{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["Formulario","Variables","Simulador"],"not_rendered":{"charts":0,"images":2,"macros":1,"external_links":1,"defined_names":0,"comments":0,"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":"Formulario","index":0,"n_rows":17,"n_cols":4,"rows_kept":17,"cut":false,"hidden":false,"merged":[[4,1,5,6]]}
[]
[]
[]
[]
[null,"INGRESE LOS DATOS PARA SIMULAR EL VALOR TOTAL UNIFICADO DEL CRÉDITO EDUCATIVO"]
[]
[]
[null,null,"  Digite el valor del crédito",20000000]
[null,null,"  Digite el Plazo (Entre 6 y 60 meses)",48]
[null,null,"  Digite la Tasa Efectiva Anual",0.14000000000000001]
[null,null,"  Elija el Rango de edad del deudor","De 18 a 50 años"]
[null,null,"  Elija el Tipo de Estudio de Crédito","Libre Inversión"]
[null,null,"  Elija el Tipo de Desembolso","Transferencia bancaria"]
[null,null,"  Elija el Canal de Solicitud","Of. Tradicional/Preferente"]
[null,null,"  Con garantía hipotecaria","No"]
[null,null,"  Tipo de inmueble (de la garantía)","N/A"]
[null,null,"  Valor del avalúo comercial de la garantía",0]

{"sheet":"Variables","index":1,"n_rows":46,"n_cols":13,"rows_kept":46,"cut":false,"hidden":true,"merged":[[1,8,1,10],[2,11,2,12],[11,11,11,12],[19,11,19,12]]}
[]
[null,"LISTA DESPLEGABLE",null,null,null,"TARIFAS",null,null,"FACTOR MENSUAL PARA COBRO DE SEGUROS"]
[null,null,null,null,null,"TARIFARIO A partir del 05 de Junio de 2023","IVA INCLUIDO",null,"Hipotecarios:",null,null,"VALOR DEL SEGURO"]
[null,"Rango de edad del deudor",null,23600,null,"Simulación de Crédito Oficinas Tradicionales / Banca Preferente",{"$f":"D4*1.19","v":28084},null,"Edad","Con garantía hipotecaria","Sin garantía hipotecaria","Con garantía hipotecaria","Sin garantía hipotecaria"]
[null,"Entre 18 y 70 años",null,35150,null,"Simulación de Crédito OCI (Oficinas de Crédito al Instante)",{"$f":"D5*1.19","v":41828.5},null,"Entre 18 y 51 años",4.4000000000000002E-4,6.9499999999999998E-4,0,0]
[null,"71 años en adelante",null,102300,null,"Estudio de Crédito Compra de Cartera",121737,null,"Entre 51 y 60 años",4.4000000000000002E-4,8.9900000000000006E-4,0,0]
[null,null,null,112500,null,"Estudio de Crédito Libre Inversión",133875,null,"Entre 61 y 70 años",4.4000000000000002E-4,9.2800000000000001E-4,0,0]
[null,"Tipo de Estudio de Crédito",null,null,null,null,null,null,"Entre 71 y 75 años",4.4000000000000002E-4,2.7139999999999998E-3,0,0]
[null,"Libre Inversión",null,null,null,"Otros servicios",null,null,"Entre 76 y 80 años",4.4000000000000002E-4,6.5179999999999995E-3,0,0]
[null,"Compra de cartera",null,13300,null,"Certificaciones",{"$f":"D10*1.19","v":15827},null,"81 años en adelante",4.4000000000000002E-4,1.0725E-2,0,0]
[null,null,null,27450,null,"Crédito educativo Desembolso con Cheque",{"$f":"D11*1.19","v":32665.5}]
[null,null,null,30300,null,"Crédito educativo Desembolso con Transferencia",36057,null,"Consumo, educativo, libranza:",null,null,"VALOR DEL SEGURO"]
[null,"Tipo de Desembolso",null,36900,null,"Desembolso con Cheque (cada uno)",43911,null,"Edad","Con garantía hipotecaria","Sin garantía hipotecaria","Con garantía hipotecaria","Sin garantía hipotecaria"]
[null,"Cheque de Gerencia",null,33200,null,"Desembolso con Transferencia (cada una)",39508,null,"Entre 18 y 51 años",4.4000000000000002E-4,6.9499999999999998E-4,{"$f":"Formulario!$D$8*Variables!$J14","v":8800},{"$f":"Formulario!$D$8*Variables!$K14","v":13900}]
[null,"Transferencia bancaria",null,null,null,null,null,null,"Entre 51 y 60 años",4.4000000000000002E-4,8.9900000000000006E-4,{"$f":"Formulario!$D$8*Variables!$J15","v":8800},{"$f":"Formulario!$D$8*Variables!$K15","v":17980}]
[null,null,null,null,null,null,null,null,"Entre 61 y 70 años",4.4000000000000002E-4,9.2800000000000001E-4,{"$f":"Formulario!$D$8*Variables!$J16","v":8800},{"$f":"Formulario!$D$8*Variables!$K16","v":18560}]
[null,null,null,null,null,null,null,null,"Entre 71 y 75 años",4.4000000000000002E-4,2.7139999999999998E-3,{"$f":"Formulario!$D$8*Variables!$J17","v":8800},{"$f":"Formulario!$D$8*Variables!$K17","v":54280}]
[null,"Tipo de Oficina de Solicitud",null,null,null,null,null,null,"Entre 76 y 80 años",4.4000000000000002E-4,6.5179999999999995E-3,{"$f":"Formulario!$D$8*Variables!$J18","v":8800},{"$f":"Formulario!$D$8*Variables!$K18","v":130359.99999999999}]
[null,"Of. Tradicional/Preferente",null,null,null,null,null,null,"81 años en adelante",4.4000000000000002E-4,1.0725E-2,{"$f":"Formulario!$D$8*Variables!$J19","v":8800},{"$f":"Formulario!$D$8*Variables!$K19","v":214500}]
[null,"Oficina de Crédito al Instante",null,null,null,null,null,null,null,null,null,"VALOR DEL SEGURO"]
[null,"Internet /Exento",null,null,null,null,null,null,null,null,null,"Con garantía hipotecaria","Sin garantía hipotecaria"]
[null,null,null,null,null,null,null,null,"Incendio y terremoto",1.4999999999999999E-4,0,{"$f":"VLOOKUP(Formulario!$D$16,$B$36:$D$46,3,0)*$J$22","v":0},0]
[null,"Con garantía hipotecaria",null,null,null,null,null,null,"Aplica si tiene garantía hipotecaria"]
[null,"Si"]
[null,"No"]
[]
[null,"Edad"]
[null,"Entre 18 y 51 años"]
[null,"Entre 51 y 60 años"]
[null,"Entre 61 y 70 años"]
[null,"Entre 71 y 75 años"]
[null,"Entre 76 y 80 años"]
[null,"81 años en adelante"]
[]
[null,"  Tipo de inmueble","% Destructible","Base de liquidación"]
[null,"Casa",0.85,{"$f":"IF(Formulario!$D$15=\"No\",0,Formulario!$D$17*Variables!$C36)","v":0}]
[null,"Apartamento",0.95,{"$f":"IF(Formulario!$D$15=\"No\",0,Formulario!$D$17*Variables!$C37)","v":0}]
[null,"Consultorio",0.95,{"$f":"IF(Formulario!$D$15=\"No\",0,Formulario!$D$17*Variables!$C38)","v":0}]
[null,"Oficina",0.95,{"$f":"IF(Formulario!$D$15=\"No\",0,Formulario!$D$17*Variables!$C39)","v":0}]
[null,"Bodega",0.85,{"$f":"IF(Formulario!$D$15=\"No\",0,Formulario!$D$17*Variables!$C40)","v":0}]
[null,"Local",0.95,{"$f":"IF(Formulario!$D$15=\"No\",0,Formulario!$D$17*Variables!$C41)","v":0}]
[null,"Lote",0,{"$f":"IF(Formulario!$D$15=\"No\",0,Formulario!$D$17*Variables!$C42)","v":0}]
[null,"Deposito",0.85,{"$f":"IF(Formulario!$D$15=\"No\",0,Formulario!$D$17*Variables!$C43)","v":0}]
[null,"Garaje",0.85,{"$f":"IF(Formulario!$D$15=\"No\",0,Formulario!$D$17*Variables!$C44)","v":0}]
[null,"Otro",0.95,{"$f":"IF(Formulario!$D$15=\"No\",0,Formulario!$D$17*Variables!$C45)","v":0}]
[null,"N/A",0,{"$f":"IF(Formulario!$D$15=\"No\",0,Formulario!$D$17*Variables!$C46)","v":0}]

{"sheet":"Simulador","index":2,"n_rows":321,"n_cols":24,"rows_kept":321,"cut":false,"hidden":true,"merged":[[32,1,38,2],[17,8,17,13],[17,15,17,23],[8,19,8,20],[13,19,13,20],[11,18,12,18],[9,18,10,18],[14,19,14,20],[13,18,14,18],[4,1,5,2]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TASA MENSUAL EN % POR RANGOS DE EDAD PARA COBRO DE SEGURO DE VIDA","factor","div 100"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"De 18 a 50 años",6.9499999999999992E-2,{"$f":"+U2/100","v":6.9499999999999987E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"De 51 a 60 años",8.9900000000000008E-2,{"$f":"+U3/100","v":8.9900000000000006E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"De 61 a 70 años",9.2799999999999994E-2,9.279999999999999E-4]
[null,"SIMULACIÓN VALOR TOTAL UNIFICADO DEL CRÉDITO DEL CRÉDITO EDUCATIVO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"De 71 a 75 años",0.27139999999999997,2.7139999999999998E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"De 76 a 80 años",0.65179999999999993,6.5179999999999995E-3]
[null,null,{"$f":"TODAY()","v":"2025-10-17"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Desde 81 años",1.0725,1.0725E-2]
[null,"  Monto del Crédito",{"$f":"Formulario!$D$8","v":20000000}]
[null,"  Plazo (meses)",{"$f":"Formulario!$D$9","v":48},null,null,null,null,null,null,null,null,null,null,null,null,null,"Certificaciones",{"$f":"+[1]Tarifas!$M$298","v":15600},null,"TARIFAS PRODUCTOS Y SERVICIOS BANCARIOS",null,"A partir del 04 de SEPTIEMBRE de 2025"]
[null,"  Tasa Efectiva Anual",{"$f":"Formulario!$D$10","v":0.14000000000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Estudio de Crédito","Estudio de Crédito Compra de Cartera",null,{"$f":"+[1]Tarifas!$M$294","v":180000}]
[null,"  Valor 1ra. Cuota sin Seguros",{"$f":"$M$22","v":538284.92917156115},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Estudio de Crédito Libre Inversión",null,{"$f":"+[1]Tarifas!$M$295","v":181000}]
[null,"  Rango Edad Deudor",{"$f":"Formulario!$D$11","v":"De 18 a 50 años"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tipo de Desembolso","Crédito educativo Desembolso con Cheque",null,{"$f":"+[1]Tarifas!$M$299","v":31950}]
[null,"  Tipo Estudio de Crédito",{"$f":"Formulario!$D$12","v":"Libre Inversión"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Crédito educativo Desembolso con Transferencia",null,{"$f":"+[1]Tarifas!$M$300","v":35250}]
[null,"  Tipo Desembolso",{"$f":"Formulario!$D$13","v":"Transferencia bancaria"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tipo canal","Simulación de Crédito Oficinas Tradicionales / Banca Preferente",null,{"$f":"+[1]Tarifas!$M$292","v":31600}]
[null,"  Tipo de Canal de Solicitud",{"$f":"Formulario!$D$14","v":"Of. Tradicional/Preferente"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Simulación de Crédito OCI (Oficinas de Crédito al Instante)",null,{"$f":"+[1]Tarifas!$M$293","v":40900}]
[null,"  Con garantía hipotecaria",{"$f":"Formulario!$D$15","v":"No"},null,null,null,null,null,null,"TNM",{"$f":"NOMINAL(Formulario!$D$10,12)/12","v":1.0978851950173452E-2},null,null,null,null,null,null,null,null,null,null,null,"VTUA%",{"$f":"IRR(X21:X321)","v":1.2280233367008675E-2}]
[null,"  Tipo de inmueble (de la garantía)",{"$f":"Formulario!$D$16","v":"N/A"}]
[null,"  Valor del avalúo comercial de la garantía",{"$f":"Formulario!$D$17","v":0},null,null,null,null,null,"FLUJO DEL CRÉDITO",null,null,null,null,null,null,"FLUJO DEL CLIENTE"]
[]
[null,"VALOR TOTAL UNIFICADO",null,null,null,null,null,null,"Periodo","Capital","Intereses","Abono a Capital","Cuota","Saldo",null,"Desembolso","Cuota","Certificaciones","Estudio de Crédito","Tipo de Desembolso","Tipo de canal","Seguro de vida","Seguro de incendio y terremoto","Saldo cliente"]
[null,"  Valor Total Unificado %",{"$f":"(1+X16)^12-1","v":0.15773477489295185},null,null,null,null,null,0,null,null,null,null,{"$f":"$C$8","v":20000000},null,{"$f":"N21","v":20000000},0,{"$f":"-R9","v":-15600},{"$f":"-IF(C13=\"Libre Inversión\",$V$11,V10)","v":-181000},{"$f":"-IF(C14=\"Cheque de Gerencia\",$V$12,V13)","v":-35250},{"$f":"-IF(C15=\"Of. Tradicional/Preferente\",$V$14,$V$15)","v":-31600},0,0,{"$f":"SUM(P21:W21)","v":19736550}]
[null,"  Valor Total Unificado $",{"$f":"SUM(K22:K321)-SUM(R21:W321)","v":6470672.0914735859},null,null,null,null,null,1,{"$f":"N21","v":20000000},{"$f":"J22*$K$16","v":219577.03900346902},{"$f":"IF(I22<>0,M22-K22,0)","v":318707.8901680921},{"$f":"IF(I22<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":538284.92917156115},{"$f":"J22-L22","v":19681292.109831907},null,0,{"$f":"IF(M22=0,0,-M22)","v":-538284.92917156115},0,0,0,0,{"$f":"-(VLOOKUP($C$12,$T$1:$V$7,3,0)*N21)","v":-13899.999999999998},{"$f":"IF(I22<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},-552184.92917156115]
[null,"    Intereses",{"$f":"SUM(K22:K321)","v":5837676.6002349341},null,null,null,null,null,{"$f":"IF(AND(I22+1<=Formulario!$D$9,I22<>0),I22+1,0)","v":2},{"$f":"IF(I23<>0,N22,0)","v":19681292.109831907},{"$f":"J23*$K$16","v":216077.99226196139},{"$f":"IF(I23<>0,M23-K23,0)","v":322206.93690959975},{"$f":"IF(I23<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":538284.92917156115},{"$f":"J23-L23","v":19359085.172922306},null,0,{"$f":"IF(M23=0,0,-M23)","v":-538284.92917156115},0,0,0,0,{"$f":"-(VLOOKUP($C$12,$T$1:$V$7,3,0)*N22)","v":-13678.498016333173},{"$f":"IF(I23<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},-551963.42718789435]
[null,"    Certificaciones",{"$f":"-R21","v":15600},null,null,null,null,null,{"$f":"IF(AND(I23+1<=Formulario!$D$9,I23<>0),I23+1,0)","v":3},{"$f":"IF(I24<>0,N23,0)","v":19359085.172922306},212540.53000431202,325744.3991672491,{"$f":"IF(I24<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":538284.92917156115},19033340.773755055,null,0,-538284.92917156115,0,0,0,0,-13454.564195180999,{"$f":"IF(I24<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},-551739.49336674216]
[null,"    Estudio de Crédito",{"$f":"-S21","v":181000},null,null,null,null,null,{"$f":"IF(AND(I24+1<=Formulario!$D$9,I24<>0),I24+1,0)","v":4},19033340.773755055,208964.23047225655,329320.6986993046,{"$f":"IF(I25<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":538284.92917156115},18704020.075055752,null,0,-538284.92917156115,0,0,0,0,-13228.171837759761,{"$f":"IF(I25<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},-551513.10100932093]
[null,"    Tipo de Desembolso",{"$f":"-T21","v":35250},null,null,null,null,null,{"$f":"IF(AND(I25+1<=Formulario!$D$9,I25<>0),I25+1,0)","v":5},18704020.075055752,205348.66727710923,332936.26189445192,{"$f":"IF(I26<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":538284.92917156115},18371083.813161299,null,0,-538284.92917156115,0,0,0,0,-12999.293952163745,{"$f":"IF(I26<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},-551284.22312372492]
[null,"    Canal de solicitud",{"$f":"-U21","v":31600},null,null,null,null,null,{"$f":"IF(AND(I26+1<=Formulario!$D$9,I26<>0),I26+1,0)","v":6},18371083.813161299,201693.40934892587,336591.51982263528,{"$f":"IF(I27<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":538284.92917156115},18034492.293338664,null,0,-538284.92917156115,0,0,0,0,-12767.903250147101,{"$f":"IF(I27<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},-551052.83242170827]
[null,"    Seguro de vida del deudor",{"$f":"-SUM(V21:V321)","v":369545.49123865203},null,null,null,null,null,{"$f":"IF(AND(I27+1<=Formulario!$D$9,I27<>0),I27+1,0)","v":7},18034492.293338664,197998.02088510926,340286.90828645189,{"$f":"IF(I28<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":538284.92917156115},17694205.385052212,null,0,-538284.92917156115,0,0,0,0,-12533.972143870369,{"$f":"IF(I28<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},-550818.90131543146]
[null,"    Seguro de Incendio y Terremoto",{"$f":"-SUM(W21:W321)","v":0},null,null,null,null,null,{"$f":"IF(AND(I28+1<=Formulario!$D$9,I28<>0),I28+1,0)","v":8},17694205.385052212,194262.06129845008,344022.86787311104,{"$f":"IF(I29<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":538284.92917156115},17350182.517179102,null,0,-538284.92917156115,0,0,0,0,-12297.472742611284,{"$f":"IF(I29<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},-550582.40191417246]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I29+1<=Formulario!$D$9,I29<>0),I29+1,0)","v":9},17350182.517179102,190485.08516459711,347799.84400696401,{"$f":"IF(I30<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":538284.92917156115},17002382.673172139,null,0,-538284.92917156115,0,0,0,0,-12058.376849439474,{"$f":"IF(I30<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},-550343.30602100061]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I30+1<=Formulario!$D$9,I30<>0),I30+1,0)","v":10},17002382.673172139,186666.64216895125,351618.28700260993,{"$f":"IF(I31<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":538284.92917156115},16650764.386169529,null,0,-538284.92917156115,0,0,0,0,-11816.655957854635,{"$f":"IF(I31<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},-550101.58512941573]
[null,"Nota:",null,null,null,null,null,null,{"$f":"IF(AND(I31+1<=Formulario!$D$9,I31<>0),I31+1,0)","v":11},16650764.386169529,182806.27705297599,355478.65211858519,{"$f":"IF(I32<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":538284.92917156115},16295285.734050943,null,0,-538284.92917156115,0,0,0,0,-11572.281248387821,{"$f":"IF(I32<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},-549857.21041994891]
[null,"El Valor Total Unificado corresponde a una proyección de los cobros inherentes o asociados al crédito simulado. \n\nLos valores aquí presentados resultan de una proyección por lo tanto no necesariamente corresponden a los valores que va a pagar con su producto.",null,null,null,null,null,null,{"$f":"IF(AND(I32+1<=Formulario!$D$9,I32<>0),I32+1,0)","v":12},16295285.734050943,178903.52955991882,359381.39961164235,{"$f":"IF(I33<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":538284.92917156115},15935904.3344393,null,0,-538284.92917156115,0,0,0,0,-11325.223585165402,{"$f":"IF(I33<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},-549610.1527567266]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I33+1<=Formulario!$D$9,I33<>0),I33+1,0)","v":13},15935904.3344393,174957.93437993646,363326.99479162472,{"$f":"IF(I34<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":538284.92917156115},15572577.339647675,null,0,-538284.92917156115,0,0,0,0,-11075.453512435311,{"$f":"IF(I34<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},-549360.38268399646]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I34+1<=Formulario!$D$9,I34<>0),I34+1,0)","v":14},15572577.339647675,170969.02109461778,367315.90807694336,{"$f":"IF(I35<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":538284.92917156115},15205261.431570731,null,0,-538284.92917156115,0,0,0,0,-10822.941251055132,{"$f":"IF(I35<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},-549107.87042261625]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I35+1<=Formulario!$D$9,I35<>0),I35+1,0)","v":15},15205261.431570731,166936.3141208975,371348.61505066365,{"$f":"IF(I36<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":538284.92917156115},14833912.816520067,null,0,-538284.92917156115,0,0,0,0,-10567.656694941656,{"$f":"IF(I36<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},-548852.58586650284]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I36+1<=Formulario!$D$9,I36<>0),I36+1,0)","v":16},14833912.816520067,162859.33265435431,375425.59651720687,{"$f":"IF(I37<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":538284.92917156115},14458487.22000286,null,0,-538284.92917156115,0,0,0,0,-10309.569407481444,{"$f":"IF(I37<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},-548594.49857904261]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I37+1<=Formulario!$D$9,I37<>0),I37+1,0)","v":17},14458487.22000286,158737.59061188632,379547.3385596748,{"$f":"IF(I38<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":538284.92917156115},14078939.881443186,null,0,-538284.92917156115,0,0,0,0,-10048.648617901985,{"$f":"IF(I38<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},-548333.5777894631]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I38+1<=Formulario!$D$9,I38<>0),I38+1,0)","v":18},14078939.881443186,154570.5965737573,383714.33259780385,{"$f":"IF(I39<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":538284.92917156115},13695225.548845382,null,0,-538284.92917156115,0,0,0,0,-9784.8632176030114,{"$f":"IF(I39<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},-548069.79238916421]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I39+1<=Formulario!$D$9,I39<>0),I39+1,0)","v":19},13695225.548845382,150357.8537250064,387927.07544655475,{"$f":"IF(I40<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":538284.92917156115},13307298.473398827,null,0,-538284.92917156115,0,0,0,0,-9518.1817564475386,{"$f":"IF(I40<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},-547803.11092800868]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I40+1<=Formulario!$D$9,I40<>0),I40+1,0)","v":20},13307298.473398827,146098.85979621491,392186.06937534624,{"$f":"IF(I41<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":538284.92917156115},12915112.404023482,null,0,-538284.92917156115,0,0,0,0,-9248.5724390121832,{"$f":"IF(I41<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},-547533.50161057338]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I41+1<=Formulario!$D$9,I41<>0),I41+1,0)","v":21},12915112.404023482,141793.10700362254,396491.82216793858,{"$f":"IF(I42<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":538284.92917156115},12518620.581855543,null,0,-538284.92917156115,0,0,0,0,-8976.0031207963184,{"$f":"IF(I42<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},-547260.93229235744]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I42+1<=Formulario!$D$9,I42<>0),I42+1,0)","v":22},12518620.581855543,137440.08198858623,400844.84718297492,{"$f":"IF(I43<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":538284.92917156115},12117775.734672569,null,0,-538284.92917156115,0,0,0,0,-8700.4413043896002,{"$f":"IF(I43<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},-546985.37047595077]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I43+1<=Formulario!$D$9,I43<>0),I43+1,0)","v":23},12117775.734672569,133039.26575637446,405245.66341518669,{"$f":"IF(I44<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":538284.92917156115},11712530.071257383,null,0,-538284.92917156115,0,0,0,0,-8421.8541355974339,{"$f":"IF(I44<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},-546706.78330715862]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I44+1<=Formulario!$D$9,I44<>0),I44+1,0)","v":24},11712530.071257383,128590.13361428931,409694.79555727181,{"$f":"IF(I45<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":538284.92917156115},11302835.275700111,null,0,-538284.92917156115,0,0,0,0,-8140.2083995238791,{"$f":"IF(I45<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},-546425.13757108501]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I45+1<=Formulario!$D$9,I45<>0),I45+1,0)","v":25},11302835.275700111,124092.15510910944,414192.77406245167,{"$f":"IF(I46<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":538284.92917156115},10888642.50163766,null,0,-538284.92917156115,0,0,0,0,-7855.4705166115755,{"$f":"IF(I46<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},-546140.39968817274]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I46+1<=Formulario!$D$9,I46<>0),I46+1,0)","v":26},10888642.50163766,119544.79396384615,418740.13520771498,{"$f":"IF(I47<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":538284.92917156115},10469902.366429945,null,0,-538284.92917156115,0,0,0,0,-7567.6065386381724,{"$f":"IF(I47<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},-545852.53571019927]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I47+1<=Formulario!$D$9,I47<>0),I47+1,0)","v":27},10469902.366429945,114947.50801380504,423337.42115775612,{"$f":"IF(I48<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":538284.92917156115},10046564.945272189,null,0,-538284.92917156115,0,0,0,0,-7276.5821446688105,{"$f":"IF(I48<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},-545561.51131622994]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I48+1<=Formulario!$D$9,I48<>0),I48+1,0)","v":28},10046564.945272189,110299.74914194581,427985.18002961535,{"$f":"IF(I49<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":538284.92917156115},9618579.7652425729,null,0,-538284.92917156115,0,0,0,0,-6982.3626369641697,{"$f":"IF(I49<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},-545267.29180852533]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I49+1<=Formulario!$D$9,I49<>0),I49+1,0)","v":29},9618579.7652425729,105600.96321353232,432683.9659580288,{"$f":"IF(I50<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":538284.92917156115},9185895.7992845438,null,0,-538284.92917156115,0,0,0,0,-6684.912936843587,{"$f":"IF(I50<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},-544969.84210840473]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I50+1<=Formulario!$D$9,I50<>0),I50+1,0)","v":30},9185895.7992845438,100850.59001006524,437434.33916149591,{"$f":"IF(I51<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":538284.92917156115},8748461.4601230472,null,0,-538284.92917156115,0,0,0,0,-6384.1975805027569,{"$f":"IF(I51<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},-544669.12675206386]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I51+1<=Formulario!$D$9,I51<>0),I51+1,0)","v":31},8748461.4601230472,96048.063162489198,442236.86600907193,{"$f":"IF(I52<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":538284.92917156115},8306224.5941139758,null,0,-538284.92917156115,0,0,0,0,-6080.180714785517,{"$f":"IF(I52<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},-544365.10988634662]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I52+1<=Formulario!$D$9,I52<>0),I52+1,0)","v":32},8306224.5941139758,91192.810083666904,447092.11908789421,{"$f":"IF(I53<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":538284.92917156115},7859132.4750260813,null,0,-538284.92917156115,0,0,0,0,-5772.8260929092121,{"$f":"IF(I53<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},-544057.75526447035]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I53+1<=Formulario!$D$9,I53<>0),I53+1,0)","v":33},7859132.4750260813,86284.251900111602,452000.67727144953,{"$f":"IF(I54<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":538284.92917156115},7407131.7977546314,null,0,-538284.92917156115,0,0,0,0,-5462.0970701431252,{"$f":"IF(I54<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},-543747.02624170424]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I54+1<=Formulario!$D$9,I54<>0),I54+1,0)","v":34},7407131.7977546314,81321.803382970218,456963.12578859093,{"$f":"IF(I55<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":538284.92917156115},6950168.6719660405,null,0,-538284.92917156115,0,0,0,0,-5147.9565994394679,{"$f":"IF(I55<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},-543432.88577100064]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I55+1<=Formulario!$D$9,I55<>0),I55+1,0)","v":35},6950168.6719660405,76304.872878248789,461980.05629331234,{"$f":"IF(I56<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":538284.92917156115},6488188.615672728,null,0,-538284.92917156115,0,0,0,0,-4830.367227016397,{"$f":"IF(I56<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},-543115.29639857751]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I56+1<=Formulario!$D$9,I56<>0),I56+1,0)","v":36},6488188.615672728,71232.862236271714,467052.06693528942,{"$f":"IF(I57<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":538284.92917156115},6021136.5487374384,null,0,-538284.92917156115,0,0,0,0,-4509.291087892545,{"$f":"IF(I57<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},-542794.22025945364]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I57+1<=Formulario!$D$9,I57<>0),I57+1,0)","v":37},6021136.5487374384,66105.166740366665,472179.76243119448,{"$f":"IF(I58<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":538284.92917156115},5548956.7863062443,null,0,-538284.92917156115,0,0,0,0,-4184.6899013725188,{"$f":"IF(I58<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},-542469.61907293368]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I58+1<=Formulario!$D$9,I58<>0),I58+1,0)","v":38},5548956.7863062443,60921.175034766522,477363.7541367946,{"$f":"IF(I59<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":538284.92917156115},5071593.0321694501,null,0,-538284.92917156115,0,0,0,0,-3856.5249664828389,{"$f":"IF(I59<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},-542141.45413804404]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I59+1<=Formulario!$D$9,I59<>0),I59+1,0)","v":39},5071593.0321694501,55680.269051719653,482604.66011984152,{"$f":"IF(I60<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":538284.92917156115},4588988.3720496083,null,0,-538284.92917156115,0,0,0,0,-3524.757157357767,{"$f":"IF(I60<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},-541809.68632891891]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I60+1<=Formulario!$D$9,I60<>0),I60+1,0)","v":40},4588988.3720496083,50381.823937800138,487903.10523376102,{"$f":"IF(I61<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":538284.92917156115},4101085.2668158473,null,0,-538284.92917156115,0,0,0,0,-3189.3469185744771,{"$f":"IF(I61<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},-541474.27609013568]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I61+1<=Formulario!$D$9,I61<>0),I61+1,0)","v":41},4101085.2668158473,45025.207979408777,493259.72119215236,{"$f":"IF(I62<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":538284.92917156115},3607825.545623695,null,0,-538284.92917156115,0,0,0,0,-2850.2542604370133,{"$f":"IF(I62<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},-541135.18343199813]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I62+1<=Formulario!$D$9,I62<>0),I62+1,0)","v":42},3607825.545623695,39609.7825274563,498675.14664410485,{"$f":"IF(I63<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":538284.92917156115},3109150.3989795903,null,0,-538284.92917156115,0,0,0,0,-2507.4387542084673,{"$f":"IF(I63<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},-540792.36792576965]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I63+1<=Formulario!$D$9,I63<>0),I63+1,0)","v":43},3109150.3989795903,34134.901921219636,504150.02725034149,{"$f":"IF(I64<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":538284.92917156115},2605000.3717292487,null,0,-538284.92917156115,0,0,0,0,-2160.8595272908146,{"$f":"IF(I64<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},-540445.78869885195]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I64+1<=Formulario!$D$9,I64<>0),I64+1,0)","v":44},2605000.3717292487,28599.913411362228,509685.01576019893,{"$f":"IF(I65<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":538284.92917156115},2095315.3559690497,null,0,-538284.92917156115,0,0,0,0,-1810.4752583518275,{"$f":"IF(I65<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},-540095.40442991303]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I65+1<=Formulario!$D$9,I65<>0),I65+1,0)","v":45},2095315.3559690497,23004.157082109181,515280.77208945196,{"$f":"IF(I66<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":538284.92917156115},1580034.5838795977,null,0,-538284.92917156115,0,0,0,0,-1456.2441723984894,{"$f":"IF(I66<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},-539741.17334395961]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I66+1<=Formulario!$D$9,I66<>0),I66+1,0)","v":46},1580034.5838795977,17346.965772568019,520937.96339899313,{"$f":"IF(I67<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":538284.92917156115},1059096.6204806045,null,0,-538284.92917156115,0,0,0,0,-1098.1240357963202,{"$f":"IF(I67<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},-539383.05320735741]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I67+1<=Formulario!$D$9,I67<>0),I67+1,0)","v":47},1059096.6204806045,11627.664997185597,526657.26417437557,{"$f":"IF(I68<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":538284.92917156115},532439.3563062289,null,0,-538284.92917156115,0,0,0,0,-736.07215123402,{"$f":"IF(I68<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},-539021.00132279517]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I68+1<=Formulario!$D$9,I68<>0),I68+1,0)","v":48},532439.3563062289,5845.5728653317383,532439.35630622937,{"$f":"IF(I69<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":538284.92917156115},0,null,0,-538284.92917156115,0,0,0,0,-370.04535263282901,{"$f":"IF(I69<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},-538654.97452419403]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I69+1<=Formulario!$D$9,I69<>0),I69+1,0)","v":0},0,0,0,{"$f":"IF(I70<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I70<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I70+1<=Formulario!$D$9,I70<>0),I70+1,0)","v":0},0,0,0,{"$f":"IF(I71<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I71<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I71+1<=Formulario!$D$9,I71<>0),I71+1,0)","v":0},0,0,0,{"$f":"IF(I72<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I72<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I72+1<=Formulario!$D$9,I72<>0),I72+1,0)","v":0},0,0,0,{"$f":"IF(I73<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I73<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I73+1<=Formulario!$D$9,I73<>0),I73+1,0)","v":0},0,0,0,{"$f":"IF(I74<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I74<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I74+1<=Formulario!$D$9,I74<>0),I74+1,0)","v":0},0,0,0,{"$f":"IF(I75<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I75<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I75+1<=Formulario!$D$9,I75<>0),I75+1,0)","v":0},0,0,0,{"$f":"IF(I76<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I76<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I76+1<=Formulario!$D$9,I76<>0),I76+1,0)","v":0},0,0,0,{"$f":"IF(I77<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I77<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I77+1<=Formulario!$D$9,I77<>0),I77+1,0)","v":0},0,0,0,{"$f":"IF(I78<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I78<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I78+1<=Formulario!$D$9,I78<>0),I78+1,0)","v":0},0,0,0,{"$f":"IF(I79<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I79<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I79+1<=Formulario!$D$9,I79<>0),I79+1,0)","v":0},0,0,0,{"$f":"IF(I80<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I80<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I80+1<=Formulario!$D$9,I80<>0),I80+1,0)","v":0},0,0,0,{"$f":"IF(I81<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I81<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I81+1<=Formulario!$D$9,I81<>0),I81+1,0)","v":0},0,0,0,{"$f":"IF(I82<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I82<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I82+1<=Formulario!$D$9,I82<>0),I82+1,0)","v":0},0,0,0,{"$f":"IF(I83<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I83<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I83+1<=Formulario!$D$9,I83<>0),I83+1,0)","v":0},0,0,0,{"$f":"IF(I84<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I84<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I84+1<=Formulario!$D$9,I84<>0),I84+1,0)","v":0},0,0,0,{"$f":"IF(I85<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I85<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},{"$f":"SUM(P85:W85)","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I85+1<=Formulario!$D$9,I85<>0),I85+1,0)","v":0},0,0,0,{"$f":"IF(I86<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I86<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I86+1<=Formulario!$D$9,I86<>0),I86+1,0)","v":0},0,{"$f":"J87*$K$16","v":0},{"$f":"IF(I87<>0,M87-K87,0)","v":0},{"$f":"IF(I87<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},{"$f":"J87-L87","v":0},null,0,{"$f":"IF(M87=0,0,-M87)","v":0},0,0,0,0,{"$f":"-(VLOOKUP($C$12,$T$1:$V$7,3,0)*N86)","v":0},{"$f":"IF(I87<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I87+1<=Formulario!$D$9,I87<>0),I87+1,0)","v":0},{"$f":"IF(I88<>0,N87,0)","v":0},0,0,{"$f":"IF(I88<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I88<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I88+1<=Formulario!$D$9,I88<>0),I88+1,0)","v":0},0,0,0,{"$f":"IF(I89<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I89<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I89+1<=Formulario!$D$9,I89<>0),I89+1,0)","v":0},0,0,0,{"$f":"IF(I90<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I90<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I90+1<=Formulario!$D$9,I90<>0),I90+1,0)","v":0},0,0,0,{"$f":"IF(I91<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I91<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I91+1<=Formulario!$D$9,I91<>0),I91+1,0)","v":0},0,0,0,{"$f":"IF(I92<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I92<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I92+1<=Formulario!$D$9,I92<>0),I92+1,0)","v":0},0,0,0,{"$f":"IF(I93<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I93<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I93+1<=Formulario!$D$9,I93<>0),I93+1,0)","v":0},0,0,0,{"$f":"IF(I94<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I94<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I94+1<=Formulario!$D$9,I94<>0),I94+1,0)","v":0},0,0,0,{"$f":"IF(I95<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I95<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I95+1<=Formulario!$D$9,I95<>0),I95+1,0)","v":0},0,0,0,{"$f":"IF(I96<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I96<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I96+1<=Formulario!$D$9,I96<>0),I96+1,0)","v":0},0,0,0,{"$f":"IF(I97<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I97<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I97+1<=Formulario!$D$9,I97<>0),I97+1,0)","v":0},0,0,0,{"$f":"IF(I98<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I98<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I98+1<=Formulario!$D$9,I98<>0),I98+1,0)","v":0},0,0,0,{"$f":"IF(I99<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I99<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I99+1<=Formulario!$D$9,I99<>0),I99+1,0)","v":0},0,0,0,{"$f":"IF(I100<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I100<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I100+1<=Formulario!$D$9,I100<>0),I100+1,0)","v":0},0,0,0,{"$f":"IF(I101<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I101<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I101+1<=Formulario!$D$9,I101<>0),I101+1,0)","v":0},0,0,0,{"$f":"IF(I102<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I102<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I102+1<=Formulario!$D$9,I102<>0),I102+1,0)","v":0},0,0,0,{"$f":"IF(I103<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I103<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I103+1<=Formulario!$D$9,I103<>0),I103+1,0)","v":0},0,0,0,{"$f":"IF(I104<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I104<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I104+1<=Formulario!$D$9,I104<>0),I104+1,0)","v":0},0,0,0,{"$f":"IF(I105<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I105<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I105+1<=Formulario!$D$9,I105<>0),I105+1,0)","v":0},0,0,0,{"$f":"IF(I106<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I106<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I106+1<=Formulario!$D$9,I106<>0),I106+1,0)","v":0},0,0,0,{"$f":"IF(I107<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I107<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I107+1<=Formulario!$D$9,I107<>0),I107+1,0)","v":0},0,0,0,{"$f":"IF(I108<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I108<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I108+1<=Formulario!$D$9,I108<>0),I108+1,0)","v":0},0,0,0,{"$f":"IF(I109<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I109<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I109+1<=Formulario!$D$9,I109<>0),I109+1,0)","v":0},0,0,0,{"$f":"IF(I110<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I110<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I110+1<=Formulario!$D$9,I110<>0),I110+1,0)","v":0},0,0,0,{"$f":"IF(I111<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I111<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I111+1<=Formulario!$D$9,I111<>0),I111+1,0)","v":0},0,0,0,{"$f":"IF(I112<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I112<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I112+1<=Formulario!$D$9,I112<>0),I112+1,0)","v":0},0,0,0,{"$f":"IF(I113<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I113<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I113+1<=Formulario!$D$9,I113<>0),I113+1,0)","v":0},0,0,0,{"$f":"IF(I114<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I114<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I114+1<=Formulario!$D$9,I114<>0),I114+1,0)","v":0},0,0,0,{"$f":"IF(I115<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I115<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I115+1<=Formulario!$D$9,I115<>0),I115+1,0)","v":0},0,0,0,{"$f":"IF(I116<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I116<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I116+1<=Formulario!$D$9,I116<>0),I116+1,0)","v":0},0,0,0,{"$f":"IF(I117<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I117<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I117+1<=Formulario!$D$9,I117<>0),I117+1,0)","v":0},0,0,0,{"$f":"IF(I118<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I118<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I118+1<=Formulario!$D$9,I118<>0),I118+1,0)","v":0},0,0,0,{"$f":"IF(I119<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I119<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I119+1<=Formulario!$D$9,I119<>0),I119+1,0)","v":0},0,0,0,{"$f":"IF(I120<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I120<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I120+1<=Formulario!$D$9,I120<>0),I120+1,0)","v":0},0,0,0,{"$f":"IF(I121<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I121<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I121+1<=Formulario!$D$9,I121<>0),I121+1,0)","v":0},0,0,0,{"$f":"IF(I122<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I122<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I122+1<=Formulario!$D$9,I122<>0),I122+1,0)","v":0},0,0,0,{"$f":"IF(I123<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I123<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I123+1<=Formulario!$D$9,I123<>0),I123+1,0)","v":0},0,0,0,{"$f":"IF(I124<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I124<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I124+1<=Formulario!$D$9,I124<>0),I124+1,0)","v":0},0,0,0,{"$f":"IF(I125<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I125<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I125+1<=Formulario!$D$9,I125<>0),I125+1,0)","v":0},0,0,0,{"$f":"IF(I126<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I126<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I126+1<=Formulario!$D$9,I126<>0),I126+1,0)","v":0},0,0,0,{"$f":"IF(I127<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I127<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I127+1<=Formulario!$D$9,I127<>0),I127+1,0)","v":0},0,0,0,{"$f":"IF(I128<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I128<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I128+1<=Formulario!$D$9,I128<>0),I128+1,0)","v":0},0,0,0,{"$f":"IF(I129<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I129<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I129+1<=Formulario!$D$9,I129<>0),I129+1,0)","v":0},0,0,0,{"$f":"IF(I130<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I130<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I130+1<=Formulario!$D$9,I130<>0),I130+1,0)","v":0},0,0,0,{"$f":"IF(I131<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I131<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I131+1<=Formulario!$D$9,I131<>0),I131+1,0)","v":0},0,0,0,{"$f":"IF(I132<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I132<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I132+1<=Formulario!$D$9,I132<>0),I132+1,0)","v":0},0,0,0,{"$f":"IF(I133<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I133<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I133+1<=Formulario!$D$9,I133<>0),I133+1,0)","v":0},0,0,0,{"$f":"IF(I134<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I134<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I134+1<=Formulario!$D$9,I134<>0),I134+1,0)","v":0},0,0,0,{"$f":"IF(I135<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I135<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I135+1<=Formulario!$D$9,I135<>0),I135+1,0)","v":0},0,0,0,{"$f":"IF(I136<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I136<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I136+1<=Formulario!$D$9,I136<>0),I136+1,0)","v":0},0,0,0,{"$f":"IF(I137<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I137<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I137+1<=Formulario!$D$9,I137<>0),I137+1,0)","v":0},0,0,0,{"$f":"IF(I138<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I138<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I138+1<=Formulario!$D$9,I138<>0),I138+1,0)","v":0},0,0,0,{"$f":"IF(I139<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I139<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I139+1<=Formulario!$D$9,I139<>0),I139+1,0)","v":0},0,0,0,{"$f":"IF(I140<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I140<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I140+1<=Formulario!$D$9,I140<>0),I140+1,0)","v":0},0,0,0,{"$f":"IF(I141<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I141<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I141+1<=Formulario!$D$9,I141<>0),I141+1,0)","v":0},0,0,0,{"$f":"IF(I142<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I142<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I142+1<=Formulario!$D$9,I142<>0),I142+1,0)","v":0},0,0,0,{"$f":"IF(I143<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I143<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I143+1<=Formulario!$D$9,I143<>0),I143+1,0)","v":0},0,0,0,{"$f":"IF(I144<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I144<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I144+1<=Formulario!$D$9,I144<>0),I144+1,0)","v":0},0,0,0,{"$f":"IF(I145<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I145<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I145+1<=Formulario!$D$9,I145<>0),I145+1,0)","v":0},0,0,0,{"$f":"IF(I146<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I146<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I146+1<=Formulario!$D$9,I146<>0),I146+1,0)","v":0},0,0,0,{"$f":"IF(I147<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I147<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I147+1<=Formulario!$D$9,I147<>0),I147+1,0)","v":0},0,0,0,{"$f":"IF(I148<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I148<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I148+1<=Formulario!$D$9,I148<>0),I148+1,0)","v":0},0,0,0,{"$f":"IF(I149<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I149<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},{"$f":"SUM(P149:W149)","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I149+1<=Formulario!$D$9,I149<>0),I149+1,0)","v":0},0,0,0,{"$f":"IF(I150<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I150<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I150+1<=Formulario!$D$9,I150<>0),I150+1,0)","v":0},0,{"$f":"J151*$K$16","v":0},{"$f":"IF(I151<>0,M151-K151,0)","v":0},{"$f":"IF(I151<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},{"$f":"J151-L151","v":0},null,0,{"$f":"IF(M151=0,0,-M151)","v":0},0,0,0,0,{"$f":"-(VLOOKUP($C$12,$T$1:$V$7,3,0)*N150)","v":0},{"$f":"IF(I151<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I151+1<=Formulario!$D$9,I151<>0),I151+1,0)","v":0},{"$f":"IF(I152<>0,N151,0)","v":0},0,0,{"$f":"IF(I152<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I152<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I152+1<=Formulario!$D$9,I152<>0),I152+1,0)","v":0},0,0,0,{"$f":"IF(I153<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I153<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I153+1<=Formulario!$D$9,I153<>0),I153+1,0)","v":0},0,0,0,{"$f":"IF(I154<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I154<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I154+1<=Formulario!$D$9,I154<>0),I154+1,0)","v":0},0,0,0,{"$f":"IF(I155<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I155<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I155+1<=Formulario!$D$9,I155<>0),I155+1,0)","v":0},0,0,0,{"$f":"IF(I156<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I156<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I156+1<=Formulario!$D$9,I156<>0),I156+1,0)","v":0},0,0,0,{"$f":"IF(I157<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I157<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I157+1<=Formulario!$D$9,I157<>0),I157+1,0)","v":0},0,0,0,{"$f":"IF(I158<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I158<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I158+1<=Formulario!$D$9,I158<>0),I158+1,0)","v":0},0,0,0,{"$f":"IF(I159<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I159<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I159+1<=Formulario!$D$9,I159<>0),I159+1,0)","v":0},0,0,0,{"$f":"IF(I160<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I160<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I160+1<=Formulario!$D$9,I160<>0),I160+1,0)","v":0},0,0,0,{"$f":"IF(I161<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I161<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I161+1<=Formulario!$D$9,I161<>0),I161+1,0)","v":0},0,0,0,{"$f":"IF(I162<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I162<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I162+1<=Formulario!$D$9,I162<>0),I162+1,0)","v":0},0,0,0,{"$f":"IF(I163<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I163<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I163+1<=Formulario!$D$9,I163<>0),I163+1,0)","v":0},0,0,0,{"$f":"IF(I164<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I164<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I164+1<=Formulario!$D$9,I164<>0),I164+1,0)","v":0},0,0,0,{"$f":"IF(I165<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I165<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I165+1<=Formulario!$D$9,I165<>0),I165+1,0)","v":0},0,0,0,{"$f":"IF(I166<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I166<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I166+1<=Formulario!$D$9,I166<>0),I166+1,0)","v":0},0,0,0,{"$f":"IF(I167<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I167<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I167+1<=Formulario!$D$9,I167<>0),I167+1,0)","v":0},0,0,0,{"$f":"IF(I168<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I168<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I168+1<=Formulario!$D$9,I168<>0),I168+1,0)","v":0},0,0,0,{"$f":"IF(I169<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I169<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I169+1<=Formulario!$D$9,I169<>0),I169+1,0)","v":0},0,0,0,{"$f":"IF(I170<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I170<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I170+1<=Formulario!$D$9,I170<>0),I170+1,0)","v":0},0,0,0,{"$f":"IF(I171<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I171<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I171+1<=Formulario!$D$9,I171<>0),I171+1,0)","v":0},0,0,0,{"$f":"IF(I172<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I172<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I172+1<=Formulario!$D$9,I172<>0),I172+1,0)","v":0},0,0,0,{"$f":"IF(I173<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I173<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I173+1<=Formulario!$D$9,I173<>0),I173+1,0)","v":0},0,0,0,{"$f":"IF(I174<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I174<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I174+1<=Formulario!$D$9,I174<>0),I174+1,0)","v":0},0,0,0,{"$f":"IF(I175<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I175<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I175+1<=Formulario!$D$9,I175<>0),I175+1,0)","v":0},0,0,0,{"$f":"IF(I176<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I176<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I176+1<=Formulario!$D$9,I176<>0),I176+1,0)","v":0},0,0,0,{"$f":"IF(I177<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I177<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I177+1<=Formulario!$D$9,I177<>0),I177+1,0)","v":0},0,0,0,{"$f":"IF(I178<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I178<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I178+1<=Formulario!$D$9,I178<>0),I178+1,0)","v":0},0,0,0,{"$f":"IF(I179<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I179<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I179+1<=Formulario!$D$9,I179<>0),I179+1,0)","v":0},0,0,0,{"$f":"IF(I180<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I180<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I180+1<=Formulario!$D$9,I180<>0),I180+1,0)","v":0},0,0,0,{"$f":"IF(I181<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I181<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I181+1<=Formulario!$D$9,I181<>0),I181+1,0)","v":0},0,0,0,{"$f":"IF(I182<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I182<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I182+1<=Formulario!$D$9,I182<>0),I182+1,0)","v":0},0,0,0,{"$f":"IF(I183<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I183<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I183+1<=Formulario!$D$9,I183<>0),I183+1,0)","v":0},0,0,0,{"$f":"IF(I184<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I184<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I184+1<=Formulario!$D$9,I184<>0),I184+1,0)","v":0},0,0,0,{"$f":"IF(I185<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I185<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I185+1<=Formulario!$D$9,I185<>0),I185+1,0)","v":0},0,0,0,{"$f":"IF(I186<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I186<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I186+1<=Formulario!$D$9,I186<>0),I186+1,0)","v":0},0,0,0,{"$f":"IF(I187<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I187<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I187+1<=Formulario!$D$9,I187<>0),I187+1,0)","v":0},0,0,0,{"$f":"IF(I188<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I188<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I188+1<=Formulario!$D$9,I188<>0),I188+1,0)","v":0},0,0,0,{"$f":"IF(I189<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I189<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I189+1<=Formulario!$D$9,I189<>0),I189+1,0)","v":0},0,0,0,{"$f":"IF(I190<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I190<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I190+1<=Formulario!$D$9,I190<>0),I190+1,0)","v":0},0,0,0,{"$f":"IF(I191<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I191<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I191+1<=Formulario!$D$9,I191<>0),I191+1,0)","v":0},0,0,0,{"$f":"IF(I192<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I192<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I192+1<=Formulario!$D$9,I192<>0),I192+1,0)","v":0},0,0,0,{"$f":"IF(I193<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I193<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I193+1<=Formulario!$D$9,I193<>0),I193+1,0)","v":0},0,0,0,{"$f":"IF(I194<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I194<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I194+1<=Formulario!$D$9,I194<>0),I194+1,0)","v":0},0,0,0,{"$f":"IF(I195<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I195<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I195+1<=Formulario!$D$9,I195<>0),I195+1,0)","v":0},0,0,0,{"$f":"IF(I196<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I196<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I196+1<=Formulario!$D$9,I196<>0),I196+1,0)","v":0},0,0,0,{"$f":"IF(I197<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I197<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I197+1<=Formulario!$D$9,I197<>0),I197+1,0)","v":0},0,0,0,{"$f":"IF(I198<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I198<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I198+1<=Formulario!$D$9,I198<>0),I198+1,0)","v":0},0,0,0,{"$f":"IF(I199<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I199<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I199+1<=Formulario!$D$9,I199<>0),I199+1,0)","v":0},0,0,0,{"$f":"IF(I200<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I200<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I200+1<=Formulario!$D$9,I200<>0),I200+1,0)","v":0},0,0,0,{"$f":"IF(I201<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I201<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I201+1<=Formulario!$D$9,I201<>0),I201+1,0)","v":0},0,0,0,{"$f":"IF(I202<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I202<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I202+1<=Formulario!$D$9,I202<>0),I202+1,0)","v":0},0,0,0,{"$f":"IF(I203<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I203<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I203+1<=Formulario!$D$9,I203<>0),I203+1,0)","v":0},0,0,0,{"$f":"IF(I204<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I204<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I204+1<=Formulario!$D$9,I204<>0),I204+1,0)","v":0},0,0,0,{"$f":"IF(I205<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I205<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I205+1<=Formulario!$D$9,I205<>0),I205+1,0)","v":0},0,0,0,{"$f":"IF(I206<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I206<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I206+1<=Formulario!$D$9,I206<>0),I206+1,0)","v":0},0,0,0,{"$f":"IF(I207<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I207<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I207+1<=Formulario!$D$9,I207<>0),I207+1,0)","v":0},0,0,0,{"$f":"IF(I208<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I208<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I208+1<=Formulario!$D$9,I208<>0),I208+1,0)","v":0},0,0,0,{"$f":"IF(I209<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I209<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I209+1<=Formulario!$D$9,I209<>0),I209+1,0)","v":0},0,0,0,{"$f":"IF(I210<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I210<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I210+1<=Formulario!$D$9,I210<>0),I210+1,0)","v":0},0,0,0,{"$f":"IF(I211<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I211<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I211+1<=Formulario!$D$9,I211<>0),I211+1,0)","v":0},0,0,0,{"$f":"IF(I212<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I212<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I212+1<=Formulario!$D$9,I212<>0),I212+1,0)","v":0},0,0,0,{"$f":"IF(I213<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I213<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},{"$f":"SUM(P213:W213)","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I213+1<=Formulario!$D$9,I213<>0),I213+1,0)","v":0},0,0,0,{"$f":"IF(I214<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I214<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I214+1<=Formulario!$D$9,I214<>0),I214+1,0)","v":0},0,{"$f":"J215*$K$16","v":0},{"$f":"IF(I215<>0,M215-K215,0)","v":0},{"$f":"IF(I215<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},{"$f":"J215-L215","v":0},null,0,{"$f":"IF(M215=0,0,-M215)","v":0},0,0,0,0,{"$f":"-(VLOOKUP($C$12,$T$1:$V$7,3,0)*N214)","v":0},{"$f":"IF(I215<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I215+1<=Formulario!$D$9,I215<>0),I215+1,0)","v":0},{"$f":"IF(I216<>0,N215,0)","v":0},0,0,{"$f":"IF(I216<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I216<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I216+1<=Formulario!$D$9,I216<>0),I216+1,0)","v":0},0,0,0,{"$f":"IF(I217<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I217<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I217+1<=Formulario!$D$9,I217<>0),I217+1,0)","v":0},0,0,0,{"$f":"IF(I218<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I218<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I218+1<=Formulario!$D$9,I218<>0),I218+1,0)","v":0},0,0,0,{"$f":"IF(I219<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I219<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I219+1<=Formulario!$D$9,I219<>0),I219+1,0)","v":0},0,0,0,{"$f":"IF(I220<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I220<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I220+1<=Formulario!$D$9,I220<>0),I220+1,0)","v":0},0,0,0,{"$f":"IF(I221<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I221<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I221+1<=Formulario!$D$9,I221<>0),I221+1,0)","v":0},0,0,0,{"$f":"IF(I222<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I222<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I222+1<=Formulario!$D$9,I222<>0),I222+1,0)","v":0},0,0,0,{"$f":"IF(I223<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I223<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I223+1<=Formulario!$D$9,I223<>0),I223+1,0)","v":0},0,0,0,{"$f":"IF(I224<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I224<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I224+1<=Formulario!$D$9,I224<>0),I224+1,0)","v":0},0,0,0,{"$f":"IF(I225<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I225<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I225+1<=Formulario!$D$9,I225<>0),I225+1,0)","v":0},0,0,0,{"$f":"IF(I226<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I226<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I226+1<=Formulario!$D$9,I226<>0),I226+1,0)","v":0},0,0,0,{"$f":"IF(I227<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I227<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I227+1<=Formulario!$D$9,I227<>0),I227+1,0)","v":0},0,0,0,{"$f":"IF(I228<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I228<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I228+1<=Formulario!$D$9,I228<>0),I228+1,0)","v":0},0,0,0,{"$f":"IF(I229<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I229<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I229+1<=Formulario!$D$9,I229<>0),I229+1,0)","v":0},0,0,0,{"$f":"IF(I230<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I230<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I230+1<=Formulario!$D$9,I230<>0),I230+1,0)","v":0},0,0,0,{"$f":"IF(I231<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I231<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I231+1<=Formulario!$D$9,I231<>0),I231+1,0)","v":0},0,0,0,{"$f":"IF(I232<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I232<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I232+1<=Formulario!$D$9,I232<>0),I232+1,0)","v":0},0,0,0,{"$f":"IF(I233<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I233<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I233+1<=Formulario!$D$9,I233<>0),I233+1,0)","v":0},0,0,0,{"$f":"IF(I234<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I234<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I234+1<=Formulario!$D$9,I234<>0),I234+1,0)","v":0},0,0,0,{"$f":"IF(I235<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I235<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I235+1<=Formulario!$D$9,I235<>0),I235+1,0)","v":0},0,0,0,{"$f":"IF(I236<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I236<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I236+1<=Formulario!$D$9,I236<>0),I236+1,0)","v":0},0,0,0,{"$f":"IF(I237<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I237<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I237+1<=Formulario!$D$9,I237<>0),I237+1,0)","v":0},0,0,0,{"$f":"IF(I238<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I238<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I238+1<=Formulario!$D$9,I238<>0),I238+1,0)","v":0},0,0,0,{"$f":"IF(I239<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I239<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I239+1<=Formulario!$D$9,I239<>0),I239+1,0)","v":0},0,0,0,{"$f":"IF(I240<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I240<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I240+1<=Formulario!$D$9,I240<>0),I240+1,0)","v":0},0,0,0,{"$f":"IF(I241<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I241<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I241+1<=Formulario!$D$9,I241<>0),I241+1,0)","v":0},0,0,0,{"$f":"IF(I242<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I242<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I242+1<=Formulario!$D$9,I242<>0),I242+1,0)","v":0},0,0,0,{"$f":"IF(I243<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I243<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I243+1<=Formulario!$D$9,I243<>0),I243+1,0)","v":0},0,0,0,{"$f":"IF(I244<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I244<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I244+1<=Formulario!$D$9,I244<>0),I244+1,0)","v":0},0,0,0,{"$f":"IF(I245<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I245<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I245+1<=Formulario!$D$9,I245<>0),I245+1,0)","v":0},0,0,0,{"$f":"IF(I246<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I246<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I246+1<=Formulario!$D$9,I246<>0),I246+1,0)","v":0},0,0,0,{"$f":"IF(I247<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I247<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I247+1<=Formulario!$D$9,I247<>0),I247+1,0)","v":0},0,0,0,{"$f":"IF(I248<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I248<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I248+1<=Formulario!$D$9,I248<>0),I248+1,0)","v":0},0,0,0,{"$f":"IF(I249<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I249<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I249+1<=Formulario!$D$9,I249<>0),I249+1,0)","v":0},0,0,0,{"$f":"IF(I250<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I250<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I250+1<=Formulario!$D$9,I250<>0),I250+1,0)","v":0},0,0,0,{"$f":"IF(I251<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I251<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I251+1<=Formulario!$D$9,I251<>0),I251+1,0)","v":0},0,0,0,{"$f":"IF(I252<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I252<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I252+1<=Formulario!$D$9,I252<>0),I252+1,0)","v":0},0,0,0,{"$f":"IF(I253<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I253<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I253+1<=Formulario!$D$9,I253<>0),I253+1,0)","v":0},0,0,0,{"$f":"IF(I254<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I254<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I254+1<=Formulario!$D$9,I254<>0),I254+1,0)","v":0},0,0,0,{"$f":"IF(I255<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I255<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I255+1<=Formulario!$D$9,I255<>0),I255+1,0)","v":0},0,0,0,{"$f":"IF(I256<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I256<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I256+1<=Formulario!$D$9,I256<>0),I256+1,0)","v":0},0,0,0,{"$f":"IF(I257<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I257<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I257+1<=Formulario!$D$9,I257<>0),I257+1,0)","v":0},0,0,0,{"$f":"IF(I258<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I258<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I258+1<=Formulario!$D$9,I258<>0),I258+1,0)","v":0},0,0,0,{"$f":"IF(I259<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I259<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I259+1<=Formulario!$D$9,I259<>0),I259+1,0)","v":0},0,0,0,{"$f":"IF(I260<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I260<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I260+1<=Formulario!$D$9,I260<>0),I260+1,0)","v":0},0,0,0,{"$f":"IF(I261<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I261<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I261+1<=Formulario!$D$9,I261<>0),I261+1,0)","v":0},0,0,0,{"$f":"IF(I262<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I262<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I262+1<=Formulario!$D$9,I262<>0),I262+1,0)","v":0},0,0,0,{"$f":"IF(I263<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I263<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I263+1<=Formulario!$D$9,I263<>0),I263+1,0)","v":0},0,0,0,{"$f":"IF(I264<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I264<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I264+1<=Formulario!$D$9,I264<>0),I264+1,0)","v":0},0,0,0,{"$f":"IF(I265<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I265<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I265+1<=Formulario!$D$9,I265<>0),I265+1,0)","v":0},0,0,0,{"$f":"IF(I266<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I266<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I266+1<=Formulario!$D$9,I266<>0),I266+1,0)","v":0},0,0,0,{"$f":"IF(I267<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I267<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I267+1<=Formulario!$D$9,I267<>0),I267+1,0)","v":0},0,0,0,{"$f":"IF(I268<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I268<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I268+1<=Formulario!$D$9,I268<>0),I268+1,0)","v":0},0,0,0,{"$f":"IF(I269<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I269<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I269+1<=Formulario!$D$9,I269<>0),I269+1,0)","v":0},0,0,0,{"$f":"IF(I270<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I270<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I270+1<=Formulario!$D$9,I270<>0),I270+1,0)","v":0},0,0,0,{"$f":"IF(I271<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I271<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I271+1<=Formulario!$D$9,I271<>0),I271+1,0)","v":0},0,0,0,{"$f":"IF(I272<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I272<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I272+1<=Formulario!$D$9,I272<>0),I272+1,0)","v":0},0,0,0,{"$f":"IF(I273<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I273<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I273+1<=Formulario!$D$9,I273<>0),I273+1,0)","v":0},0,0,0,{"$f":"IF(I274<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I274<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I274+1<=Formulario!$D$9,I274<>0),I274+1,0)","v":0},0,0,0,{"$f":"IF(I275<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I275<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I275+1<=Formulario!$D$9,I275<>0),I275+1,0)","v":0},0,0,0,{"$f":"IF(I276<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I276<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I276+1<=Formulario!$D$9,I276<>0),I276+1,0)","v":0},0,0,0,{"$f":"IF(I277<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I277<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},{"$f":"SUM(P277:W277)","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I277+1<=Formulario!$D$9,I277<>0),I277+1,0)","v":0},0,0,0,{"$f":"IF(I278<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I278<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I278+1<=Formulario!$D$9,I278<>0),I278+1,0)","v":0},0,{"$f":"J279*$K$16","v":0},{"$f":"IF(I279<>0,M279-K279,0)","v":0},{"$f":"IF(I279<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},{"$f":"J279-L279","v":0},null,0,{"$f":"IF(M279=0,0,-M279)","v":0},0,0,0,0,{"$f":"-(VLOOKUP($C$12,$T$1:$V$7,3,0)*N278)","v":0},{"$f":"IF(I279<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I279+1<=Formulario!$D$9,I279<>0),I279+1,0)","v":0},{"$f":"IF(I280<>0,N279,0)","v":0},0,0,{"$f":"IF(I280<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I280<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I280+1<=Formulario!$D$9,I280<>0),I280+1,0)","v":0},0,0,0,{"$f":"IF(I281<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I281<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I281+1<=Formulario!$D$9,I281<>0),I281+1,0)","v":0},0,0,0,{"$f":"IF(I282<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I282<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I282+1<=Formulario!$D$9,I282<>0),I282+1,0)","v":0},0,0,0,{"$f":"IF(I283<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I283<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I283+1<=Formulario!$D$9,I283<>0),I283+1,0)","v":0},0,0,0,{"$f":"IF(I284<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I284<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I284+1<=Formulario!$D$9,I284<>0),I284+1,0)","v":0},0,0,0,{"$f":"IF(I285<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I285<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I285+1<=Formulario!$D$9,I285<>0),I285+1,0)","v":0},0,0,0,{"$f":"IF(I286<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I286<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I286+1<=Formulario!$D$9,I286<>0),I286+1,0)","v":0},0,0,0,{"$f":"IF(I287<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I287<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I287+1<=Formulario!$D$9,I287<>0),I287+1,0)","v":0},0,0,0,{"$f":"IF(I288<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I288<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I288+1<=Formulario!$D$9,I288<>0),I288+1,0)","v":0},0,0,0,{"$f":"IF(I289<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I289<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I289+1<=Formulario!$D$9,I289<>0),I289+1,0)","v":0},0,0,0,{"$f":"IF(I290<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I290<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I290+1<=Formulario!$D$9,I290<>0),I290+1,0)","v":0},0,0,0,{"$f":"IF(I291<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I291<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I291+1<=Formulario!$D$9,I291<>0),I291+1,0)","v":0},0,0,0,{"$f":"IF(I292<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I292<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I292+1<=Formulario!$D$9,I292<>0),I292+1,0)","v":0},0,0,0,{"$f":"IF(I293<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I293<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I293+1<=Formulario!$D$9,I293<>0),I293+1,0)","v":0},0,0,0,{"$f":"IF(I294<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I294<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I294+1<=Formulario!$D$9,I294<>0),I294+1,0)","v":0},0,0,0,{"$f":"IF(I295<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I295<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I295+1<=Formulario!$D$9,I295<>0),I295+1,0)","v":0},0,0,0,{"$f":"IF(I296<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I296<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I296+1<=Formulario!$D$9,I296<>0),I296+1,0)","v":0},0,0,0,{"$f":"IF(I297<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I297<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I297+1<=Formulario!$D$9,I297<>0),I297+1,0)","v":0},0,0,0,{"$f":"IF(I298<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I298<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I298+1<=Formulario!$D$9,I298<>0),I298+1,0)","v":0},0,0,0,{"$f":"IF(I299<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I299<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I299+1<=Formulario!$D$9,I299<>0),I299+1,0)","v":0},0,0,0,{"$f":"IF(I300<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I300<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I300+1<=Formulario!$D$9,I300<>0),I300+1,0)","v":0},0,0,0,{"$f":"IF(I301<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I301<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I301+1<=Formulario!$D$9,I301<>0),I301+1,0)","v":0},0,0,0,{"$f":"IF(I302<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I302<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I302+1<=Formulario!$D$9,I302<>0),I302+1,0)","v":0},0,0,0,{"$f":"IF(I303<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I303<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I303+1<=Formulario!$D$9,I303<>0),I303+1,0)","v":0},0,0,0,{"$f":"IF(I304<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I304<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I304+1<=Formulario!$D$9,I304<>0),I304+1,0)","v":0},0,0,0,{"$f":"IF(I305<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I305<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I305+1<=Formulario!$D$9,I305<>0),I305+1,0)","v":0},0,0,0,{"$f":"IF(I306<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I306<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I306+1<=Formulario!$D$9,I306<>0),I306+1,0)","v":0},0,0,0,{"$f":"IF(I307<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I307<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I307+1<=Formulario!$D$9,I307<>0),I307+1,0)","v":0},0,0,0,{"$f":"IF(I308<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I308<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I308+1<=Formulario!$D$9,I308<>0),I308+1,0)","v":0},0,0,0,{"$f":"IF(I309<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I309<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I309+1<=Formulario!$D$9,I309<>0),I309+1,0)","v":0},0,0,0,{"$f":"IF(I310<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I310<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I310+1<=Formulario!$D$9,I310<>0),I310+1,0)","v":0},0,0,0,{"$f":"IF(I311<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I311<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I311+1<=Formulario!$D$9,I311<>0),I311+1,0)","v":0},0,0,0,{"$f":"IF(I312<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I312<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I312+1<=Formulario!$D$9,I312<>0),I312+1,0)","v":0},0,0,0,{"$f":"IF(I313<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I313<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I313+1<=Formulario!$D$9,I313<>0),I313+1,0)","v":0},0,0,0,{"$f":"IF(I314<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I314<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I314+1<=Formulario!$D$9,I314<>0),I314+1,0)","v":0},0,0,0,{"$f":"IF(I315<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I315<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I315+1<=Formulario!$D$9,I315<>0),I315+1,0)","v":0},0,0,0,{"$f":"IF(I316<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I316<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I316+1<=Formulario!$D$9,I316<>0),I316+1,0)","v":0},0,0,0,{"$f":"IF(I317<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I317<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I317+1<=Formulario!$D$9,I317<>0),I317+1,0)","v":0},0,0,0,{"$f":"IF(I318<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I318<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I318+1<=Formulario!$D$9,I318<>0),I318+1,0)","v":0},0,0,0,{"$f":"IF(I319<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I319<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I319+1<=Formulario!$D$9,I319<>0),I319+1,0)","v":0},0,0,0,{"$f":"IF(I320<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I320<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(I320+1<=Formulario!$D$9,I320<>0),I320+1,0)","v":0},0,0,0,{"$f":"IF(I321<>0,PMT($K$16,Formulario!$D$9,-Simulador!$N$21),0)","v":0},0,null,0,0,0,0,0,0,0,{"$f":"IF(I321<>0,IF($C$16=\"No\",0,-Variables!$L$22),0)","v":0},0]