014,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1013,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1014+1,0,TCEA!B1014+1)","v":"2026-02-28"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1015,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1014,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1015+1,0,TCEA!B1015+1)","v":"2026-03-01"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1016,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1015,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1016+1,0,TCEA!B1016+1)","v":"2026-03-02"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1017,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1016,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1017+1,0,TCEA!B1017+1)","v":"2026-03-03"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1018,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1017,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1018+1,0,TCEA!B1018+1)","v":"2026-03-04"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1019,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1018,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1019+1,0,TCEA!B1019+1)","v":"2026-03-05"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1020,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1019,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1020+1,0,TCEA!B1020+1)","v":"2026-03-06"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1021,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1020,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1021+1,0,TCEA!B1021+1)","v":"2026-03-07"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1022,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1021,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1022+1,0,TCEA!B1022+1)","v":"2026-03-08"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1023,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1022,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1023+1,0,TCEA!B1023+1)","v":"2026-03-09"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1024,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1023,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1024+1,0,TCEA!B1024+1)","v":"2026-03-10"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1025,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1024,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1025+1,0,TCEA!B1025+1)","v":"2026-03-11"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1026,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1025,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1026+1,0,TCEA!B1026+1)","v":"2026-03-12"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1027,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1026,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1027+1,0,TCEA!B1027+1)","v":"2026-03-13"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1028,SIMULADOR!$Q$44:$Q$163)","v":0}]
[{"$f":"+A1028+1","v":1027},{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1028+1,0,TCEA!B1028+1)","v":"2026-03-14"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1029,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1028,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1029+1,0,TCEA!B1029+1)","v":"2026-03-15"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1030,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1029,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1030+1,0,TCEA!B1030+1)","v":"2026-03-16"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1031,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1030,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1031+1,0,TCEA!B1031+1)","v":"2026-03-17"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1032,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1031,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1032+1,0,TCEA!B1032+1)","v":"2026-03-18"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1033,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1032,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1033+1,0,TCEA!B1033+1)","v":"2026-03-19"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1034,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1033,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1034+1,0,TCEA!B1034+1)","v":"2026-03-20"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1035,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1034,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1035+1,0,TCEA!B1035+1)","v":"2026-03-21"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1036,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1035,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1036+1,0,TCEA!B1036+1)","v":"2026-03-22"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1037,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1036,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1037+1,0,TCEA!B1037+1)","v":"2026-03-23"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1038,SIMULADOR!$Q$44:$Q$163)","v":89.27}]
[1037,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1038+1,0,TCEA!B1038+1)","v":"2026-03-24"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1039,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1038,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1039+1,0,TCEA!B1039+1)","v":"2026-03-25"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1040,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1039,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1040+1,0,TCEA!B1040+1)","v":"2026-03-26"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1041,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1040,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1041+1,0,TCEA!B1041+1)","v":"2026-03-27"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1042,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1041,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1042+1,0,TCEA!B1042+1)","v":"2026-03-28"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1043,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1042,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1043+1,0,TCEA!B1043+1)","v":"2026-03-29"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1044,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1043,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1044+1,0,TCEA!B1044+1)","v":"2026-03-30"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1045,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1044,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1045+1,0,TCEA!B1045+1)","v":"2026-03-31"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1046,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1045,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1046+1,0,TCEA!B1046+1)","v":"2026-04-01"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1047,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1046,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1047+1,0,TCEA!B1047+1)","v":"2026-04-02"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1048,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1047,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1048+1,0,TCEA!B1048+1)","v":"2026-04-03"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1049,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1048,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1049+1,0,TCEA!B1049+1)","v":"2026-04-04"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1050,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1049,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1050+1,0,TCEA!B1050+1)","v":"2026-04-05"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1051,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1050,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1051+1,0,TCEA!B1051+1)","v":"2026-04-06"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1052,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1051,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1052+1,0,TCEA!B1052+1)","v":"2026-04-07"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1053,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1052,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1053+1,0,TCEA!B1053+1)","v":"2026-04-08"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1054,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1053,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1054+1,0,TCEA!B1054+1)","v":"2026-04-09"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1055,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1054,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1055+1,0,TCEA!B1055+1)","v":"2026-04-10"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1056,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1055,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1056+1,0,TCEA!B1056+1)","v":"2026-04-11"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1057,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1056,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1057+1,0,TCEA!B1057+1)","v":"2026-04-12"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1058,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1057,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1058+1,0,TCEA!B1058+1)","v":"2026-04-13"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1059,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1058,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1059+1,0,TCEA!B1059+1)","v":"2026-04-14"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1060,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1059,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1060+1,0,TCEA!B1060+1)","v":"2026-04-15"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1061,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1060,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1061+1,0,TCEA!B1061+1)","v":"2026-04-16"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1062,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1061,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1062+1,0,TCEA!B1062+1)","v":"2026-04-17"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1063,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1062,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1063+1,0,TCEA!B1063+1)","v":"2026-04-18"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1064,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1063,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1064+1,0,TCEA!B1064+1)","v":"2026-04-19"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1065,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1064,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1065+1,0,TCEA!B1065+1)","v":"2026-04-20"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1066,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1065,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1066+1,0,TCEA!B1066+1)","v":"2026-04-21"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1067,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1066,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1067+1,0,TCEA!B1067+1)","v":"2026-04-22"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1068,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1067,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1068+1,0,TCEA!B1068+1)","v":"2026-04-23"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1069,SIMULADOR!$Q$44:$Q$163)","v":89.269999999999982}]
[1068,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1069+1,0,TCEA!B1069+1)","v":"2026-04-24"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1070,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1069,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1070+1,0,TCEA!B1070+1)","v":"2026-04-25"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1071,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1070,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1071+1,0,TCEA!B1071+1)","v":"2026-04-26"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1072,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1071,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1072+1,0,TCEA!B1072+1)","v":"2026-04-27"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1073,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1072,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1073+1,0,TCEA!B1073+1)","v":"2026-04-28"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1074,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1073,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1074+1,0,TCEA!B1074+1)","v":"2026-04-29"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1075,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1074,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1075+1,0,TCEA!B1075+1)","v":"2026-04-30"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1076,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1075,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1076+1,0,TCEA!B1076+1)","v":"2026-05-01"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1077,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1076,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1077+1,0,TCEA!B1077+1)","v":"2026-05-02"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1078,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1077,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1078+1,0,TCEA!B1078+1)","v":"2026-05-03"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1079,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1078,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1079+1,0,TCEA!B1079+1)","v":"2026-05-04"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1080,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1079,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1080+1,0,TCEA!B1080+1)","v":"2026-05-05"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1081,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1080,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1081+1,0,TCEA!B1081+1)","v":"2026-05-06"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1082,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1081,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1082+1,0,TCEA!B1082+1)","v":"2026-05-07"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1083,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1082,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1083+1,0,TCEA!B1083+1)","v":"2026-05-08"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1084,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1083,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1084+1,0,TCEA!B1084+1)","v":"2026-05-09"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1085,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1084,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1085+1,0,TCEA!B1085+1)","v":"2026-05-10"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1086,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1085,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1086+1,0,TCEA!B1086+1)","v":"2026-05-11"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1087,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1086,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1087+1,0,TCEA!B1087+1)","v":"2026-05-12"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1088,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1087,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1088+1,0,TCEA!B1088+1)","v":"2026-05-13"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1089,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1088,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1089+1,0,TCEA!B1089+1)","v":"2026-05-14"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1090,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1089,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1090+1,0,TCEA!B1090+1)","v":"2026-05-15"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1091,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1090,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1091+1,0,TCEA!B1091+1)","v":"2026-05-16"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1092,SIMULADOR!$Q$44:$Q$163)","v":0}]
[{"$f":"+A1092+1","v":1091},{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1092+1,0,TCEA!B1092+1)","v":"2026-05-17"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1093,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1092,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1093+1,0,TCEA!B1093+1)","v":"2026-05-18"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1094,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1093,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1094+1,0,TCEA!B1094+1)","v":"2026-05-19"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1095,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1094,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1095+1,0,TCEA!B1095+1)","v":"2026-05-20"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1096,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1095,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1096+1,0,TCEA!B1096+1)","v":"2026-05-21"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1097,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1096,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1097+1,0,TCEA!B1097+1)","v":"2026-05-22"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1098,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1097,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1098+1,0,TCEA!B1098+1)","v":"2026-05-23"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1099,SIMULADOR!$Q$44:$Q$163)","v":89.27}]
[1098,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1099+1,0,TCEA!B1099+1)","v":"2026-05-24"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1100,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1099,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1100+1,0,TCEA!B1100+1)","v":"2026-05-25"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1101,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1100,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1101+1,0,TCEA!B1101+1)","v":"2026-05-26"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1102,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1101,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1102+1,0,TCEA!B1102+1)","v":"2026-05-27"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1103,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1102,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1103+1,0,TCEA!B1103+1)","v":"2026-05-28"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1104,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1103,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1104+1,0,TCEA!B1104+1)","v":"2026-05-29"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1105,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1104,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1105+1,0,TCEA!B1105+1)","v":"2026-05-30"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1106,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1105,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1106+1,0,TCEA!B1106+1)","v":"2026-05-31"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1107,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1106,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1107+1,0,TCEA!B1107+1)","v":"2026-06-01"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1108,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1107,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1108+1,0,TCEA!B1108+1)","v":"2026-06-02"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1109,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1108,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1109+1,0,TCEA!B1109+1)","v":"2026-06-03"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1110,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1109,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1110+1,0,TCEA!B1110+1)","v":"2026-06-04"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1111,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1110,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1111+1,0,TCEA!B1111+1)","v":"2026-06-05"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1112,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1111,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1112+1,0,TCEA!B1112+1)","v":"2026-06-06"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1113,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1112,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1113+1,0,TCEA!B1113+1)","v":"2026-06-07"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1114,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1113,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1114+1,0,TCEA!B1114+1)","v":"2026-06-08"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1115,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1114,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1115+1,0,TCEA!B1115+1)","v":"2026-06-09"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1116,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1115,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1116+1,0,TCEA!B1116+1)","v":"2026-06-10"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1117,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1116,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1117+1,0,TCEA!B1117+1)","v":"2026-06-11"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1118,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1117,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1118+1,0,TCEA!B1118+1)","v":"2026-06-12"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1119,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1118,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1119+1,0,TCEA!B1119+1)","v":"2026-06-13"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1120,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1119,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1120+1,0,TCEA!B1120+1)","v":"2026-06-14"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1121,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1120,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1121+1,0,TCEA!B1121+1)","v":"2026-06-15"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1122,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1121,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1122+1,0,TCEA!B1122+1)","v":"2026-06-16"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1123,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1122,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1123+1,0,TCEA!B1123+1)","v":"2026-06-17"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1124,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1123,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1124+1,0,TCEA!B1124+1)","v":"2026-06-18"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1125,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1124,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1125+1,0,TCEA!B1125+1)","v":"2026-06-19"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1126,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1125,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1126+1,0,TCEA!B1126+1)","v":"2026-06-20"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1127,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1126,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1127+1,0,TCEA!B1127+1)","v":"2026-06-21"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1128,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1127,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1128+1,0,TCEA!B1128+1)","v":"2026-06-22"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1129,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1128,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1129+1,0,TCEA!B1129+1)","v":"2026-06-23"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1130,SIMULADOR!$Q$44:$Q$163)","v":89.27000000000001}]
[1129,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1130+1,0,TCEA!B1130+1)","v":"2026-06-24"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1131,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1130,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1131+1,0,TCEA!B1131+1)","v":"2026-06-25"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1132,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1131,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1132+1,0,TCEA!B1132+1)","v":"2026-06-26"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1133,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1132,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1133+1,0,TCEA!B1133+1)","v":"2026-06-27"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1134,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1133,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1134+1,0,TCEA!B1134+1)","v":"2026-06-28"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1135,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1134,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1135+1,0,TCEA!B1135+1)","v":"2026-06-29"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1136,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1135,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1136+1,0,TCEA!B1136+1)","v":"2026-06-30"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1137,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1136,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1137+1,0,TCEA!B1137+1)","v":"2026-07-01"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1138,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1137,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1138+1,0,TCEA!B1138+1)","v":"2026-07-02"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1139,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1138,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1139+1,0,TCEA!B1139+1)","v":"2026-07-03"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1140,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1139,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1140+1,0,TCEA!B1140+1)","v":"2026-07-04"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1141,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1140,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1141+1,0,TCEA!B1141+1)","v":"2026-07-05"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1142,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1141,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1142+1,0,TCEA!B1142+1)","v":"2026-07-06"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1143,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1142,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1143+1,0,TCEA!B1143+1)","v":"2026-07-07"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1144,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1143,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1144+1,0,TCEA!B1144+1)","v":"2026-07-08"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1145,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1144,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1145+1,0,TCEA!B1145+1)","v":"2026-07-09"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1146,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1145,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1146+1,0,TCEA!B1146+1)","v":"2026-07-10"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1147,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1146,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1147+1,0,TCEA!B1147+1)","v":"2026-07-11"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1148,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1147,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1148+1,0,TCEA!B1148+1)","v":"2026-07-12"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1149,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1148,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1149+1,0,TCEA!B1149+1)","v":"2026-07-13"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1150,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1149,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1150+1,0,TCEA!B1150+1)","v":"2026-07-14"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1151,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1150,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1151+1,0,TCEA!B1151+1)","v":"2026-07-15"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1152,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1151,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1152+1,0,TCEA!B1152+1)","v":"2026-07-16"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1153,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1152,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1153+1,0,TCEA!B1153+1)","v":"2026-07-17"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1154,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1153,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1154+1,0,TCEA!B1154+1)","v":"2026-07-18"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1155,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1154,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1155+1,0,TCEA!B1155+1)","v":"2026-07-19"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1156,SIMULADOR!$Q$44:$Q$163)","v":0}]
[{"$f":"+A1156+1","v":1155},{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1156+1,0,TCEA!B1156+1)","v":"2026-07-20"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1157,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1156,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1157+1,0,TCEA!B1157+1)","v":"2026-07-21"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1158,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1157,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1158+1,0,TCEA!B1158+1)","v":"2026-07-22"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1159,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1158,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1159+1,0,TCEA!B1159+1)","v":"2026-07-23"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1160,SIMULADOR!$Q$44:$Q$163)","v":89.27}]
[1159,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1160+1,0,TCEA!B1160+1)","v":"2026-07-24"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1161,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1160,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1161+1,0,TCEA!B1161+1)","v":"2026-07-25"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1162,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1161,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1162+1,0,TCEA!B1162+1)","v":"2026-07-26"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1163,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1162,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1163+1,0,TCEA!B1163+1)","v":"2026-07-27"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1164,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1163,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1164+1,0,TCEA!B1164+1)","v":"2026-07-28"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1165,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1164,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1165+1,0,TCEA!B1165+1)","v":"2026-07-29"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1166,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1165,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1166+1,0,TCEA!B1166+1)","v":"2026-07-30"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1167,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1166,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1167+1,0,TCEA!B1167+1)","v":"2026-07-31"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1168,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1167,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1168+1,0,TCEA!B1168+1)","v":"2026-08-01"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1169,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1168,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1169+1,0,TCEA!B1169+1)","v":"2026-08-02"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1170,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1169,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1170+1,0,TCEA!B1170+1)","v":"2026-08-03"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1171,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1170,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1171+1,0,TCEA!B1171+1)","v":"2026-08-04"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1172,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1171,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1172+1,0,TCEA!B1172+1)","v":"2026-08-05"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1173,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1172,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1173+1,0,TCEA!B1173+1)","v":"2026-08-06"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1174,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1173,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1174+1,0,TCEA!B1174+1)","v":"2026-08-07"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1175,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1174,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1175+1,0,TCEA!B1175+1)","v":"2026-08-08"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1176,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1175,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1176+1,0,TCEA!B1176+1)","v":"2026-08-09"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1177,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1176,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1177+1,0,TCEA!B1177+1)","v":"2026-08-10"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1178,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1177,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1178+1,0,TCEA!B1178+1)","v":"2026-08-11"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1179,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1178,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1179+1,0,TCEA!B1179+1)","v":"2026-08-12"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1180,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1179,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1180+1,0,TCEA!B1180+1)","v":"2026-08-13"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1181,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1180,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1181+1,0,TCEA!B1181+1)","v":"2026-08-14"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1182,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1181,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1182+1,0,TCEA!B1182+1)","v":"2026-08-15"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1183,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1182,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1183+1,0,TCEA!B1183+1)","v":"2026-08-16"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1184,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1183,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1184+1,0,TCEA!B1184+1)","v":"2026-08-17"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1185,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1184,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1185+1,0,TCEA!B1185+1)","v":"2026-08-18"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1186,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1185,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1186+1,0,TCEA!B1186+1)","v":"2026-08-19"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1187,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1186,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1187+1,0,TCEA!B1187+1)","v":"2026-08-20"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1188,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1187,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1188+1,0,TCEA!B1188+1)","v":"2026-08-21"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1189,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1188,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1189+1,0,TCEA!B1189+1)","v":"2026-08-22"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1190,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1189,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1190+1,0,TCEA!B1190+1)","v":"2026-08-23"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1191,SIMULADOR!$Q$44:$Q$163)","v":89.269999999999982}]
[1190,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1191+1,0,TCEA!B1191+1)","v":"2026-08-24"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1192,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1191,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1192+1,0,TCEA!B1192+1)","v":"2026-08-25"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1193,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1192,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1193+1,0,TCEA!B1193+1)","v":"2026-08-26"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1194,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1193,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1194+1,0,TCEA!B1194+1)","v":"2026-08-27"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1195,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1194,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1195+1,0,TCEA!B1195+1)","v":"2026-08-28"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1196,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1195,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1196+1,0,TCEA!B1196+1)","v":"2026-08-29"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1197,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1196,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1197+1,0,TCEA!B1197+1)","v":"2026-08-30"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1198,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1197,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1198+1,0,TCEA!B1198+1)","v":"2026-08-31"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1199,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1198,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1199+1,0,TCEA!B1199+1)","v":"2026-09-01"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1200,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1199,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1200+1,0,TCEA!B1200+1)","v":"2026-09-02"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1201,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1200,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1201+1,0,TCEA!B1201+1)","v":"2026-09-03"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1202,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1201,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1202+1,0,TCEA!B1202+1)","v":"2026-09-04"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1203,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1202,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1203+1,0,TCEA!B1203+1)","v":"2026-09-05"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1204,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1203,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1204+1,0,TCEA!B1204+1)","v":"2026-09-06"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1205,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1204,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1205+1,0,TCEA!B1205+1)","v":"2026-09-07"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1206,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1205,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1206+1,0,TCEA!B1206+1)","v":"2026-09-08"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1207,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1206,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1207+1,0,TCEA!B1207+1)","v":"2026-09-09"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1208,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1207,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1208+1,0,TCEA!B1208+1)","v":"2026-09-10"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1209,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1208,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1209+1,0,TCEA!B1209+1)","v":"2026-09-11"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1210,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1209,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1210+1,0,TCEA!B1210+1)","v":"2026-09-12"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1211,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1210,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1211+1,0,TCEA!B1211+1)","v":"2026-09-13"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1212,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1211,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1212+1,0,TCEA!B1212+1)","v":"2026-09-14"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1213,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1212,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1213+1,0,TCEA!B1213+1)","v":"2026-09-15"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1214,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1213,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1214+1,0,TCEA!B1214+1)","v":"2026-09-16"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1215,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1214,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1215+1,0,TCEA!B1215+1)","v":"2026-09-17"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1216,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1215,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1216+1,0,TCEA!B1216+1)","v":"2026-09-18"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1217,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1216,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1217+1,0,TCEA!B1217+1)","v":"2026-09-19"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1218,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1217,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1218+1,0,TCEA!B1218+1)","v":"2026-09-20"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1219,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1218,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1219+1,0,TCEA!B1219+1)","v":"2026-09-21"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1220,SIMULADOR!$Q$44:$Q$163)","v":0}]
[{"$f":"+A1220+1","v":1219},{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1220+1,0,TCEA!B1220+1)","v":"2026-09-22"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1221,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1220,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1221+1,0,TCEA!B1221+1)","v":"2026-09-23"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1222,SIMULADOR!$Q$44:$Q$163)","v":89.27000000000001}]
[1221,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1222+1,0,TCEA!B1222+1)","v":"2026-09-24"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1223,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1222,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1223+1,0,TCEA!B1223+1)","v":"2026-09-25"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1224,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1223,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1224+1,0,TCEA!B1224+1)","v":"2026-09-26"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1225,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1224,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1225+1,0,TCEA!B1225+1)","v":"2026-09-27"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1226,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1225,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1226+1,0,TCEA!B1226+1)","v":"2026-09-28"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1227,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1226,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1227+1,0,TCEA!B1227+1)","v":"2026-09-29"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1228,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1227,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1228+1,0,TCEA!B1228+1)","v":"2026-09-30"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1229,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1228,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1229+1,0,TCEA!B1229+1)","v":"2026-10-01"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1230,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1229,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1230+1,0,TCEA!B1230+1)","v":"2026-10-02"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1231,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1230,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1231+1,0,TCEA!B1231+1)","v":"2026-10-03"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1232,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1231,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1232+1,0,TCEA!B1232+1)","v":"2026-10-04"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1233,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1232,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1233+1,0,TCEA!B1233+1)","v":"2026-10-05"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1234,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1233,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1234+1,0,TCEA!B1234+1)","v":"2026-10-06"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1235,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1234,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1235+1,0,TCEA!B1235+1)","v":"2026-10-07"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1236,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1235,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1236+1,0,TCEA!B1236+1)","v":"2026-10-08"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1237,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1236,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1237+1,0,TCEA!B1237+1)","v":"2026-10-09"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1238,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1237,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1238+1,0,TCEA!B1238+1)","v":"2026-10-10"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1239,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1238,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1239+1,0,TCEA!B1239+1)","v":"2026-10-11"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1240,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1239,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1240+1,0,TCEA!B1240+1)","v":"2026-10-12"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1241,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1240,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1241+1,0,TCEA!B1241+1)","v":"2026-10-13"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1242,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1241,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1242+1,0,TCEA!B1242+1)","v":"2026-10-14"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1243,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1242,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1243+1,0,TCEA!B1243+1)","v":"2026-10-15"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1244,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1243,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1244+1,0,TCEA!B1244+1)","v":"2026-10-16"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1245,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1244,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1245+1,0,TCEA!B1245+1)","v":"2026-10-17"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1246,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1245,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1246+1,0,TCEA!B1246+1)","v":"2026-10-18"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1247,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1246,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1247+1,0,TCEA!B1247+1)","v":"2026-10-19"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1248,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1247,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1248+1,0,TCEA!B1248+1)","v":"2026-10-20"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1249,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1248,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1249+1,0,TCEA!B1249+1)","v":"2026-10-21"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1250,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1249,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1250+1,0,TCEA!B1250+1)","v":"2026-10-22"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1251,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1250,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1251+1,0,TCEA!B1251+1)","v":"2026-10-23"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1252,SIMULADOR!$Q$44:$Q$163)","v":89.27}]
[1251,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1252+1,0,TCEA!B1252+1)","v":"2026-10-24"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1253,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1252,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1253+1,0,TCEA!B1253+1)","v":"2026-10-25"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1254,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1253,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1254+1,0,TCEA!B1254+1)","v":"2026-10-26"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1255,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1254,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1255+1,0,TCEA!B1255+1)","v":"2026-10-27"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1256,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1255,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1256+1,0,TCEA!B1256+1)","v":"2026-10-28"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1257,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1256,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1257+1,0,TCEA!B1257+1)","v":"2026-10-29"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1258,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1257,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1258+1,0,TCEA!B1258+1)","v":"2026-10-30"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1259,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1258,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1259+1,0,TCEA!B1259+1)","v":"2026-10-31"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1260,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1259,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1260+1,0,TCEA!B1260+1)","v":"2026-11-01"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1261,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1260,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1261+1,0,TCEA!B1261+1)","v":"2026-11-02"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1262,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1261,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1262+1,0,TCEA!B1262+1)","v":"2026-11-03"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1263,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1262,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1263+1,0,TCEA!B1263+1)","v":"2026-11-04"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1264,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1263,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1264+1,0,TCEA!B1264+1)","v":"2026-11-05"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1265,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1264,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1265+1,0,TCEA!B1265+1)","v":"2026-11-06"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1266,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1265,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1266+1,0,TCEA!B1266+1)","v":"2026-11-07"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1267,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1266,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1267+1,0,TCEA!B1267+1)","v":"2026-11-08"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1268,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1267,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1268+1,0,TCEA!B1268+1)","v":"2026-11-09"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1269,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1268,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1269+1,0,TCEA!B1269+1)","v":"2026-11-10"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1270,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1269,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1270+1,0,TCEA!B1270+1)","v":"2026-11-11"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1271,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1270,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1271+1,0,TCEA!B1271+1)","v":"2026-11-12"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1272,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1271,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1272+1,0,TCEA!B1272+1)","v":"2026-11-13"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1273,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1272,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1273+1,0,TCEA!B1273+1)","v":"2026-11-14"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1274,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1273,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1274+1,0,TCEA!B1274+1)","v":"2026-11-15"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1275,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1274,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1275+1,0,TCEA!B1275+1)","v":"2026-11-16"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1276,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1275,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1276+1,0,TCEA!B1276+1)","v":"2026-11-17"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1277,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1276,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1277+1,0,TCEA!B1277+1)","v":"2026-11-18"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1278,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1277,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1278+1,0,TCEA!B1278+1)","v":"2026-11-19"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1279,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1278,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1279+1,0,TCEA!B1279+1)","v":"2026-11-20"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1280,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1279,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1280+1,0,TCEA!B1280+1)","v":"2026-11-21"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1281,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1280,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1281+1,0,TCEA!B1281+1)","v":"2026-11-22"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1282,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1281,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1282+1,0,TCEA!B1282+1)","v":"2026-11-23"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1283,SIMULADOR!$Q$44:$Q$163)","v":89.27}]
[1282,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1283+1,0,TCEA!B1283+1)","v":"2026-11-24"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1284,SIMULADOR!$Q$44:$Q$163)","v":0}]
[{"$f":"+A1284+1","v":1283},{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1284+1,0,TCEA!B1284+1)","v":"2026-11-25"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1285,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1284,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1285+1,0,TCEA!B1285+1)","v":"2026-11-26"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1286,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1285,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1286+1,0,TCEA!B1286+1)","v":"2026-11-27"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1287,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1286,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1287+1,0,TCEA!B1287+1)","v":"2026-11-28"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1288,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1287,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1288+1,0,TCEA!B1288+1)","v":"2026-11-29"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1289,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1288,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1289+1,0,TCEA!B1289+1)","v":"2026-11-30"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1290,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1289,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1290+1,0,TCEA!B1290+1)","v":"2026-12-01"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1291,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1290,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1291+1,0,TCEA!B1291+1)","v":"2026-12-02"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1292,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1291,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1292+1,0,TCEA!B1292+1)","v":"2026-12-03"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1293,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1292,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1293+1,0,TCEA!B1293+1)","v":"2026-12-04"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1294,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1293,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1294+1,0,TCEA!B1294+1)","v":"2026-12-05"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1295,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1294,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1295+1,0,TCEA!B1295+1)","v":"2026-12-06"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1296,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1295,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1296+1,0,TCEA!B1296+1)","v":"2026-12-07"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1297,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1296,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1297+1,0,TCEA!B1297+1)","v":"2026-12-08"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1298,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1297,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1298+1,0,TCEA!B1298+1)","v":"2026-12-09"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1299,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1298,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1299+1,0,TCEA!B1299+1)","v":"2026-12-10"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1300,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1299,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1300+1,0,TCEA!B1300+1)","v":"2026-12-11"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1301,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1300,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1301+1,0,TCEA!B1301+1)","v":"2026-12-12"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1302,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1301,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1302+1,0,TCEA!B1302+1)","v":"2026-12-13"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1303,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1302,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1303+1,0,TCEA!B1303+1)","v":"2026-12-14"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1304,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1303,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1304+1,0,TCEA!B1304+1)","v":"2026-12-15"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1305,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1304,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1305+1,0,TCEA!B1305+1)","v":"2026-12-16"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1306,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1305,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1306+1,0,TCEA!B1306+1)","v":"2026-12-17"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1307,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1306,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1307+1,0,TCEA!B1307+1)","v":"2026-12-18"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1308,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1307,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1308+1,0,TCEA!B1308+1)","v":"2026-12-19"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1309,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1308,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1309+1,0,TCEA!B1309+1)","v":"2026-12-20"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1310,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1309,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1310+1,0,TCEA!B1310+1)","v":"2026-12-21"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1311,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1310,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1311+1,0,TCEA!B1311+1)","v":"2026-12-22"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1312,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1311,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1312+1,0,TCEA!B1312+1)","v":"2026-12-23"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1313,SIMULADOR!$Q$44:$Q$163)","v":89.27}]
[1312,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1313+1,0,TCEA!B1313+1)","v":"2026-12-24"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1314,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1313,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1314+1,0,TCEA!B1314+1)","v":"2026-12-25"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1315,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1314,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1315+1,0,TCEA!B1315+1)","v":"2026-12-26"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1316,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1315,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1316+1,0,TCEA!B1316+1)","v":"2026-12-27"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1317,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1316,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1317+1,0,TCEA!B1317+1)","v":"2026-12-28"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1318,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1317,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1318+1,0,TCEA!B1318+1)","v":"2026-12-29"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1319,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1318,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1319+1,0,TCEA!B1319+1)","v":"2026-12-30"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1320,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1319,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1320+1,0,TCEA!B1320+1)","v":"2026-12-31"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1321,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1320,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1321+1,0,TCEA!B1321+1)","v":"2027-01-01"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1322,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1321,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1322+1,0,TCEA!B1322+1)","v":"2027-01-02"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1323,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1322,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1323+1,0,TCEA!B1323+1)","v":"2027-01-03"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1324,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1323,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1324+1,0,TCEA!B1324+1)","v":"2027-01-04"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1325,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1324,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1325+1,0,TCEA!B1325+1)","v":"2027-01-05"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1326,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1325,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1326+1,0,TCEA!B1326+1)","v":"2027-01-06"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1327,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1326,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1327+1,0,TCEA!B1327+1)","v":"2027-01-07"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1328,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1327,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1328+1,0,TCEA!B1328+1)","v":"2027-01-08"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1329,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1328,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1329+1,0,TCEA!B1329+1)","v":"2027-01-09"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1330,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1329,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1330+1,0,TCEA!B1330+1)","v":"2027-01-10"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1331,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1330,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1331+1,0,TCEA!B1331+1)","v":"2027-01-11"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1332,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1331,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1332+1,0,TCEA!B1332+1)","v":"2027-01-12"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1333,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1332,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1333+1,0,TCEA!B1333+1)","v":"2027-01-13"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1334,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1333,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1334+1,0,TCEA!B1334+1)","v":"2027-01-14"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1335,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1334,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1335+1,0,TCEA!B1335+1)","v":"2027-01-15"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1336,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1335,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1336+1,0,TCEA!B1336+1)","v":"2027-01-16"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1337,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1336,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1337+1,0,TCEA!B1337+1)","v":"2027-01-17"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1338,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1337,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1338+1,0,TCEA!B1338+1)","v":"2027-01-18"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1339,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1338,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1339+1,0,TCEA!B1339+1)","v":"2027-01-19"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1340,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1339,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1340+1,0,TCEA!B1340+1)","v":"2027-01-20"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1341,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1340,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1341+1,0,TCEA!B1341+1)","v":"2027-01-21"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1342,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1341,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1342+1,0,TCEA!B1342+1)","v":"2027-01-22"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1343,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1342,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1343+1,0,TCEA!B1343+1)","v":"2027-01-23"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1344,SIMULADOR!$Q$44:$Q$163)","v":89.27}]
[1343,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1344+1,0,TCEA!B1344+1)","v":"2027-01-24"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1345,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1344,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1345+1,0,TCEA!B1345+1)","v":"2027-01-25"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1346,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1345,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1346+1,0,TCEA!B1346+1)","v":"2027-01-26"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1347,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1346,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1347+1,0,TCEA!B1347+1)","v":"2027-01-27"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1348,SIMULADOR!$Q$44:$Q$163)","v":0}]
[{"$f":"+A1348+1","v":1347},{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1348+1,0,TCEA!B1348+1)","v":"2027-01-28"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1349,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1348,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1349+1,0,TCEA!B1349+1)","v":"2027-01-29"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1350,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1349,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1350+1,0,TCEA!B1350+1)","v":"2027-01-30"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1351,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1350,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1351+1,0,TCEA!B1351+1)","v":"2027-01-31"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1352,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1351,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1352+1,0,TCEA!B1352+1)","v":"2027-02-01"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1353,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1352,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1353+1,0,TCEA!B1353+1)","v":"2027-02-02"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1354,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1353,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1354+1,0,TCEA!B1354+1)","v":"2027-02-03"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1355,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1354,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1355+1,0,TCEA!B1355+1)","v":"2027-02-04"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1356,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1355,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1356+1,0,TCEA!B1356+1)","v":"2027-02-05"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1357,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1356,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1357+1,0,TCEA!B1357+1)","v":"2027-02-06"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1358,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1357,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1358+1,0,TCEA!B1358+1)","v":"2027-02-07"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1359,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1358,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1359+1,0,TCEA!B1359+1)","v":"2027-02-08"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1360,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1359,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1360+1,0,TCEA!B1360+1)","v":"2027-02-09"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1361,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1360,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1361+1,0,TCEA!B1361+1)","v":"2027-02-10"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1362,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1361,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1362+1,0,TCEA!B1362+1)","v":"2027-02-11"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1363,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1362,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1363+1,0,TCEA!B1363+1)","v":"2027-02-12"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1364,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1363,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1364+1,0,TCEA!B1364+1)","v":"2027-02-13"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1365,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1364,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1365+1,0,TCEA!B1365+1)","v":"2027-02-14"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1366,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1365,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1366+1,0,TCEA!B1366+1)","v":"2027-02-15"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1367,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1366,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1367+1,0,TCEA!B1367+1)","v":"2027-02-16"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1368,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1367,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1368+1,0,TCEA!B1368+1)","v":"2027-02-17"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1369,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1368,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1369+1,0,TCEA!B1369+1)","v":"2027-02-18"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1370,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1369,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1370+1,0,TCEA!B1370+1)","v":"2027-02-19"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1371,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1370,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1371+1,0,TCEA!B1371+1)","v":"2027-02-20"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1372,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1371,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1372+1,0,TCEA!B1372+1)","v":"2027-02-21"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1373,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1372,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1373+1,0,TCEA!B1373+1)","v":"2027-02-22"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1374,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1373,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1374+1,0,TCEA!B1374+1)","v":"2027-02-23"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1375,SIMULADOR!$Q$44:$Q$163)","v":89.27}]
[1374,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1375+1,0,TCEA!B1375+1)","v":"2027-02-24"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1376,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1375,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1376+1,0,TCEA!B1376+1)","v":"2027-02-25"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1377,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1376,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1377+1,0,TCEA!B1377+1)","v":"2027-02-26"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1378,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1377,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1378+1,0,TCEA!B1378+1)","v":"2027-02-27"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1379,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1378,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1379+1,0,TCEA!B1379+1)","v":"2027-02-28"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1380,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1379,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1380+1,0,TCEA!B1380+1)","v":"2027-03-01"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1381,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1380,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1381+1,0,TCEA!B1381+1)","v":"2027-03-02"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1382,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1381,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1382+1,0,TCEA!B1382+1)","v":"2027-03-03"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1383,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1382,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1383+1,0,TCEA!B1383+1)","v":"2027-03-04"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1384,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1383,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1384+1,0,TCEA!B1384+1)","v":"2027-03-05"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1385,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1384,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1385+1,0,TCEA!B1385+1)","v":"2027-03-06"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1386,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1385,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1386+1,0,TCEA!B1386+1)","v":"2027-03-07"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1387,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1386,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1387+1,0,TCEA!B1387+1)","v":"2027-03-08"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1388,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1387,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1388+1,0,TCEA!B1388+1)","v":"2027-03-09"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1389,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1388,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1389+1,0,TCEA!B1389+1)","v":"2027-03-10"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1390,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1389,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1390+1,0,TCEA!B1390+1)","v":"2027-03-11"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1391,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1390,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1391+1,0,TCEA!B1391+1)","v":"2027-03-12"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1392,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1391,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1392+1,0,TCEA!B1392+1)","v":"2027-03-13"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1393,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1392,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1393+1,0,TCEA!B1393+1)","v":"2027-03-14"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1394,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1393,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1394+1,0,TCEA!B1394+1)","v":"2027-03-15"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1395,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1394,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1395+1,0,TCEA!B1395+1)","v":"2027-03-16"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1396,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1395,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1396+1,0,TCEA!B1396+1)","v":"2027-03-17"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1397,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1396,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1397+1,0,TCEA!B1397+1)","v":"2027-03-18"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1398,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1397,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1398+1,0,TCEA!B1398+1)","v":"2027-03-19"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1399,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1398,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1399+1,0,TCEA!B1399+1)","v":"2027-03-20"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1400,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1399,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1400+1,0,TCEA!B1400+1)","v":"2027-03-21"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1401,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1400,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1401+1,0,TCEA!B1401+1)","v":"2027-03-22"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1402,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1401,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1402+1,0,TCEA!B1402+1)","v":"2027-03-23"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1403,SIMULADOR!$Q$44:$Q$163)","v":89.27}]
[1402,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1403+1,0,TCEA!B1403+1)","v":"2027-03-24"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1404,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1403,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1404+1,0,TCEA!B1404+1)","v":"2027-03-25"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1405,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1404,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1405+1,0,TCEA!B1405+1)","v":"2027-03-26"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1406,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1405,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1406+1,0,TCEA!B1406+1)","v":"2027-03-27"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1407,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1406,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1407+1,0,TCEA!B1407+1)","v":"2027-03-28"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1408,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1407,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1408+1,0,TCEA!B1408+1)","v":"2027-03-29"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1409,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1408,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1409+1,0,TCEA!B1409+1)","v":"2027-03-30"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1410,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1409,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1410+1,0,TCEA!B1410+1)","v":"2027-03-31"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1411,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1410,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1411+1,0,TCEA!B1411+1)","v":"2027-04-01"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1412,SIMULADOR!$Q$44:$Q$163)","v":0}]
[{"$f":"+A1412+1","v":1411},{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1412+1,0,TCEA!B1412+1)","v":"2027-04-02"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1413,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1412,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1413+1,0,TCEA!B1413+1)","v":"2027-04-03"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1414,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1413,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1414+1,0,TCEA!B1414+1)","v":"2027-04-04"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1415,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1414,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1415+1,0,TCEA!B1415+1)","v":"2027-04-05"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1416,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1415,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1416+1,0,TCEA!B1416+1)","v":"2027-04-06"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1417,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1416,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1417+1,0,TCEA!B1417+1)","v":"2027-04-07"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1418,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1417,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1418+1,0,TCEA!B1418+1)","v":"2027-04-08"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1419,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1418,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1419+1,0,TCEA!B1419+1)","v":"2027-04-09"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1420,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1419,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1420+1,0,TCEA!B1420+1)","v":"2027-04-10"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1421,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1420,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1421+1,0,TCEA!B1421+1)","v":"2027-04-11"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1422,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1421,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1422+1,0,TCEA!B1422+1)","v":"2027-04-12"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1423,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1422,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1423+1,0,TCEA!B1423+1)","v":"2027-04-13"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1424,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1423,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1424+1,0,TCEA!B1424+1)","v":"2027-04-14"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1425,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1424,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1425+1,0,TCEA!B1425+1)","v":"2027-04-15"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1426,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1425,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1426+1,0,TCEA!B1426+1)","v":"2027-04-16"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1427,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1426,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1427+1,0,TCEA!B1427+1)","v":"2027-04-17"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1428,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1427,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1428+1,0,TCEA!B1428+1)","v":"2027-04-18"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1429,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1428,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1429+1,0,TCEA!B1429+1)","v":"2027-04-19"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1430,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1429,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1430+1,0,TCEA!B1430+1)","v":"2027-04-20"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1431,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1430,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1431+1,0,TCEA!B1431+1)","v":"2027-04-21"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1432,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1431,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1432+1,0,TCEA!B1432+1)","v":"2027-04-22"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1433,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1432,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1433+1,0,TCEA!B1433+1)","v":"2027-04-23"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1434,SIMULADOR!$Q$44:$Q$163)","v":89.27}]
[1433,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1434+1,0,TCEA!B1434+1)","v":"2027-04-24"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1435,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1434,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1435+1,0,TCEA!B1435+1)","v":"2027-04-25"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1436,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1435,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1436+1,0,TCEA!B1436+1)","v":"2027-04-26"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1437,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1436,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1437+1,0,TCEA!B1437+1)","v":"2027-04-27"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1438,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1437,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1438+1,0,TCEA!B1438+1)","v":"2027-04-28"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1439,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1438,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1439+1,0,TCEA!B1439+1)","v":"2027-04-29"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1440,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1439,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1440+1,0,TCEA!B1440+1)","v":"2027-04-30"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1441,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1440,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1441+1,0,TCEA!B1441+1)","v":"2027-05-01"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1442,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1441,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1442+1,0,TCEA!B1442+1)","v":"2027-05-02"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1443,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1442,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1443+1,0,TCEA!B1443+1)","v":"2027-05-03"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1444,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1443,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1444+1,0,TCEA!B1444+1)","v":"2027-05-04"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1445,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1444,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1445+1,0,TCEA!B1445+1)","v":"2027-05-05"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1446,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1445,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1446+1,0,TCEA!B1446+1)","v":"2027-05-06"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1447,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1446,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1447+1,0,TCEA!B1447+1)","v":"2027-05-07"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1448,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1447,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1448+1,0,TCEA!B1448+1)","v":"2027-05-08"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1449,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1448,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1449+1,0,TCEA!B1449+1)","v":"2027-05-09"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1450,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1449,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1450+1,0,TCEA!B1450+1)","v":"2027-05-10"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1451,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1450,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1451+1,0,TCEA!B1451+1)","v":"2027-05-11"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1452,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1451,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1452+1,0,TCEA!B1452+1)","v":"2027-05-12"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1453,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1452,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1453+1,0,TCEA!B1453+1)","v":"2027-05-13"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1454,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1453,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1454+1,0,TCEA!B1454+1)","v":"2027-05-14"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1455,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1454,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1455+1,0,TCEA!B1455+1)","v":"2027-05-15"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1456,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1455,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1456+1,0,TCEA!B1456+1)","v":"2027-05-16"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1457,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1456,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1457+1,0,TCEA!B1457+1)","v":"2027-05-17"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1458,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1457,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1458+1,0,TCEA!B1458+1)","v":"2027-05-18"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1459,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1458,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1459+1,0,TCEA!B1459+1)","v":"2027-05-19"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1460,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1459,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1460+1,0,TCEA!B1460+1)","v":"2027-05-20"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1461,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1460,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1461+1,0,TCEA!B1461+1)","v":"2027-05-21"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1462,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1461,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1462+1,0,TCEA!B1462+1)","v":"2027-05-22"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1463,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1462,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1463+1,0,TCEA!B1463+1)","v":"2027-05-23"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1464,SIMULADOR!$Q$44:$Q$163)","v":89.259999999999366}]
[1463,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1464+1,0,TCEA!B1464+1)","v":"2027-05-24"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1465,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1464,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1465+1,0,TCEA!B1465+1)","v":"2027-05-25"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1466,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1465,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1466+1,0,TCEA!B1466+1)","v":"2027-05-26"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1467,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1466,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1467+1,0,TCEA!B1467+1)","v":"2027-05-27"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1468,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1467,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1468+1,0,TCEA!B1468+1)","v":"2027-05-28"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1469,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1468,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1469+1,0,TCEA!B1469+1)","v":"2027-05-29"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1470,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1469,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1470+1,0,TCEA!B1470+1)","v":"2027-05-30"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1471,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1470,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1471+1,0,TCEA!B1471+1)","v":"2027-05-31"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1472,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1471,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1472+1,0,TCEA!B1472+1)","v":"2027-06-01"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1473,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1472,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1473+1,0,TCEA!B1473+1)","v":"2027-06-02"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1474,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1473,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1474+1,0,TCEA!B1474+1)","v":"2027-06-03"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1475,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1474,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1475+1,0,TCEA!B1475+1)","v":"2027-06-04"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1476,SIMULADOR!$Q$44:$Q$163)","v":0}]
[{"$f":"+A1476+1","v":1475},{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1476+1,0,TCEA!B1476+1)","v":"2027-06-05"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1477,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1476,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1477+1,0,TCEA!B1477+1)","v":"2027-06-06"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1478,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1477,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1478+1,0,TCEA!B1478+1)","v":"2027-06-07"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1479,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1478,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1479+1,0,TCEA!B1479+1)","v":"2027-06-08"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1480,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1479,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1480+1,0,TCEA!B1480+1)","v":"2027-06-09"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1481,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1480,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1481+1,0,TCEA!B1481+1)","v":"2027-06-10"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1482,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1481,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1482+1,0,TCEA!B1482+1)","v":"2027-06-11"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1483,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1482,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1483+1,0,TCEA!B1483+1)","v":"2027-06-12"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1484,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1483,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1484+1,0,TCEA!B1484+1)","v":"2027-06-13"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1485,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1484,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1485+1,0,TCEA!B1485+1)","v":"2027-06-14"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1486,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1485,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1486+1,0,TCEA!B1486+1)","v":"2027-06-15"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1487,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1486,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1487+1,0,TCEA!B1487+1)","v":"2027-06-16"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1488,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1487,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1488+1,0,TCEA!B1488+1)","v":"2027-06-17"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1489,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1488,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1489+1,0,TCEA!B1489+1)","v":"2027-06-18"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1490,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1489,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1490+1,0,TCEA!B1490+1)","v":"2027-06-19"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1491,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1490,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1491+1,0,TCEA!B1491+1)","v":"2027-06-20"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1492,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1491,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1492+1,0,TCEA!B1492+1)","v":"2027-06-21"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1493,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1492,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1493+1,0,TCEA!B1493+1)","v":"2027-06-22"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1494,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1493,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1494+1,0,TCEA!B1494+1)","v":"2027-06-23"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1495,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1494,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1495+1,0,TCEA!B1495+1)","v":"2027-06-24"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1496,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1495,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1496+1,0,TCEA!B1496+1)","v":"2027-06-25"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1497,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1496,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1497+1,0,TCEA!B1497+1)","v":"2027-06-26"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1498,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1497,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1498+1,0,TCEA!B1498+1)","v":"2027-06-27"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1499,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1498,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1499+1,0,TCEA!B1499+1)","v":"2027-06-28"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1500,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1499,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1500+1,0,TCEA!B1500+1)","v":"2027-06-29"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1501,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1500,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1501+1,0,TCEA!B1501+1)","v":"2027-06-30"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1502,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1501,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1502+1,0,TCEA!B1502+1)","v":"2027-07-01"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1503,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1502,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1503+1,0,TCEA!B1503+1)","v":"2027-07-02"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1504,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1503,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1504+1,0,TCEA!B1504+1)","v":"2027-07-03"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1505,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1504,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1505+1,0,TCEA!B1505+1)","v":"2027-07-04"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1506,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1505,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1506+1,0,TCEA!B1506+1)","v":"2027-07-05"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1507,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1506,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1507+1,0,TCEA!B1507+1)","v":"2027-07-06"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1508,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1507,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1508+1,0,TCEA!B1508+1)","v":"2027-07-07"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1509,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1508,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1509+1,0,TCEA!B1509+1)","v":"2027-07-08"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1510,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1509,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1510+1,0,TCEA!B1510+1)","v":"2027-07-09"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1511,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1510,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1511+1,0,TCEA!B1511+1)","v":"2027-07-10"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1512,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1511,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1512+1,0,TCEA!B1512+1)","v":"2027-07-11"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1513,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1512,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1513+1,0,TCEA!B1513+1)","v":"2027-07-12"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1514,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1513,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1514+1,0,TCEA!B1514+1)","v":"2027-07-13"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1515,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1514,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1515+1,0,TCEA!B1515+1)","v":"2027-07-14"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1516,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1515,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1516+1,0,TCEA!B1516+1)","v":"2027-07-15"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1517,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1516,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1517+1,0,TCEA!B1517+1)","v":"2027-07-16"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1518,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1517,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1518+1,0,TCEA!B1518+1)","v":"2027-07-17"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1519,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1518,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1519+1,0,TCEA!B1519+1)","v":"2027-07-18"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1520,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1519,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1520+1,0,TCEA!B1520+1)","v":"2027-07-19"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1521,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1520,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1521+1,0,TCEA!B1521+1)","v":"2027-07-20"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1522,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1521,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1522+1,0,TCEA!B1522+1)","v":"2027-07-21"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1523,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1522,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1523+1,0,TCEA!B1523+1)","v":"2027-07-22"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1524,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1523,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1524+1,0,TCEA!B1524+1)","v":"2027-07-23"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1525,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1524,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1525+1,0,TCEA!B1525+1)","v":"2027-07-24"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1526,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1525,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1526+1,0,TCEA!B1526+1)","v":"2027-07-25"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1527,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1526,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1527+1,0,TCEA!B1527+1)","v":"2027-07-26"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1528,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1527,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1528+1,0,TCEA!B1528+1)","v":"2027-07-27"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1529,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1528,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1529+1,0,TCEA!B1529+1)","v":"2027-07-28"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1530,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1529,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1530+1,0,TCEA!B1530+1)","v":"2027-07-29"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1531,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1530,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1531+1,0,TCEA!B1531+1)","v":"2027-07-30"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1532,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1531,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1532+1,0,TCEA!B1532+1)","v":"2027-07-31"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1533,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1532,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1533+1,0,TCEA!B1533+1)","v":"2027-08-01"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1534,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1533,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1534+1,0,TCEA!B1534+1)","v":"2027-08-02"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1535,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1534,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1535+1,0,TCEA!B1535+1)","v":"2027-08-03"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1536,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1535,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1536+1,0,TCEA!B1536+1)","v":"2027-08-04"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1537,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1536,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1537+1,0,TCEA!B1537+1)","v":"2027-08-05"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1538,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1537,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1538+1,0,TCEA!B1538+1)","v":"2027-08-06"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1539,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1538,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1539+1,0,TCEA!B1539+1)","v":"2027-08-07"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1540,SIMULADOR!$Q$44:$Q$163)","v":0}]
[{"$f":"+A1540+1","v":1539},{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1540+1,0,TCEA!B1540+1)","v":"2027-08-08"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1541,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1540,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1541+1,0,TCEA!B1541+1)","v":"2027-08-09"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1542,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1541,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1542+1,0,TCEA!B1542+1)","v":"2027-08-10"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1543,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1542,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1543+1,0,TCEA!B1543+1)","v":"2027-08-11"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1544,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1543,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1544+1,0,TCEA!B1544+1)","v":"2027-08-12"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1545,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1544,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1545+1,0,TCEA!B1545+1)","v":"2027-08-13"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1546,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1545,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1546+1,0,TCEA!B1546+1)","v":"2027-08-14"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1547,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1546,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1547+1,0,TCEA!B1547+1)","v":"2027-08-15"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1548,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1547,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1548+1,0,TCEA!B1548+1)","v":"2027-08-16"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1549,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1548,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1549+1,0,TCEA!B1549+1)","v":"2027-08-17"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1550,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1549,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1550+1,0,TCEA!B1550+1)","v":"2027-08-18"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1551,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1550,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1551+1,0,TCEA!B1551+1)","v":"2027-08-19"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1552,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1551,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1552+1,0,TCEA!B1552+1)","v":"2027-08-20"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1553,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1552,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1553+1,0,TCEA!B1553+1)","v":"2027-08-21"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1554,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1553,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1554+1,0,TCEA!B1554+1)","v":"2027-08-22"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1555,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1554,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1555+1,0,TCEA!B1555+1)","v":"2027-08-23"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1556,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1555,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1556+1,0,TCEA!B1556+1)","v":"2027-08-24"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1557,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1556,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1557+1,0,TCEA!B1557+1)","v":"2027-08-25"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1558,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1557,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1558+1,0,TCEA!B1558+1)","v":"2027-08-26"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1559,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1558,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1559+1,0,TCEA!B1559+1)","v":"2027-08-27"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1560,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1559,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1560+1,0,TCEA!B1560+1)","v":"2027-08-28"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1561,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1560,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1561+1,0,TCEA!B1561+1)","v":"2027-08-29"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1562,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1561,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1562+1,0,TCEA!B1562+1)","v":"2027-08-30"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1563,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1562,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1563+1,0,TCEA!B1563+1)","v":"2027-08-31"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1564,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1563,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1564+1,0,TCEA!B1564+1)","v":"2027-09-01"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1565,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1564,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1565+1,0,TCEA!B1565+1)","v":"2027-09-02"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1566,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1565,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1566+1,0,TCEA!B1566+1)","v":"2027-09-03"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1567,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1566,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1567+1,0,TCEA!B1567+1)","v":"2027-09-04"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1568,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1567,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1568+1,0,TCEA!B1568+1)","v":"2027-09-05"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1569,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1568,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1569+1,0,TCEA!B1569+1)","v":"2027-09-06"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1570,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1569,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1570+1,0,TCEA!B1570+1)","v":"2027-09-07"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1571,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1570,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1571+1,0,TCEA!B1571+1)","v":"2027-09-08"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1572,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1571,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1572+1,0,TCEA!B1572+1)","v":"2027-09-09"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1573,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1572,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1573+1,0,TCEA!B1573+1)","v":"2027-09-10"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1574,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1573,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1574+1,0,TCEA!B1574+1)","v":"2027-09-11"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1575,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1574,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1575+1,0,TCEA!B1575+1)","v":"2027-09-12"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1576,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1575,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1576+1,0,TCEA!B1576+1)","v":"2027-09-13"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1577,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1576,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1577+1,0,TCEA!B1577+1)","v":"2027-09-14"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1578,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1577,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1578+1,0,TCEA!B1578+1)","v":"2027-09-15"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1579,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1578,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1579+1,0,TCEA!B1579+1)","v":"2027-09-16"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1580,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1579,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1580+1,0,TCEA!B1580+1)","v":"2027-09-17"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1581,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1580,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1581+1,0,TCEA!B1581+1)","v":"2027-09-18"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1582,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1581,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1582+1,0,TCEA!B1582+1)","v":"2027-09-19"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1583,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1582,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1583+1,0,TCEA!B1583+1)","v":"2027-09-20"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1584,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1583,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1584+1,0,TCEA!B1584+1)","v":"2027-09-21"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1585,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1584,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1585+1,0,TCEA!B1585+1)","v":"2027-09-22"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1586,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1585,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1586+1,0,TCEA!B1586+1)","v":"2027-09-23"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1587,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1586,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1587+1,0,TCEA!B1587+1)","v":"2027-09-24"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1588,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1587,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1588+1,0,TCEA!B1588+1)","v":"2027-09-25"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1589,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1588,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1589+1,0,TCEA!B1589+1)","v":"2027-09-26"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1590,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1589,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1590+1,0,TCEA!B1590+1)","v":"2027-09-27"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1591,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1590,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1591+1,0,TCEA!B1591+1)","v":"2027-09-28"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1592,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1591,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1592+1,0,TCEA!B1592+1)","v":"2027-09-29"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1593,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1592,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1593+1,0,TCEA!B1593+1)","v":"2027-09-30"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1594,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1593,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1594+1,0,TCEA!B1594+1)","v":"2027-10-01"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1595,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1594,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1595+1,0,TCEA!B1595+1)","v":"2027-10-02"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1596,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1595,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1596+1,0,TCEA!B1596+1)","v":"2027-10-03"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1597,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1596,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1597+1,0,TCEA!B1597+1)","v":"2027-10-04"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1598,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1597,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1598+1,0,TCEA!B1598+1)","v":"2027-10-05"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1599,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1598,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1599+1,0,TCEA!B1599+1)","v":"2027-10-06"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1600,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1599,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1600+1,0,TCEA!B1600+1)","v":"2027-10-07"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1601,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1600,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1601+1,0,TCEA!B1601+1)","v":"2027-10-08"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1602,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1601,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1602+1,0,TCEA!B1602+1)","v":"2027-10-09"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1603,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1602,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1603+1,0,TCEA!B1603+1)","v":"2027-10-10"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1604,SIMULADOR!$Q$44:$Q$163)","v":0}]
[{"$f":"+A1604+1","v":1603},{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1604+1,0,TCEA!B1604+1)","v":"2027-10-11"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1605,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1604,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1605+1,0,TCEA!B1605+1)","v":"2027-10-12"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1606,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1605,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1606+1,0,TCEA!B1606+1)","v":"2027-10-13"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1607,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1606,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1607+1,0,TCEA!B1607+1)","v":"2027-10-14"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1608,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1607,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1608+1,0,TCEA!B1608+1)","v":"2027-10-15"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1609,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1608,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1609+1,0,TCEA!B1609+1)","v":"2027-10-16"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1610,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1609,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1610+1,0,TCEA!B1610+1)","v":"2027-10-17"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1611,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1610,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1611+1,0,TCEA!B1611+1)","v":"2027-10-18"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1612,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1611,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1612+1,0,TCEA!B1612+1)","v":"2027-10-19"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1613,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1612,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1613+1,0,TCEA!B1613+1)","v":"2027-10-20"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1614,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1613,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1614+1,0,TCEA!B1614+1)","v":"2027-10-21"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1615,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1614,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1615+1,0,TCEA!B1615+1)","v":"2027-10-22"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1616,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1615,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1616+1,0,TCEA!B1616+1)","v":"2027-10-23"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1617,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1616,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1617+1,0,TCEA!B1617+1)","v":"2027-10-24"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1618,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1617,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1618+1,0,TCEA!B1618+1)","v":"2027-10-25"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1619,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1618,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1619+1,0,TCEA!B1619+1)","v":"2027-10-26"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1620,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1619,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1620+1,0,TCEA!B1620+1)","v":"2027-10-27"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1621,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1620,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1621+1,0,TCEA!B1621+1)","v":"2027-10-28"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1622,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1621,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1622+1,0,TCEA!B1622+1)","v":"2027-10-29"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1623,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1622,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1623+1,0,TCEA!B1623+1)","v":"2027-10-30"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1624,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1623,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1624+1,0,TCEA!B1624+1)","v":"2027-10-31"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1625,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1624,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1625+1,0,TCEA!B1625+1)","v":"2027-11-01"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1626,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1625,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1626+1,0,TCEA!B1626+1)","v":"2027-11-02"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1627,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1626,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1627+1,0,TCEA!B1627+1)","v":"2027-11-03"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1628,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1627,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1628+1,0,TCEA!B1628+1)","v":"2027-11-04"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1629,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1628,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1629+1,0,TCEA!B1629+1)","v":"2027-11-05"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1630,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1629,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1630+1,0,TCEA!B1630+1)","v":"2027-11-06"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1631,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1630,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1631+1,0,TCEA!B1631+1)","v":"2027-11-07"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1632,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1631,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1632+1,0,TCEA!B1632+1)","v":"2027-11-08"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1633,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1632,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1633+1,0,TCEA!B1633+1)","v":"2027-11-09"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1634,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1633,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1634+1,0,TCEA!B1634+1)","v":"2027-11-10"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1635,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1634,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1635+1,0,TCEA!B1635+1)","v":"2027-11-11"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1636,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1635,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1636+1,0,TCEA!B1636+1)","v":"2027-11-12"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1637,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1636,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1637+1,0,TCEA!B1637+1)","v":"2027-11-13"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1638,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1637,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1638+1,0,TCEA!B1638+1)","v":"2027-11-14"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1639,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1638,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1639+1,0,TCEA!B1639+1)","v":"2027-11-15"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1640,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1639,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1640+1,0,TCEA!B1640+1)","v":"2027-11-16"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1641,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1640,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1641+1,0,TCEA!B1641+1)","v":"2027-11-17"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1642,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1641,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1642+1,0,TCEA!B1642+1)","v":"2027-11-18"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1643,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1642,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1643+1,0,TCEA!B1643+1)","v":"2027-11-19"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1644,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1643,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1644+1,0,TCEA!B1644+1)","v":"2027-11-20"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1645,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1644,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1645+1,0,TCEA!B1645+1)","v":"2027-11-21"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1646,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1645,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1646+1,0,TCEA!B1646+1)","v":"2027-11-22"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1647,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1646,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1647+1,0,TCEA!B1647+1)","v":"2027-11-23"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1648,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1647,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1648+1,0,TCEA!B1648+1)","v":"2027-11-24"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1649,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1648,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1649+1,0,TCEA!B1649+1)","v":"2027-11-25"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1650,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1649,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1650+1,0,TCEA!B1650+1)","v":"2027-11-26"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1651,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1650,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1651+1,0,TCEA!B1651+1)","v":"2027-11-27"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1652,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1651,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1652+1,0,TCEA!B1652+1)","v":"2027-11-28"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1653,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1652,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1653+1,0,TCEA!B1653+1)","v":"2027-11-29"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1654,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1653,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1654+1,0,TCEA!B1654+1)","v":"2027-11-30"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1655,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1654,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1655+1,0,TCEA!B1655+1)","v":"2027-12-01"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1656,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1655,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1656+1,0,TCEA!B1656+1)","v":"2027-12-02"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1657,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1656,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1657+1,0,TCEA!B1657+1)","v":"2027-12-03"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1658,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1657,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1658+1,0,TCEA!B1658+1)","v":"2027-12-04"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1659,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1658,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1659+1,0,TCEA!B1659+1)","v":"2027-12-05"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1660,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1659,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1660+1,0,TCEA!B1660+1)","v":"2027-12-06"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1661,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1660,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1661+1,0,TCEA!B1661+1)","v":"2027-12-07"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1662,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1661,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1662+1,0,TCEA!B1662+1)","v":"2027-12-08"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1663,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1662,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1663+1,0,TCEA!B1663+1)","v":"2027-12-09"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1664,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1663,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1664+1,0,TCEA!B1664+1)","v":"2027-12-10"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1665,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1664,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1665+1,0,TCEA!B1665+1)","v":"2027-12-11"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1666,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1665,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1666+1,0,TCEA!B1666+1)","v":"2027-12-12"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1667,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1666,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1667+1,0,TCEA!B1667+1)","v":"2027-12-13"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1668,SIMULADOR!$Q$44:$Q$163)","v":0}]
[{"$f":"+A1668+1","v":1667},{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1668+1,0,TCEA!B1668+1)","v":"2027-12-14"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1669,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1668,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1669+1,0,TCEA!B1669+1)","v":"2027-12-15"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1670,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1669,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1670+1,0,TCEA!B1670+1)","v":"2027-12-16"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1671,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1670,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1671+1,0,TCEA!B1671+1)","v":"2027-12-17"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1672,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1671,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1672+1,0,TCEA!B1672+1)","v":"2027-12-18"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1673,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1672,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1673+1,0,TCEA!B1673+1)","v":"2027-12-19"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1674,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1673,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1674+1,0,TCEA!B1674+1)","v":"2027-12-20"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1675,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1674,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1675+1,0,TCEA!B1675+1)","v":"2027-12-21"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1676,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1675,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1676+1,0,TCEA!B1676+1)","v":"2027-12-22"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1677,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1676,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1677+1,0,TCEA!B1677+1)","v":"2027-12-23"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1678,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1677,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1678+1,0,TCEA!B1678+1)","v":"2027-12-24"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1679,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1678,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1679+1,0,TCEA!B1679+1)","v":"2027-12-25"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1680,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1679,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1680+1,0,TCEA!B1680+1)","v":"2027-12-26"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1681,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1680,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1681+1,0,TCEA!B1681+1)","v":"2027-12-27"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1682,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1681,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1682+1,0,TCEA!B1682+1)","v":"2027-12-28"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1683,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1682,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1683+1,0,TCEA!B1683+1)","v":"2027-12-29"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1684,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1683,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1684+1,0,TCEA!B1684+1)","v":"2027-12-30"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1685,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1684,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1685+1,0,TCEA!B1685+1)","v":"2027-12-31"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1686,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1685,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1686+1,0,TCEA!B1686+1)","v":"2028-01-01"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1687,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1686,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1687+1,0,TCEA!B1687+1)","v":"2028-01-02"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1688,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1687,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1688+1,0,TCEA!B1688+1)","v":"2028-01-03"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1689,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1688,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1689+1,0,TCEA!B1689+1)","v":"2028-01-04"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1690,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1689,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1690+1,0,TCEA!B1690+1)","v":"2028-01-05"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1691,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1690,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1691+1,0,TCEA!B1691+1)","v":"2028-01-06"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1692,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1691,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1692+1,0,TCEA!B1692+1)","v":"2028-01-07"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1693,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1692,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1693+1,0,TCEA!B1693+1)","v":"2028-01-08"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1694,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1693,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1694+1,0,TCEA!B1694+1)","v":"2028-01-09"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1695,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1694,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1695+1,0,TCEA!B1695+1)","v":"2028-01-10"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1696,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1695,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1696+1,0,TCEA!B1696+1)","v":"2028-01-11"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1697,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1696,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1697+1,0,TCEA!B1697+1)","v":"2028-01-12"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1698,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1697,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1698+1,0,TCEA!B1698+1)","v":"2028-01-13"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1699,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1698,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1699+1,0,TCEA!B1699+1)","v":"2028-01-14"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1700,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1699,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1700+1,0,TCEA!B1700+1)","v":"2028-01-15"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1701,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1700,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1701+1,0,TCEA!B1701+1)","v":"2028-01-16"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1702,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1701,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1702+1,0,TCEA!B1702+1)","v":"2028-01-17"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1703,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1702,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1703+1,0,TCEA!B1703+1)","v":"2028-01-18"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1704,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1703,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1704+1,0,TCEA!B1704+1)","v":"2028-01-19"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1705,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1704,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1705+1,0,TCEA!B1705+1)","v":"2028-01-20"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1706,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1705,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1706+1,0,TCEA!B1706+1)","v":"2028-01-21"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1707,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1706,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1707+1,0,TCEA!B1707+1)","v":"2028-01-22"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1708,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1707,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1708+1,0,TCEA!B1708+1)","v":"2028-01-23"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1709,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1708,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1709+1,0,TCEA!B1709+1)","v":"2028-01-24"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1710,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1709,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1710+1,0,TCEA!B1710+1)","v":"2028-01-25"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1711,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1710,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1711+1,0,TCEA!B1711+1)","v":"2028-01-26"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1712,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1711,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1712+1,0,TCEA!B1712+1)","v":"2028-01-27"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1713,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1712,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1713+1,0,TCEA!B1713+1)","v":"2028-01-28"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1714,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1713,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1714+1,0,TCEA!B1714+1)","v":"2028-01-29"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1715,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1714,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1715+1,0,TCEA!B1715+1)","v":"2028-01-30"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1716,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1715,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1716+1,0,TCEA!B1716+1)","v":"2028-01-31"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1717,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1716,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1717+1,0,TCEA!B1717+1)","v":"2028-02-01"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1718,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1717,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1718+1,0,TCEA!B1718+1)","v":"2028-02-02"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1719,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1718,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1719+1,0,TCEA!B1719+1)","v":"2028-02-03"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1720,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1719,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1720+1,0,TCEA!B1720+1)","v":"2028-02-04"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1721,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1720,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1721+1,0,TCEA!B1721+1)","v":"2028-02-05"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1722,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1721,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1722+1,0,TCEA!B1722+1)","v":"2028-02-06"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1723,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1722,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1723+1,0,TCEA!B1723+1)","v":"2028-02-07"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1724,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1723,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1724+1,0,TCEA!B1724+1)","v":"2028-02-08"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1725,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1724,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1725+1,0,TCEA!B1725+1)","v":"2028-02-09"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1726,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1725,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1726+1,0,TCEA!B1726+1)","v":"2028-02-10"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1727,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1726,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1727+1,0,TCEA!B1727+1)","v":"2028-02-11"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1728,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1727,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1728+1,0,TCEA!B1728+1)","v":"2028-02-12"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1729,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1728,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1729+1,0,TCEA!B1729+1)","v":"2028-02-13"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1730,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1729,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1730+1,0,TCEA!B1730+1)","v":"2028-02-14"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1731,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1730,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1731+1,0,TCEA!B1731+1)","v":"2028-02-15"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1732,SIMULADOR!$Q$44:$Q$163)","v":0}]
[{"$f":"+A1732+1","v":1731},{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1732+1,0,TCEA!B1732+1)","v":"2028-02-16"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1733,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1732,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1733+1,0,TCEA!B1733+1)","v":"2028-02-17"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1734,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1733,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1734+1,0,TCEA!B1734+1)","v":"2028-02-18"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1735,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1734,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1735+1,0,TCEA!B1735+1)","v":"2028-02-19"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1736,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1735,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1736+1,0,TCEA!B1736+1)","v":"2028-02-20"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1737,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1736,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1737+1,0,TCEA!B1737+1)","v":"2028-02-21"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1738,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1737,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1738+1,0,TCEA!B1738+1)","v":"2028-02-22"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1739,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1738,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1739+1,0,TCEA!B1739+1)","v":"2028-02-23"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1740,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1739,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1740+1,0,TCEA!B1740+1)","v":"2028-02-24"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1741,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1740,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1741+1,0,TCEA!B1741+1)","v":"2028-02-25"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1742,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1741,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1742+1,0,TCEA!B1742+1)","v":"2028-02-26"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1743,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1742,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1743+1,0,TCEA!B1743+1)","v":"2028-02-27"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1744,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1743,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1744+1,0,TCEA!B1744+1)","v":"2028-02-28"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1745,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1744,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1745+1,0,TCEA!B1745+1)","v":"2028-02-29"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1746,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1745,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1746+1,0,TCEA!B1746+1)","v":"2028-03-01"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1747,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1746,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1747+1,0,TCEA!B1747+1)","v":"2028-03-02"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1748,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1747,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1748+1,0,TCEA!B1748+1)","v":"2028-03-03"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1749,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1748,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1749+1,0,TCEA!B1749+1)","v":"2028-03-04"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1750,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1749,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1750+1,0,TCEA!B1750+1)","v":"2028-03-05"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1751,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1750,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1751+1,0,TCEA!B1751+1)","v":"2028-03-06"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1752,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1751,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1752+1,0,TCEA!B1752+1)","v":"2028-03-07"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1753,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1752,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1753+1,0,TCEA!B1753+1)","v":"2028-03-08"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1754,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1753,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1754+1,0,TCEA!B1754+1)","v":"2028-03-09"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1755,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1754,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1755+1,0,TCEA!B1755+1)","v":"2028-03-10"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1756,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1755,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1756+1,0,TCEA!B1756+1)","v":"2028-03-11"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1757,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1756,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1757+1,0,TCEA!B1757+1)","v":"2028-03-12"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1758,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1757,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1758+1,0,TCEA!B1758+1)","v":"2028-03-13"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1759,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1758,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1759+1,0,TCEA!B1759+1)","v":"2028-03-14"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1760,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1759,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1760+1,0,TCEA!B1760+1)","v":"2028-03-15"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1761,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1760,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1761+1,0,TCEA!B1761+1)","v":"2028-03-16"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1762,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1761,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1762+1,0,TCEA!B1762+1)","v":"2028-03-17"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1763,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1762,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1763+1,0,TCEA!B1763+1)","v":"2028-03-18"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1764,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1763,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1764+1,0,TCEA!B1764+1)","v":"2028-03-19"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1765,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1764,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1765+1,0,TCEA!B1765+1)","v":"2028-03-20"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1766,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1765,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1766+1,0,TCEA!B1766+1)","v":"2028-03-21"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1767,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1766,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1767+1,0,TCEA!B1767+1)","v":"2028-03-22"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1768,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1767,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1768+1,0,TCEA!B1768+1)","v":"2028-03-23"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1769,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1768,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1769+1,0,TCEA!B1769+1)","v":"2028-03-24"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1770,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1769,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1770+1,0,TCEA!B1770+1)","v":"2028-03-25"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1771,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1770,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1771+1,0,TCEA!B1771+1)","v":"2028-03-26"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1772,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1771,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1772+1,0,TCEA!B1772+1)","v":"2028-03-27"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1773,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1772,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1773+1,0,TCEA!B1773+1)","v":"2028-03-28"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1774,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1773,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1774+1,0,TCEA!B1774+1)","v":"2028-03-29"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1775,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1774,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1775+1,0,TCEA!B1775+1)","v":"2028-03-30"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1776,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1775,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1776+1,0,TCEA!B1776+1)","v":"2028-03-31"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1777,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1776,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1777+1,0,TCEA!B1777+1)","v":"2028-04-01"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1778,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1777,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1778+1,0,TCEA!B1778+1)","v":"2028-04-02"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1779,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1778,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1779+1,0,TCEA!B1779+1)","v":"2028-04-03"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1780,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1779,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1780+1,0,TCEA!B1780+1)","v":"2028-04-04"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1781,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1780,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1781+1,0,TCEA!B1781+1)","v":"2028-04-05"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1782,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1781,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1782+1,0,TCEA!B1782+1)","v":"2028-04-06"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1783,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1782,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1783+1,0,TCEA!B1783+1)","v":"2028-04-07"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1784,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1783,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1784+1,0,TCEA!B1784+1)","v":"2028-04-08"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1785,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1784,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1785+1,0,TCEA!B1785+1)","v":"2028-04-09"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1786,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1785,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1786+1,0,TCEA!B1786+1)","v":"2028-04-10"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1787,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1786,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1787+1,0,TCEA!B1787+1)","v":"2028-04-11"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1788,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1787,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1788+1,0,TCEA!B1788+1)","v":"2028-04-12"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1789,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1788,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1789+1,0,TCEA!B1789+1)","v":"2028-04-13"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1790,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1789,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1790+1,0,TCEA!B1790+1)","v":"2028-04-14"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1791,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1790,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1791+1,0,TCEA!B1791+1)","v":"2028-04-15"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1792,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1791,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1792+1,0,TCEA!B1792+1)","v":"2028-04-16"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1793,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1792,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1793+1,0,TCEA!B1793+1)","v":"2028-04-17"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1794,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1793,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1794+1,0,TCEA!B1794+1)","v":"2028-04-18"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1795,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1794,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1795+1,0,TCEA!B1795+1)","v":"2028-04-19"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1796,SIMULADOR!$Q$44:$Q$163)","v":0}]
[{"$f":"+A1796+1","v":1795},{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1796+1,0,TCEA!B1796+1)","v":"2028-04-20"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1797,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1796,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1797+1,0,TCEA!B1797+1)","v":"2028-04-21"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1798,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1797,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1798+1,0,TCEA!B1798+1)","v":"2028-04-22"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1799,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1798,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1799+1,0,TCEA!B1799+1)","v":"2028-04-23"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1800,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1799,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1800+1,0,TCEA!B1800+1)","v":"2028-04-24"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1801,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1800,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1801+1,0,TCEA!B1801+1)","v":"2028-04-25"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1802,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1801,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1802+1,0,TCEA!B1802+1)","v":"2028-04-26"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1803,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1802,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1803+1,0,TCEA!B1803+1)","v":"2028-04-27"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1804,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1803,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1804+1,0,TCEA!B1804+1)","v":"2028-04-28"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1805,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1804,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1805+1,0,TCEA!B1805+1)","v":"2028-04-29"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1806,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1805,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1806+1,0,TCEA!B1806+1)","v":"2028-04-30"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1807,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1806,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1807+1,0,TCEA!B1807+1)","v":"2028-05-01"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1808,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1807,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1808+1,0,TCEA!B1808+1)","v":"2028-05-02"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1809,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1808,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1809+1,0,TCEA!B1809+1)","v":"2028-05-03"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1810,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1809,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1810+1,0,TCEA!B1810+1)","v":"2028-05-04"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1811,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1810,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1811+1,0,TCEA!B1811+1)","v":"2028-05-05"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1812,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1811,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1812+1,0,TCEA!B1812+1)","v":"2028-05-06"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1813,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1812,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1813+1,0,TCEA!B1813+1)","v":"2028-05-07"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1814,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1813,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1814+1,0,TCEA!B1814+1)","v":"2028-05-08"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1815,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1814,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1815+1,0,TCEA!B1815+1)","v":"2028-05-09"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1816,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1815,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1816+1,0,TCEA!B1816+1)","v":"2028-05-10"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1817,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1816,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1817+1,0,TCEA!B1817+1)","v":"2028-05-11"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1818,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1817,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1818+1,0,TCEA!B1818+1)","v":"2028-05-12"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1819,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1818,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1819+1,0,TCEA!B1819+1)","v":"2028-05-13"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1820,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1819,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1820+1,0,TCEA!B1820+1)","v":"2028-05-14"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1821,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1820,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1821+1,0,TCEA!B1821+1)","v":"2028-05-15"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1822,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1821,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1822+1,0,TCEA!B1822+1)","v":"2028-05-16"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1823,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1822,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1823+1,0,TCEA!B1823+1)","v":"2028-05-17"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1824,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1823,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1824+1,0,TCEA!B1824+1)","v":"2028-05-18"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1825,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1824,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1825+1,0,TCEA!B1825+1)","v":"2028-05-19"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1826,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1825,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1826+1,0,TCEA!B1826+1)","v":"2028-05-20"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1827,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1826,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1827+1,0,TCEA!B1827+1)","v":"2028-05-21"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1828,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1827,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1828+1,0,TCEA!B1828+1)","v":"2028-05-22"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1829,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1828,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1829+1,0,TCEA!B1829+1)","v":"2028-05-23"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1830,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1829,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1830+1,0,TCEA!B1830+1)","v":"2028-05-24"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1831,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1830,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1831+1,0,TCEA!B1831+1)","v":"2028-05-25"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1832,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1831,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1832+1,0,TCEA!B1832+1)","v":"2028-05-26"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1833,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1832,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1833+1,0,TCEA!B1833+1)","v":"2028-05-27"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1834,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1833,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1834+1,0,TCEA!B1834+1)","v":"2028-05-28"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1835,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1834,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1835+1,0,TCEA!B1835+1)","v":"2028-05-29"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1836,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1835,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1836+1,0,TCEA!B1836+1)","v":"2028-05-30"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1837,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1836,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1837+1,0,TCEA!B1837+1)","v":"2028-05-31"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1838,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1837,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1838+1,0,TCEA!B1838+1)","v":"2028-06-01"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1839,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1838,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1839+1,0,TCEA!B1839+1)","v":"2028-06-02"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1840,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1839,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1840+1,0,TCEA!B1840+1)","v":"2028-06-03"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1841,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1840,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1841+1,0,TCEA!B1841+1)","v":"2028-06-04"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1842,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1841,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1842+1,0,TCEA!B1842+1)","v":"2028-06-05"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1843,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1842,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1843+1,0,TCEA!B1843+1)","v":"2028-06-06"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1844,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1843,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1844+1,0,TCEA!B1844+1)","v":"2028-06-07"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1845,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1844,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1845+1,0,TCEA!B1845+1)","v":"2028-06-08"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1846,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1845,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1846+1,0,TCEA!B1846+1)","v":"2028-06-09"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1847,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1846,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1847+1,0,TCEA!B1847+1)","v":"2028-06-10"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1848,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1847,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1848+1,0,TCEA!B1848+1)","v":"2028-06-11"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1849,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1848,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1849+1,0,TCEA!B1849+1)","v":"2028-06-12"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1850,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1849,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1850+1,0,TCEA!B1850+1)","v":"2028-06-13"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1851,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1850,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1851+1,0,TCEA!B1851+1)","v":"2028-06-14"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1852,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1851,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1852+1,0,TCEA!B1852+1)","v":"2028-06-15"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1853,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1852,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1853+1,0,TCEA!B1853+1)","v":"2028-06-16"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1854,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1853,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1854+1,0,TCEA!B1854+1)","v":"2028-06-17"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1855,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1854,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1855+1,0,TCEA!B1855+1)","v":"2028-06-18"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1856,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1855,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1856+1,0,TCEA!B1856+1)","v":"2028-06-19"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1857,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1856,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1857+1,0,TCEA!B1857+1)","v":"2028-06-20"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1858,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1857,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1858+1,0,TCEA!B1858+1)","v":"2028-06-21"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1859,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1858,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1859+1,0,TCEA!B1859+1)","v":"2028-06-22"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1860,SIMULADOR!$Q$44:$Q$163)","v":0}]
[{"$f":"+A1860+1","v":1859},{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1860+1,0,TCEA!B1860+1)","v":"2028-06-23"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1861,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1860,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1861+1,0,TCEA!B1861+1)","v":"2028-06-24"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1862,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1861,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1862+1,0,TCEA!B1862+1)","v":"2028-06-25"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1863,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1862,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1863+1,0,TCEA!B1863+1)","v":"2028-06-26"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1864,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1863,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1864+1,0,TCEA!B1864+1)","v":"2028-06-27"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1865,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1864,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1865+1,0,TCEA!B1865+1)","v":"2028-06-28"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1866,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1865,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1866+1,0,TCEA!B1866+1)","v":"2028-06-29"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1867,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1866,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1867+1,0,TCEA!B1867+1)","v":"2028-06-30"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1868,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1867,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1868+1,0,TCEA!B1868+1)","v":"2028-07-01"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1869,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1868,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1869+1,0,TCEA!B1869+1)","v":"2028-07-02"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1870,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1869,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1870+1,0,TCEA!B1870+1)","v":"2028-07-03"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1871,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1870,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1871+1,0,TCEA!B1871+1)","v":"2028-07-04"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1872,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1871,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1872+1,0,TCEA!B1872+1)","v":"2028-07-05"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1873,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1872,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1873+1,0,TCEA!B1873+1)","v":"2028-07-06"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1874,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1873,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1874+1,0,TCEA!B1874+1)","v":"2028-07-07"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1875,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1874,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1875+1,0,TCEA!B1875+1)","v":"2028-07-08"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1876,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1875,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1876+1,0,TCEA!B1876+1)","v":"2028-07-09"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1877,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1876,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1877+1,0,TCEA!B1877+1)","v":"2028-07-10"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1878,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1877,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1878+1,0,TCEA!B1878+1)","v":"2028-07-11"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1879,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1878,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1879+1,0,TCEA!B1879+1)","v":"2028-07-12"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1880,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1879,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1880+1,0,TCEA!B1880+1)","v":"2028-07-13"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1881,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1880,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1881+1,0,TCEA!B1881+1)","v":"2028-07-14"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1882,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1881,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1882+1,0,TCEA!B1882+1)","v":"2028-07-15"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1883,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1882,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1883+1,0,TCEA!B1883+1)","v":"2028-07-16"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1884,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1883,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1884+1,0,TCEA!B1884+1)","v":"2028-07-17"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1885,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1884,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1885+1,0,TCEA!B1885+1)","v":"2028-07-18"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1886,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1885,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1886+1,0,TCEA!B1886+1)","v":"2028-07-19"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1887,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1886,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1887+1,0,TCEA!B1887+1)","v":"2028-07-20"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1888,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1887,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1888+1,0,TCEA!B1888+1)","v":"2028-07-21"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1889,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1888,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1889+1,0,TCEA!B1889+1)","v":"2028-07-22"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1890,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1889,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1890+1,0,TCEA!B1890+1)","v":"2028-07-23"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1891,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1890,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1891+1,0,TCEA!B1891+1)","v":"2028-07-24"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1892,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1891,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1892+1,0,TCEA!B1892+1)","v":"2028-07-25"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1893,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1892,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1893+1,0,TCEA!B1893+1)","v":"2028-07-26"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1894,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1893,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1894+1,0,TCEA!B1894+1)","v":"2028-07-27"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1895,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1894,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1895+1,0,TCEA!B1895+1)","v":"2028-07-28"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1896,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1895,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1896+1,0,TCEA!B1896+1)","v":"2028-07-29"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1897,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1896,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1897+1,0,TCEA!B1897+1)","v":"2028-07-30"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1898,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1897,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1898+1,0,TCEA!B1898+1)","v":"2028-07-31"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1899,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1898,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1899+1,0,TCEA!B1899+1)","v":"2028-08-01"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1900,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1899,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1900+1,0,TCEA!B1900+1)","v":"2028-08-02"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1901,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1900,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1901+1,0,TCEA!B1901+1)","v":"2028-08-03"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1902,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1901,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1902+1,0,TCEA!B1902+1)","v":"2028-08-04"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1903,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1902,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1903+1,0,TCEA!B1903+1)","v":"2028-08-05"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1904,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1903,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1904+1,0,TCEA!B1904+1)","v":"2028-08-06"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1905,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1904,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1905+1,0,TCEA!B1905+1)","v":"2028-08-07"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1906,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1905,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1906+1,0,TCEA!B1906+1)","v":"2028-08-08"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1907,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1906,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1907+1,0,TCEA!B1907+1)","v":"2028-08-09"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1908,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1907,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1908+1,0,TCEA!B1908+1)","v":"2028-08-10"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1909,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1908,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1909+1,0,TCEA!B1909+1)","v":"2028-08-11"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1910,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1909,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1910+1,0,TCEA!B1910+1)","v":"2028-08-12"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1911,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1910,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1911+1,0,TCEA!B1911+1)","v":"2028-08-13"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1912,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1911,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1912+1,0,TCEA!B1912+1)","v":"2028-08-14"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1913,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1912,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1913+1,0,TCEA!B1913+1)","v":"2028-08-15"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1914,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1913,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1914+1,0,TCEA!B1914+1)","v":"2028-08-16"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1915,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1914,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1915+1,0,TCEA!B1915+1)","v":"2028-08-17"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1916,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1915,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1916+1,0,TCEA!B1916+1)","v":"2028-08-18"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1917,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1916,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1917+1,0,TCEA!B1917+1)","v":"2028-08-19"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1918,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1917,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1918+1,0,TCEA!B1918+1)","v":"2028-08-20"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1919,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1918,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1919+1,0,TCEA!B1919+1)","v":"2028-08-21"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1920,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1919,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1920+1,0,TCEA!B1920+1)","v":"2028-08-22"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1921,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1920,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1921+1,0,TCEA!B1921+1)","v":"2028-08-23"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1922,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1921,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1922+1,0,TCEA!B1922+1)","v":"2028-08-24"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1923,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1922,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1923+1,0,TCEA!B1923+1)","v":"2028-08-25"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1924,SIMULADOR!$Q$44:$Q$163)","v":0}]
[{"$f":"+A1924+1","v":1923},{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1924+1,0,TCEA!B1924+1)","v":"2028-08-26"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1925,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1924,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1925+1,0,TCEA!B1925+1)","v":"2028-08-27"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1926,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1925,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1926+1,0,TCEA!B1926+1)","v":"2028-08-28"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1927,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1926,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1927+1,0,TCEA!B1927+1)","v":"2028-08-29"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1928,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1927,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1928+1,0,TCEA!B1928+1)","v":"2028-08-30"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1929,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1928,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1929+1,0,TCEA!B1929+1)","v":"2028-08-31"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1930,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1929,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1930+1,0,TCEA!B1930+1)","v":"2028-09-01"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1931,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1930,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1931+1,0,TCEA!B1931+1)","v":"2028-09-02"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1932,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1931,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1932+1,0,TCEA!B1932+1)","v":"2028-09-03"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1933,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1932,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1933+1,0,TCEA!B1933+1)","v":"2028-09-04"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1934,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1933,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1934+1,0,TCEA!B1934+1)","v":"2028-09-05"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1935,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1934,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1935+1,0,TCEA!B1935+1)","v":"2028-09-06"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1936,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1935,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1936+1,0,TCEA!B1936+1)","v":"2028-09-07"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1937,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1936,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1937+1,0,TCEA!B1937+1)","v":"2028-09-08"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1938,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1937,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1938+1,0,TCEA!B1938+1)","v":"2028-09-09"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1939,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1938,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1939+1,0,TCEA!B1939+1)","v":"2028-09-10"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1940,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1939,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1940+1,0,TCEA!B1940+1)","v":"2028-09-11"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1941,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1940,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1941+1,0,TCEA!B1941+1)","v":"2028-09-12"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1942,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1941,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1942+1,0,TCEA!B1942+1)","v":"2028-09-13"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1943,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1942,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1943+1,0,TCEA!B1943+1)","v":"2028-09-14"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1944,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1943,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1944+1,0,TCEA!B1944+1)","v":"2028-09-15"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1945,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1944,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1945+1,0,TCEA!B1945+1)","v":"2028-09-16"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1946,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1945,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1946+1,0,TCEA!B1946+1)","v":"2028-09-17"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1947,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1946,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1947+1,0,TCEA!B1947+1)","v":"2028-09-18"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1948,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1947,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1948+1,0,TCEA!B1948+1)","v":"2028-09-19"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1949,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1948,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1949+1,0,TCEA!B1949+1)","v":"2028-09-20"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1950,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1949,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1950+1,0,TCEA!B1950+1)","v":"2028-09-21"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1951,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1950,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1951+1,0,TCEA!B1951+1)","v":"2028-09-22"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1952,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1951,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1952+1,0,TCEA!B1952+1)","v":"2028-09-23"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1953,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1952,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1953+1,0,TCEA!B1953+1)","v":"2028-09-24"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1954,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1953,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1954+1,0,TCEA!B1954+1)","v":"2028-09-25"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1955,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1954,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1955+1,0,TCEA!B1955+1)","v":"2028-09-26"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1956,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1955,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1956+1,0,TCEA!B1956+1)","v":"2028-09-27"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1957,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1956,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1957+1,0,TCEA!B1957+1)","v":"2028-09-28"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1958,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1957,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1958+1,0,TCEA!B1958+1)","v":"2028-09-29"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1959,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1958,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1959+1,0,TCEA!B1959+1)","v":"2028-09-30"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1960,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1959,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1960+1,0,TCEA!B1960+1)","v":"2028-10-01"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1961,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1960,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1961+1,0,TCEA!B1961+1)","v":"2028-10-02"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1962,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1961,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1962+1,0,TCEA!B1962+1)","v":"2028-10-03"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1963,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1962,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1963+1,0,TCEA!B1963+1)","v":"2028-10-04"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1964,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1963,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1964+1,0,TCEA!B1964+1)","v":"2028-10-05"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1965,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1964,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1965+1,0,TCEA!B1965+1)","v":"2028-10-06"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1966,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1965,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1966+1,0,TCEA!B1966+1)","v":"2028-10-07"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1967,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1966,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1967+1,0,TCEA!B1967+1)","v":"2028-10-08"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1968,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1967,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1968+1,0,TCEA!B1968+1)","v":"2028-10-09"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1969,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1968,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1969+1,0,TCEA!B1969+1)","v":"2028-10-10"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1970,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1969,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1970+1,0,TCEA!B1970+1)","v":"2028-10-11"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1971,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1970,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1971+1,0,TCEA!B1971+1)","v":"2028-10-12"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1972,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1971,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1972+1,0,TCEA!B1972+1)","v":"2028-10-13"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1973,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1972,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1973+1,0,TCEA!B1973+1)","v":"2028-10-14"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1974,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1973,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1974+1,0,TCEA!B1974+1)","v":"2028-10-15"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1975,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1974,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1975+1,0,TCEA!B1975+1)","v":"2028-10-16"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1976,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1975,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1976+1,0,TCEA!B1976+1)","v":"2028-10-17"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1977,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1976,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1977+1,0,TCEA!B1977+1)","v":"2028-10-18"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1978,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1977,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1978+1,0,TCEA!B1978+1)","v":"2028-10-19"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1979,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1978,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1979+1,0,TCEA!B1979+1)","v":"2028-10-20"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1980,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1979,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1980+1,0,TCEA!B1980+1)","v":"2028-10-21"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1981,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1980,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1981+1,0,TCEA!B1981+1)","v":"2028-10-22"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1982,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1981,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1982+1,0,TCEA!B1982+1)","v":"2028-10-23"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1983,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1982,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1983+1,0,TCEA!B1983+1)","v":"2028-10-24"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1984,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1983,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1984+1,0,TCEA!B1984+1)","v":"2028-10-25"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1985,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1984,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1985+1,0,TCEA!B1985+1)","v":"2028-10-26"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1986,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1985,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1986+1,0,TCEA!B1986+1)","v":"2028-10-27"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1987,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1986,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1987+1,0,TCEA!B1987+1)","v":"2028-10-28"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1988,SIMULADOR!$Q$44:$Q$163)","v":0}]
[{"$f":"+A1988+1","v":1987},{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1988+1,0,TCEA!B1988+1)","v":"2028-10-29"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1989,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1988,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1989+1,0,TCEA!B1989+1)","v":"2028-10-30"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1990,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1989,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1990+1,0,TCEA!B1990+1)","v":"2028-10-31"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1991,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1990,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1991+1,0,TCEA!B1991+1)","v":"2028-11-01"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1992,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1991,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1992+1,0,TCEA!B1992+1)","v":"2028-11-02"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1993,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1992,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1993+1,0,TCEA!B1993+1)","v":"2028-11-03"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1994,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1993,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1994+1,0,TCEA!B1994+1)","v":"2028-11-04"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1995,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1994,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1995+1,0,TCEA!B1995+1)","v":"2028-11-05"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1996,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1995,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1996+1,0,TCEA!B1996+1)","v":"2028-11-06"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1997,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1996,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1997+1,0,TCEA!B1997+1)","v":"2028-11-07"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1998,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1997,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1998+1,0,TCEA!B1998+1)","v":"2028-11-08"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B1999,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1998,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B1999+1,0,TCEA!B1999+1)","v":"2028-11-09"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2000,SIMULADOR!$Q$44:$Q$163)","v":0}]
[1999,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2000+1,0,TCEA!B2000+1)","v":"2028-11-10"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2001,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2000,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2001+1,0,TCEA!B2001+1)","v":"2028-11-11"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2002,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2001,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2002+1,0,TCEA!B2002+1)","v":"2028-11-12"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2003,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2002,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2003+1,0,TCEA!B2003+1)","v":"2028-11-13"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2004,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2003,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2004+1,0,TCEA!B2004+1)","v":"2028-11-14"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2005,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2004,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2005+1,0,TCEA!B2005+1)","v":"2028-11-15"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2006,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2005,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2006+1,0,TCEA!B2006+1)","v":"2028-11-16"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2007,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2006,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2007+1,0,TCEA!B2007+1)","v":"2028-11-17"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2008,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2007,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2008+1,0,TCEA!B2008+1)","v":"2028-11-18"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2009,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2008,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2009+1,0,TCEA!B2009+1)","v":"2028-11-19"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2010,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2009,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2010+1,0,TCEA!B2010+1)","v":"2028-11-20"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2011,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2010,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2011+1,0,TCEA!B2011+1)","v":"2028-11-21"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2012,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2011,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2012+1,0,TCEA!B2012+1)","v":"2028-11-22"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2013,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2012,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2013+1,0,TCEA!B2013+1)","v":"2028-11-23"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2014,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2013,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2014+1,0,TCEA!B2014+1)","v":"2028-11-24"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2015,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2014,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2015+1,0,TCEA!B2015+1)","v":"2028-11-25"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2016,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2015,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2016+1,0,TCEA!B2016+1)","v":"2028-11-26"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2017,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2016,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2017+1,0,TCEA!B2017+1)","v":"2028-11-27"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2018,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2017,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2018+1,0,TCEA!B2018+1)","v":"2028-11-28"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2019,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2018,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2019+1,0,TCEA!B2019+1)","v":"2028-11-29"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2020,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2019,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2020+1,0,TCEA!B2020+1)","v":"2028-11-30"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2021,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2020,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2021+1,0,TCEA!B2021+1)","v":"2028-12-01"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2022,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2021,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2022+1,0,TCEA!B2022+1)","v":"2028-12-02"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2023,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2022,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2023+1,0,TCEA!B2023+1)","v":"2028-12-03"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2024,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2023,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2024+1,0,TCEA!B2024+1)","v":"2028-12-04"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2025,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2024,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2025+1,0,TCEA!B2025+1)","v":"2028-12-05"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2026,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2025,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2026+1,0,TCEA!B2026+1)","v":"2028-12-06"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2027,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2026,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2027+1,0,TCEA!B2027+1)","v":"2028-12-07"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2028,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2027,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2028+1,0,TCEA!B2028+1)","v":"2028-12-08"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2029,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2028,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2029+1,0,TCEA!B2029+1)","v":"2028-12-09"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2030,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2029,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2030+1,0,TCEA!B2030+1)","v":"2028-12-10"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2031,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2030,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2031+1,0,TCEA!B2031+1)","v":"2028-12-11"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2032,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2031,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2032+1,0,TCEA!B2032+1)","v":"2028-12-12"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2033,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2032,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2033+1,0,TCEA!B2033+1)","v":"2028-12-13"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2034,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2033,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2034+1,0,TCEA!B2034+1)","v":"2028-12-14"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2035,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2034,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2035+1,0,TCEA!B2035+1)","v":"2028-12-15"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2036,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2035,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2036+1,0,TCEA!B2036+1)","v":"2028-12-16"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2037,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2036,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2037+1,0,TCEA!B2037+1)","v":"2028-12-17"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2038,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2037,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2038+1,0,TCEA!B2038+1)","v":"2028-12-18"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2039,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2038,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2039+1,0,TCEA!B2039+1)","v":"2028-12-19"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2040,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2039,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2040+1,0,TCEA!B2040+1)","v":"2028-12-20"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2041,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2040,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2041+1,0,TCEA!B2041+1)","v":"2028-12-21"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2042,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2041,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2042+1,0,TCEA!B2042+1)","v":"2028-12-22"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2043,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2042,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2043+1,0,TCEA!B2043+1)","v":"2028-12-23"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2044,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2043,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2044+1,0,TCEA!B2044+1)","v":"2028-12-24"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2045,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2044,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2045+1,0,TCEA!B2045+1)","v":"2028-12-25"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2046,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2045,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2046+1,0,TCEA!B2046+1)","v":"2028-12-26"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2047,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2046,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2047+1,0,TCEA!B2047+1)","v":"2028-12-27"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2048,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2047,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2048+1,0,TCEA!B2048+1)","v":"2028-12-28"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2049,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2048,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2049+1,0,TCEA!B2049+1)","v":"2028-12-29"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2050,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2049,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2050+1,0,TCEA!B2050+1)","v":"2028-12-30"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2051,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2050,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2051+1,0,TCEA!B2051+1)","v":"2028-12-31"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2052,SIMULADOR!$Q$44:$Q$163)","v":0}]
[{"$f":"+A2052+1","v":2051},{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2052+1,0,TCEA!B2052+1)","v":"2029-01-01"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2053,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2052,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2053+1,0,TCEA!B2053+1)","v":"2029-01-02"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2054,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2053,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2054+1,0,TCEA!B2054+1)","v":"2029-01-03"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2055,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2054,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2055+1,0,TCEA!B2055+1)","v":"2029-01-04"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2056,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2055,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2056+1,0,TCEA!B2056+1)","v":"2029-01-05"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2057,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2056,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2057+1,0,TCEA!B2057+1)","v":"2029-01-06"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2058,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2057,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2058+1,0,TCEA!B2058+1)","v":"2029-01-07"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2059,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2058,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2059+1,0,TCEA!B2059+1)","v":"2029-01-08"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2060,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2059,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2060+1,0,TCEA!B2060+1)","v":"2029-01-09"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2061,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2060,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2061+1,0,TCEA!B2061+1)","v":"2029-01-10"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2062,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2061,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2062+1,0,TCEA!B2062+1)","v":"2029-01-11"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2063,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2062,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2063+1,0,TCEA!B2063+1)","v":"2029-01-12"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2064,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2063,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2064+1,0,TCEA!B2064+1)","v":"2029-01-13"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2065,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2064,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2065+1,0,TCEA!B2065+1)","v":"2029-01-14"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2066,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2065,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2066+1,0,TCEA!B2066+1)","v":"2029-01-15"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2067,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2066,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2067+1,0,TCEA!B2067+1)","v":"2029-01-16"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2068,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2067,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2068+1,0,TCEA!B2068+1)","v":"2029-01-17"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2069,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2068,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2069+1,0,TCEA!B2069+1)","v":"2029-01-18"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2070,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2069,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2070+1,0,TCEA!B2070+1)","v":"2029-01-19"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2071,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2070,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2071+1,0,TCEA!B2071+1)","v":"2029-01-20"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2072,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2071,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2072+1,0,TCEA!B2072+1)","v":"2029-01-21"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2073,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2072,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2073+1,0,TCEA!B2073+1)","v":"2029-01-22"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2074,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2073,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2074+1,0,TCEA!B2074+1)","v":"2029-01-23"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2075,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2074,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2075+1,0,TCEA!B2075+1)","v":"2029-01-24"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2076,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2075,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2076+1,0,TCEA!B2076+1)","v":"2029-01-25"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2077,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2076,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2077+1,0,TCEA!B2077+1)","v":"2029-01-26"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2078,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2077,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2078+1,0,TCEA!B2078+1)","v":"2029-01-27"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2079,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2078,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2079+1,0,TCEA!B2079+1)","v":"2029-01-28"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2080,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2079,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2080+1,0,TCEA!B2080+1)","v":"2029-01-29"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2081,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2080,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2081+1,0,TCEA!B2081+1)","v":"2029-01-30"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2082,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2081,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2082+1,0,TCEA!B2082+1)","v":"2029-01-31"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2083,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2082,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2083+1,0,TCEA!B2083+1)","v":"2029-02-01"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2084,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2083,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2084+1,0,TCEA!B2084+1)","v":"2029-02-02"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2085,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2084,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2085+1,0,TCEA!B2085+1)","v":"2029-02-03"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2086,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2085,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2086+1,0,TCEA!B2086+1)","v":"2029-02-04"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2087,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2086,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2087+1,0,TCEA!B2087+1)","v":"2029-02-05"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2088,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2087,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2088+1,0,TCEA!B2088+1)","v":"2029-02-06"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2089,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2088,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2089+1,0,TCEA!B2089+1)","v":"2029-02-07"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2090,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2089,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2090+1,0,TCEA!B2090+1)","v":"2029-02-08"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2091,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2090,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2091+1,0,TCEA!B2091+1)","v":"2029-02-09"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2092,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2091,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2092+1,0,TCEA!B2092+1)","v":"2029-02-10"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2093,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2092,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2093+1,0,TCEA!B2093+1)","v":"2029-02-11"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2094,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2093,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2094+1,0,TCEA!B2094+1)","v":"2029-02-12"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2095,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2094,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2095+1,0,TCEA!B2095+1)","v":"2029-02-13"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2096,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2095,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2096+1,0,TCEA!B2096+1)","v":"2029-02-14"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2097,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2096,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2097+1,0,TCEA!B2097+1)","v":"2029-02-15"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2098,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2097,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2098+1,0,TCEA!B2098+1)","v":"2029-02-16"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2099,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2098,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2099+1,0,TCEA!B2099+1)","v":"2029-02-17"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2100,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2099,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2100+1,0,TCEA!B2100+1)","v":"2029-02-18"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2101,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2100,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2101+1,0,TCEA!B2101+1)","v":"2029-02-19"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2102,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2101,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2102+1,0,TCEA!B2102+1)","v":"2029-02-20"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2103,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2102,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2103+1,0,TCEA!B2103+1)","v":"2029-02-21"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2104,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2103,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2104+1,0,TCEA!B2104+1)","v":"2029-02-22"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2105,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2104,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2105+1,0,TCEA!B2105+1)","v":"2029-02-23"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2106,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2105,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2106+1,0,TCEA!B2106+1)","v":"2029-02-24"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2107,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2106,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2107+1,0,TCEA!B2107+1)","v":"2029-02-25"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2108,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2107,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2108+1,0,TCEA!B2108+1)","v":"2029-02-26"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2109,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2108,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2109+1,0,TCEA!B2109+1)","v":"2029-02-27"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2110,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2109,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2110+1,0,TCEA!B2110+1)","v":"2029-02-28"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2111,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2110,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2111+1,0,TCEA!B2111+1)","v":"2029-03-01"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2112,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2111,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2112+1,0,TCEA!B2112+1)","v":"2029-03-02"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2113,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2112,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2113+1,0,TCEA!B2113+1)","v":"2029-03-03"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2114,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2113,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2114+1,0,TCEA!B2114+1)","v":"2029-03-04"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2115,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2114,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2115+1,0,TCEA!B2115+1)","v":"2029-03-05"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2116,SIMULADOR!$Q$44:$Q$163)","v":0}]
[{"$f":"+A2116+1","v":2115},{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2116+1,0,TCEA!B2116+1)","v":"2029-03-06"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2117,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2116,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2117+1,0,TCEA!B2117+1)","v":"2029-03-07"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2118,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2117,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2118+1,0,TCEA!B2118+1)","v":"2029-03-08"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2119,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2118,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2119+1,0,TCEA!B2119+1)","v":"2029-03-09"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2120,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2119,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2120+1,0,TCEA!B2120+1)","v":"2029-03-10"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2121,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2120,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2121+1,0,TCEA!B2121+1)","v":"2029-03-11"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2122,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2121,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2122+1,0,TCEA!B2122+1)","v":"2029-03-12"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2123,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2122,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2123+1,0,TCEA!B2123+1)","v":"2029-03-13"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2124,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2123,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2124+1,0,TCEA!B2124+1)","v":"2029-03-14"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2125,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2124,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2125+1,0,TCEA!B2125+1)","v":"2029-03-15"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2126,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2125,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2126+1,0,TCEA!B2126+1)","v":"2029-03-16"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2127,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2126,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2127+1,0,TCEA!B2127+1)","v":"2029-03-17"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2128,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2127,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2128+1,0,TCEA!B2128+1)","v":"2029-03-18"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2129,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2128,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2129+1,0,TCEA!B2129+1)","v":"2029-03-19"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2130,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2129,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2130+1,0,TCEA!B2130+1)","v":"2029-03-20"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2131,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2130,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2131+1,0,TCEA!B2131+1)","v":"2029-03-21"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2132,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2131,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2132+1,0,TCEA!B2132+1)","v":"2029-03-22"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2133,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2132,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2133+1,0,TCEA!B2133+1)","v":"2029-03-23"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2134,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2133,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2134+1,0,TCEA!B2134+1)","v":"2029-03-24"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2135,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2134,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2135+1,0,TCEA!B2135+1)","v":"2029-03-25"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2136,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2135,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2136+1,0,TCEA!B2136+1)","v":"2029-03-26"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2137,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2136,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2137+1,0,TCEA!B2137+1)","v":"2029-03-27"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2138,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2137,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2138+1,0,TCEA!B2138+1)","v":"2029-03-28"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2139,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2138,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2139+1,0,TCEA!B2139+1)","v":"2029-03-29"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2140,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2139,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2140+1,0,TCEA!B2140+1)","v":"2029-03-30"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2141,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2140,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2141+1,0,TCEA!B2141+1)","v":"2029-03-31"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2142,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2141,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2142+1,0,TCEA!B2142+1)","v":"2029-04-01"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2143,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2142,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2143+1,0,TCEA!B2143+1)","v":"2029-04-02"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2144,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2143,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2144+1,0,TCEA!B2144+1)","v":"2029-04-03"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2145,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2144,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2145+1,0,TCEA!B2145+1)","v":"2029-04-04"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2146,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2145,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2146+1,0,TCEA!B2146+1)","v":"2029-04-05"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2147,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2146,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2147+1,0,TCEA!B2147+1)","v":"2029-04-06"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2148,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2147,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2148+1,0,TCEA!B2148+1)","v":"2029-04-07"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2149,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2148,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2149+1,0,TCEA!B2149+1)","v":"2029-04-08"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2150,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2149,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2150+1,0,TCEA!B2150+1)","v":"2029-04-09"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2151,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2150,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2151+1,0,TCEA!B2151+1)","v":"2029-04-10"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2152,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2151,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2152+1,0,TCEA!B2152+1)","v":"2029-04-11"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2153,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2152,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2153+1,0,TCEA!B2153+1)","v":"2029-04-12"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2154,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2153,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2154+1,0,TCEA!B2154+1)","v":"2029-04-13"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2155,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2154,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2155+1,0,TCEA!B2155+1)","v":"2029-04-14"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2156,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2155,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2156+1,0,TCEA!B2156+1)","v":"2029-04-15"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2157,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2156,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2157+1,0,TCEA!B2157+1)","v":"2029-04-16"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2158,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2157,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2158+1,0,TCEA!B2158+1)","v":"2029-04-17"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2159,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2158,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2159+1,0,TCEA!B2159+1)","v":"2029-04-18"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2160,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2159,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2160+1,0,TCEA!B2160+1)","v":"2029-04-19"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2161,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2160,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2161+1,0,TCEA!B2161+1)","v":"2029-04-20"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2162,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2161,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2162+1,0,TCEA!B2162+1)","v":"2029-04-21"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2163,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2162,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2163+1,0,TCEA!B2163+1)","v":"2029-04-22"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2164,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2163,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2164+1,0,TCEA!B2164+1)","v":"2029-04-23"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2165,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2164,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2165+1,0,TCEA!B2165+1)","v":"2029-04-24"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2166,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2165,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2166+1,0,TCEA!B2166+1)","v":"2029-04-25"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2167,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2166,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2167+1,0,TCEA!B2167+1)","v":"2029-04-26"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2168,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2167,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2168+1,0,TCEA!B2168+1)","v":"2029-04-27"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2169,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2168,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2169+1,0,TCEA!B2169+1)","v":"2029-04-28"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2170,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2169,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2170+1,0,TCEA!B2170+1)","v":"2029-04-29"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2171,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2170,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2171+1,0,TCEA!B2171+1)","v":"2029-04-30"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2172,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2171,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2172+1,0,TCEA!B2172+1)","v":"2029-05-01"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2173,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2172,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2173+1,0,TCEA!B2173+1)","v":"2029-05-02"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2174,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2173,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2174+1,0,TCEA!B2174+1)","v":"2029-05-03"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2175,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2174,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2175+1,0,TCEA!B2175+1)","v":"2029-05-04"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2176,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2175,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2176+1,0,TCEA!B2176+1)","v":"2029-05-05"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2177,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2176,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2177+1,0,TCEA!B2177+1)","v":"2029-05-06"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2178,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2177,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2178+1,0,TCEA!B2178+1)","v":"2029-05-07"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2179,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2178,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2179+1,0,TCEA!B2179+1)","v":"2029-05-08"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2180,SIMULADOR!$Q$44:$Q$163)","v":0}]
[{"$f":"+A2180+1","v":2179},{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2180+1,0,TCEA!B2180+1)","v":"2029-05-09"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2181,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2180,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2181+1,0,TCEA!B2181+1)","v":"2029-05-10"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2182,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2181,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2182+1,0,TCEA!B2182+1)","v":"2029-05-11"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2183,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2182,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2183+1,0,TCEA!B2183+1)","v":"2029-05-12"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2184,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2183,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2184+1,0,TCEA!B2184+1)","v":"2029-05-13"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2185,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2184,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2185+1,0,TCEA!B2185+1)","v":"2029-05-14"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2186,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2185,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2186+1,0,TCEA!B2186+1)","v":"2029-05-15"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2187,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2186,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2187+1,0,TCEA!B2187+1)","v":"2029-05-16"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2188,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2187,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2188+1,0,TCEA!B2188+1)","v":"2029-05-17"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2189,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2188,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2189+1,0,TCEA!B2189+1)","v":"2029-05-18"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2190,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2189,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2190+1,0,TCEA!B2190+1)","v":"2029-05-19"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2191,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2190,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2191+1,0,TCEA!B2191+1)","v":"2029-05-20"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2192,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2191,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2192+1,0,TCEA!B2192+1)","v":"2029-05-21"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2193,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2192,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2193+1,0,TCEA!B2193+1)","v":"2029-05-22"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2194,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2193,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2194+1,0,TCEA!B2194+1)","v":"2029-05-23"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2195,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2194,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2195+1,0,TCEA!B2195+1)","v":"2029-05-24"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2196,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2195,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2196+1,0,TCEA!B2196+1)","v":"2029-05-25"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2197,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2196,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2197+1,0,TCEA!B2197+1)","v":"2029-05-26"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2198,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2197,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2198+1,0,TCEA!B2198+1)","v":"2029-05-27"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2199,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2198,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2199+1,0,TCEA!B2199+1)","v":"2029-05-28"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2200,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2199,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2200+1,0,TCEA!B2200+1)","v":"2029-05-29"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2201,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2200,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2201+1,0,TCEA!B2201+1)","v":"2029-05-30"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2202,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2201,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2202+1,0,TCEA!B2202+1)","v":"2029-05-31"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2203,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2202,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2203+1,0,TCEA!B2203+1)","v":"2029-06-01"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2204,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2203,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2204+1,0,TCEA!B2204+1)","v":"2029-06-02"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2205,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2204,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2205+1,0,TCEA!B2205+1)","v":"2029-06-03"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2206,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2205,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2206+1,0,TCEA!B2206+1)","v":"2029-06-04"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2207,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2206,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2207+1,0,TCEA!B2207+1)","v":"2029-06-05"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2208,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2207,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2208+1,0,TCEA!B2208+1)","v":"2029-06-06"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2209,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2208,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2209+1,0,TCEA!B2209+1)","v":"2029-06-07"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2210,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2209,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2210+1,0,TCEA!B2210+1)","v":"2029-06-08"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2211,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2210,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2211+1,0,TCEA!B2211+1)","v":"2029-06-09"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2212,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2211,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2212+1,0,TCEA!B2212+1)","v":"2029-06-10"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2213,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2212,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2213+1,0,TCEA!B2213+1)","v":"2029-06-11"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2214,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2213,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2214+1,0,TCEA!B2214+1)","v":"2029-06-12"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2215,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2214,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2215+1,0,TCEA!B2215+1)","v":"2029-06-13"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2216,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2215,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2216+1,0,TCEA!B2216+1)","v":"2029-06-14"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2217,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2216,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2217+1,0,TCEA!B2217+1)","v":"2029-06-15"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2218,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2217,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2218+1,0,TCEA!B2218+1)","v":"2029-06-16"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2219,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2218,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2219+1,0,TCEA!B2219+1)","v":"2029-06-17"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2220,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2219,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2220+1,0,TCEA!B2220+1)","v":"2029-06-18"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2221,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2220,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2221+1,0,TCEA!B2221+1)","v":"2029-06-19"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2222,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2221,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2222+1,0,TCEA!B2222+1)","v":"2029-06-20"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2223,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2222,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2223+1,0,TCEA!B2223+1)","v":"2029-06-21"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2224,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2223,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2224+1,0,TCEA!B2224+1)","v":"2029-06-22"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2225,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2224,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2225+1,0,TCEA!B2225+1)","v":"2029-06-23"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2226,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2225,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2226+1,0,TCEA!B2226+1)","v":"2029-06-24"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2227,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2226,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2227+1,0,TCEA!B2227+1)","v":"2029-06-25"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2228,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2227,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2228+1,0,TCEA!B2228+1)","v":"2029-06-26"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2229,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2228,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2229+1,0,TCEA!B2229+1)","v":"2029-06-27"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2230,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2229,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2230+1,0,TCEA!B2230+1)","v":"2029-06-28"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2231,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2230,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2231+1,0,TCEA!B2231+1)","v":"2029-06-29"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2232,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2231,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2232+1,0,TCEA!B2232+1)","v":"2029-06-30"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2233,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2232,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2233+1,0,TCEA!B2233+1)","v":"2029-07-01"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2234,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2233,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2234+1,0,TCEA!B2234+1)","v":"2029-07-02"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2235,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2234,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2235+1,0,TCEA!B2235+1)","v":"2029-07-03"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2236,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2235,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2236+1,0,TCEA!B2236+1)","v":"2029-07-04"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2237,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2236,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2237+1,0,TCEA!B2237+1)","v":"2029-07-05"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2238,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2237,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2238+1,0,TCEA!B2238+1)","v":"2029-07-06"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2239,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2238,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2239+1,0,TCEA!B2239+1)","v":"2029-07-07"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2240,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2239,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2240+1,0,TCEA!B2240+1)","v":"2029-07-08"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2241,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2240,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2241+1,0,TCEA!B2241+1)","v":"2029-07-09"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2242,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2241,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2242+1,0,TCEA!B2242+1)","v":"2029-07-10"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2243,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2242,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2243+1,0,TCEA!B2243+1)","v":"2029-07-11"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2244,SIMULADOR!$Q$44:$Q$163)","v":0}]
[{"$f":"+A2244+1","v":2243},{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2244+1,0,TCEA!B2244+1)","v":"2029-07-12"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2245,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2244,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2245+1,0,TCEA!B2245+1)","v":"2029-07-13"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2246,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2245,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2246+1,0,TCEA!B2246+1)","v":"2029-07-14"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2247,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2246,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2247+1,0,TCEA!B2247+1)","v":"2029-07-15"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2248,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2247,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2248+1,0,TCEA!B2248+1)","v":"2029-07-16"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2249,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2248,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2249+1,0,TCEA!B2249+1)","v":"2029-07-17"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2250,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2249,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2250+1,0,TCEA!B2250+1)","v":"2029-07-18"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2251,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2250,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2251+1,0,TCEA!B2251+1)","v":"2029-07-19"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2252,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2251,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2252+1,0,TCEA!B2252+1)","v":"2029-07-20"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2253,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2252,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2253+1,0,TCEA!B2253+1)","v":"2029-07-21"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2254,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2253,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2254+1,0,TCEA!B2254+1)","v":"2029-07-22"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2255,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2254,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2255+1,0,TCEA!B2255+1)","v":"2029-07-23"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2256,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2255,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2256+1,0,TCEA!B2256+1)","v":"2029-07-24"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2257,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2256,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2257+1,0,TCEA!B2257+1)","v":"2029-07-25"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2258,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2257,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2258+1,0,TCEA!B2258+1)","v":"2029-07-26"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2259,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2258,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2259+1,0,TCEA!B2259+1)","v":"2029-07-27"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2260,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2259,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2260+1,0,TCEA!B2260+1)","v":"2029-07-28"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2261,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2260,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2261+1,0,TCEA!B2261+1)","v":"2029-07-29"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2262,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2261,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2262+1,0,TCEA!B2262+1)","v":"2029-07-30"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2263,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2262,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2263+1,0,TCEA!B2263+1)","v":"2029-07-31"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2264,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2263,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2264+1,0,TCEA!B2264+1)","v":"2029-08-01"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2265,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2264,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2265+1,0,TCEA!B2265+1)","v":"2029-08-02"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2266,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2265,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2266+1,0,TCEA!B2266+1)","v":"2029-08-03"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2267,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2266,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2267+1,0,TCEA!B2267+1)","v":"2029-08-04"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2268,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2267,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2268+1,0,TCEA!B2268+1)","v":"2029-08-05"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2269,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2268,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2269+1,0,TCEA!B2269+1)","v":"2029-08-06"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2270,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2269,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2270+1,0,TCEA!B2270+1)","v":"2029-08-07"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2271,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2270,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2271+1,0,TCEA!B2271+1)","v":"2029-08-08"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2272,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2271,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2272+1,0,TCEA!B2272+1)","v":"2029-08-09"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2273,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2272,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2273+1,0,TCEA!B2273+1)","v":"2029-08-10"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2274,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2273,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2274+1,0,TCEA!B2274+1)","v":"2029-08-11"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2275,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2274,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2275+1,0,TCEA!B2275+1)","v":"2029-08-12"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2276,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2275,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2276+1,0,TCEA!B2276+1)","v":"2029-08-13"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2277,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2276,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2277+1,0,TCEA!B2277+1)","v":"2029-08-14"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2278,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2277,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2278+1,0,TCEA!B2278+1)","v":"2029-08-15"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2279,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2278,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2279+1,0,TCEA!B2279+1)","v":"2029-08-16"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2280,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2279,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2280+1,0,TCEA!B2280+1)","v":"2029-08-17"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2281,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2280,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2281+1,0,TCEA!B2281+1)","v":"2029-08-18"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2282,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2281,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2282+1,0,TCEA!B2282+1)","v":"2029-08-19"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2283,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2282,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2283+1,0,TCEA!B2283+1)","v":"2029-08-20"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2284,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2283,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2284+1,0,TCEA!B2284+1)","v":"2029-08-21"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2285,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2284,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2285+1,0,TCEA!B2285+1)","v":"2029-08-22"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2286,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2285,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2286+1,0,TCEA!B2286+1)","v":"2029-08-23"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2287,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2286,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2287+1,0,TCEA!B2287+1)","v":"2029-08-24"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2288,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2287,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2288+1,0,TCEA!B2288+1)","v":"2029-08-25"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2289,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2288,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2289+1,0,TCEA!B2289+1)","v":"2029-08-26"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2290,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2289,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2290+1,0,TCEA!B2290+1)","v":"2029-08-27"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2291,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2290,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2291+1,0,TCEA!B2291+1)","v":"2029-08-28"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2292,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2291,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2292+1,0,TCEA!B2292+1)","v":"2029-08-29"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2293,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2292,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2293+1,0,TCEA!B2293+1)","v":"2029-08-30"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2294,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2293,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2294+1,0,TCEA!B2294+1)","v":"2029-08-31"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2295,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2294,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2295+1,0,TCEA!B2295+1)","v":"2029-09-01"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2296,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2295,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2296+1,0,TCEA!B2296+1)","v":"2029-09-02"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2297,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2296,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2297+1,0,TCEA!B2297+1)","v":"2029-09-03"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2298,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2297,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2298+1,0,TCEA!B2298+1)","v":"2029-09-04"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2299,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2298,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2299+1,0,TCEA!B2299+1)","v":"2029-09-05"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2300,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2299,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2300+1,0,TCEA!B2300+1)","v":"2029-09-06"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2301,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2300,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2301+1,0,TCEA!B2301+1)","v":"2029-09-07"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2302,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2301,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2302+1,0,TCEA!B2302+1)","v":"2029-09-08"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2303,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2302,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2303+1,0,TCEA!B2303+1)","v":"2029-09-09"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2304,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2303,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2304+1,0,TCEA!B2304+1)","v":"2029-09-10"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2305,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2304,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2305+1,0,TCEA!B2305+1)","v":"2029-09-11"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2306,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2305,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2306+1,0,TCEA!B2306+1)","v":"2029-09-12"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2307,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2306,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2307+1,0,TCEA!B2307+1)","v":"2029-09-13"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2308,SIMULADOR!$Q$44:$Q$163)","v":0}]
[{"$f":"+A2308+1","v":2307},{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2308+1,0,TCEA!B2308+1)","v":"2029-09-14"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2309,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2308,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2309+1,0,TCEA!B2309+1)","v":"2029-09-15"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2310,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2309,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2310+1,0,TCEA!B2310+1)","v":"2029-09-16"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2311,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2310,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2311+1,0,TCEA!B2311+1)","v":"2029-09-17"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2312,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2311,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2312+1,0,TCEA!B2312+1)","v":"2029-09-18"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2313,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2312,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2313+1,0,TCEA!B2313+1)","v":"2029-09-19"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2314,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2313,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2314+1,0,TCEA!B2314+1)","v":"2029-09-20"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2315,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2314,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2315+1,0,TCEA!B2315+1)","v":"2029-09-21"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2316,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2315,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2316+1,0,TCEA!B2316+1)","v":"2029-09-22"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2317,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2316,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2317+1,0,TCEA!B2317+1)","v":"2029-09-23"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2318,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2317,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2318+1,0,TCEA!B2318+1)","v":"2029-09-24"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2319,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2318,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2319+1,0,TCEA!B2319+1)","v":"2029-09-25"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2320,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2319,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2320+1,0,TCEA!B2320+1)","v":"2029-09-26"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2321,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2320,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2321+1,0,TCEA!B2321+1)","v":"2029-09-27"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2322,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2321,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2322+1,0,TCEA!B2322+1)","v":"2029-09-28"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2323,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2322,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2323+1,0,TCEA!B2323+1)","v":"2029-09-29"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2324,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2323,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2324+1,0,TCEA!B2324+1)","v":"2029-09-30"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2325,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2324,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2325+1,0,TCEA!B2325+1)","v":"2029-10-01"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2326,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2325,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2326+1,0,TCEA!B2326+1)","v":"2029-10-02"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2327,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2326,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2327+1,0,TCEA!B2327+1)","v":"2029-10-03"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2328,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2327,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2328+1,0,TCEA!B2328+1)","v":"2029-10-04"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2329,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2328,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2329+1,0,TCEA!B2329+1)","v":"2029-10-05"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2330,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2329,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2330+1,0,TCEA!B2330+1)","v":"2029-10-06"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2331,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2330,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2331+1,0,TCEA!B2331+1)","v":"2029-10-07"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2332,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2331,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2332+1,0,TCEA!B2332+1)","v":"2029-10-08"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2333,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2332,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2333+1,0,TCEA!B2333+1)","v":"2029-10-09"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2334,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2333,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2334+1,0,TCEA!B2334+1)","v":"2029-10-10"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2335,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2334,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2335+1,0,TCEA!B2335+1)","v":"2029-10-11"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2336,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2335,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2336+1,0,TCEA!B2336+1)","v":"2029-10-12"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2337,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2336,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2337+1,0,TCEA!B2337+1)","v":"2029-10-13"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2338,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2337,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2338+1,0,TCEA!B2338+1)","v":"2029-10-14"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2339,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2338,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2339+1,0,TCEA!B2339+1)","v":"2029-10-15"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2340,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2339,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2340+1,0,TCEA!B2340+1)","v":"2029-10-16"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2341,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2340,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2341+1,0,TCEA!B2341+1)","v":"2029-10-17"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2342,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2341,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2342+1,0,TCEA!B2342+1)","v":"2029-10-18"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2343,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2342,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2343+1,0,TCEA!B2343+1)","v":"2029-10-19"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2344,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2343,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2344+1,0,TCEA!B2344+1)","v":"2029-10-20"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2345,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2344,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2345+1,0,TCEA!B2345+1)","v":"2029-10-21"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2346,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2345,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2346+1,0,TCEA!B2346+1)","v":"2029-10-22"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2347,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2346,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2347+1,0,TCEA!B2347+1)","v":"2029-10-23"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2348,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2347,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2348+1,0,TCEA!B2348+1)","v":"2029-10-24"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2349,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2348,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2349+1,0,TCEA!B2349+1)","v":"2029-10-25"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2350,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2349,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2350+1,0,TCEA!B2350+1)","v":"2029-10-26"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2351,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2350,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2351+1,0,TCEA!B2351+1)","v":"2029-10-27"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2352,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2351,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2352+1,0,TCEA!B2352+1)","v":"2029-10-28"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2353,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2352,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2353+1,0,TCEA!B2353+1)","v":"2029-10-29"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2354,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2353,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2354+1,0,TCEA!B2354+1)","v":"2029-10-30"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2355,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2354,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2355+1,0,TCEA!B2355+1)","v":"2029-10-31"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2356,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2355,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2356+1,0,TCEA!B2356+1)","v":"2029-11-01"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2357,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2356,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2357+1,0,TCEA!B2357+1)","v":"2029-11-02"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2358,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2357,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2358+1,0,TCEA!B2358+1)","v":"2029-11-03"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2359,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2358,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2359+1,0,TCEA!B2359+1)","v":"2029-11-04"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2360,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2359,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2360+1,0,TCEA!B2360+1)","v":"2029-11-05"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2361,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2360,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2361+1,0,TCEA!B2361+1)","v":"2029-11-06"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2362,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2361,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2362+1,0,TCEA!B2362+1)","v":"2029-11-07"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2363,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2362,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2363+1,0,TCEA!B2363+1)","v":"2029-11-08"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2364,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2363,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2364+1,0,TCEA!B2364+1)","v":"2029-11-09"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2365,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2364,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2365+1,0,TCEA!B2365+1)","v":"2029-11-10"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2366,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2365,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2366+1,0,TCEA!B2366+1)","v":"2029-11-11"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2367,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2366,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2367+1,0,TCEA!B2367+1)","v":"2029-11-12"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2368,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2367,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2368+1,0,TCEA!B2368+1)","v":"2029-11-13"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2369,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2368,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2369+1,0,TCEA!B2369+1)","v":"2029-11-14"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2370,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2369,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2370+1,0,TCEA!B2370+1)","v":"2029-11-15"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2371,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2370,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2371+1,0,TCEA!B2371+1)","v":"2029-11-16"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2372,SIMULADOR!$Q$44:$Q$163)","v":0}]
[{"$f":"+A2372+1","v":2371},{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2372+1,0,TCEA!B2372+1)","v":"2029-11-17"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2373,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2372,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2373+1,0,TCEA!B2373+1)","v":"2029-11-18"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2374,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2373,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2374+1,0,TCEA!B2374+1)","v":"2029-11-19"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2375,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2374,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2375+1,0,TCEA!B2375+1)","v":"2029-11-20"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2376,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2375,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2376+1,0,TCEA!B2376+1)","v":"2029-11-21"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2377,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2376,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2377+1,0,TCEA!B2377+1)","v":"2029-11-22"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2378,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2377,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2378+1,0,TCEA!B2378+1)","v":"2029-11-23"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2379,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2378,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2379+1,0,TCEA!B2379+1)","v":"2029-11-24"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2380,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2379,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2380+1,0,TCEA!B2380+1)","v":"2029-11-25"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2381,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2380,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2381+1,0,TCEA!B2381+1)","v":"2029-11-26"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2382,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2381,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2382+1,0,TCEA!B2382+1)","v":"2029-11-27"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2383,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2382,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2383+1,0,TCEA!B2383+1)","v":"2029-11-28"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2384,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2383,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2384+1,0,TCEA!B2384+1)","v":"2029-11-29"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2385,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2384,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2385+1,0,TCEA!B2385+1)","v":"2029-11-30"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2386,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2385,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2386+1,0,TCEA!B2386+1)","v":"2029-12-01"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2387,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2386,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2387+1,0,TCEA!B2387+1)","v":"2029-12-02"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2388,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2387,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2388+1,0,TCEA!B2388+1)","v":"2029-12-03"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2389,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2388,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2389+1,0,TCEA!B2389+1)","v":"2029-12-04"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2390,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2389,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2390+1,0,TCEA!B2390+1)","v":"2029-12-05"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2391,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2390,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2391+1,0,TCEA!B2391+1)","v":"2029-12-06"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2392,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2391,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2392+1,0,TCEA!B2392+1)","v":"2029-12-07"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2393,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2392,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2393+1,0,TCEA!B2393+1)","v":"2029-12-08"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2394,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2393,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2394+1,0,TCEA!B2394+1)","v":"2029-12-09"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2395,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2394,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2395+1,0,TCEA!B2395+1)","v":"2029-12-10"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2396,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2395,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2396+1,0,TCEA!B2396+1)","v":"2029-12-11"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2397,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2396,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2397+1,0,TCEA!B2397+1)","v":"2029-12-12"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2398,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2397,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2398+1,0,TCEA!B2398+1)","v":"2029-12-13"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2399,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2398,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2399+1,0,TCEA!B2399+1)","v":"2029-12-14"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2400,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2399,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2400+1,0,TCEA!B2400+1)","v":"2029-12-15"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2401,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2400,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2401+1,0,TCEA!B2401+1)","v":"2029-12-16"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2402,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2401,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2402+1,0,TCEA!B2402+1)","v":"2029-12-17"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2403,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2402,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2403+1,0,TCEA!B2403+1)","v":"2029-12-18"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2404,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2403,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2404+1,0,TCEA!B2404+1)","v":"2029-12-19"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2405,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2404,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2405+1,0,TCEA!B2405+1)","v":"2029-12-20"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2406,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2405,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2406+1,0,TCEA!B2406+1)","v":"2029-12-21"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2407,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2406,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2407+1,0,TCEA!B2407+1)","v":"2029-12-22"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2408,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2407,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2408+1,0,TCEA!B2408+1)","v":"2029-12-23"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2409,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2408,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2409+1,0,TCEA!B2409+1)","v":"2029-12-24"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2410,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2409,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2410+1,0,TCEA!B2410+1)","v":"2029-12-25"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2411,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2410,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2411+1,0,TCEA!B2411+1)","v":"2029-12-26"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2412,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2411,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2412+1,0,TCEA!B2412+1)","v":"2029-12-27"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2413,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2412,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2413+1,0,TCEA!B2413+1)","v":"2029-12-28"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2414,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2413,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2414+1,0,TCEA!B2414+1)","v":"2029-12-29"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2415,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2414,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2415+1,0,TCEA!B2415+1)","v":"2029-12-30"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2416,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2415,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2416+1,0,TCEA!B2416+1)","v":"2029-12-31"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2417,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2416,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2417+1,0,TCEA!B2417+1)","v":"2030-01-01"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2418,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2417,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2418+1,0,TCEA!B2418+1)","v":"2030-01-02"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2419,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2418,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2419+1,0,TCEA!B2419+1)","v":"2030-01-03"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2420,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2419,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2420+1,0,TCEA!B2420+1)","v":"2030-01-04"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2421,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2420,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2421+1,0,TCEA!B2421+1)","v":"2030-01-05"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2422,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2421,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2422+1,0,TCEA!B2422+1)","v":"2030-01-06"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2423,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2422,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2423+1,0,TCEA!B2423+1)","v":"2030-01-07"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2424,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2423,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2424+1,0,TCEA!B2424+1)","v":"2030-01-08"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2425,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2424,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2425+1,0,TCEA!B2425+1)","v":"2030-01-09"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2426,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2425,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2426+1,0,TCEA!B2426+1)","v":"2030-01-10"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2427,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2426,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2427+1,0,TCEA!B2427+1)","v":"2030-01-11"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2428,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2427,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2428+1,0,TCEA!B2428+1)","v":"2030-01-12"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2429,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2428,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2429+1,0,TCEA!B2429+1)","v":"2030-01-13"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2430,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2429,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2430+1,0,TCEA!B2430+1)","v":"2030-01-14"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2431,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2430,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2431+1,0,TCEA!B2431+1)","v":"2030-01-15"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2432,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2431,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2432+1,0,TCEA!B2432+1)","v":"2030-01-16"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2433,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2432,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2433+1,0,TCEA!B2433+1)","v":"2030-01-17"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2434,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2433,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2434+1,0,TCEA!B2434+1)","v":"2030-01-18"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2435,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2434,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2435+1,0,TCEA!B2435+1)","v":"2030-01-19"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2436,SIMULADOR!$Q$44:$Q$163)","v":0}]
[{"$f":"+A2436+1","v":2435},{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2436+1,0,TCEA!B2436+1)","v":"2030-01-20"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2437,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2436,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2437+1,0,TCEA!B2437+1)","v":"2030-01-21"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2438,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2437,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2438+1,0,TCEA!B2438+1)","v":"2030-01-22"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2439,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2438,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2439+1,0,TCEA!B2439+1)","v":"2030-01-23"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2440,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2439,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2440+1,0,TCEA!B2440+1)","v":"2030-01-24"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2441,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2440,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2441+1,0,TCEA!B2441+1)","v":"2030-01-25"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2442,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2441,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2442+1,0,TCEA!B2442+1)","v":"2030-01-26"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2443,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2442,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2443+1,0,TCEA!B2443+1)","v":"2030-01-27"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2444,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2443,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2444+1,0,TCEA!B2444+1)","v":"2030-01-28"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2445,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2444,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2445+1,0,TCEA!B2445+1)","v":"2030-01-29"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2446,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2445,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2446+1,0,TCEA!B2446+1)","v":"2030-01-30"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2447,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2446,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2447+1,0,TCEA!B2447+1)","v":"2030-01-31"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2448,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2447,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2448+1,0,TCEA!B2448+1)","v":"2030-02-01"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2449,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2448,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2449+1,0,TCEA!B2449+1)","v":"2030-02-02"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2450,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2449,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2450+1,0,TCEA!B2450+1)","v":"2030-02-03"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2451,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2450,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2451+1,0,TCEA!B2451+1)","v":"2030-02-04"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2452,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2451,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2452+1,0,TCEA!B2452+1)","v":"2030-02-05"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2453,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2452,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2453+1,0,TCEA!B2453+1)","v":"2030-02-06"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2454,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2453,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2454+1,0,TCEA!B2454+1)","v":"2030-02-07"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2455,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2454,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2455+1,0,TCEA!B2455+1)","v":"2030-02-08"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2456,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2455,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2456+1,0,TCEA!B2456+1)","v":"2030-02-09"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2457,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2456,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2457+1,0,TCEA!B2457+1)","v":"2030-02-10"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2458,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2457,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2458+1,0,TCEA!B2458+1)","v":"2030-02-11"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2459,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2458,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2459+1,0,TCEA!B2459+1)","v":"2030-02-12"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2460,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2459,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2460+1,0,TCEA!B2460+1)","v":"2030-02-13"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2461,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2460,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2461+1,0,TCEA!B2461+1)","v":"2030-02-14"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2462,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2461,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2462+1,0,TCEA!B2462+1)","v":"2030-02-15"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2463,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2462,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2463+1,0,TCEA!B2463+1)","v":"2030-02-16"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2464,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2463,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2464+1,0,TCEA!B2464+1)","v":"2030-02-17"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2465,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2464,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2465+1,0,TCEA!B2465+1)","v":"2030-02-18"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2466,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2465,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2466+1,0,TCEA!B2466+1)","v":"2030-02-19"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2467,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2466,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2467+1,0,TCEA!B2467+1)","v":"2030-02-20"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2468,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2467,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2468+1,0,TCEA!B2468+1)","v":"2030-02-21"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2469,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2468,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2469+1,0,TCEA!B2469+1)","v":"2030-02-22"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2470,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2469,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2470+1,0,TCEA!B2470+1)","v":"2030-02-23"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2471,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2470,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2471+1,0,TCEA!B2471+1)","v":"2030-02-24"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2472,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2471,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2472+1,0,TCEA!B2472+1)","v":"2030-02-25"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2473,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2472,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2473+1,0,TCEA!B2473+1)","v":"2030-02-26"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2474,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2473,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2474+1,0,TCEA!B2474+1)","v":"2030-02-27"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2475,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2474,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2475+1,0,TCEA!B2475+1)","v":"2030-02-28"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2476,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2475,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2476+1,0,TCEA!B2476+1)","v":"2030-03-01"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2477,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2476,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2477+1,0,TCEA!B2477+1)","v":"2030-03-02"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2478,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2477,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2478+1,0,TCEA!B2478+1)","v":"2030-03-03"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2479,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2478,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2479+1,0,TCEA!B2479+1)","v":"2030-03-04"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2480,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2479,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2480+1,0,TCEA!B2480+1)","v":"2030-03-05"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2481,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2480,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2481+1,0,TCEA!B2481+1)","v":"2030-03-06"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2482,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2481,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2482+1,0,TCEA!B2482+1)","v":"2030-03-07"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2483,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2482,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2483+1,0,TCEA!B2483+1)","v":"2030-03-08"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2484,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2483,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2484+1,0,TCEA!B2484+1)","v":"2030-03-09"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2485,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2484,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2485+1,0,TCEA!B2485+1)","v":"2030-03-10"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2486,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2485,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2486+1,0,TCEA!B2486+1)","v":"2030-03-11"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2487,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2486,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2487+1,0,TCEA!B2487+1)","v":"2030-03-12"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2488,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2487,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2488+1,0,TCEA!B2488+1)","v":"2030-03-13"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2489,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2488,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2489+1,0,TCEA!B2489+1)","v":"2030-03-14"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2490,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2489,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2490+1,0,TCEA!B2490+1)","v":"2030-03-15"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2491,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2490,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2491+1,0,TCEA!B2491+1)","v":"2030-03-16"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2492,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2491,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2492+1,0,TCEA!B2492+1)","v":"2030-03-17"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2493,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2492,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2493+1,0,TCEA!B2493+1)","v":"2030-03-18"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2494,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2493,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2494+1,0,TCEA!B2494+1)","v":"2030-03-19"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2495,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2494,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2495+1,0,TCEA!B2495+1)","v":"2030-03-20"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2496,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2495,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2496+1,0,TCEA!B2496+1)","v":"2030-03-21"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2497,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2496,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2497+1,0,TCEA!B2497+1)","v":"2030-03-22"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2498,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2497,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2498+1,0,TCEA!B2498+1)","v":"2030-03-23"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2499,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2498,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2499+1,0,TCEA!B2499+1)","v":"2030-03-24"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2500,SIMULADOR!$Q$44:$Q$163)","v":0}]
[{"$f":"+A2500+1","v":2499},{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2500+1,0,TCEA!B2500+1)","v":"2030-03-25"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2501,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2500,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2501+1,0,TCEA!B2501+1)","v":"2030-03-26"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2502,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2501,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2502+1,0,TCEA!B2502+1)","v":"2030-03-27"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2503,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2502,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2503+1,0,TCEA!B2503+1)","v":"2030-03-28"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2504,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2503,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2504+1,0,TCEA!B2504+1)","v":"2030-03-29"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2505,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2504,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2505+1,0,TCEA!B2505+1)","v":"2030-03-30"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2506,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2505,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2506+1,0,TCEA!B2506+1)","v":"2030-03-31"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2507,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2506,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2507+1,0,TCEA!B2507+1)","v":"2030-04-01"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2508,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2507,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2508+1,0,TCEA!B2508+1)","v":"2030-04-02"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2509,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2508,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2509+1,0,TCEA!B2509+1)","v":"2030-04-03"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2510,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2509,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2510+1,0,TCEA!B2510+1)","v":"2030-04-04"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2511,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2510,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2511+1,0,TCEA!B2511+1)","v":"2030-04-05"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2512,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2511,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2512+1,0,TCEA!B2512+1)","v":"2030-04-06"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2513,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2512,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2513+1,0,TCEA!B2513+1)","v":"2030-04-07"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2514,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2513,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2514+1,0,TCEA!B2514+1)","v":"2030-04-08"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2515,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2514,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2515+1,0,TCEA!B2515+1)","v":"2030-04-09"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2516,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2515,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2516+1,0,TCEA!B2516+1)","v":"2030-04-10"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2517,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2516,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2517+1,0,TCEA!B2517+1)","v":"2030-04-11"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2518,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2517,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2518+1,0,TCEA!B2518+1)","v":"2030-04-12"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2519,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2518,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2519+1,0,TCEA!B2519+1)","v":"2030-04-13"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2520,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2519,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2520+1,0,TCEA!B2520+1)","v":"2030-04-14"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2521,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2520,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2521+1,0,TCEA!B2521+1)","v":"2030-04-15"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2522,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2521,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2522+1,0,TCEA!B2522+1)","v":"2030-04-16"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2523,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2522,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2523+1,0,TCEA!B2523+1)","v":"2030-04-17"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2524,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2523,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2524+1,0,TCEA!B2524+1)","v":"2030-04-18"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2525,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2524,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2525+1,0,TCEA!B2525+1)","v":"2030-04-19"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2526,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2525,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2526+1,0,TCEA!B2526+1)","v":"2030-04-20"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2527,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2526,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2527+1,0,TCEA!B2527+1)","v":"2030-04-21"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2528,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2527,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2528+1,0,TCEA!B2528+1)","v":"2030-04-22"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2529,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2528,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2529+1,0,TCEA!B2529+1)","v":"2030-04-23"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2530,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2529,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2530+1,0,TCEA!B2530+1)","v":"2030-04-24"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2531,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2530,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2531+1,0,TCEA!B2531+1)","v":"2030-04-25"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2532,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2531,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2532+1,0,TCEA!B2532+1)","v":"2030-04-26"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2533,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2532,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2533+1,0,TCEA!B2533+1)","v":"2030-04-27"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2534,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2533,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2534+1,0,TCEA!B2534+1)","v":"2030-04-28"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2535,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2534,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2535+1,0,TCEA!B2535+1)","v":"2030-04-29"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2536,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2535,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2536+1,0,TCEA!B2536+1)","v":"2030-04-30"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2537,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2536,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2537+1,0,TCEA!B2537+1)","v":"2030-05-01"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2538,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2537,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2538+1,0,TCEA!B2538+1)","v":"2030-05-02"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2539,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2538,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2539+1,0,TCEA!B2539+1)","v":"2030-05-03"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2540,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2539,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2540+1,0,TCEA!B2540+1)","v":"2030-05-04"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2541,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2540,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2541+1,0,TCEA!B2541+1)","v":"2030-05-05"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2542,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2541,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2542+1,0,TCEA!B2542+1)","v":"2030-05-06"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2543,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2542,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2543+1,0,TCEA!B2543+1)","v":"2030-05-07"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2544,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2543,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2544+1,0,TCEA!B2544+1)","v":"2030-05-08"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2545,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2544,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2545+1,0,TCEA!B2545+1)","v":"2030-05-09"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2546,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2545,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2546+1,0,TCEA!B2546+1)","v":"2030-05-10"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2547,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2546,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2547+1,0,TCEA!B2547+1)","v":"2030-05-11"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2548,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2547,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2548+1,0,TCEA!B2548+1)","v":"2030-05-12"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2549,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2548,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2549+1,0,TCEA!B2549+1)","v":"2030-05-13"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2550,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2549,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2550+1,0,TCEA!B2550+1)","v":"2030-05-14"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2551,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2550,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2551+1,0,TCEA!B2551+1)","v":"2030-05-15"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2552,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2551,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2552+1,0,TCEA!B2552+1)","v":"2030-05-16"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2553,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2552,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2553+1,0,TCEA!B2553+1)","v":"2030-05-17"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2554,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2553,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2554+1,0,TCEA!B2554+1)","v":"2030-05-18"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2555,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2554,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2555+1,0,TCEA!B2555+1)","v":"2030-05-19"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2556,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2555,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2556+1,0,TCEA!B2556+1)","v":"2030-05-20"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2557,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2556,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2557+1,0,TCEA!B2557+1)","v":"2030-05-21"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2558,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2557,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2558+1,0,TCEA!B2558+1)","v":"2030-05-22"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2559,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2558,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2559+1,0,TCEA!B2559+1)","v":"2030-05-23"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2560,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2559,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2560+1,0,TCEA!B2560+1)","v":"2030-05-24"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2561,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2560,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2561+1,0,TCEA!B2561+1)","v":"2030-05-25"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2562,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2561,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2562+1,0,TCEA!B2562+1)","v":"2030-05-26"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2563,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2562,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2563+1,0,TCEA!B2563+1)","v":"2030-05-27"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2564,SIMULADOR!$Q$44:$Q$163)","v":0}]
[{"$f":"+A2564+1","v":2563},{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2564+1,0,TCEA!B2564+1)","v":"2030-05-28"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2565,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2564,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2565+1,0,TCEA!B2565+1)","v":"2030-05-29"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2566,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2565,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2566+1,0,TCEA!B2566+1)","v":"2030-05-30"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2567,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2566,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2567+1,0,TCEA!B2567+1)","v":"2030-05-31"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2568,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2567,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2568+1,0,TCEA!B2568+1)","v":"2030-06-01"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2569,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2568,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2569+1,0,TCEA!B2569+1)","v":"2030-06-02"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2570,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2569,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2570+1,0,TCEA!B2570+1)","v":"2030-06-03"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2571,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2570,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2571+1,0,TCEA!B2571+1)","v":"2030-06-04"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2572,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2571,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2572+1,0,TCEA!B2572+1)","v":"2030-06-05"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2573,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2572,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2573+1,0,TCEA!B2573+1)","v":"2030-06-06"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2574,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2573,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2574+1,0,TCEA!B2574+1)","v":"2030-06-07"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2575,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2574,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2575+1,0,TCEA!B2575+1)","v":"2030-06-08"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2576,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2575,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2576+1,0,TCEA!B2576+1)","v":"2030-06-09"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2577,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2576,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2577+1,0,TCEA!B2577+1)","v":"2030-06-10"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2578,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2577,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2578+1,0,TCEA!B2578+1)","v":"2030-06-11"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2579,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2578,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2579+1,0,TCEA!B2579+1)","v":"2030-06-12"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2580,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2579,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2580+1,0,TCEA!B2580+1)","v":"2030-06-13"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2581,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2580,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2581+1,0,TCEA!B2581+1)","v":"2030-06-14"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2582,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2581,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2582+1,0,TCEA!B2582+1)","v":"2030-06-15"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2583,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2582,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2583+1,0,TCEA!B2583+1)","v":"2030-06-16"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2584,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2583,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2584+1,0,TCEA!B2584+1)","v":"2030-06-17"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2585,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2584,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2585+1,0,TCEA!B2585+1)","v":"2030-06-18"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2586,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2585,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2586+1,0,TCEA!B2586+1)","v":"2030-06-19"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2587,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2586,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2587+1,0,TCEA!B2587+1)","v":"2030-06-20"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2588,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2587,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2588+1,0,TCEA!B2588+1)","v":"2030-06-21"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2589,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2588,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2589+1,0,TCEA!B2589+1)","v":"2030-06-22"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2590,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2589,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2590+1,0,TCEA!B2590+1)","v":"2030-06-23"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2591,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2590,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2591+1,0,TCEA!B2591+1)","v":"2030-06-24"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2592,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2591,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2592+1,0,TCEA!B2592+1)","v":"2030-06-25"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2593,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2592,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2593+1,0,TCEA!B2593+1)","v":"2030-06-26"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2594,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2593,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2594+1,0,TCEA!B2594+1)","v":"2030-06-27"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2595,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2594,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2595+1,0,TCEA!B2595+1)","v":"2030-06-28"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2596,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2595,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2596+1,0,TCEA!B2596+1)","v":"2030-06-29"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2597,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2596,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2597+1,0,TCEA!B2597+1)","v":"2030-06-30"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2598,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2597,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2598+1,0,TCEA!B2598+1)","v":"2030-07-01"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2599,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2598,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2599+1,0,TCEA!B2599+1)","v":"2030-07-02"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2600,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2599,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2600+1,0,TCEA!B2600+1)","v":"2030-07-03"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2601,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2600,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2601+1,0,TCEA!B2601+1)","v":"2030-07-04"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2602,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2601,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2602+1,0,TCEA!B2602+1)","v":"2030-07-05"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2603,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2602,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2603+1,0,TCEA!B2603+1)","v":"2030-07-06"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2604,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2603,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2604+1,0,TCEA!B2604+1)","v":"2030-07-07"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2605,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2604,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2605+1,0,TCEA!B2605+1)","v":"2030-07-08"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2606,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2605,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2606+1,0,TCEA!B2606+1)","v":"2030-07-09"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2607,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2606,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2607+1,0,TCEA!B2607+1)","v":"2030-07-10"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2608,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2607,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2608+1,0,TCEA!B2608+1)","v":"2030-07-11"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2609,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2608,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2609+1,0,TCEA!B2609+1)","v":"2030-07-12"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2610,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2609,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2610+1,0,TCEA!B2610+1)","v":"2030-07-13"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2611,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2610,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2611+1,0,TCEA!B2611+1)","v":"2030-07-14"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2612,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2611,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2612+1,0,TCEA!B2612+1)","v":"2030-07-15"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2613,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2612,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2613+1,0,TCEA!B2613+1)","v":"2030-07-16"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2614,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2613,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2614+1,0,TCEA!B2614+1)","v":"2030-07-17"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2615,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2614,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2615+1,0,TCEA!B2615+1)","v":"2030-07-18"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2616,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2615,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2616+1,0,TCEA!B2616+1)","v":"2030-07-19"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2617,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2616,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2617+1,0,TCEA!B2617+1)","v":"2030-07-20"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2618,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2617,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2618+1,0,TCEA!B2618+1)","v":"2030-07-21"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2619,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2618,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2619+1,0,TCEA!B2619+1)","v":"2030-07-22"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2620,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2619,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2620+1,0,TCEA!B2620+1)","v":"2030-07-23"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2621,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2620,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2621+1,0,TCEA!B2621+1)","v":"2030-07-24"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2622,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2621,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2622+1,0,TCEA!B2622+1)","v":"2030-07-25"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2623,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2622,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2623+1,0,TCEA!B2623+1)","v":"2030-07-26"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2624,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2623,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2624+1,0,TCEA!B2624+1)","v":"2030-07-27"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2625,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2624,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2625+1,0,TCEA!B2625+1)","v":"2030-07-28"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2626,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2625,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2626+1,0,TCEA!B2626+1)","v":"2030-07-29"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2627,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2626,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2627+1,0,TCEA!B2627+1)","v":"2030-07-30"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2628,SIMULADOR!$Q$44:$Q$163)","v":0}]
[{"$f":"+A2628+1","v":2627},{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2628+1,0,TCEA!B2628+1)","v":"2030-07-31"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2629,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2628,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2629+1,0,TCEA!B2629+1)","v":"2030-08-01"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2630,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2629,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2630+1,0,TCEA!B2630+1)","v":"2030-08-02"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2631,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2630,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2631+1,0,TCEA!B2631+1)","v":"2030-08-03"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2632,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2631,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2632+1,0,TCEA!B2632+1)","v":"2030-08-04"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2633,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2632,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2633+1,0,TCEA!B2633+1)","v":"2030-08-05"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2634,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2633,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2634+1,0,TCEA!B2634+1)","v":"2030-08-06"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2635,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2634,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2635+1,0,TCEA!B2635+1)","v":"2030-08-07"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2636,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2635,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2636+1,0,TCEA!B2636+1)","v":"2030-08-08"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2637,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2636,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2637+1,0,TCEA!B2637+1)","v":"2030-08-09"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2638,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2637,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2638+1,0,TCEA!B2638+1)","v":"2030-08-10"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2639,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2638,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2639+1,0,TCEA!B2639+1)","v":"2030-08-11"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2640,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2639,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2640+1,0,TCEA!B2640+1)","v":"2030-08-12"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2641,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2640,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2641+1,0,TCEA!B2641+1)","v":"2030-08-13"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2642,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2641,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2642+1,0,TCEA!B2642+1)","v":"2030-08-14"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2643,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2642,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2643+1,0,TCEA!B2643+1)","v":"2030-08-15"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2644,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2643,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2644+1,0,TCEA!B2644+1)","v":"2030-08-16"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2645,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2644,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2645+1,0,TCEA!B2645+1)","v":"2030-08-17"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2646,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2645,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2646+1,0,TCEA!B2646+1)","v":"2030-08-18"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2647,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2646,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2647+1,0,TCEA!B2647+1)","v":"2030-08-19"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2648,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2647,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2648+1,0,TCEA!B2648+1)","v":"2030-08-20"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2649,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2648,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2649+1,0,TCEA!B2649+1)","v":"2030-08-21"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2650,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2649,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2650+1,0,TCEA!B2650+1)","v":"2030-08-22"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2651,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2650,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2651+1,0,TCEA!B2651+1)","v":"2030-08-23"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2652,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2651,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2652+1,0,TCEA!B2652+1)","v":"2030-08-24"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2653,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2652,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2653+1,0,TCEA!B2653+1)","v":"2030-08-25"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2654,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2653,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2654+1,0,TCEA!B2654+1)","v":"2030-08-26"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2655,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2654,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2655+1,0,TCEA!B2655+1)","v":"2030-08-27"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2656,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2655,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2656+1,0,TCEA!B2656+1)","v":"2030-08-28"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2657,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2656,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2657+1,0,TCEA!B2657+1)","v":"2030-08-29"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2658,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2657,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2658+1,0,TCEA!B2658+1)","v":"2030-08-30"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2659,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2658,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2659+1,0,TCEA!B2659+1)","v":"2030-08-31"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2660,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2659,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2660+1,0,TCEA!B2660+1)","v":"2030-09-01"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2661,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2660,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2661+1,0,TCEA!B2661+1)","v":"2030-09-02"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2662,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2661,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2662+1,0,TCEA!B2662+1)","v":"2030-09-03"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2663,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2662,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2663+1,0,TCEA!B2663+1)","v":"2030-09-04"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2664,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2663,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2664+1,0,TCEA!B2664+1)","v":"2030-09-05"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2665,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2664,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2665+1,0,TCEA!B2665+1)","v":"2030-09-06"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2666,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2665,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2666+1,0,TCEA!B2666+1)","v":"2030-09-07"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2667,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2666,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2667+1,0,TCEA!B2667+1)","v":"2030-09-08"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2668,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2667,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2668+1,0,TCEA!B2668+1)","v":"2030-09-09"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2669,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2668,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2669+1,0,TCEA!B2669+1)","v":"2030-09-10"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2670,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2669,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2670+1,0,TCEA!B2670+1)","v":"2030-09-11"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2671,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2670,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2671+1,0,TCEA!B2671+1)","v":"2030-09-12"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2672,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2671,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2672+1,0,TCEA!B2672+1)","v":"2030-09-13"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2673,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2672,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2673+1,0,TCEA!B2673+1)","v":"2030-09-14"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2674,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2673,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2674+1,0,TCEA!B2674+1)","v":"2030-09-15"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2675,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2674,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2675+1,0,TCEA!B2675+1)","v":"2030-09-16"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2676,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2675,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2676+1,0,TCEA!B2676+1)","v":"2030-09-17"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2677,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2676,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2677+1,0,TCEA!B2677+1)","v":"2030-09-18"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2678,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2677,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2678+1,0,TCEA!B2678+1)","v":"2030-09-19"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2679,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2678,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2679+1,0,TCEA!B2679+1)","v":"2030-09-20"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2680,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2679,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2680+1,0,TCEA!B2680+1)","v":"2030-09-21"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2681,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2680,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2681+1,0,TCEA!B2681+1)","v":"2030-09-22"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2682,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2681,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2682+1,0,TCEA!B2682+1)","v":"2030-09-23"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2683,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2682,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2683+1,0,TCEA!B2683+1)","v":"2030-09-24"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2684,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2683,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2684+1,0,TCEA!B2684+1)","v":"2030-09-25"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2685,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2684,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2685+1,0,TCEA!B2685+1)","v":"2030-09-26"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2686,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2685,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2686+1,0,TCEA!B2686+1)","v":"2030-09-27"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2687,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2686,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2687+1,0,TCEA!B2687+1)","v":"2030-09-28"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2688,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2687,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2688+1,0,TCEA!B2688+1)","v":"2030-09-29"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2689,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2688,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2689+1,0,TCEA!B2689+1)","v":"2030-09-30"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2690,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2689,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2690+1,0,TCEA!B2690+1)","v":"2030-10-01"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2691,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2690,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2691+1,0,TCEA!B2691+1)","v":"2030-10-02"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2692,SIMULADOR!$Q$44:$Q$163)","v":0}]
[{"$f":"+A2692+1","v":2691},{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2692+1,0,TCEA!B2692+1)","v":"2030-10-03"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2693,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2692,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2693+1,0,TCEA!B2693+1)","v":"2030-10-04"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2694,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2693,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2694+1,0,TCEA!B2694+1)","v":"2030-10-05"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2695,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2694,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2695+1,0,TCEA!B2695+1)","v":"2030-10-06"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2696,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2695,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2696+1,0,TCEA!B2696+1)","v":"2030-10-07"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2697,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2696,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2697+1,0,TCEA!B2697+1)","v":"2030-10-08"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2698,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2697,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2698+1,0,TCEA!B2698+1)","v":"2030-10-09"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2699,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2698,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2699+1,0,TCEA!B2699+1)","v":"2030-10-10"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2700,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2699,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2700+1,0,TCEA!B2700+1)","v":"2030-10-11"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2701,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2700,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2701+1,0,TCEA!B2701+1)","v":"2030-10-12"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2702,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2701,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2702+1,0,TCEA!B2702+1)","v":"2030-10-13"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2703,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2702,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2703+1,0,TCEA!B2703+1)","v":"2030-10-14"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2704,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2703,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2704+1,0,TCEA!B2704+1)","v":"2030-10-15"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2705,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2704,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2705+1,0,TCEA!B2705+1)","v":"2030-10-16"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2706,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2705,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2706+1,0,TCEA!B2706+1)","v":"2030-10-17"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2707,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2706,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2707+1,0,TCEA!B2707+1)","v":"2030-10-18"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2708,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2707,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2708+1,0,TCEA!B2708+1)","v":"2030-10-19"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2709,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2708,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2709+1,0,TCEA!B2709+1)","v":"2030-10-20"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2710,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2709,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2710+1,0,TCEA!B2710+1)","v":"2030-10-21"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2711,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2710,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2711+1,0,TCEA!B2711+1)","v":"2030-10-22"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2712,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2711,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2712+1,0,TCEA!B2712+1)","v":"2030-10-23"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2713,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2712,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2713+1,0,TCEA!B2713+1)","v":"2030-10-24"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2714,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2713,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2714+1,0,TCEA!B2714+1)","v":"2030-10-25"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2715,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2714,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2715+1,0,TCEA!B2715+1)","v":"2030-10-26"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2716,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2715,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2716+1,0,TCEA!B2716+1)","v":"2030-10-27"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2717,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2716,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2717+1,0,TCEA!B2717+1)","v":"2030-10-28"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2718,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2717,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2718+1,0,TCEA!B2718+1)","v":"2030-10-29"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2719,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2718,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2719+1,0,TCEA!B2719+1)","v":"2030-10-30"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2720,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2719,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2720+1,0,TCEA!B2720+1)","v":"2030-10-31"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2721,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2720,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2721+1,0,TCEA!B2721+1)","v":"2030-11-01"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2722,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2721,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2722+1,0,TCEA!B2722+1)","v":"2030-11-02"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2723,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2722,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2723+1,0,TCEA!B2723+1)","v":"2030-11-03"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2724,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2723,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2724+1,0,TCEA!B2724+1)","v":"2030-11-04"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2725,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2724,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2725+1,0,TCEA!B2725+1)","v":"2030-11-05"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2726,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2725,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2726+1,0,TCEA!B2726+1)","v":"2030-11-06"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2727,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2726,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2727+1,0,TCEA!B2727+1)","v":"2030-11-07"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2728,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2727,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2728+1,0,TCEA!B2728+1)","v":"2030-11-08"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2729,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2728,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2729+1,0,TCEA!B2729+1)","v":"2030-11-09"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2730,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2729,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2730+1,0,TCEA!B2730+1)","v":"2030-11-10"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2731,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2730,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2731+1,0,TCEA!B2731+1)","v":"2030-11-11"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2732,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2731,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2732+1,0,TCEA!B2732+1)","v":"2030-11-12"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2733,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2732,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2733+1,0,TCEA!B2733+1)","v":"2030-11-13"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2734,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2733,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2734+1,0,TCEA!B2734+1)","v":"2030-11-14"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2735,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2734,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2735+1,0,TCEA!B2735+1)","v":"2030-11-15"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2736,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2735,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2736+1,0,TCEA!B2736+1)","v":"2030-11-16"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2737,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2736,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2737+1,0,TCEA!B2737+1)","v":"2030-11-17"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2738,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2737,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2738+1,0,TCEA!B2738+1)","v":"2030-11-18"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2739,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2738,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2739+1,0,TCEA!B2739+1)","v":"2030-11-19"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2740,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2739,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2740+1,0,TCEA!B2740+1)","v":"2030-11-20"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2741,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2740,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2741+1,0,TCEA!B2741+1)","v":"2030-11-21"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2742,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2741,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2742+1,0,TCEA!B2742+1)","v":"2030-11-22"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2743,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2742,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2743+1,0,TCEA!B2743+1)","v":"2030-11-23"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2744,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2743,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2744+1,0,TCEA!B2744+1)","v":"2030-11-24"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2745,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2744,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2745+1,0,TCEA!B2745+1)","v":"2030-11-25"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2746,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2745,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2746+1,0,TCEA!B2746+1)","v":"2030-11-26"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2747,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2746,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2747+1,0,TCEA!B2747+1)","v":"2030-11-27"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2748,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2747,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2748+1,0,TCEA!B2748+1)","v":"2030-11-28"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2749,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2748,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2749+1,0,TCEA!B2749+1)","v":"2030-11-29"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2750,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2749,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2750+1,0,TCEA!B2750+1)","v":"2030-11-30"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2751,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2750,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2751+1,0,TCEA!B2751+1)","v":"2030-12-01"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2752,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2751,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2752+1,0,TCEA!B2752+1)","v":"2030-12-02"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2753,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2752,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2753+1,0,TCEA!B2753+1)","v":"2030-12-03"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2754,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2753,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2754+1,0,TCEA!B2754+1)","v":"2030-12-04"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2755,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2754,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2755+1,0,TCEA!B2755+1)","v":"2030-12-05"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2756,SIMULADOR!$Q$44:$Q$163)","v":0}]
[{"$f":"+A2756+1","v":2755},{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2756+1,0,TCEA!B2756+1)","v":"2030-12-06"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2757,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2756,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2757+1,0,TCEA!B2757+1)","v":"2030-12-07"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2758,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2757,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2758+1,0,TCEA!B2758+1)","v":"2030-12-08"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2759,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2758,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2759+1,0,TCEA!B2759+1)","v":"2030-12-09"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2760,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2759,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2760+1,0,TCEA!B2760+1)","v":"2030-12-10"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2761,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2760,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2761+1,0,TCEA!B2761+1)","v":"2030-12-11"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2762,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2761,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2762+1,0,TCEA!B2762+1)","v":"2030-12-12"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2763,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2762,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2763+1,0,TCEA!B2763+1)","v":"2030-12-13"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2764,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2763,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2764+1,0,TCEA!B2764+1)","v":"2030-12-14"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2765,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2764,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2765+1,0,TCEA!B2765+1)","v":"2030-12-15"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2766,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2765,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2766+1,0,TCEA!B2766+1)","v":"2030-12-16"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2767,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2766,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2767+1,0,TCEA!B2767+1)","v":"2030-12-17"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2768,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2767,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2768+1,0,TCEA!B2768+1)","v":"2030-12-18"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2769,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2768,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2769+1,0,TCEA!B2769+1)","v":"2030-12-19"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2770,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2769,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2770+1,0,TCEA!B2770+1)","v":"2030-12-20"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2771,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2770,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2771+1,0,TCEA!B2771+1)","v":"2030-12-21"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2772,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2771,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2772+1,0,TCEA!B2772+1)","v":"2030-12-22"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2773,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2772,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2773+1,0,TCEA!B2773+1)","v":"2030-12-23"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2774,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2773,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2774+1,0,TCEA!B2774+1)","v":"2030-12-24"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2775,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2774,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2775+1,0,TCEA!B2775+1)","v":"2030-12-25"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2776,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2775,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2776+1,0,TCEA!B2776+1)","v":"2030-12-26"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2777,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2776,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2777+1,0,TCEA!B2777+1)","v":"2030-12-27"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2778,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2777,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2778+1,0,TCEA!B2778+1)","v":"2030-12-28"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2779,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2778,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2779+1,0,TCEA!B2779+1)","v":"2030-12-29"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2780,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2779,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2780+1,0,TCEA!B2780+1)","v":"2030-12-30"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2781,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2780,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2781+1,0,TCEA!B2781+1)","v":"2030-12-31"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2782,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2781,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2782+1,0,TCEA!B2782+1)","v":"2031-01-01"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2783,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2782,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2783+1,0,TCEA!B2783+1)","v":"2031-01-02"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2784,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2783,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2784+1,0,TCEA!B2784+1)","v":"2031-01-03"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2785,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2784,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2785+1,0,TCEA!B2785+1)","v":"2031-01-04"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2786,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2785,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2786+1,0,TCEA!B2786+1)","v":"2031-01-05"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2787,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2786,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2787+1,0,TCEA!B2787+1)","v":"2031-01-06"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2788,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2787,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2788+1,0,TCEA!B2788+1)","v":"2031-01-07"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2789,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2788,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2789+1,0,TCEA!B2789+1)","v":"2031-01-08"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2790,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2789,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2790+1,0,TCEA!B2790+1)","v":"2031-01-09"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2791,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2790,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2791+1,0,TCEA!B2791+1)","v":"2031-01-10"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2792,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2791,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2792+1,0,TCEA!B2792+1)","v":"2031-01-11"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2793,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2792,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2793+1,0,TCEA!B2793+1)","v":"2031-01-12"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2794,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2793,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2794+1,0,TCEA!B2794+1)","v":"2031-01-13"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2795,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2794,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2795+1,0,TCEA!B2795+1)","v":"2031-01-14"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2796,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2795,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2796+1,0,TCEA!B2796+1)","v":"2031-01-15"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2797,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2796,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2797+1,0,TCEA!B2797+1)","v":"2031-01-16"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2798,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2797,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2798+1,0,TCEA!B2798+1)","v":"2031-01-17"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2799,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2798,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2799+1,0,TCEA!B2799+1)","v":"2031-01-18"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2800,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2799,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2800+1,0,TCEA!B2800+1)","v":"2031-01-19"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2801,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2800,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2801+1,0,TCEA!B2801+1)","v":"2031-01-20"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2802,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2801,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2802+1,0,TCEA!B2802+1)","v":"2031-01-21"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2803,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2802,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2803+1,0,TCEA!B2803+1)","v":"2031-01-22"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2804,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2803,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2804+1,0,TCEA!B2804+1)","v":"2031-01-23"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2805,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2804,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2805+1,0,TCEA!B2805+1)","v":"2031-01-24"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2806,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2805,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2806+1,0,TCEA!B2806+1)","v":"2031-01-25"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2807,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2806,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2807+1,0,TCEA!B2807+1)","v":"2031-01-26"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2808,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2807,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2808+1,0,TCEA!B2808+1)","v":"2031-01-27"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2809,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2808,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2809+1,0,TCEA!B2809+1)","v":"2031-01-28"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2810,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2809,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2810+1,0,TCEA!B2810+1)","v":"2031-01-29"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2811,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2810,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2811+1,0,TCEA!B2811+1)","v":"2031-01-30"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2812,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2811,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2812+1,0,TCEA!B2812+1)","v":"2031-01-31"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2813,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2812,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2813+1,0,TCEA!B2813+1)","v":"2031-02-01"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2814,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2813,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2814+1,0,TCEA!B2814+1)","v":"2031-02-02"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2815,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2814,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2815+1,0,TCEA!B2815+1)","v":"2031-02-03"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2816,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2815,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2816+1,0,TCEA!B2816+1)","v":"2031-02-04"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2817,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2816,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2817+1,0,TCEA!B2817+1)","v":"2031-02-05"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2818,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2817,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2818+1,0,TCEA!B2818+1)","v":"2031-02-06"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2819,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2818,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2819+1,0,TCEA!B2819+1)","v":"2031-02-07"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2820,SIMULADOR!$Q$44:$Q$163)","v":0}]
[{"$f":"+A2820+1","v":2819},{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2820+1,0,TCEA!B2820+1)","v":"2031-02-08"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2821,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2820,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2821+1,0,TCEA!B2821+1)","v":"2031-02-09"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2822,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2821,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2822+1,0,TCEA!B2822+1)","v":"2031-02-10"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2823,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2822,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2823+1,0,TCEA!B2823+1)","v":"2031-02-11"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2824,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2823,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2824+1,0,TCEA!B2824+1)","v":"2031-02-12"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2825,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2824,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2825+1,0,TCEA!B2825+1)","v":"2031-02-13"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2826,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2825,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2826+1,0,TCEA!B2826+1)","v":"2031-02-14"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2827,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2826,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2827+1,0,TCEA!B2827+1)","v":"2031-02-15"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2828,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2827,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2828+1,0,TCEA!B2828+1)","v":"2031-02-16"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2829,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2828,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2829+1,0,TCEA!B2829+1)","v":"2031-02-17"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2830,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2829,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2830+1,0,TCEA!B2830+1)","v":"2031-02-18"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2831,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2830,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2831+1,0,TCEA!B2831+1)","v":"2031-02-19"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2832,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2831,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2832+1,0,TCEA!B2832+1)","v":"2031-02-20"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2833,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2832,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2833+1,0,TCEA!B2833+1)","v":"2031-02-21"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2834,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2833,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2834+1,0,TCEA!B2834+1)","v":"2031-02-22"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2835,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2834,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2835+1,0,TCEA!B2835+1)","v":"2031-02-23"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2836,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2835,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2836+1,0,TCEA!B2836+1)","v":"2031-02-24"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2837,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2836,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2837+1,0,TCEA!B2837+1)","v":"2031-02-25"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2838,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2837,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2838+1,0,TCEA!B2838+1)","v":"2031-02-26"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2839,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2838,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2839+1,0,TCEA!B2839+1)","v":"2031-02-27"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2840,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2839,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2840+1,0,TCEA!B2840+1)","v":"2031-02-28"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2841,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2840,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2841+1,0,TCEA!B2841+1)","v":"2031-03-01"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2842,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2841,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2842+1,0,TCEA!B2842+1)","v":"2031-03-02"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2843,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2842,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2843+1,0,TCEA!B2843+1)","v":"2031-03-03"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2844,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2843,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2844+1,0,TCEA!B2844+1)","v":"2031-03-04"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2845,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2844,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2845+1,0,TCEA!B2845+1)","v":"2031-03-05"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2846,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2845,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2846+1,0,TCEA!B2846+1)","v":"2031-03-06"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2847,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2846,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2847+1,0,TCEA!B2847+1)","v":"2031-03-07"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2848,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2847,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2848+1,0,TCEA!B2848+1)","v":"2031-03-08"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2849,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2848,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2849+1,0,TCEA!B2849+1)","v":"2031-03-09"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2850,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2849,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2850+1,0,TCEA!B2850+1)","v":"2031-03-10"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2851,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2850,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2851+1,0,TCEA!B2851+1)","v":"2031-03-11"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2852,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2851,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2852+1,0,TCEA!B2852+1)","v":"2031-03-12"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2853,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2852,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2853+1,0,TCEA!B2853+1)","v":"2031-03-13"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2854,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2853,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2854+1,0,TCEA!B2854+1)","v":"2031-03-14"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2855,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2854,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2855+1,0,TCEA!B2855+1)","v":"2031-03-15"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2856,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2855,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2856+1,0,TCEA!B2856+1)","v":"2031-03-16"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2857,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2856,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2857+1,0,TCEA!B2857+1)","v":"2031-03-17"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2858,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2857,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2858+1,0,TCEA!B2858+1)","v":"2031-03-18"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2859,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2858,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2859+1,0,TCEA!B2859+1)","v":"2031-03-19"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2860,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2859,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2860+1,0,TCEA!B2860+1)","v":"2031-03-20"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2861,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2860,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2861+1,0,TCEA!B2861+1)","v":"2031-03-21"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2862,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2861,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2862+1,0,TCEA!B2862+1)","v":"2031-03-22"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2863,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2862,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2863+1,0,TCEA!B2863+1)","v":"2031-03-23"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2864,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2863,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2864+1,0,TCEA!B2864+1)","v":"2031-03-24"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2865,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2864,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2865+1,0,TCEA!B2865+1)","v":"2031-03-25"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2866,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2865,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2866+1,0,TCEA!B2866+1)","v":"2031-03-26"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2867,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2866,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2867+1,0,TCEA!B2867+1)","v":"2031-03-27"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2868,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2867,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2868+1,0,TCEA!B2868+1)","v":"2031-03-28"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2869,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2868,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2869+1,0,TCEA!B2869+1)","v":"2031-03-29"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2870,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2869,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2870+1,0,TCEA!B2870+1)","v":"2031-03-30"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2871,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2870,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2871+1,0,TCEA!B2871+1)","v":"2031-03-31"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2872,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2871,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2872+1,0,TCEA!B2872+1)","v":"2031-04-01"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2873,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2872,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2873+1,0,TCEA!B2873+1)","v":"2031-04-02"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2874,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2873,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2874+1,0,TCEA!B2874+1)","v":"2031-04-03"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2875,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2874,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2875+1,0,TCEA!B2875+1)","v":"2031-04-04"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2876,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2875,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2876+1,0,TCEA!B2876+1)","v":"2031-04-05"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2877,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2876,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2877+1,0,TCEA!B2877+1)","v":"2031-04-06"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2878,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2877,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2878+1,0,TCEA!B2878+1)","v":"2031-04-07"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2879,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2878,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2879+1,0,TCEA!B2879+1)","v":"2031-04-08"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2880,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2879,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2880+1,0,TCEA!B2880+1)","v":"2031-04-09"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2881,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2880,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2881+1,0,TCEA!B2881+1)","v":"2031-04-10"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2882,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2881,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2882+1,0,TCEA!B2882+1)","v":"2031-04-11"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2883,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2882,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2883+1,0,TCEA!B2883+1)","v":"2031-04-12"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2884,SIMULADOR!$Q$44:$Q$163)","v":0}]
[{"$f":"+A2884+1","v":2883},{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2884+1,0,TCEA!B2884+1)","v":"2031-04-13"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2885,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2884,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2885+1,0,TCEA!B2885+1)","v":"2031-04-14"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2886,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2885,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2886+1,0,TCEA!B2886+1)","v":"2031-04-15"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2887,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2886,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2887+1,0,TCEA!B2887+1)","v":"2031-04-16"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2888,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2887,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2888+1,0,TCEA!B2888+1)","v":"2031-04-17"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2889,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2888,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2889+1,0,TCEA!B2889+1)","v":"2031-04-18"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2890,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2889,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2890+1,0,TCEA!B2890+1)","v":"2031-04-19"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2891,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2890,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2891+1,0,TCEA!B2891+1)","v":"2031-04-20"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2892,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2891,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2892+1,0,TCEA!B2892+1)","v":"2031-04-21"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2893,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2892,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2893+1,0,TCEA!B2893+1)","v":"2031-04-22"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2894,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2893,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2894+1,0,TCEA!B2894+1)","v":"2031-04-23"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2895,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2894,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2895+1,0,TCEA!B2895+1)","v":"2031-04-24"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2896,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2895,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2896+1,0,TCEA!B2896+1)","v":"2031-04-25"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2897,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2896,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2897+1,0,TCEA!B2897+1)","v":"2031-04-26"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2898,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2897,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2898+1,0,TCEA!B2898+1)","v":"2031-04-27"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2899,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2898,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2899+1,0,TCEA!B2899+1)","v":"2031-04-28"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2900,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2899,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2900+1,0,TCEA!B2900+1)","v":"2031-04-29"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2901,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2900,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2901+1,0,TCEA!B2901+1)","v":"2031-04-30"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2902,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2901,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2902+1,0,TCEA!B2902+1)","v":"2031-05-01"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2903,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2902,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2903+1,0,TCEA!B2903+1)","v":"2031-05-02"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2904,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2903,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2904+1,0,TCEA!B2904+1)","v":"2031-05-03"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2905,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2904,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2905+1,0,TCEA!B2905+1)","v":"2031-05-04"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2906,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2905,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2906+1,0,TCEA!B2906+1)","v":"2031-05-05"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2907,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2906,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2907+1,0,TCEA!B2907+1)","v":"2031-05-06"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2908,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2907,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2908+1,0,TCEA!B2908+1)","v":"2031-05-07"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2909,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2908,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2909+1,0,TCEA!B2909+1)","v":"2031-05-08"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2910,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2909,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2910+1,0,TCEA!B2910+1)","v":"2031-05-09"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2911,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2910,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2911+1,0,TCEA!B2911+1)","v":"2031-05-10"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2912,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2911,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2912+1,0,TCEA!B2912+1)","v":"2031-05-11"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2913,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2912,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2913+1,0,TCEA!B2913+1)","v":"2031-05-12"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2914,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2913,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2914+1,0,TCEA!B2914+1)","v":"2031-05-13"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2915,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2914,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2915+1,0,TCEA!B2915+1)","v":"2031-05-14"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2916,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2915,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2916+1,0,TCEA!B2916+1)","v":"2031-05-15"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2917,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2916,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2917+1,0,TCEA!B2917+1)","v":"2031-05-16"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2918,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2917,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2918+1,0,TCEA!B2918+1)","v":"2031-05-17"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2919,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2918,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2919+1,0,TCEA!B2919+1)","v":"2031-05-18"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2920,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2919,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2920+1,0,TCEA!B2920+1)","v":"2031-05-19"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2921,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2920,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2921+1,0,TCEA!B2921+1)","v":"2031-05-20"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2922,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2921,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2922+1,0,TCEA!B2922+1)","v":"2031-05-21"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2923,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2922,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2923+1,0,TCEA!B2923+1)","v":"2031-05-22"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2924,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2923,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2924+1,0,TCEA!B2924+1)","v":"2031-05-23"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2925,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2924,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2925+1,0,TCEA!B2925+1)","v":"2031-05-24"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2926,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2925,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2926+1,0,TCEA!B2926+1)","v":"2031-05-25"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2927,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2926,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2927+1,0,TCEA!B2927+1)","v":"2031-05-26"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2928,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2927,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2928+1,0,TCEA!B2928+1)","v":"2031-05-27"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2929,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2928,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2929+1,0,TCEA!B2929+1)","v":"2031-05-28"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2930,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2929,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2930+1,0,TCEA!B2930+1)","v":"2031-05-29"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2931,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2930,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2931+1,0,TCEA!B2931+1)","v":"2031-05-30"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2932,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2931,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2932+1,0,TCEA!B2932+1)","v":"2031-05-31"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2933,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2932,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2933+1,0,TCEA!B2933+1)","v":"2031-06-01"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2934,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2933,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2934+1,0,TCEA!B2934+1)","v":"2031-06-02"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2935,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2934,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2935+1,0,TCEA!B2935+1)","v":"2031-06-03"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2936,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2935,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2936+1,0,TCEA!B2936+1)","v":"2031-06-04"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2937,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2936,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2937+1,0,TCEA!B2937+1)","v":"2031-06-05"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2938,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2937,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2938+1,0,TCEA!B2938+1)","v":"2031-06-06"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2939,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2938,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2939+1,0,TCEA!B2939+1)","v":"2031-06-07"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2940,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2939,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2940+1,0,TCEA!B2940+1)","v":"2031-06-08"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2941,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2940,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2941+1,0,TCEA!B2941+1)","v":"2031-06-09"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2942,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2941,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2942+1,0,TCEA!B2942+1)","v":"2031-06-10"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2943,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2942,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2943+1,0,TCEA!B2943+1)","v":"2031-06-11"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2944,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2943,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2944+1,0,TCEA!B2944+1)","v":"2031-06-12"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2945,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2944,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2945+1,0,TCEA!B2945+1)","v":"2031-06-13"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2946,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2945,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2946+1,0,TCEA!B2946+1)","v":"2031-06-14"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2947,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2946,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2947+1,0,TCEA!B2947+1)","v":"2031-06-15"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2948,SIMULADOR!$Q$44:$Q$163)","v":0}]
[{"$f":"+A2948+1","v":2947},{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2948+1,0,TCEA!B2948+1)","v":"2031-06-16"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2949,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2948,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2949+1,0,TCEA!B2949+1)","v":"2031-06-17"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2950,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2949,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2950+1,0,TCEA!B2950+1)","v":"2031-06-18"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2951,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2950,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2951+1,0,TCEA!B2951+1)","v":"2031-06-19"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2952,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2951,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2952+1,0,TCEA!B2952+1)","v":"2031-06-20"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2953,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2952,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2953+1,0,TCEA!B2953+1)","v":"2031-06-21"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2954,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2953,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2954+1,0,TCEA!B2954+1)","v":"2031-06-22"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2955,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2954,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2955+1,0,TCEA!B2955+1)","v":"2031-06-23"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2956,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2955,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2956+1,0,TCEA!B2956+1)","v":"2031-06-24"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2957,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2956,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2957+1,0,TCEA!B2957+1)","v":"2031-06-25"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2958,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2957,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2958+1,0,TCEA!B2958+1)","v":"2031-06-26"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2959,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2958,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2959+1,0,TCEA!B2959+1)","v":"2031-06-27"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2960,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2959,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2960+1,0,TCEA!B2960+1)","v":"2031-06-28"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2961,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2960,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2961+1,0,TCEA!B2961+1)","v":"2031-06-29"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2962,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2961,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2962+1,0,TCEA!B2962+1)","v":"2031-06-30"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2963,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2962,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2963+1,0,TCEA!B2963+1)","v":"2031-07-01"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2964,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2963,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2964+1,0,TCEA!B2964+1)","v":"2031-07-02"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2965,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2964,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2965+1,0,TCEA!B2965+1)","v":"2031-07-03"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2966,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2965,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2966+1,0,TCEA!B2966+1)","v":"2031-07-04"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2967,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2966,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2967+1,0,TCEA!B2967+1)","v":"2031-07-05"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2968,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2967,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2968+1,0,TCEA!B2968+1)","v":"2031-07-06"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2969,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2968,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2969+1,0,TCEA!B2969+1)","v":"2031-07-07"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2970,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2969,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2970+1,0,TCEA!B2970+1)","v":"2031-07-08"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2971,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2970,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2971+1,0,TCEA!B2971+1)","v":"2031-07-09"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2972,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2971,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2972+1,0,TCEA!B2972+1)","v":"2031-07-10"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2973,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2972,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2973+1,0,TCEA!B2973+1)","v":"2031-07-11"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2974,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2973,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2974+1,0,TCEA!B2974+1)","v":"2031-07-12"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2975,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2974,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2975+1,0,TCEA!B2975+1)","v":"2031-07-13"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2976,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2975,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2976+1,0,TCEA!B2976+1)","v":"2031-07-14"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2977,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2976,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2977+1,0,TCEA!B2977+1)","v":"2031-07-15"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2978,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2977,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2978+1,0,TCEA!B2978+1)","v":"2031-07-16"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2979,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2978,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2979+1,0,TCEA!B2979+1)","v":"2031-07-17"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2980,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2979,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2980+1,0,TCEA!B2980+1)","v":"2031-07-18"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2981,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2980,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2981+1,0,TCEA!B2981+1)","v":"2031-07-19"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2982,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2981,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2982+1,0,TCEA!B2982+1)","v":"2031-07-20"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2983,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2982,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2983+1,0,TCEA!B2983+1)","v":"2031-07-21"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2984,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2983,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2984+1,0,TCEA!B2984+1)","v":"2031-07-22"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2985,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2984,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2985+1,0,TCEA!B2985+1)","v":"2031-07-23"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2986,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2985,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2986+1,0,TCEA!B2986+1)","v":"2031-07-24"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2987,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2986,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2987+1,0,TCEA!B2987+1)","v":"2031-07-25"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2988,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2987,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2988+1,0,TCEA!B2988+1)","v":"2031-07-26"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2989,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2988,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2989+1,0,TCEA!B2989+1)","v":"2031-07-27"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2990,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2989,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2990+1,0,TCEA!B2990+1)","v":"2031-07-28"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2991,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2990,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2991+1,0,TCEA!B2991+1)","v":"2031-07-29"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2992,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2991,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2992+1,0,TCEA!B2992+1)","v":"2031-07-30"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2993,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2992,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2993+1,0,TCEA!B2993+1)","v":"2031-07-31"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2994,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2993,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2994+1,0,TCEA!B2994+1)","v":"2031-08-01"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2995,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2994,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2995+1,0,TCEA!B2995+1)","v":"2031-08-02"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2996,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2995,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2996+1,0,TCEA!B2996+1)","v":"2031-08-03"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2997,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2996,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2997+1,0,TCEA!B2997+1)","v":"2031-08-04"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2998,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2997,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2998+1,0,TCEA!B2998+1)","v":"2031-08-05"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B2999,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2998,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B2999+1,0,TCEA!B2999+1)","v":"2031-08-06"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3000,SIMULADOR!$Q$44:$Q$163)","v":0}]
[2999,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3000+1,0,TCEA!B3000+1)","v":"2031-08-07"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3001,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3000,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3001+1,0,TCEA!B3001+1)","v":"2031-08-08"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3002,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3001,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3002+1,0,TCEA!B3002+1)","v":"2031-08-09"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3003,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3002,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3003+1,0,TCEA!B3003+1)","v":"2031-08-10"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3004,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3003,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3004+1,0,TCEA!B3004+1)","v":"2031-08-11"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3005,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3004,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3005+1,0,TCEA!B3005+1)","v":"2031-08-12"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3006,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3005,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3006+1,0,TCEA!B3006+1)","v":"2031-08-13"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3007,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3006,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3007+1,0,TCEA!B3007+1)","v":"2031-08-14"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3008,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3007,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3008+1,0,TCEA!B3008+1)","v":"2031-08-15"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3009,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3008,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3009+1,0,TCEA!B3009+1)","v":"2031-08-16"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3010,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3009,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3010+1,0,TCEA!B3010+1)","v":"2031-08-17"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3011,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3010,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3011+1,0,TCEA!B3011+1)","v":"2031-08-18"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3012,SIMULADOR!$Q$44:$Q$163)","v":0}]
[{"$f":"+A3012+1","v":3011},{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3012+1,0,TCEA!B3012+1)","v":"2031-08-19"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3013,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3012,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3013+1,0,TCEA!B3013+1)","v":"2031-08-20"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3014,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3013,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3014+1,0,TCEA!B3014+1)","v":"2031-08-21"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3015,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3014,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3015+1,0,TCEA!B3015+1)","v":"2031-08-22"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3016,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3015,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3016+1,0,TCEA!B3016+1)","v":"2031-08-23"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3017,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3016,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3017+1,0,TCEA!B3017+1)","v":"2031-08-24"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3018,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3017,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3018+1,0,TCEA!B3018+1)","v":"2031-08-25"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3019,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3018,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3019+1,0,TCEA!B3019+1)","v":"2031-08-26"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3020,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3019,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3020+1,0,TCEA!B3020+1)","v":"2031-08-27"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3021,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3020,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3021+1,0,TCEA!B3021+1)","v":"2031-08-28"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3022,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3021,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3022+1,0,TCEA!B3022+1)","v":"2031-08-29"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3023,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3022,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3023+1,0,TCEA!B3023+1)","v":"2031-08-30"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3024,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3023,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3024+1,0,TCEA!B3024+1)","v":"2031-08-31"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3025,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3024,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3025+1,0,TCEA!B3025+1)","v":"2031-09-01"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3026,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3025,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3026+1,0,TCEA!B3026+1)","v":"2031-09-02"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3027,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3026,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3027+1,0,TCEA!B3027+1)","v":"2031-09-03"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3028,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3027,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3028+1,0,TCEA!B3028+1)","v":"2031-09-04"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3029,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3028,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3029+1,0,TCEA!B3029+1)","v":"2031-09-05"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3030,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3029,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3030+1,0,TCEA!B3030+1)","v":"2031-09-06"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3031,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3030,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3031+1,0,TCEA!B3031+1)","v":"2031-09-07"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3032,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3031,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3032+1,0,TCEA!B3032+1)","v":"2031-09-08"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3033,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3032,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3033+1,0,TCEA!B3033+1)","v":"2031-09-09"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3034,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3033,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3034+1,0,TCEA!B3034+1)","v":"2031-09-10"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3035,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3034,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3035+1,0,TCEA!B3035+1)","v":"2031-09-11"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3036,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3035,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3036+1,0,TCEA!B3036+1)","v":"2031-09-12"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3037,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3036,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3037+1,0,TCEA!B3037+1)","v":"2031-09-13"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3038,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3037,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3038+1,0,TCEA!B3038+1)","v":"2031-09-14"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3039,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3038,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3039+1,0,TCEA!B3039+1)","v":"2031-09-15"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3040,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3039,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3040+1,0,TCEA!B3040+1)","v":"2031-09-16"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3041,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3040,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3041+1,0,TCEA!B3041+1)","v":"2031-09-17"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3042,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3041,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3042+1,0,TCEA!B3042+1)","v":"2031-09-18"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3043,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3042,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3043+1,0,TCEA!B3043+1)","v":"2031-09-19"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3044,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3043,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3044+1,0,TCEA!B3044+1)","v":"2031-09-20"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3045,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3044,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3045+1,0,TCEA!B3045+1)","v":"2031-09-21"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3046,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3045,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3046+1,0,TCEA!B3046+1)","v":"2031-09-22"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3047,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3046,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3047+1,0,TCEA!B3047+1)","v":"2031-09-23"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3048,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3047,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3048+1,0,TCEA!B3048+1)","v":"2031-09-24"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3049,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3048,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3049+1,0,TCEA!B3049+1)","v":"2031-09-25"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3050,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3049,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3050+1,0,TCEA!B3050+1)","v":"2031-09-26"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3051,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3050,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3051+1,0,TCEA!B3051+1)","v":"2031-09-27"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3052,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3051,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3052+1,0,TCEA!B3052+1)","v":"2031-09-28"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3053,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3052,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3053+1,0,TCEA!B3053+1)","v":"2031-09-29"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3054,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3053,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3054+1,0,TCEA!B3054+1)","v":"2031-09-30"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3055,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3054,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3055+1,0,TCEA!B3055+1)","v":"2031-10-01"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3056,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3055,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3056+1,0,TCEA!B3056+1)","v":"2031-10-02"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3057,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3056,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3057+1,0,TCEA!B3057+1)","v":"2031-10-03"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3058,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3057,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3058+1,0,TCEA!B3058+1)","v":"2031-10-04"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3059,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3058,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3059+1,0,TCEA!B3059+1)","v":"2031-10-05"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3060,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3059,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3060+1,0,TCEA!B3060+1)","v":"2031-10-06"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3061,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3060,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3061+1,0,TCEA!B3061+1)","v":"2031-10-07"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3062,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3061,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3062+1,0,TCEA!B3062+1)","v":"2031-10-08"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3063,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3062,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3063+1,0,TCEA!B3063+1)","v":"2031-10-09"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3064,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3063,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3064+1,0,TCEA!B3064+1)","v":"2031-10-10"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3065,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3064,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3065+1,0,TCEA!B3065+1)","v":"2031-10-11"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3066,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3065,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3066+1,0,TCEA!B3066+1)","v":"2031-10-12"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3067,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3066,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3067+1,0,TCEA!B3067+1)","v":"2031-10-13"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3068,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3067,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3068+1,0,TCEA!B3068+1)","v":"2031-10-14"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3069,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3068,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3069+1,0,TCEA!B3069+1)","v":"2031-10-15"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3070,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3069,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3070+1,0,TCEA!B3070+1)","v":"2031-10-16"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3071,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3070,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3071+1,0,TCEA!B3071+1)","v":"2031-10-17"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3072,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3071,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3072+1,0,TCEA!B3072+1)","v":"2031-10-18"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3073,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3072,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3073+1,0,TCEA!B3073+1)","v":"2031-10-19"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3074,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3073,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3074+1,0,TCEA!B3074+1)","v":"2031-10-20"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3075,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3074,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3075+1,0,TCEA!B3075+1)","v":"2031-10-21"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3076,SIMULADOR!$Q$44:$Q$163)","v":0}]
[{"$f":"+A3076+1","v":3075},{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3076+1,0,TCEA!B3076+1)","v":"2031-10-22"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3077,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3076,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3077+1,0,TCEA!B3077+1)","v":"2031-10-23"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3078,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3077,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3078+1,0,TCEA!B3078+1)","v":"2031-10-24"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3079,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3078,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3079+1,0,TCEA!B3079+1)","v":"2031-10-25"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3080,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3079,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3080+1,0,TCEA!B3080+1)","v":"2031-10-26"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3081,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3080,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3081+1,0,TCEA!B3081+1)","v":"2031-10-27"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3082,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3081,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3082+1,0,TCEA!B3082+1)","v":"2031-10-28"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3083,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3082,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3083+1,0,TCEA!B3083+1)","v":"2031-10-29"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3084,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3083,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3084+1,0,TCEA!B3084+1)","v":"2031-10-30"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3085,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3084,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3085+1,0,TCEA!B3085+1)","v":"2031-10-31"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3086,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3085,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3086+1,0,TCEA!B3086+1)","v":"2031-11-01"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3087,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3086,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3087+1,0,TCEA!B3087+1)","v":"2031-11-02"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3088,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3087,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3088+1,0,TCEA!B3088+1)","v":"2031-11-03"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3089,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3088,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3089+1,0,TCEA!B3089+1)","v":"2031-11-04"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3090,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3089,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3090+1,0,TCEA!B3090+1)","v":"2031-11-05"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3091,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3090,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3091+1,0,TCEA!B3091+1)","v":"2031-11-06"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3092,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3091,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3092+1,0,TCEA!B3092+1)","v":"2031-11-07"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3093,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3092,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3093+1,0,TCEA!B3093+1)","v":"2031-11-08"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3094,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3093,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3094+1,0,TCEA!B3094+1)","v":"2031-11-09"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3095,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3094,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3095+1,0,TCEA!B3095+1)","v":"2031-11-10"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3096,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3095,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3096+1,0,TCEA!B3096+1)","v":"2031-11-11"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3097,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3096,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3097+1,0,TCEA!B3097+1)","v":"2031-11-12"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3098,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3097,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3098+1,0,TCEA!B3098+1)","v":"2031-11-13"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3099,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3098,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3099+1,0,TCEA!B3099+1)","v":"2031-11-14"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3100,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3099,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3100+1,0,TCEA!B3100+1)","v":"2031-11-15"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3101,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3100,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3101+1,0,TCEA!B3101+1)","v":"2031-11-16"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3102,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3101,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3102+1,0,TCEA!B3102+1)","v":"2031-11-17"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3103,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3102,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3103+1,0,TCEA!B3103+1)","v":"2031-11-18"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3104,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3103,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3104+1,0,TCEA!B3104+1)","v":"2031-11-19"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3105,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3104,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3105+1,0,TCEA!B3105+1)","v":"2031-11-20"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3106,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3105,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3106+1,0,TCEA!B3106+1)","v":"2031-11-21"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3107,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3106,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3107+1,0,TCEA!B3107+1)","v":"2031-11-22"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3108,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3107,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3108+1,0,TCEA!B3108+1)","v":"2031-11-23"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3109,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3108,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3109+1,0,TCEA!B3109+1)","v":"2031-11-24"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3110,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3109,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3110+1,0,TCEA!B3110+1)","v":"2031-11-25"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3111,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3110,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3111+1,0,TCEA!B3111+1)","v":"2031-11-26"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3112,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3111,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3112+1,0,TCEA!B3112+1)","v":"2031-11-27"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3113,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3112,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3113+1,0,TCEA!B3113+1)","v":"2031-11-28"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3114,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3113,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3114+1,0,TCEA!B3114+1)","v":"2031-11-29"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3115,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3114,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3115+1,0,TCEA!B3115+1)","v":"2031-11-30"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3116,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3115,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3116+1,0,TCEA!B3116+1)","v":"2031-12-01"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3117,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3116,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3117+1,0,TCEA!B3117+1)","v":"2031-12-02"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3118,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3117,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3118+1,0,TCEA!B3118+1)","v":"2031-12-03"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3119,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3118,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3119+1,0,TCEA!B3119+1)","v":"2031-12-04"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3120,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3119,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3120+1,0,TCEA!B3120+1)","v":"2031-12-05"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3121,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3120,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3121+1,0,TCEA!B3121+1)","v":"2031-12-06"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3122,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3121,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3122+1,0,TCEA!B3122+1)","v":"2031-12-07"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3123,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3122,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3123+1,0,TCEA!B3123+1)","v":"2031-12-08"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3124,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3123,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3124+1,0,TCEA!B3124+1)","v":"2031-12-09"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3125,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3124,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3125+1,0,TCEA!B3125+1)","v":"2031-12-10"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3126,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3125,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3126+1,0,TCEA!B3126+1)","v":"2031-12-11"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3127,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3126,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3127+1,0,TCEA!B3127+1)","v":"2031-12-12"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3128,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3127,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3128+1,0,TCEA!B3128+1)","v":"2031-12-13"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3129,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3128,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3129+1,0,TCEA!B3129+1)","v":"2031-12-14"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3130,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3129,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3130+1,0,TCEA!B3130+1)","v":"2031-12-15"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3131,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3130,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3131+1,0,TCEA!B3131+1)","v":"2031-12-16"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3132,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3131,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3132+1,0,TCEA!B3132+1)","v":"2031-12-17"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3133,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3132,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3133+1,0,TCEA!B3133+1)","v":"2031-12-18"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3134,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3133,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3134+1,0,TCEA!B3134+1)","v":"2031-12-19"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3135,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3134,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3135+1,0,TCEA!B3135+1)","v":"2031-12-20"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3136,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3135,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3136+1,0,TCEA!B3136+1)","v":"2031-12-21"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3137,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3136,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3137+1,0,TCEA!B3137+1)","v":"2031-12-22"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3138,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3137,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3138+1,0,TCEA!B3138+1)","v":"2031-12-23"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3139,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3138,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3139+1,0,TCEA!B3139+1)","v":"2031-12-24"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3140,SIMULADOR!$Q$44:$Q$163)","v":0}]
[{"$f":"+A3140+1","v":3139},{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3140+1,0,TCEA!B3140+1)","v":"2031-12-25"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3141,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3140,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3141+1,0,TCEA!B3141+1)","v":"2031-12-26"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3142,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3141,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3142+1,0,TCEA!B3142+1)","v":"2031-12-27"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3143,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3142,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3143+1,0,TCEA!B3143+1)","v":"2031-12-28"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3144,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3143,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3144+1,0,TCEA!B3144+1)","v":"2031-12-29"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3145,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3144,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3145+1,0,TCEA!B3145+1)","v":"2031-12-30"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3146,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3145,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3146+1,0,TCEA!B3146+1)","v":"2031-12-31"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3147,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3146,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3147+1,0,TCEA!B3147+1)","v":"2032-01-01"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3148,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3147,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3148+1,0,TCEA!B3148+1)","v":"2032-01-02"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3149,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3148,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3149+1,0,TCEA!B3149+1)","v":"2032-01-03"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3150,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3149,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3150+1,0,TCEA!B3150+1)","v":"2032-01-04"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3151,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3150,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3151+1,0,TCEA!B3151+1)","v":"2032-01-05"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3152,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3151,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3152+1,0,TCEA!B3152+1)","v":"2032-01-06"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3153,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3152,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3153+1,0,TCEA!B3153+1)","v":"2032-01-07"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3154,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3153,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3154+1,0,TCEA!B3154+1)","v":"2032-01-08"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3155,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3154,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3155+1,0,TCEA!B3155+1)","v":"2032-01-09"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3156,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3155,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3156+1,0,TCEA!B3156+1)","v":"2032-01-10"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3157,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3156,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3157+1,0,TCEA!B3157+1)","v":"2032-01-11"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3158,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3157,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3158+1,0,TCEA!B3158+1)","v":"2032-01-12"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3159,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3158,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3159+1,0,TCEA!B3159+1)","v":"2032-01-13"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3160,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3159,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3160+1,0,TCEA!B3160+1)","v":"2032-01-14"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3161,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3160,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3161+1,0,TCEA!B3161+1)","v":"2032-01-15"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3162,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3161,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3162+1,0,TCEA!B3162+1)","v":"2032-01-16"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3163,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3162,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3163+1,0,TCEA!B3163+1)","v":"2032-01-17"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3164,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3163,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3164+1,0,TCEA!B3164+1)","v":"2032-01-18"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3165,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3164,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3165+1,0,TCEA!B3165+1)","v":"2032-01-19"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3166,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3165,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3166+1,0,TCEA!B3166+1)","v":"2032-01-20"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3167,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3166,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3167+1,0,TCEA!B3167+1)","v":"2032-01-21"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3168,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3167,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3168+1,0,TCEA!B3168+1)","v":"2032-01-22"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3169,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3168,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3169+1,0,TCEA!B3169+1)","v":"2032-01-23"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3170,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3169,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3170+1,0,TCEA!B3170+1)","v":"2032-01-24"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3171,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3170,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3171+1,0,TCEA!B3171+1)","v":"2032-01-25"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3172,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3171,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3172+1,0,TCEA!B3172+1)","v":"2032-01-26"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3173,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3172,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3173+1,0,TCEA!B3173+1)","v":"2032-01-27"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3174,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3173,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3174+1,0,TCEA!B3174+1)","v":"2032-01-28"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3175,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3174,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3175+1,0,TCEA!B3175+1)","v":"2032-01-29"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3176,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3175,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3176+1,0,TCEA!B3176+1)","v":"2032-01-30"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3177,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3176,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3177+1,0,TCEA!B3177+1)","v":"2032-01-31"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3178,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3177,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3178+1,0,TCEA!B3178+1)","v":"2032-02-01"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3179,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3178,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3179+1,0,TCEA!B3179+1)","v":"2032-02-02"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3180,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3179,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3180+1,0,TCEA!B3180+1)","v":"2032-02-03"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3181,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3180,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3181+1,0,TCEA!B3181+1)","v":"2032-02-04"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3182,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3181,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3182+1,0,TCEA!B3182+1)","v":"2032-02-05"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3183,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3182,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3183+1,0,TCEA!B3183+1)","v":"2032-02-06"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3184,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3183,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3184+1,0,TCEA!B3184+1)","v":"2032-02-07"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3185,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3184,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3185+1,0,TCEA!B3185+1)","v":"2032-02-08"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3186,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3185,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3186+1,0,TCEA!B3186+1)","v":"2032-02-09"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3187,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3186,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3187+1,0,TCEA!B3187+1)","v":"2032-02-10"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3188,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3187,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3188+1,0,TCEA!B3188+1)","v":"2032-02-11"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3189,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3188,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3189+1,0,TCEA!B3189+1)","v":"2032-02-12"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3190,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3189,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3190+1,0,TCEA!B3190+1)","v":"2032-02-13"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3191,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3190,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3191+1,0,TCEA!B3191+1)","v":"2032-02-14"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3192,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3191,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3192+1,0,TCEA!B3192+1)","v":"2032-02-15"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3193,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3192,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3193+1,0,TCEA!B3193+1)","v":"2032-02-16"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3194,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3193,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3194+1,0,TCEA!B3194+1)","v":"2032-02-17"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3195,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3194,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3195+1,0,TCEA!B3195+1)","v":"2032-02-18"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3196,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3195,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3196+1,0,TCEA!B3196+1)","v":"2032-02-19"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3197,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3196,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3197+1,0,TCEA!B3197+1)","v":"2032-02-20"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3198,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3197,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3198+1,0,TCEA!B3198+1)","v":"2032-02-21"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3199,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3198,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3199+1,0,TCEA!B3199+1)","v":"2032-02-22"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3200,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3199,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3200+1,0,TCEA!B3200+1)","v":"2032-02-23"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3201,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3200,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3201+1,0,TCEA!B3201+1)","v":"2032-02-24"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3202,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3201,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3202+1,0,TCEA!B3202+1)","v":"2032-02-25"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3203,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3202,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3203+1,0,TCEA!B3203+1)","v":"2032-02-26"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3204,SIMULADOR!$Q$44:$Q$163)","v":0}]
[{"$f":"+A3204+1","v":3203},{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3204+1,0,TCEA!B3204+1)","v":"2032-02-27"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3205,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3204,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3205+1,0,TCEA!B3205+1)","v":"2032-02-28"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3206,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3205,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3206+1,0,TCEA!B3206+1)","v":"2032-02-29"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3207,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3206,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3207+1,0,TCEA!B3207+1)","v":"2032-03-01"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3208,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3207,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3208+1,0,TCEA!B3208+1)","v":"2032-03-02"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3209,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3208,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3209+1,0,TCEA!B3209+1)","v":"2032-03-03"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3210,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3209,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3210+1,0,TCEA!B3210+1)","v":"2032-03-04"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3211,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3210,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3211+1,0,TCEA!B3211+1)","v":"2032-03-05"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3212,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3211,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3212+1,0,TCEA!B3212+1)","v":"2032-03-06"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3213,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3212,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3213+1,0,TCEA!B3213+1)","v":"2032-03-07"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3214,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3213,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3214+1,0,TCEA!B3214+1)","v":"2032-03-08"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3215,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3214,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3215+1,0,TCEA!B3215+1)","v":"2032-03-09"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3216,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3215,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3216+1,0,TCEA!B3216+1)","v":"2032-03-10"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3217,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3216,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3217+1,0,TCEA!B3217+1)","v":"2032-03-11"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3218,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3217,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3218+1,0,TCEA!B3218+1)","v":"2032-03-12"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3219,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3218,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3219+1,0,TCEA!B3219+1)","v":"2032-03-13"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3220,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3219,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3220+1,0,TCEA!B3220+1)","v":"2032-03-14"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3221,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3220,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3221+1,0,TCEA!B3221+1)","v":"2032-03-15"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3222,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3221,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3222+1,0,TCEA!B3222+1)","v":"2032-03-16"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3223,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3222,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3223+1,0,TCEA!B3223+1)","v":"2032-03-17"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3224,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3223,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3224+1,0,TCEA!B3224+1)","v":"2032-03-18"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3225,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3224,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3225+1,0,TCEA!B3225+1)","v":"2032-03-19"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3226,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3225,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3226+1,0,TCEA!B3226+1)","v":"2032-03-20"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3227,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3226,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3227+1,0,TCEA!B3227+1)","v":"2032-03-21"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3228,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3227,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3228+1,0,TCEA!B3228+1)","v":"2032-03-22"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3229,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3228,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3229+1,0,TCEA!B3229+1)","v":"2032-03-23"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3230,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3229,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3230+1,0,TCEA!B3230+1)","v":"2032-03-24"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3231,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3230,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3231+1,0,TCEA!B3231+1)","v":"2032-03-25"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3232,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3231,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3232+1,0,TCEA!B3232+1)","v":"2032-03-26"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3233,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3232,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3233+1,0,TCEA!B3233+1)","v":"2032-03-27"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3234,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3233,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3234+1,0,TCEA!B3234+1)","v":"2032-03-28"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3235,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3234,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3235+1,0,TCEA!B3235+1)","v":"2032-03-29"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3236,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3235,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3236+1,0,TCEA!B3236+1)","v":"2032-03-30"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3237,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3236,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3237+1,0,TCEA!B3237+1)","v":"2032-03-31"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3238,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3237,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3238+1,0,TCEA!B3238+1)","v":"2032-04-01"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3239,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3238,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3239+1,0,TCEA!B3239+1)","v":"2032-04-02"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3240,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3239,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3240+1,0,TCEA!B3240+1)","v":"2032-04-03"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3241,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3240,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3241+1,0,TCEA!B3241+1)","v":"2032-04-04"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3242,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3241,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3242+1,0,TCEA!B3242+1)","v":"2032-04-05"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3243,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3242,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3243+1,0,TCEA!B3243+1)","v":"2032-04-06"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3244,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3243,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3244+1,0,TCEA!B3244+1)","v":"2032-04-07"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3245,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3244,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3245+1,0,TCEA!B3245+1)","v":"2032-04-08"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3246,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3245,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3246+1,0,TCEA!B3246+1)","v":"2032-04-09"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3247,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3246,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3247+1,0,TCEA!B3247+1)","v":"2032-04-10"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3248,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3247,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3248+1,0,TCEA!B3248+1)","v":"2032-04-11"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3249,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3248,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3249+1,0,TCEA!B3249+1)","v":"2032-04-12"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3250,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3249,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3250+1,0,TCEA!B3250+1)","v":"2032-04-13"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3251,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3250,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3251+1,0,TCEA!B3251+1)","v":"2032-04-14"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3252,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3251,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3252+1,0,TCEA!B3252+1)","v":"2032-04-15"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3253,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3252,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3253+1,0,TCEA!B3253+1)","v":"2032-04-16"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3254,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3253,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3254+1,0,TCEA!B3254+1)","v":"2032-04-17"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3255,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3254,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3255+1,0,TCEA!B3255+1)","v":"2032-04-18"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3256,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3255,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3256+1,0,TCEA!B3256+1)","v":"2032-04-19"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3257,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3256,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3257+1,0,TCEA!B3257+1)","v":"2032-04-20"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3258,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3257,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3258+1,0,TCEA!B3258+1)","v":"2032-04-21"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3259,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3258,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3259+1,0,TCEA!B3259+1)","v":"2032-04-22"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3260,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3259,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3260+1,0,TCEA!B3260+1)","v":"2032-04-23"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3261,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3260,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3261+1,0,TCEA!B3261+1)","v":"2032-04-24"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3262,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3261,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3262+1,0,TCEA!B3262+1)","v":"2032-04-25"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3263,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3262,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3263+1,0,TCEA!B3263+1)","v":"2032-04-26"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3264,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3263,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3264+1,0,TCEA!B3264+1)","v":"2032-04-27"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3265,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3264,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3265+1,0,TCEA!B3265+1)","v":"2032-04-28"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3266,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3265,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3266+1,0,TCEA!B3266+1)","v":"2032-04-29"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3267,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3266,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3267+1,0,TCEA!B3267+1)","v":"2032-04-30"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3268,SIMULADOR!$Q$44:$Q$163)","v":0}]
[{"$f":"+A3268+1","v":3267},{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3268+1,0,TCEA!B3268+1)","v":"2032-05-01"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3269,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3268,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3269+1,0,TCEA!B3269+1)","v":"2032-05-02"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3270,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3269,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3270+1,0,TCEA!B3270+1)","v":"2032-05-03"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3271,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3270,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3271+1,0,TCEA!B3271+1)","v":"2032-05-04"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3272,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3271,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3272+1,0,TCEA!B3272+1)","v":"2032-05-05"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3273,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3272,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3273+1,0,TCEA!B3273+1)","v":"2032-05-06"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3274,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3273,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3274+1,0,TCEA!B3274+1)","v":"2032-05-07"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3275,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3274,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3275+1,0,TCEA!B3275+1)","v":"2032-05-08"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3276,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3275,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3276+1,0,TCEA!B3276+1)","v":"2032-05-09"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3277,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3276,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3277+1,0,TCEA!B3277+1)","v":"2032-05-10"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3278,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3277,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3278+1,0,TCEA!B3278+1)","v":"2032-05-11"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3279,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3278,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3279+1,0,TCEA!B3279+1)","v":"2032-05-12"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3280,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3279,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3280+1,0,TCEA!B3280+1)","v":"2032-05-13"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3281,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3280,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3281+1,0,TCEA!B3281+1)","v":"2032-05-14"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3282,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3281,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3282+1,0,TCEA!B3282+1)","v":"2032-05-15"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3283,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3282,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3283+1,0,TCEA!B3283+1)","v":"2032-05-16"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3284,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3283,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3284+1,0,TCEA!B3284+1)","v":"2032-05-17"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3285,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3284,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3285+1,0,TCEA!B3285+1)","v":"2032-05-18"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3286,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3285,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3286+1,0,TCEA!B3286+1)","v":"2032-05-19"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3287,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3286,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3287+1,0,TCEA!B3287+1)","v":"2032-05-20"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3288,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3287,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3288+1,0,TCEA!B3288+1)","v":"2032-05-21"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3289,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3288,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3289+1,0,TCEA!B3289+1)","v":"2032-05-22"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3290,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3289,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3290+1,0,TCEA!B3290+1)","v":"2032-05-23"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3291,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3290,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3291+1,0,TCEA!B3291+1)","v":"2032-05-24"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3292,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3291,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3292+1,0,TCEA!B3292+1)","v":"2032-05-25"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3293,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3292,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3293+1,0,TCEA!B3293+1)","v":"2032-05-26"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3294,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3293,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3294+1,0,TCEA!B3294+1)","v":"2032-05-27"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3295,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3294,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3295+1,0,TCEA!B3295+1)","v":"2032-05-28"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3296,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3295,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3296+1,0,TCEA!B3296+1)","v":"2032-05-29"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3297,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3296,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3297+1,0,TCEA!B3297+1)","v":"2032-05-30"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3298,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3297,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3298+1,0,TCEA!B3298+1)","v":"2032-05-31"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3299,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3298,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3299+1,0,TCEA!B3299+1)","v":"2032-06-01"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3300,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3299,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3300+1,0,TCEA!B3300+1)","v":"2032-06-02"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3301,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3300,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3301+1,0,TCEA!B3301+1)","v":"2032-06-03"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3302,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3301,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3302+1,0,TCEA!B3302+1)","v":"2032-06-04"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3303,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3302,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3303+1,0,TCEA!B3303+1)","v":"2032-06-05"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3304,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3303,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3304+1,0,TCEA!B3304+1)","v":"2032-06-06"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3305,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3304,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3305+1,0,TCEA!B3305+1)","v":"2032-06-07"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3306,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3305,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3306+1,0,TCEA!B3306+1)","v":"2032-06-08"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3307,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3306,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3307+1,0,TCEA!B3307+1)","v":"2032-06-09"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3308,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3307,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3308+1,0,TCEA!B3308+1)","v":"2032-06-10"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3309,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3308,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3309+1,0,TCEA!B3309+1)","v":"2032-06-11"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3310,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3309,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3310+1,0,TCEA!B3310+1)","v":"2032-06-12"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3311,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3310,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3311+1,0,TCEA!B3311+1)","v":"2032-06-13"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3312,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3311,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3312+1,0,TCEA!B3312+1)","v":"2032-06-14"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3313,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3312,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3313+1,0,TCEA!B3313+1)","v":"2032-06-15"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3314,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3313,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3314+1,0,TCEA!B3314+1)","v":"2032-06-16"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3315,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3314,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3315+1,0,TCEA!B3315+1)","v":"2032-06-17"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3316,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3315,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3316+1,0,TCEA!B3316+1)","v":"2032-06-18"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3317,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3316,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3317+1,0,TCEA!B3317+1)","v":"2032-06-19"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3318,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3317,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3318+1,0,TCEA!B3318+1)","v":"2032-06-20"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3319,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3318,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3319+1,0,TCEA!B3319+1)","v":"2032-06-21"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3320,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3319,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3320+1,0,TCEA!B3320+1)","v":"2032-06-22"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3321,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3320,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3321+1,0,TCEA!B3321+1)","v":"2032-06-23"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3322,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3321,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3322+1,0,TCEA!B3322+1)","v":"2032-06-24"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3323,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3322,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3323+1,0,TCEA!B3323+1)","v":"2032-06-25"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3324,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3323,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3324+1,0,TCEA!B3324+1)","v":"2032-06-26"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3325,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3324,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3325+1,0,TCEA!B3325+1)","v":"2032-06-27"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3326,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3325,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3326+1,0,TCEA!B3326+1)","v":"2032-06-28"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3327,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3326,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3327+1,0,TCEA!B3327+1)","v":"2032-06-29"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3328,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3327,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3328+1,0,TCEA!B3328+1)","v":"2032-06-30"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3329,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3328,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3329+1,0,TCEA!B3329+1)","v":"2032-07-01"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3330,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3329,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3330+1,0,TCEA!B3330+1)","v":"2032-07-02"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3331,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3330,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3331+1,0,TCEA!B3331+1)","v":"2032-07-03"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3332,SIMULADOR!$Q$44:$Q$163)","v":0}]
[{"$f":"+A3332+1","v":3331},{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3332+1,0,TCEA!B3332+1)","v":"2032-07-04"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3333,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3332,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3333+1,0,TCEA!B3333+1)","v":"2032-07-05"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3334,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3333,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3334+1,0,TCEA!B3334+1)","v":"2032-07-06"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3335,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3334,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3335+1,0,TCEA!B3335+1)","v":"2032-07-07"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3336,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3335,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3336+1,0,TCEA!B3336+1)","v":"2032-07-08"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3337,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3336,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3337+1,0,TCEA!B3337+1)","v":"2032-07-09"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3338,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3337,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3338+1,0,TCEA!B3338+1)","v":"2032-07-10"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3339,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3338,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3339+1,0,TCEA!B3339+1)","v":"2032-07-11"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3340,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3339,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3340+1,0,TCEA!B3340+1)","v":"2032-07-12"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3341,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3340,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3341+1,0,TCEA!B3341+1)","v":"2032-07-13"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3342,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3341,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3342+1,0,TCEA!B3342+1)","v":"2032-07-14"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3343,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3342,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3343+1,0,TCEA!B3343+1)","v":"2032-07-15"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3344,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3343,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3344+1,0,TCEA!B3344+1)","v":"2032-07-16"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3345,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3344,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3345+1,0,TCEA!B3345+1)","v":"2032-07-17"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3346,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3345,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3346+1,0,TCEA!B3346+1)","v":"2032-07-18"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3347,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3346,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3347+1,0,TCEA!B3347+1)","v":"2032-07-19"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3348,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3347,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3348+1,0,TCEA!B3348+1)","v":"2032-07-20"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3349,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3348,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3349+1,0,TCEA!B3349+1)","v":"2032-07-21"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3350,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3349,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3350+1,0,TCEA!B3350+1)","v":"2032-07-22"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3351,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3350,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3351+1,0,TCEA!B3351+1)","v":"2032-07-23"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3352,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3351,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3352+1,0,TCEA!B3352+1)","v":"2032-07-24"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3353,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3352,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3353+1,0,TCEA!B3353+1)","v":"2032-07-25"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3354,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3353,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3354+1,0,TCEA!B3354+1)","v":"2032-07-26"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3355,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3354,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3355+1,0,TCEA!B3355+1)","v":"2032-07-27"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3356,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3355,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3356+1,0,TCEA!B3356+1)","v":"2032-07-28"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3357,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3356,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3357+1,0,TCEA!B3357+1)","v":"2032-07-29"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3358,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3357,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3358+1,0,TCEA!B3358+1)","v":"2032-07-30"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3359,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3358,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3359+1,0,TCEA!B3359+1)","v":"2032-07-31"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3360,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3359,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3360+1,0,TCEA!B3360+1)","v":"2032-08-01"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3361,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3360,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3361+1,0,TCEA!B3361+1)","v":"2032-08-02"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3362,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3361,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3362+1,0,TCEA!B3362+1)","v":"2032-08-03"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3363,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3362,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3363+1,0,TCEA!B3363+1)","v":"2032-08-04"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3364,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3363,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3364+1,0,TCEA!B3364+1)","v":"2032-08-05"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3365,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3364,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3365+1,0,TCEA!B3365+1)","v":"2032-08-06"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3366,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3365,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3366+1,0,TCEA!B3366+1)","v":"2032-08-07"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3367,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3366,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3367+1,0,TCEA!B3367+1)","v":"2032-08-08"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3368,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3367,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3368+1,0,TCEA!B3368+1)","v":"2032-08-09"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3369,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3368,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3369+1,0,TCEA!B3369+1)","v":"2032-08-10"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3370,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3369,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3370+1,0,TCEA!B3370+1)","v":"2032-08-11"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3371,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3370,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3371+1,0,TCEA!B3371+1)","v":"2032-08-12"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3372,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3371,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3372+1,0,TCEA!B3372+1)","v":"2032-08-13"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3373,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3372,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3373+1,0,TCEA!B3373+1)","v":"2032-08-14"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3374,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3373,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3374+1,0,TCEA!B3374+1)","v":"2032-08-15"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3375,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3374,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3375+1,0,TCEA!B3375+1)","v":"2032-08-16"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3376,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3375,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3376+1,0,TCEA!B3376+1)","v":"2032-08-17"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3377,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3376,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3377+1,0,TCEA!B3377+1)","v":"2032-08-18"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3378,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3377,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3378+1,0,TCEA!B3378+1)","v":"2032-08-19"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3379,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3378,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3379+1,0,TCEA!B3379+1)","v":"2032-08-20"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3380,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3379,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3380+1,0,TCEA!B3380+1)","v":"2032-08-21"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3381,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3380,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3381+1,0,TCEA!B3381+1)","v":"2032-08-22"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3382,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3381,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3382+1,0,TCEA!B3382+1)","v":"2032-08-23"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3383,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3382,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3383+1,0,TCEA!B3383+1)","v":"2032-08-24"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3384,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3383,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3384+1,0,TCEA!B3384+1)","v":"2032-08-25"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3385,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3384,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3385+1,0,TCEA!B3385+1)","v":"2032-08-26"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3386,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3385,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3386+1,0,TCEA!B3386+1)","v":"2032-08-27"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3387,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3386,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3387+1,0,TCEA!B3387+1)","v":"2032-08-28"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3388,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3387,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3388+1,0,TCEA!B3388+1)","v":"2032-08-29"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3389,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3388,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3389+1,0,TCEA!B3389+1)","v":"2032-08-30"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3390,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3389,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3390+1,0,TCEA!B3390+1)","v":"2032-08-31"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3391,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3390,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3391+1,0,TCEA!B3391+1)","v":"2032-09-01"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3392,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3391,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3392+1,0,TCEA!B3392+1)","v":"2032-09-02"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3393,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3392,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3393+1,0,TCEA!B3393+1)","v":"2032-09-03"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3394,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3393,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3394+1,0,TCEA!B3394+1)","v":"2032-09-04"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3395,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3394,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3395+1,0,TCEA!B3395+1)","v":"2032-09-05"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3396,SIMULADOR!$Q$44:$Q$163)","v":0}]
[{"$f":"+A3396+1","v":3395},{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3396+1,0,TCEA!B3396+1)","v":"2032-09-06"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3397,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3396,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3397+1,0,TCEA!B3397+1)","v":"2032-09-07"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3398,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3397,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3398+1,0,TCEA!B3398+1)","v":"2032-09-08"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3399,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3398,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3399+1,0,TCEA!B3399+1)","v":"2032-09-09"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3400,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3399,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3400+1,0,TCEA!B3400+1)","v":"2032-09-10"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3401,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3400,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3401+1,0,TCEA!B3401+1)","v":"2032-09-11"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3402,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3401,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3402+1,0,TCEA!B3402+1)","v":"2032-09-12"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3403,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3402,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3403+1,0,TCEA!B3403+1)","v":"2032-09-13"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3404,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3403,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3404+1,0,TCEA!B3404+1)","v":"2032-09-14"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3405,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3404,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3405+1,0,TCEA!B3405+1)","v":"2032-09-15"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3406,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3405,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3406+1,0,TCEA!B3406+1)","v":"2032-09-16"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3407,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3406,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3407+1,0,TCEA!B3407+1)","v":"2032-09-17"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3408,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3407,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3408+1,0,TCEA!B3408+1)","v":"2032-09-18"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3409,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3408,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3409+1,0,TCEA!B3409+1)","v":"2032-09-19"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3410,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3409,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3410+1,0,TCEA!B3410+1)","v":"2032-09-20"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3411,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3410,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3411+1,0,TCEA!B3411+1)","v":"2032-09-21"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3412,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3411,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3412+1,0,TCEA!B3412+1)","v":"2032-09-22"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3413,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3412,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3413+1,0,TCEA!B3413+1)","v":"2032-09-23"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3414,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3413,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3414+1,0,TCEA!B3414+1)","v":"2032-09-24"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3415,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3414,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3415+1,0,TCEA!B3415+1)","v":"2032-09-25"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3416,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3415,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3416+1,0,TCEA!B3416+1)","v":"2032-09-26"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3417,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3416,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3417+1,0,TCEA!B3417+1)","v":"2032-09-27"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3418,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3417,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3418+1,0,TCEA!B3418+1)","v":"2032-09-28"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3419,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3418,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3419+1,0,TCEA!B3419+1)","v":"2032-09-29"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3420,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3419,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3420+1,0,TCEA!B3420+1)","v":"2032-09-30"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3421,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3420,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3421+1,0,TCEA!B3421+1)","v":"2032-10-01"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3422,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3421,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3422+1,0,TCEA!B3422+1)","v":"2032-10-02"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3423,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3422,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3423+1,0,TCEA!B3423+1)","v":"2032-10-03"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3424,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3423,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3424+1,0,TCEA!B3424+1)","v":"2032-10-04"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3425,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3424,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3425+1,0,TCEA!B3425+1)","v":"2032-10-05"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3426,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3425,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3426+1,0,TCEA!B3426+1)","v":"2032-10-06"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3427,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3426,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3427+1,0,TCEA!B3427+1)","v":"2032-10-07"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3428,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3427,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3428+1,0,TCEA!B3428+1)","v":"2032-10-08"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3429,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3428,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3429+1,0,TCEA!B3429+1)","v":"2032-10-09"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3430,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3429,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3430+1,0,TCEA!B3430+1)","v":"2032-10-10"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3431,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3430,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3431+1,0,TCEA!B3431+1)","v":"2032-10-11"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3432,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3431,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3432+1,0,TCEA!B3432+1)","v":"2032-10-12"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3433,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3432,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3433+1,0,TCEA!B3433+1)","v":"2032-10-13"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3434,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3433,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3434+1,0,TCEA!B3434+1)","v":"2032-10-14"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3435,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3434,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3435+1,0,TCEA!B3435+1)","v":"2032-10-15"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3436,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3435,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3436+1,0,TCEA!B3436+1)","v":"2032-10-16"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3437,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3436,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3437+1,0,TCEA!B3437+1)","v":"2032-10-17"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3438,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3437,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3438+1,0,TCEA!B3438+1)","v":"2032-10-18"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3439,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3438,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3439+1,0,TCEA!B3439+1)","v":"2032-10-19"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3440,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3439,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3440+1,0,TCEA!B3440+1)","v":"2032-10-20"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3441,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3440,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3441+1,0,TCEA!B3441+1)","v":"2032-10-21"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3442,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3441,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3442+1,0,TCEA!B3442+1)","v":"2032-10-22"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3443,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3442,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3443+1,0,TCEA!B3443+1)","v":"2032-10-23"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3444,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3443,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3444+1,0,TCEA!B3444+1)","v":"2032-10-24"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3445,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3444,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3445+1,0,TCEA!B3445+1)","v":"2032-10-25"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3446,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3445,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3446+1,0,TCEA!B3446+1)","v":"2032-10-26"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3447,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3446,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3447+1,0,TCEA!B3447+1)","v":"2032-10-27"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3448,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3447,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3448+1,0,TCEA!B3448+1)","v":"2032-10-28"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3449,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3448,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3449+1,0,TCEA!B3449+1)","v":"2032-10-29"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3450,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3449,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3450+1,0,TCEA!B3450+1)","v":"2032-10-30"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3451,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3450,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3451+1,0,TCEA!B3451+1)","v":"2032-10-31"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3452,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3451,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3452+1,0,TCEA!B3452+1)","v":"2032-11-01"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3453,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3452,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3453+1,0,TCEA!B3453+1)","v":"2032-11-02"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3454,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3453,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3454+1,0,TCEA!B3454+1)","v":"2032-11-03"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3455,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3454,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3455+1,0,TCEA!B3455+1)","v":"2032-11-04"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3456,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3455,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3456+1,0,TCEA!B3456+1)","v":"2032-11-05"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3457,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3456,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3457+1,0,TCEA!B3457+1)","v":"2032-11-06"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3458,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3457,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3458+1,0,TCEA!B3458+1)","v":"2032-11-07"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3459,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3458,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3459+1,0,TCEA!B3459+1)","v":"2032-11-08"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3460,SIMULADOR!$Q$44:$Q$163)","v":0}]
[{"$f":"+A3460+1","v":3459},{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3460+1,0,TCEA!B3460+1)","v":"2032-11-09"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3461,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3460,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3461+1,0,TCEA!B3461+1)","v":"2032-11-10"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3462,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3461,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3462+1,0,TCEA!B3462+1)","v":"2032-11-11"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3463,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3462,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3463+1,0,TCEA!B3463+1)","v":"2032-11-12"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3464,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3463,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3464+1,0,TCEA!B3464+1)","v":"2032-11-13"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3465,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3464,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3465+1,0,TCEA!B3465+1)","v":"2032-11-14"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3466,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3465,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3466+1,0,TCEA!B3466+1)","v":"2032-11-15"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3467,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3466,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3467+1,0,TCEA!B3467+1)","v":"2032-11-16"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3468,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3467,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3468+1,0,TCEA!B3468+1)","v":"2032-11-17"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3469,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3468,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3469+1,0,TCEA!B3469+1)","v":"2032-11-18"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3470,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3469,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3470+1,0,TCEA!B3470+1)","v":"2032-11-19"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3471,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3470,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3471+1,0,TCEA!B3471+1)","v":"2032-11-20"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3472,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3471,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3472+1,0,TCEA!B3472+1)","v":"2032-11-21"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3473,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3472,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3473+1,0,TCEA!B3473+1)","v":"2032-11-22"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3474,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3473,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3474+1,0,TCEA!B3474+1)","v":"2032-11-23"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3475,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3474,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3475+1,0,TCEA!B3475+1)","v":"2032-11-24"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3476,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3475,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3476+1,0,TCEA!B3476+1)","v":"2032-11-25"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3477,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3476,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3477+1,0,TCEA!B3477+1)","v":"2032-11-26"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3478,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3477,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3478+1,0,TCEA!B3478+1)","v":"2032-11-27"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3479,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3478,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3479+1,0,TCEA!B3479+1)","v":"2032-11-28"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3480,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3479,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3480+1,0,TCEA!B3480+1)","v":"2032-11-29"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3481,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3480,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3481+1,0,TCEA!B3481+1)","v":"2032-11-30"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3482,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3481,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3482+1,0,TCEA!B3482+1)","v":"2032-12-01"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3483,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3482,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3483+1,0,TCEA!B3483+1)","v":"2032-12-02"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3484,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3483,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3484+1,0,TCEA!B3484+1)","v":"2032-12-03"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3485,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3484,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3485+1,0,TCEA!B3485+1)","v":"2032-12-04"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3486,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3485,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3486+1,0,TCEA!B3486+1)","v":"2032-12-05"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3487,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3486,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3487+1,0,TCEA!B3487+1)","v":"2032-12-06"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3488,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3487,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3488+1,0,TCEA!B3488+1)","v":"2032-12-07"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3489,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3488,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3489+1,0,TCEA!B3489+1)","v":"2032-12-08"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3490,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3489,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3490+1,0,TCEA!B3490+1)","v":"2032-12-09"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3491,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3490,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3491+1,0,TCEA!B3491+1)","v":"2032-12-10"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3492,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3491,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3492+1,0,TCEA!B3492+1)","v":"2032-12-11"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3493,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3492,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3493+1,0,TCEA!B3493+1)","v":"2032-12-12"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3494,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3493,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3494+1,0,TCEA!B3494+1)","v":"2032-12-13"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3495,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3494,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3495+1,0,TCEA!B3495+1)","v":"2032-12-14"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3496,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3495,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3496+1,0,TCEA!B3496+1)","v":"2032-12-15"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3497,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3496,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3497+1,0,TCEA!B3497+1)","v":"2032-12-16"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3498,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3497,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3498+1,0,TCEA!B3498+1)","v":"2032-12-17"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3499,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3498,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3499+1,0,TCEA!B3499+1)","v":"2032-12-18"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3500,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3499,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3500+1,0,TCEA!B3500+1)","v":"2032-12-19"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3501,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3500,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3501+1,0,TCEA!B3501+1)","v":"2032-12-20"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3502,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3501,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3502+1,0,TCEA!B3502+1)","v":"2032-12-21"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3503,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3502,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3503+1,0,TCEA!B3503+1)","v":"2032-12-22"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3504,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3503,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3504+1,0,TCEA!B3504+1)","v":"2032-12-23"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3505,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3504,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3505+1,0,TCEA!B3505+1)","v":"2032-12-24"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3506,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3505,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3506+1,0,TCEA!B3506+1)","v":"2032-12-25"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3507,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3506,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3507+1,0,TCEA!B3507+1)","v":"2032-12-26"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3508,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3507,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3508+1,0,TCEA!B3508+1)","v":"2032-12-27"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3509,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3508,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3509+1,0,TCEA!B3509+1)","v":"2032-12-28"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3510,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3509,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3510+1,0,TCEA!B3510+1)","v":"2032-12-29"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3511,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3510,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3511+1,0,TCEA!B3511+1)","v":"2032-12-30"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3512,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3511,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3512+1,0,TCEA!B3512+1)","v":"2032-12-31"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3513,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3512,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3513+1,0,TCEA!B3513+1)","v":"2033-01-01"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3514,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3513,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3514+1,0,TCEA!B3514+1)","v":"2033-01-02"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3515,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3514,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3515+1,0,TCEA!B3515+1)","v":"2033-01-03"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3516,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3515,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3516+1,0,TCEA!B3516+1)","v":"2033-01-04"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3517,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3516,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3517+1,0,TCEA!B3517+1)","v":"2033-01-05"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3518,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3517,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3518+1,0,TCEA!B3518+1)","v":"2033-01-06"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3519,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3518,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3519+1,0,TCEA!B3519+1)","v":"2033-01-07"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3520,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3519,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3520+1,0,TCEA!B3520+1)","v":"2033-01-08"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3521,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3520,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3521+1,0,TCEA!B3521+1)","v":"2033-01-09"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3522,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3521,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3522+1,0,TCEA!B3522+1)","v":"2033-01-10"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3523,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3522,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3523+1,0,TCEA!B3523+1)","v":"2033-01-11"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3524,SIMULADOR!$Q$44:$Q$163)","v":0}]
[{"$f":"+A3524+1","v":3523},{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3524+1,0,TCEA!B3524+1)","v":"2033-01-12"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3525,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3524,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3525+1,0,TCEA!B3525+1)","v":"2033-01-13"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3526,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3525,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3526+1,0,TCEA!B3526+1)","v":"2033-01-14"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3527,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3526,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3527+1,0,TCEA!B3527+1)","v":"2033-01-15"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3528,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3527,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3528+1,0,TCEA!B3528+1)","v":"2033-01-16"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3529,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3528,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3529+1,0,TCEA!B3529+1)","v":"2033-01-17"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3530,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3529,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3530+1,0,TCEA!B3530+1)","v":"2033-01-18"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3531,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3530,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3531+1,0,TCEA!B3531+1)","v":"2033-01-19"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3532,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3531,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3532+1,0,TCEA!B3532+1)","v":"2033-01-20"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3533,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3532,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3533+1,0,TCEA!B3533+1)","v":"2033-01-21"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3534,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3533,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3534+1,0,TCEA!B3534+1)","v":"2033-01-22"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3535,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3534,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3535+1,0,TCEA!B3535+1)","v":"2033-01-23"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3536,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3535,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3536+1,0,TCEA!B3536+1)","v":"2033-01-24"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3537,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3536,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3537+1,0,TCEA!B3537+1)","v":"2033-01-25"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3538,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3537,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3538+1,0,TCEA!B3538+1)","v":"2033-01-26"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3539,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3538,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3539+1,0,TCEA!B3539+1)","v":"2033-01-27"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3540,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3539,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3540+1,0,TCEA!B3540+1)","v":"2033-01-28"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3541,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3540,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3541+1,0,TCEA!B3541+1)","v":"2033-01-29"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3542,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3541,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3542+1,0,TCEA!B3542+1)","v":"2033-01-30"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3543,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3542,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3543+1,0,TCEA!B3543+1)","v":"2033-01-31"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3544,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3543,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3544+1,0,TCEA!B3544+1)","v":"2033-02-01"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3545,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3544,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3545+1,0,TCEA!B3545+1)","v":"2033-02-02"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3546,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3545,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3546+1,0,TCEA!B3546+1)","v":"2033-02-03"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3547,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3546,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3547+1,0,TCEA!B3547+1)","v":"2033-02-04"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3548,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3547,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3548+1,0,TCEA!B3548+1)","v":"2033-02-05"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3549,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3548,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3549+1,0,TCEA!B3549+1)","v":"2033-02-06"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3550,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3549,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3550+1,0,TCEA!B3550+1)","v":"2033-02-07"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3551,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3550,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3551+1,0,TCEA!B3551+1)","v":"2033-02-08"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3552,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3551,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3552+1,0,TCEA!B3552+1)","v":"2033-02-09"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3553,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3552,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3553+1,0,TCEA!B3553+1)","v":"2033-02-10"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3554,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3553,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3554+1,0,TCEA!B3554+1)","v":"2033-02-11"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3555,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3554,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3555+1,0,TCEA!B3555+1)","v":"2033-02-12"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3556,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3555,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3556+1,0,TCEA!B3556+1)","v":"2033-02-13"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3557,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3556,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3557+1,0,TCEA!B3557+1)","v":"2033-02-14"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3558,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3557,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3558+1,0,TCEA!B3558+1)","v":"2033-02-15"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3559,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3558,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3559+1,0,TCEA!B3559+1)","v":"2033-02-16"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3560,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3559,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3560+1,0,TCEA!B3560+1)","v":"2033-02-17"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3561,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3560,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3561+1,0,TCEA!B3561+1)","v":"2033-02-18"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3562,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3561,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3562+1,0,TCEA!B3562+1)","v":"2033-02-19"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3563,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3562,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3563+1,0,TCEA!B3563+1)","v":"2033-02-20"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3564,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3563,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3564+1,0,TCEA!B3564+1)","v":"2033-02-21"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3565,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3564,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3565+1,0,TCEA!B3565+1)","v":"2033-02-22"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3566,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3565,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3566+1,0,TCEA!B3566+1)","v":"2033-02-23"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3567,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3566,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3567+1,0,TCEA!B3567+1)","v":"2033-02-24"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3568,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3567,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3568+1,0,TCEA!B3568+1)","v":"2033-02-25"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3569,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3568,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3569+1,0,TCEA!B3569+1)","v":"2033-02-26"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3570,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3569,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3570+1,0,TCEA!B3570+1)","v":"2033-02-27"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3571,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3570,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3571+1,0,TCEA!B3571+1)","v":"2033-02-28"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3572,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3571,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3572+1,0,TCEA!B3572+1)","v":"2033-03-01"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3573,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3572,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3573+1,0,TCEA!B3573+1)","v":"2033-03-02"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3574,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3573,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3574+1,0,TCEA!B3574+1)","v":"2033-03-03"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3575,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3574,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3575+1,0,TCEA!B3575+1)","v":"2033-03-04"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3576,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3575,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3576+1,0,TCEA!B3576+1)","v":"2033-03-05"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3577,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3576,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3577+1,0,TCEA!B3577+1)","v":"2033-03-06"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3578,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3577,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3578+1,0,TCEA!B3578+1)","v":"2033-03-07"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3579,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3578,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3579+1,0,TCEA!B3579+1)","v":"2033-03-08"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3580,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3579,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3580+1,0,TCEA!B3580+1)","v":"2033-03-09"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3581,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3580,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3581+1,0,TCEA!B3581+1)","v":"2033-03-10"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3582,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3581,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3582+1,0,TCEA!B3582+1)","v":"2033-03-11"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3583,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3582,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3583+1,0,TCEA!B3583+1)","v":"2033-03-12"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3584,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3583,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3584+1,0,TCEA!B3584+1)","v":"2033-03-13"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3585,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3584,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3585+1,0,TCEA!B3585+1)","v":"2033-03-14"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3586,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3585,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3586+1,0,TCEA!B3586+1)","v":"2033-03-15"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3587,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3586,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3587+1,0,TCEA!B3587+1)","v":"2033-03-16"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3588,SIMULADOR!$Q$44:$Q$163)","v":0}]
[{"$f":"+A3588+1","v":3587},{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3588+1,0,TCEA!B3588+1)","v":"2033-03-17"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3589,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3588,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3589+1,0,TCEA!B3589+1)","v":"2033-03-18"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3590,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3589,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3590+1,0,TCEA!B3590+1)","v":"2033-03-19"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3591,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3590,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3591+1,0,TCEA!B3591+1)","v":"2033-03-20"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3592,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3591,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3592+1,0,TCEA!B3592+1)","v":"2033-03-21"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3593,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3592,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3593+1,0,TCEA!B3593+1)","v":"2033-03-22"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3594,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3593,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3594+1,0,TCEA!B3594+1)","v":"2033-03-23"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3595,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3594,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3595+1,0,TCEA!B3595+1)","v":"2033-03-24"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3596,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3595,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3596+1,0,TCEA!B3596+1)","v":"2033-03-25"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3597,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3596,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3597+1,0,TCEA!B3597+1)","v":"2033-03-26"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3598,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3597,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3598+1,0,TCEA!B3598+1)","v":"2033-03-27"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3599,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3598,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3599+1,0,TCEA!B3599+1)","v":"2033-03-28"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3600,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3599,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3600+1,0,TCEA!B3600+1)","v":"2033-03-29"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3601,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3600,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3601+1,0,TCEA!B3601+1)","v":"2033-03-30"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3602,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3601,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3602+1,0,TCEA!B3602+1)","v":"2033-03-31"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3603,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3602,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3603+1,0,TCEA!B3603+1)","v":"2033-04-01"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3604,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3603,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3604+1,0,TCEA!B3604+1)","v":"2033-04-02"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3605,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3604,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3605+1,0,TCEA!B3605+1)","v":"2033-04-03"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3606,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3605,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3606+1,0,TCEA!B3606+1)","v":"2033-04-04"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3607,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3606,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3607+1,0,TCEA!B3607+1)","v":"2033-04-05"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3608,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3607,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3608+1,0,TCEA!B3608+1)","v":"2033-04-06"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3609,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3608,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3609+1,0,TCEA!B3609+1)","v":"2033-04-07"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3610,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3609,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3610+1,0,TCEA!B3610+1)","v":"2033-04-08"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3611,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3610,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3611+1,0,TCEA!B3611+1)","v":"2033-04-09"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3612,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3611,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3612+1,0,TCEA!B3612+1)","v":"2033-04-10"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3613,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3612,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3613+1,0,TCEA!B3613+1)","v":"2033-04-11"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3614,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3613,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3614+1,0,TCEA!B3614+1)","v":"2033-04-12"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3615,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3614,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3615+1,0,TCEA!B3615+1)","v":"2033-04-13"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3616,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3615,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3616+1,0,TCEA!B3616+1)","v":"2033-04-14"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3617,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3616,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3617+1,0,TCEA!B3617+1)","v":"2033-04-15"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3618,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3617,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3618+1,0,TCEA!B3618+1)","v":"2033-04-16"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3619,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3618,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3619+1,0,TCEA!B3619+1)","v":"2033-04-17"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3620,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3619,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3620+1,0,TCEA!B3620+1)","v":"2033-04-18"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3621,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3620,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3621+1,0,TCEA!B3621+1)","v":"2033-04-19"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3622,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3621,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3622+1,0,TCEA!B3622+1)","v":"2033-04-20"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3623,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3622,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3623+1,0,TCEA!B3623+1)","v":"2033-04-21"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3624,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3623,{"$f":"+IF(SIMULADOR!$D$163<TCEA!B3624+1,0,TCEA!B3624+1)","v":"2033-04-22"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3625,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3624,{"$f":"+IF(OR(SIMULADOR!$D$163<TCEA!B3625+1,B3625=0),0,TCEA!B3625+1)","v":"2033-04-23"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3626,SIMULADOR!$Q$44:$Q$163)","v":0}]
[{"$f":"+A3626+1","v":3625},{"$f":"+IF(OR(SIMULADOR!$D$163<TCEA!B3626+1,B3626=0),0,TCEA!B3626+1)","v":"2033-04-24"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3627,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3626,{"$f":"+IF(OR(SIMULADOR!$D$163<TCEA!B3627+1,B3627=0),0,TCEA!B3627+1)","v":"2033-04-25"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3628,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3627,{"$f":"+IF(OR(SIMULADOR!$D$163<TCEA!B3628+1,B3628=0),0,TCEA!B3628+1)","v":"2033-04-26"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3629,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3628,{"$f":"+IF(OR(SIMULADOR!$D$163<TCEA!B3629+1,B3629=0),0,TCEA!B3629+1)","v":"2033-04-27"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3630,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3629,{"$f":"+IF(OR(SIMULADOR!$D$163<TCEA!B3630+1,B3630=0),0,TCEA!B3630+1)","v":"2033-04-28"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3631,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3630,{"$f":"+IF(OR(SIMULADOR!$D$163<TCEA!B3631+1,B3631=0),0,TCEA!B3631+1)","v":"2033-04-29"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3632,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3631,{"$f":"+IF(OR(SIMULADOR!$D$163<TCEA!B3632+1,B3632=0),0,TCEA!B3632+1)","v":"2033-04-30"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3633,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3632,{"$f":"+IF(OR(SIMULADOR!$D$163<TCEA!B3633+1,B3633=0),0,TCEA!B3633+1)","v":"2033-05-01"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3634,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3633,{"$f":"+IF(OR(SIMULADOR!$D$163<TCEA!B3634+1,B3634=0),0,TCEA!B3634+1)","v":"2033-05-02"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3635,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3634,{"$f":"+IF(OR(SIMULADOR!$D$163<TCEA!B3635+1,B3635=0),0,TCEA!B3635+1)","v":"2033-05-03"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3636,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3635,{"$f":"+IF(OR(SIMULADOR!$D$163<TCEA!B3636+1,B3636=0),0,TCEA!B3636+1)","v":"2033-05-04"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3637,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3636,{"$f":"+IF(OR(SIMULADOR!$D$163<TCEA!B3637+1,B3637=0),0,TCEA!B3637+1)","v":"2033-05-05"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3638,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3637,{"$f":"+IF(OR(SIMULADOR!$D$163<TCEA!B3638+1,B3638=0),0,TCEA!B3638+1)","v":"2033-05-06"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3639,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3638,{"$f":"+IF(OR(SIMULADOR!$D$163<TCEA!B3639+1,B3639=0),0,TCEA!B3639+1)","v":"2033-05-07"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3640,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3639,{"$f":"+IF(OR(SIMULADOR!$D$163<TCEA!B3640+1,B3640=0),0,TCEA!B3640+1)","v":"2033-05-08"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3641,SIMULADOR!$Q$44:$Q$163)","v":0}]
[3640,{"$f":"+IF(OR(SIMULADOR!$D$163<TCEA!B3641+1,B3641=0),0,TCEA!B3641+1)","v":"2033-05-09"},{"$f":"+SUMIF(SIMULADOR!$D$44:$D$163,B3642,SIMULADOR!$Q$44:$Q$163)","v":0}]