{"text_format":"1","workbook":"xlsx","n_sheets":7,"sheets":["Simulador 7x5","Tabla 7x5","Exclusivo Bco Carta Bienvenida","Caratula de contrato","Oferta Vinculante","Carat_Pre_7x5","RECAS"],"not_rendered":{"charts":0,"images":7,"macros":1,"external_links":0,"defined_names":7,"comments":2,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Simulador 7x5","index":0,"n_rows":92,"n_cols":44,"rows_kept":92,"cut":false,"hidden":false,"merged":[[38,4,38,11],[2,2,2,11],[3,2,3,11],[35,2,35,11],[36,2,36,11],[12,2,12,4],[15,2,15,4],[12,7,12,9],[15,7,15,9],[4,2,4,11],[9,2,9,4],[9,7,9,9]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[]
[null,null,"SIMULADOR CREDITO HIPOTECARIO"]
[null,null,"FINANCIAMIENTO PARA ADQUISICION EN PREVENTA SCOTIABANK"]
[null,null,"7x5"]
[]
[null,null,{"$f":"TODAY()","v":"2024-03-22"}]
[]
[null,null,"Lugar",null,null,null,null,"Sucursal"]
[]
[]
[null,null,"Nombre del cliente / Conyuge en su caso.",null,null,null,null,"Ejecutivo que le atendió"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"."]
[]
[null,null,"Telefonos del cliente",null,null,null,null,"Teléfonos del ejecutivo"]
[]
[]
[null,null,"Paso 1",null,null,null,null,"Paso 3",null,"Paso 4"]
[null,null,"Escoja su base de cálculo",null,null,null,null,"Escoja la opción de su interés:",null,"El cliente opta por seguros externos"]
[]
[null,null,"Paso 2"]
[null,null,"Escriba los datos solicitados:"]
[null,null,null,null,{"$f":"IF(Z46=1,\"Valor proyectado del inmueble (valor final)\",\"Ingresos brutos mensuales\")","v":"Valor proyectado del inmueble (valor final)"},null,null,{"$f":"IF(AND(Z46=1,AD45=2),\"Paso 6\",\"\")","v":""}]
[null,null,null,null,{"$f":"IF(Z46=1,\"Enganche\",\"\")","v":"Enganche"},null,null,{"$f":"IF(AND(Z46=1,AD45=2),\"Teclee su sueldo bruto:\",\"\")","v":""}]
[null,null,null,null,"Valor Destructible"]
[null,null,"Paso 5"]
[null,null,"Con Apoyo Infonavit:",null,null,null,"Ingrese la TIIE si está en periodo de revisión:"]
[null,null,{"$f":"IF(AND(Z46=1,C23=0,C24=0),\"\",IF(AND(Z46=1,C24>=C23),\"El enganche es más alto o igual que el valor del inmueble\",\"\"))","v":""}]
[null,null,{"$f":"+IF(C24=\"\",\"\",IF(C24<C23*25%,\"Se requiere un enganche mínimo de \"&TEXT(C23*25%,\"$0,0.00,00\"),\"\"))","v":""}]
[null,null,{"$f":"IF(AND($Z$46=2,$C$23<$U$72,$C$23>0),\"Los ingresos mínimos requeridos son $\"&TEXT($U$72,\"#,##0\"),\"\")","v":""}]
[null,null,{"$f":"IF(OR(C23=0,C24=0),\"\",IF(AND(Y34>6500000,Y35>50%),\"Para el monto solicitado el porcentaje máximo de financiamiento es del 50%\",IF(($C$23-$C$24)>$T$72,\"Para el monto solicitado el porcentaje máximo de financiamiento es del 75% - Aplica solo para IR 1 y 2\",\"\")))","v":""}]
[null,null,{"$f":"IF(C23=\"\",\"\",\"Línea máxima a otorgar puede ser menor por perfil del cliente\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(Z46=2,C23>0,P36=1),\"Revisar los valores mínimos de vivienda para cada plaza\",IF(AND(C23=0,C24=0),\"\",IF(AND(Z46=1,C23<500000),\"Revisar los valores mínimos de vivienda para cada plaza\",\"\")))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"maximo monto",{"$f":"MAX(E49:L49)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LTV",{"$f":"IFERROR(K49/K47,0)","v":0},{"$f":"IFERROR(I49/I47,0)","v":0},{"$f":"IFERROR(G49/G47,0)","v":0},{"$f":"IFERROR(E49/E47,0)","v":0}]
[null,null,"SIMULADOR CREDITO HIPOTECARIO",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(K47<500000,I47<500000,G47<500000,E47<500000),1,0)","v":1}]
[null,null,"FINANCIAMIENTO PARA ADQUISICION EN PREVENTA SCOTIABANK"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(K49<250000,I49<250000,G49<250000,E49<250000),1,0)","v":1}]
[null,null,null,null,"7x5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculo de credito construcción"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(C23+C24)*0.5","v":0},null,{"$f":"IF(AND(Z46=1,C23>0,C24>0),C23-Y43,\"\")","v":""},null,"capital invertido"]
[null,null,"Plazo",null,"5 AÑOS",null,"10 AÑOS",null,"15 años",null,"20 años",null,null,null,null,null,"Esquemas",null,"Plazo",4,null,null,null,null,{"$f":"C23*0.75","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y40<Y41,Y40,Y41)","v":0},null,{"$f":"IFERROR(IF((C25+C24)<((C23+C24)*0.5),\"Se necesita mayor capital invertido\",\"\"),0)","v":""},null,null,1]
[null,null,"Tasa de Interés",null,{"$f":"AA59","v":9.5000000000000001E-2},null,{"$f":"AA60","v":0.1},null,{"$f":"+AA61","v":0.1075},null,{"$f":"+AA62","v":0.1075},null,null,null,null,null,{"$f":"IFERROR(K49/K47,0)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(IF(C25+Y42<=C23,Y42,IF(C25>C23,0,IF(Y42+C25>C23,C23-C25,\"\"))),0)","v":0},1]
[null,null,"% máximo de financiamiento",null,0.75,null,0.75,null,0.75,null,0.75,null,null,null,null,null,null,null,null,null,"Cambio de etiqueta",{"$f":"IF(Z46=1,\"Valor del inmueble\",\"Ingresos Brutos Mensuales\")","v":"Valor del inmueble"},{"$f":"IF($C$24>0,$C$23-$C$24,$C$23-$C$23*$U$46)","v":0},null,null,null,null,null,"Apoyo Infonavit"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.25,"NO",1,0.9,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adquisición",1,null,"% de enganche",{"$f":"IF(IF(C23=0,0,IF(C24>0,C24,IF(C24/C23>1,0,C24/C23)))>0,IF(C23=0,0,IF(C24>0,C24,IF(C24/C23>1,0,C24/C23))),IF($AD$45=1,$AB$45,$AB$46))","v":0.25},{"$f":"IF(R46=2,\" \",\"Monto a Financiar\")","v":"Monto a Financiar"},null,"Pago por mil","Por Valor del Inmueble",1,1,0.25,"SI",null,0.95,1]
[null,null,"Valor de la vivienda",null,{"$f":"IF($Z$46=1,$C$23,E49/E44)","v":0},null,{"$f":"IF($Z$46=1,$C$23,G49/G44)","v":0},null,{"$f":"IF($Z$46=1,$C$23,I49/I44)","v":0},null,{"$f":"IF($Z$46=1,$C$23,K49/K44)","v":0},null,null,null,null,null,"Pasivo Hipotecario",null,"Cambio de pasivo o adquisi",null,{"$f":"IF(AND(R46=1,Z46=1),\"Enganche\",IF(AND(R46=2,Z46=1),\"Saldo actual\",\"\"))","v":"Enganche"},{"$f":"IF($T$41=1,$E$49,IF(T41=2,$G$49,IF(T41=3,I49,K49)))","v":0},null,{"$f":"+AB63","v":10.27},"Por Ingresos"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ingresos",{"$f":"IFERROR(IF(AND(AD45=2,Z46=1),I25,C23),0)","v":0}]
[null,null,"Monto del crédito",null,{"$f":"$S$50","v":0},null,{"$f":"$T$50","v":0},null,{"$f":"$U$50","v":0},null,{"$f":"$V$50","v":0},null,null,null,null,null,"Monto a financiar adquisición",null,{"$f":"IF(AND($AD$45=1,$Z$46=1,$U$46>=0.1),IF($C$24>0,$V$52,$C$23*$T$72),IF(AND($AD$45=2,$Z$46=1,$U$46>=0.05),IF($C$24>0,$C$23*$T$72-$C$24,$C$23*$T$72),IF($Z$46=2,$AE$59,0)))","v":0},{"$f":"IF(AND($AD$45=1,$Z$46=1,$U$46>=0.1),IF($C$24>0,$V$52,$C$23*$T$72),IF(AND($AD$45=2,$Z$46=1,$U$46>=0.05),IF($C$24>0,$C$23*$T$72-$C$24,$C$23*$T$72),IF($Z$46=2,$AE$60,0)))","v":0},{"$f":"IF(AND($AD$45=1,$Z$46=1,$U$46>=0.1),IF($C$24>0,$V$52,$C$23*$T$72),IF(AND($AD$45=2,$Z$46=1,$U$46>=0.05),IF($C$24>0,$C$23*$T$72-$C$24,$C$23*$T$72),IF($Z$46=2,$AE$61,0)))","v":0},{"$f":"IF(AND($AD$45=1,$Z$46=1,$U$46>=0.1),IF($C$24>0,$V$52,$C$23*$T$72),IF(AND($AD$45=2,$Z$46=1,$U$46>=0.05),IF($C$24>0,$C$23*$T$72-$C$24,$C$23*$T$72),IF($Z$46=2,$AE$62,0)))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Decsisión de monto a financiar",null,{"$f":"IF(AND($AD$45=2,$Z$46=1,$C$23<0),0,IF(AND($Z$46=2,$C$23<$U$72),0,S49))","v":0},{"$f":"IF(AND($AD$45=2,$Z$46=1,$C$23<0),0,IF(AND($Z$46=2,$C$23<$U$72),0,T49))","v":0},{"$f":"IF(AND($AD$45=2,$Z$46=1,$C$23<0),0,IF(AND($Z$46=2,$C$23<$U$72),0,U49))","v":0},{"$f":"IF(AND($AD$45=2,$Z$46=1,$C$23<0),0,IF(AND($Z$46=2,$C$23<$U$72),0,V49))","v":0}]
[null,null,"Erogación inicial",null,{"$f":"IF($Z$46=1,E49/1000*AB59,$C$23*$V$72)","v":0},null,{"$f":"IF($Z$46=1,G49/1000*AB60,$C$23*$V$72)","v":0},null,{"$f":"IF($Z$46=1,I49/1000*AB61,$C$23*$V$72)","v":0},null,{"$f":"IF($Z$46=1,K49/1000*AB62,$C$23*$V$72)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C$23*$T$72","v":0},{"$f":"+C23-C24","v":0},{"$f":"+MIN(T52:U52)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(T41=1,E51,G51)","v":0}]
[null,null,"Seguro de vida",null,{"$f":"E49*IF($Y$81=1,0,$U$75)","v":0},null,{"$f":"G49*IF($Y$81=1,0,$U$75)","v":0},null,{"$f":"I49*IF($Y$81=1,0,$U$75)","v":0},null,{"$f":"K49*IF($Y$81=1,0,$U$75)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Incremento Anual"]
[null,null,"Seguro de daños",null,{"$f":"IF($G$25>0,$G$25,E47)*IF($Y$81=1,0,$U$76)","v":0},null,{"$f":"IF($G$25>0,$G$25,G47)*IF($Y$81=1,0,$U$76)","v":0},null,{"$f":"IF($G$25>0,$G$25,I47)*IF($Y$81=1,0,$U$76)","v":0},null,{"$f":"IF($G$25>0,$G$25,K47)*IF($Y$81=1,0,$U$76)","v":0}]
[]
[null,null,"Total mensualidad inicial",null,{"$f":"E55+E53+E51","v":0},null,{"$f":"G55+G53+G51","v":0},null,{"$f":"I55+I53+I51","v":0},null,{"$f":"K55+K53+K51","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Producto","Plazo","Tasas","Pgo x mil","CAT","Mensualidad","Créd. Máx"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Plazo",1,1,1,null,"Informativo"]
[null,null,"Incremento anual del pago",null,0,null,0,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,60,"7x5","5 años",9.5000000000000001E-2,21.08,null,null,{"$f":"$E$51/AB59*1000","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,120,"7x5","10 años",0.1,13.3,null,null,{"$f":"$E$51/AB60*1000","v":0}]
[null,null,"Ingresos brutos por comprobar",null,{"$f":"IFERROR(IF($C$23=\"\",0,IF(AND($Z$46=1,E49/1000*AB59/$V$72>$U$72),E49/1000*AB59/$V$72,IF(AND($Z$46=1,E49/1000*AB59/$V$72<$U$72),$U$72,$C$23))),0)","v":0},null,{"$f":"IFERROR(IF($C$23=\"\",0,IF(AND($Z$46=1,G49/1000*AB60/$V$72>$U$72),G49/1000*AB60/$V$72,IF(AND($Z$46=1,G49/1000*AB60/$V$72<$U$72),$U$72,$C$23))),0)","v":0},null,{"$f":"IFERROR(IF($C$23=\"\",0,IF(AND($Z$46=1,I49/1000*AB61/$V$72>$U$72),I49/1000*AB61/$V$72,IF(AND($Z$46=1,I49/1000*AB61/$V$72<$U$72),$U$72,$C$23))),0)","v":0},null,{"$f":"IFERROR(IF($C$23=\"\",0,IF(AND($Z$46=1,K49/1000*AB62/$V$72>$U$72),K49/1000*AB62/$V$72,IF(AND($Z$46=1,K49/1000*AB62/$V$72<$U$72),$U$72,$C$23))),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,180,"7x5","15 años",0.1075,11.32,null,null,{"$f":"$E$51/AB61*1000","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,240,"7x5","20 años",0.1075,10.27,null,null,{"$f":"$E$51/AB62*1000","v":0}]
[null,null,"Comisión por apertura",null,0,null,{"$f":"IF($R$66=1,G49*$U$82,0)","v":0},null,{"$f":"IF($R$66=1,I49*$U$82,0)","v":0},null,{"$f":"IF($R$66=1,K49*$U$82,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$41=1,$X$59,IF(T41=2,$X$60,IF(T41=3,X61,X62)))","v":240},null,{"$f":"IF($T$41=1,$Z$59,IF(T41=2,$Z$60,IF(T41=3,Z61,Z62)))","v":"20 años"},{"$f":"IF($T$41=1,$AA$59,IF(T41=2,$AA$60,IF(T41=3,AA61,AA62)))","v":0.1075},{"$f":"IF($T$41=1,$AB$59,IF(T41=2,$AB$60,IF(T41=3,AB61,AB62)))","v":10.27}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Frontera","NO"]
[null,null,{"$f":"\"Avalúo     \"&IF(OR(AND($Z$46=1,$C$23>$Q$91),AND($Z$46=2,E47>$Q$91)),\"'Favor de Cotizar.' - Val. apróx.\",\"\")","v":"Avalúo     "},null,{"$f":"IFERROR(IF(AND($Z$46=1,$C$23<=$Q$91),VLOOKUP($C$23,$P$71:$R$92,3),IF(AND($Z$46=2,E47<=$Q$91),VLOOKUP(E47,$P$71:$R$92,3),$R$92)),0)","v":0},null,{"$f":"IFERROR(IF(AND($Z$46=1,$C$23<=$Q$91),VLOOKUP($C$23,$P$71:$R$92,3),IF(AND($Z$46=2,G47<=$Q$91),VLOOKUP(G47,$P$71:$R$92,3),$R$92)),0)","v":0},null,{"$f":"IFERROR(IF(AND($Z$46=1,$C$23<=$Q$91),VLOOKUP($C$23,$P$71:$R$92,3),IF(AND($Z$46=2,I47<=$Q$91),VLOOKUP(I47,$P$71:$R$92,3),$R$92)),0)","v":0},null,{"$f":"IFERROR(IF(AND($Z$46=1,$C$23<=$Q$91),VLOOKUP($C$23,$P$71:$R$92,3),IF(AND($Z$46=2,K47<=$Q$91),VLOOKUP(K47,$P$71:$R$92,3),$R$92)),0)","v":0},null,null,null,null,"IVA","SI",1,{"$f":"IF(R65=1,1.16,1.16)","v":1.1599999999999999}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Apertura",null,1,"Comisión por apertura 1% y comisión por prepago 0%"]
[null,null,"Dictamen técnico",null,{"$f":"IF(E49*$U$85>$V$85,$V$85,E49*$U$85)","v":0},null,{"$f":"IF(G49*$U$85>$V$85,$V$85,G49*$U$85)","v":0},null,{"$f":"IF(I49*$U$85>$V$85,$V$85,I49*$U$85)","v":0},null,{"$f":"IF(K49*$U$85>$V$85,$V$85,K49*$U$85)","v":0},null,null,null,null,"Comisión promoción 0%",null,{"$f":"IF(R66=2,3%,\"NO APLICA\")","v":"NO APLICA"},"Comisión por apertura 0% y comisión por prepago 3% más IVA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Com Aut Dif",250,250,250,250,250]
[null,null,"Comisión por pagos anticipados",null,"NO APLICA",null,"NO APLICA",null,"NO APLICA",null,"NO APLICA",null,null,null,null,"Avalúo",{"$f":"IFERROR(IF(C23<$Q$91,VLOOKUP(C23,$P$71:$R$92,3),\"Cotización especial\"),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mayor a","Hasta a","Importe"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.01,500000,1900,null,"Aforo","Ingresos mínimos","RPI",null,"Factor p/ TIIE"]
[null,null,"Ver tabla de amortización",null,null,null,null,null,null,null,null,null,null,null,null,500001,1000000,3300,null,0.75,10000,0.5,null,4.4999999999999998E-2]
[null,null,"Observaciones:",null,null,null,null,null,null,null,null,null,null,null,null,1000001,1500000,4500]
[null,null,"-No se incluyen los gastos notariales, los cuales se pagaran al momento de la firma del crédito",null,null,null,null,null,null,null,null,null,null,null,null,1500001,2000000,5750,null,"Seguros",null,null,null,"Valor del inmueble",{"$f":"IF($T$41=1,E47,G47)","v":0}]
[null,null,"-  El crédito solicitado dependerá de la capacidad de pago de cada cliente",null,null,null,null,null,null,null,null,null,null,null,null,2000001,2500000,7000,null,"Vida",5.9999999999999995E-4,{"$f":"U75","v":5.9999999999999995E-4},null,"Pago por mil",{"$f":"+AB63","v":10.27}]
[null,null,"-  Scotiabank se reserva el derecho de solicitar información adicional y/o restringir parámetros de enganche, monto, plazo o tasa en función de las características específicas ",null,null,null,null,null,null,null,null,null,null,null,null,2500001,3000000,8200,null,"Daños",3.1E-4,{"$f":"U76","v":3.1E-4},null,"Plazo",{"$f":"+Z63","v":"20 años"}]
[null,null,"    del solicitante y del inmueble objeto de la operación.",null,null,null,null,null,null,null,null,null,null,null,null,3000001,4000000,11000,null,null,null,null,null,"Tasa",{"$f":"+AA63","v":0.1075},null,null,"CALCULO PARA EL IMPORTE MAXIMO DE APORTACION PATRONAL"]
[null,null,"-  En caso de que aplique, la comisión por pagos anticipados causa I.V.A.",null,null,null,null,null,null,null,null,null,null,null,null,4000001,5000000,13900,null,null,null,null,null,"Monto Crédito",{"$f":"IF($T$41=1,E49,G49)","v":0},null,null,"Salario diario nominal (UMA enero 2023)",null,103.74]
[null,null,"- Esta cotización tiene carácter informativo, Scotiabank se reserva el derecho de cambiar cualquier condición sin previo aviso.",null,null,null,null,null,null,null,null,null,null,null,null,5000001,6000000,15500,null,null,null,null,null,null,null,null,null,"Tope de aportación patronal",null,25]
[null,null,"- Este documento NO implica que el crédito ha sido autorizado, ni establece obligación alguna para Scotiabank.",null,null,null,null,null,null,null,null,null,null,null,null,6000001,7000000,19000,null,null,null,null,null,"Contratación de Seguros",null,null,null,"Aportación patronal",null,{"$f":"+AD78*AD79","v":2593.5}]
[null,null,{"$f":"IF(T41=1,\"\",\"-  Apartir del mes  número 61 y en caso de que el cliente no se reúna con el Banco para revisar y negociar la nueva Tasa de interés que rejirá el crédito, la Tasa de Interés aplicable será de\")","v":"-  Apartir del mes  número 61 y en caso de que el cliente no se reúna con el Banco para revisar y negociar la nueva Tasa de interés que rejirá el crédito, la Tasa de Interés aplicable será de"},null,null,null,null,null,null,null,null,null,null,null,null,7000001,8000000,20000,null,"Comisión por aut difer =",250,null,null,"SI ",2,null,null,"Aportación Patronal 5%",null,{"$f":"+AD80*0.05","v":129.67500000000001}]
[null,null,{"$f":"IF(T41=1,\"\",\"    T.I.I.E. más 4.5 puntos porcentuales, por lo que los valores que se muestran se ajustarán durante la vigencia del crédito en función de la Tasa de Interés variable señalada.\")","v":"    T.I.I.E. más 4.5 puntos porcentuales, por lo que los valores que se muestran se ajustarán durante la vigencia del crédito en función de la Tasa de Interés variable señalada."},null,null,null,null,null,null,null,null,null,null,null,null,8000001,9000000,20100,null,"Comisión por Apertura =",0.01,null,null,"NO",null,null,null,null,0.05]
[null,null,null,null,null,null,null,null,null,null,"v2024.01",null,null,null,null,9000001,10000000,22500,null,"Comisión por Prepago =",0.03,null,null,null,null,null,null,"No. de días del bimestre (promedio 60 días)",null,60.8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10000001,11000000,27000,null,"Avalúo",1E-3,null,null,null,null,null,null,"Aportación Patronal bimestral",null,{"$f":"+AD81*AD83","v":7884.2400000000007}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11000001,12000000,28000,null,"Dictamen técnico",0.01,18000,null,null,null,null,null,"Incremento anual promedio para las aportaciones = ",null,0.03]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12000001,13000000,30000,null,null,null,"Máximo"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13000001,14000000,32000,null,null,null,"Ya no hay minimo"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14000001,15000000,34000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15000001,20000000,37000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20000001,25000000,39000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25000001,30000000,40000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30000001,30000000,40000]

{"sheet":"Tabla 7x5","index":1,"n_rows":260,"n_cols":59,"rows_kept":260,"cut":false,"hidden":false,"merged":[[0,0,0,26],[2,0,2,26],[5,1,5,5],[5,23,5,25],[3,0,3,26],[1,0,1,26]]}
["Scotiabank Inverlat, S.A., Institución de Banca Múltiple, Grupo Financiero Scotiabank Inverlat",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
["SIMULADOR CREDITO HIPOTECARIO"]
["FINANCIAMIENTO PARA ADQUISICION EN PREVENTA SCOTIABANK",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Comision por apertura",null,null,null,null,{"$f":"IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!E63,'Simulador 7x5'!G63)","v":0},null,1]
[{"$f":"IF('Simulador 7x5'!T41=1,\"7x5 - 5 AÑOS\",IF('Simulador 7x5'!T41=2,\"7x5 - 10 AÑOS\",IF('Simulador 7x5'!T41=3,\"7x5 - 15 AÑOS\",\"7x5 - 20 AÑOS\")))","v":"7x5 - 20 AÑOS"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tope",null,null,"Avalúo",null,null,null,null,{"$f":"IFERROR(IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!E65,'Simulador 7x5'!G65),0)","v":0},null,{"$f":"IF('Simulador 7x5'!T41=1,\"Disminución de plazo\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Observaciones",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,null,null,"Dictámen Técnico",null,null,null,null,{"$f":"IFERROR(IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!E67,'Simulador 7x5'!G67),0)","v":0},null,{"$f":"IF('Simulador 7x5'!T41=1,\"Disminución de pago\",\"\")","v":""}]
[null,"Teclear los datos con las celdas en blanco",null,null,null,null,null,null,null,null,null,null,null,"- La comisión por prepagos causa IVA y en la corrida ya lo incluye",null,null,null,null,null,null,null,null,null,{"$f":"'Simulador 7x5'!C7","v":"2024-03-22"},null,null,null,null,null,{"$f":"'Simulador 7x5'!I27+'Simulador 7x5'!X72","v":4.4999999999999998E-2}]
[null,"Período",null,"Monto",null,"Erogación",null,null,null,null,null,null,null,"- El escenario que se presenta en la tabla de amortización siempre es considerando que se paga de manera puntual.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",null,null,null,null,{"$f":"SUM(AL3:AL5)","v":0}]
[null,1,null,{"$f":"'Simulador 7x5'!$V$47","v":0},null,{"$f":"(D8/1000)*'Simulador 7x5'!X47","v":0},null,"Linea máxima de crédito",null,null,null,null,null,"- Esta cotización tiene carácter informativo. Scotiabank se reserva el derecho de cambiar cualquier condición sin previo aviso."]
[null,null,null,null,null,{"$f":"IF(B9>12,((D9+D8)/1000*'Simulador 7x5'!X47*Z29)+((D9+D8)/1000*'Simulador 7x5'!X47),(D9+D8)/1000*'Simulador 7x5'!X47)","v":0},null,{"$f":"'Simulador 7x5'!V47","v":0},null,null,null,null,null,"- Este documento NO implica que el crédito ha sido autorizado, ni establece obligación alguna para Scotiabank.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ12*12","v":0}]
[null,null,null,{"$f":"IF('Simulador 7x5'!V47-D8-D9<0,0,'Simulador 7x5'!V47-D8-D9)","v":0},null,{"$f":"IF(B10>12,((D10+D9+D8)/1000*'Simulador 7x5'!X47*Z29)+((D10+D9+D8)/1000*'Simulador 7x5'!X47),(D10+D9+D8)/1000*'Simulador 7x5'!X47)","v":0},null,{"$f":"IF((D9+D8)>H9,\"Se excede de la línea autorizada\",\"\")","v":""},null,null,null,null,null,{"$f":"IF('Simulador 7x5'!T41=1,\"\",\"- Apartir del mes número 61 y en caso de que el cliente no se reúna con el Banco para revisar y negociar la nueva Tasa\")","v":"- Apartir del mes número 61 y en caso de que el cliente no se reúna con el Banco para revisar y negociar la nueva Tasa"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TIR"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Simulador 7x5'!T41=1,\"\",\"   de interés que rejirá el crédito, la Tasa de Interés aplicable será de  T.I.I.E. más 4.5 puntos porcentuales, por lo que los\")","v":"   de interés que rejirá el crédito, la Tasa de Interés aplicable será de  T.I.I.E. más 4.5 puntos porcentuales, por lo que los"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((1+AJ12)^12)-1","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Simulador 7x5'!T41=1,\"\",\"   valores que se muestran se ajustarán durante la vigencia del crédito en función de la Tasa de Interés variable señalada.\")","v":"   valores que se muestran se ajustarán durante la vigencia del crédito en función de la Tasa de Interés variable señalada."},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IRR(AB16:AB136,0),0)","v":0},{"$f":"AB12*12","v":0},{"$f":"((1+AB12)^12)-1","v":0},null,null,null,null,null,{"$f":"IFERROR(IRR(AJ13:AJ256,0),0)","v":0}]
[null,null,null,null,null,null,null,"El crédito se liquida",null,{"$f":"AP16","v":0},"Años",null,null,"- CAT =.",null,{"$f":"AJ11","v":0},"\"Para fines informativos de comparación exclusivamente sin IVA\"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL7-H9","v":0}]
[null,null,null,null,null,null,null,"por pago puntual en:",null,{"$f":"AQ16","v":0},"Meses",null,null,"- En caso de anticipos a capital escoja la opción:"]
[]
["Período","Saldo Inicial",null,"Erogación",null,"Interés",null,"Amortización",null,"Aportación Bimestral",null,"Prepagos a capital",null,"Comisión por prepagos",null,"Tasa aplicada",null,"Saldo Final",null,"Seguro de vida y desempleo",null,"Seguro de daños",null,"Pago Mensual",null,"Inc. Pago",null,{"$f":"AL7-H9","v":0},"Tasa Aplic.","Saldo Inicial","Erogación","Interés","Amortización","Saldo Final","Seguros","Pago Mensual","factor de pago",null,"años","meses",{"$f":"SUM(AO17:AO256)","v":1},{"$f":"SUM(AP17:AP256)","v":0},{"$f":"SUM(AQ17:AQ256)","v":0},null,"Plazo","Fecha","Dias",null,"Año actual","Mes actual","Día actual","Dia/corte","sumar"]
[1,{"$f":"IFERROR(VLOOKUP(A17,$B$8:$F$10,3,FALSE),0)","v":0},null,{"$f":"F8","v":0},null,{"$f":"IF(B17=0,0,P17/360*AU17*B17)","v":0},null,{"$f":"D17-F17","v":0},null,null,null,null,null,0,null,{"$f":"IF(B17=0,0,AC17)","v":0},null,{"$f":"B17-H17-J17-L17+N17","v":0},null,{"$f":"IF(B17<=0,0,B17*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B17<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,{"$f":"IF(B17<=0,0,(D17+L17+T17+V17))","v":0},null,null,null,{"$f":"X17","v":0},{"$f":"IF(AD17<=0.01,0,'Simulador 7x5'!$AA$63)","v":0},{"$f":"+B17","v":0},{"$f":"(AD17/1000)*'Simulador 7x5'!$X$47","v":0},{"$f":"IFERROR(AC17/360*AU17*AD17,0)","v":0},{"$f":"+AE17-AF17","v":0},{"$f":"+AD17-AG17","v":0},{"$f":"IF(AD17<=0,0,AD17*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD17<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},{"$f":"IF(AD17<=0,0,AE17+AI17)","v":0},{"$f":"IFERROR(AE17/AD17,0)","v":0},null,0,{"$f":"IF(B17=0,0,1)","v":0},{"$f":"+IF(R17<=0.01,IF(R16>1,+A17,0),0)","v":1},{"$f":"+IF(AO17>0,+AM17,0)","v":0},{"$f":"+IF(AO17>0,+AN17,0)","v":0},null,{"$f":"+'Simulador 7x5'!X63","v":240},{"$f":"IF(AD17=0,\"\",DATE(AW17,AX17+BA17,AZ17))","v":""},{"$f":"IFERROR(DAY(DATE(YEAR(AT17),MONTH(AT17)+1,0)),0)","v":0},1,{"$f":"IFERROR(YEAR('Simulador 7x5'!C7),YEAR('Simulador 7x5'!C7))","v":2024},{"$f":"IFERROR(MONTH('Simulador 7x5'!C7),MONTH('Simulador 7x5'!C7))","v":3},{"$f":"IFERROR(DAY('Simulador 7x5'!C7),DAY('Simulador 7x5'!C7))","v":22},{"$f":"IF(AND(DAY(TODAY())>=3,DAY(TODAY())<=16),3,17)","v":17},{"$f":"IF(AY17>AZ17,1,0)","v":1}]
[2,{"$f":"IF(R17<0,0,IF(A18=$B$9,R17+$D$9,IF(A18=$B$10,R17+$D$10,R17)))","v":0},null,{"$f":"IF(B18+F18-D17<=0,B18+F18,IF(A18=$B$9,$F$9,IF(A18=$B$10,$F$10,IF(AND('Simulador 7x5'!$AD$45=2,L17=0),D17*(1+Z18),IF($AN$3=2,B18*AK18,D17*(1+Z18))))))","v":0},null,{"$f":"IF(B18=0,0,P18/360*AU18*B18)","v":0},null,{"$f":"D18-F18","v":0},null,{"$f":"IF(B18=0,0,IF('Simulador 7x5'!$AD$45=1,0,IF('Simulador 7x5'!$AD$48*'Simulador 7x5'!$AC$82*2>'Simulador 7x5'!$AD$84,'Simulador 7x5'!$AD$84,IF(B18=0,0,'Simulador 7x5'!$AD$48*'Simulador 7x5'!$AC$82*2))))","v":0},null,null,null,0,null,{"$f":"IF(B18=0,0,AC18)","v":0},null,{"$f":"B18-H18-J18-L18+N18","v":0},null,{"$f":"IF(B18<=0,0,B18*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B18<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,{"$f":"IF(B18<=0,0,(D18+L18+T18+V18))","v":0},null,null,null,{"$f":"X18","v":0},{"$f":"IF(AD18<=0.01,0,AC17)","v":0},{"$f":"IF(AH17<0.01,0,IF(A18=$B$9,AH17+$D$9,IF(A18=$B$10,AH17+$D$10,AH17)))","v":0},{"$f":"IF(AD18+AF18-AE17<=0,AD18+AF18,IF(A18=$B$9,$F$9,IF(A18=$B$10,$F$10,IF($AN$3=2,AD18*AK18,AE17*(1+Z18)))))","v":0},{"$f":"IFERROR(AC18/360*AU18*AD18,0)","v":0},{"$f":"+AE18-AF18","v":0},{"$f":"+AD18-AG18","v":0},{"$f":"IF(AD18<=0,0,AD18*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD18<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,{"$f":"IFERROR(AE18/AD18,0)","v":0},null,0,2,{"$f":"+IF(R18<=0.01,IF(R17>1,+A18,0),0)","v":0},{"$f":"+IF(AO18>0,+AM18,0)","v":0},{"$f":"+IF(AO18>0,+AN18,0)","v":0},null,{"$f":"IFERROR(IF(AD18<=0.01,0,AS17-1),0)","v":0},{"$f":"IF(AK17=0,\"\",DATE(YEAR(AT17),MONTH(AT17)+1,1))","v":""},{"$f":"IFERROR(DAY(DATE(YEAR(AT18),MONTH(AT18)+1,0)),0)","v":0},2]
[3,0,null,{"$f":"IF(B19+F19-D18<=0,B19+F19,IF(A19=$B$9,$F$9,IF(A19=$B$10,$F$10,IF(AND('Simulador 7x5'!$AD$45=2,L18=0),D18*(1+Z19),IF($AN$3=2,B19*AK19,D18*(1+Z19))))))","v":0},null,0,null,{"$f":"D19-F19","v":0},null,null,null,null,null,0,null,0,null,0,null,{"$f":"IF(B19<=0,0,B19*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B19<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,{"$f":"IF(AH18<0.01,0,IF(A19=$B$9,AH18+$D$9,IF(A19=$B$10,AH18+$D$10,AH18)))","v":0},{"$f":"IF(AD19+AF19-AE18<=0,AD19+AF19,IF(A19=$B$9,$F$9,IF(A19=$B$10,$F$10,IF($AN$3=2,AD19*AK19,AE18*(1+Z19)))))","v":0},0,{"$f":"+AE19-AF19","v":0},{"$f":"+AD19-AG19","v":0},{"$f":"IF(AD19<=0,0,AD19*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD19<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,0,3,0,0,0,null,{"$f":"IFERROR(IF(AD19<=0.01,0,AS18-1),0)","v":0},{"$f":"IF(AK18=0,\"\",DATE(YEAR(AT18),MONTH(AT18)+1,1))","v":""},0,3,"Días/Mes",30.4375,{"$f":"SUM(AU75:AU136)","v":0},{"$f":"IF(AS75=0,0,AY19/AS75)","v":0}]
[4,0,null,{"$f":"IF(B20+F20-D19<=0,B20+F20,IF(A20=$B$9,$F$9,IF(A20=$B$10,$F$10,IF(AND('Simulador 7x5'!$AD$45=2,L19=0),D19*(1+Z20),IF($AN$3=2,B20*AK20,D19*(1+Z20))))))","v":0},null,0,null,0,null,{"$f":"IF(B20-H20=0,0,J18)","v":0},null,null,null,0,null,0,null,0,null,{"$f":"IF(B20<=0,0,B20*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B20<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD20<=0,0,AD20*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD20<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,0,4,0,0,0,null,0,"",0,4,null,"Interés mensual = Sdo inicial x tasa / 360 x # días del mes"]
[5,0,null,{"$f":"IF(B21+F21-D20<=0,B21+F21,IF(A21=$B$9,$F$9,IF(A21=$B$10,$F$10,IF(AND('Simulador 7x5'!$AD$45=2,L20=0),D20*(1+Z21),IF($AN$3=2,B21*AK21,D20*(1+Z21))))))","v":0},null,0,null,0,null,null,null,null,null,0,null,0,null,0,null,{"$f":"IF(B21<=0,0,B21*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B21<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD21<=0,0,AD21*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD21<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,0,5,0,0,0,null,0,"",0,5]
[6,0,null,{"$f":"IF(B22+F22-D21<=0,B22+F22,IF(A22=$B$9,$F$9,IF(A22=$B$10,$F$10,IF(AND('Simulador 7x5'!$AD$45=2,L21=0),D21*(1+Z22),IF($AN$3=2,B22*AK22,D21*(1+Z22))))))","v":0},null,0,null,0,null,{"$f":"IF(B22-H22=0,0,J20)","v":0},null,null,null,0,null,0,null,0,null,{"$f":"IF(B22<=0,0,B22*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B22<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD22<=0,0,AD22*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD22<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,0,6,0,0,0,null,0,"",0,6]
[7,0,null,{"$f":"IF(B23+F23-D22<=0,B23+F23,IF(A23=$B$9,$F$9,IF(A23=$B$10,$F$10,IF(AND('Simulador 7x5'!$AD$45=2,L22=0),D22*(1+Z23),IF($AN$3=2,B23*AK23,D22*(1+Z23))))))","v":0},null,0,null,0,null,null,null,null,null,0,null,0,null,0,null,{"$f":"IF(B23<=0,0,B23*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B23<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD23<=0,0,AD23*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD23<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,0,7,0,0,0,null,0,"",0,7]
[8,0,null,{"$f":"IF(B24+F24-D23<=0,B24+F24,IF(A24=$B$9,$F$9,IF(A24=$B$10,$F$10,IF(AND('Simulador 7x5'!$AD$45=2,L23=0),D23*(1+Z24),IF($AN$3=2,B24*AK24,D23*(1+Z24))))))","v":0},null,0,null,0,null,{"$f":"IF(B24-H24=0,0,J22)","v":0},null,null,null,0,null,0,null,0,null,{"$f":"IF(B24<=0,0,B24*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B24<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD24<=0,0,AD24*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD24<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,0,8,0,0,0,null,0,"",0,8]
[9,0,null,{"$f":"IF(B25+F25-D24<=0,B25+F25,IF(A25=$B$9,$F$9,IF(A25=$B$10,$F$10,IF(AND('Simulador 7x5'!$AD$45=2,L24=0),D24*(1+Z25),IF($AN$3=2,B25*AK25,D24*(1+Z25))))))","v":0},null,0,null,0,null,null,null,null,null,0,null,0,null,0,null,{"$f":"IF(B25<=0,0,B25*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B25<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD25<=0,0,AD25*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD25<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,0,9,0,0,0,null,0,"",0,9]
[10,0,null,{"$f":"IF(B26+F26-D25<=0,B26+F26,IF(A26=$B$9,$F$9,IF(A26=$B$10,$F$10,IF(AND('Simulador 7x5'!$AD$45=2,L25=0),D25*(1+Z26),IF($AN$3=2,B26*AK26,D25*(1+Z26))))))","v":0},null,0,null,0,null,{"$f":"IF(B26-H26=0,0,J24)","v":0},null,null,null,0,null,0,null,0,null,{"$f":"IF(B26<=0,0,B26*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B26<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD26<=0,0,AD26*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD26<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,0,10,0,0,0,null,0,"",0,10]
[11,0,null,{"$f":"IF(B27+F27-D26<=0,B27+F27,IF(A27=$B$9,$F$9,IF(A27=$B$10,$F$10,IF(AND('Simulador 7x5'!$AD$45=2,L26=0),D26*(1+Z27),IF($AN$3=2,B27*AK27,D26*(1+Z27))))))","v":0},null,0,null,0,null,null,null,null,null,0,null,0,null,0,null,{"$f":"IF(B27<=0,0,B27*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B27<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD27<=0,0,AD27*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD27<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,0,11,0,0,0,null,0,"",0,11]
[12,0,null,{"$f":"IF(B28+F28-D27<=0,B28+F28,IF(A28=$B$9,$F$9,IF(A28=$B$10,$F$10,IF(AND('Simulador 7x5'!$AD$45=2,L27=0),D27*(1+Z28),IF($AN$3=2,B28*AK28,D27*(1+Z28))))))","v":0},null,0,null,0,null,{"$f":"IF(B28-H28=0,0,J26)","v":0},null,null,null,0,null,0,null,0,null,{"$f":"IF(B28<=0,0,B28*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B28<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD28<=0,0,AD28*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD28<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,1,0,0,0,0,null,0,"",0,12]
[13,0,null,{"$f":"IF(B29+F29-D28<=0,B29+F29,IF(A29=$B$9,$F$9,IF(A29=$B$10,$F$10,IF(AND('Simulador 7x5'!$AD$45=2,L28=0),D28*(1+Z29),IF($AN$3=2,B29*AK29,D28*(1+Z29))))))","v":0},null,0,null,0,null,null,null,null,null,0,null,0,null,0,null,{"$f":"IF(B29<=0,0,B29*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B29<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,{"$f":"IF(B29<=0,0,'Simulador 7x5'!$AE$54)","v":0},null,0,0,0,0,0,0,0,{"$f":"IF(AD29<=0,0,AD29*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD29<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,1,1,0,0,0,null,0,"",0,13]
[14,0,null,{"$f":"IF(B30+F30-D29<=0,B30+F30,IF(A30=$B$9,$F$9,IF(A30=$B$10,$F$10,IF(AND('Simulador 7x5'!$AD$45=2,L29=0),D29*(1+Z30),IF($AN$3=2,B30*AK30,D29*(1+Z30))))))","v":0},null,0,null,0,null,{"$f":"IF(B30-H30=0,0,J28*(1+(3%)))","v":0},null,null,null,0,null,0,null,0,null,{"$f":"IF(B30<=0,0,B30*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B30<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD30<=0,0,AD30*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD30<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,1,2,0,0,0,null,0,"",0,14]
[15,0,null,{"$f":"IF(B31+F31-D30<=0,B31+F31,IF(A31=$B$9,$F$9,IF(A31=$B$10,$F$10,IF(AND('Simulador 7x5'!$AD$45=2,L30=0),D30*(1+Z31),IF($AN$3=2,B31*AK31,D30*(1+Z31))))))","v":0},null,0,null,0,null,null,null,null,null,0,null,0,null,0,null,{"$f":"IF(B31<=0,0,B31*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B31<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD31<=0,0,AD31*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD31<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,1,3,0,0,0,null,0,"",0,15]
[16,0,null,{"$f":"IF(B32+F32-D31<=0,B32+F32,IF(A32=$B$9,$F$9,IF(A32=$B$10,$F$10,IF(AND('Simulador 7x5'!$AD$45=2,L31=0),D31*(1+Z32),IF($AN$3=2,B32*AK32,D31*(1+Z32))))))","v":0},null,0,null,0,null,{"$f":"IF(B32-H32=0,0,J30)","v":0},null,null,null,0,null,0,null,0,null,{"$f":"IF(B32<=0,0,B32*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B32<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD32<=0,0,AD32*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD32<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,1,4,0,0,0,null,0,"",0,16]
[17,0,null,{"$f":"IF(B33+F33-D32<=0,B33+F33,IF(A33=$B$9,$F$9,IF(A33=$B$10,$F$10,IF(AND('Simulador 7x5'!$AD$45=2,L32=0),D32*(1+Z33),IF($AN$3=2,B33*AK33,D32*(1+Z33))))))","v":0},null,0,null,0,null,null,null,null,null,0,null,0,null,0,null,{"$f":"IF(B33<=0,0,B33*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B33<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD33<=0,0,AD33*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD33<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,1,5,0,0,0,null,0,"",0,17]
[18,0,null,{"$f":"IF(B34+F34-D33<=0,B34+F34,IF(A34=$B$9,$F$9,IF(A34=$B$10,$F$10,IF(AND('Simulador 7x5'!$AD$45=2,L33=0),D33*(1+Z34),IF($AN$3=2,B34*AK34,D33*(1+Z34))))))","v":0},null,0,null,0,null,{"$f":"IF(B34-H34=0,0,J32)","v":0},null,null,null,0,null,0,null,0,null,{"$f":"IF(B34<=0,0,B34*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B34<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD34<=0,0,AD34*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD34<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,1,6,0,0,0,null,0,"",0,18]
[19,0,null,{"$f":"IF(B35+F35-D34<=0,B35+F35,IF(A35=$B$9,$F$9,IF(A35=$B$10,$F$10,IF(AND('Simulador 7x5'!$AD$45=2,L34=0),D34*(1+Z35),IF($AN$3=2,B35*AK35,D34*(1+Z35))))))","v":0},null,0,null,0,null,null,null,null,null,0,null,0,null,0,null,{"$f":"IF(B35<=0,0,B35*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B35<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD35<=0,0,AD35*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD35<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,1,7,0,0,0,null,0,"",0,19]
[20,0,null,{"$f":"IF(B36+F36-D35<=0,B36+F36,IF(A36=$B$9,$F$9,IF(A36=$B$10,$F$10,IF(AND('Simulador 7x5'!$AD$45=2,L35=0),D35*(1+Z36),IF($AN$3=2,B36*AK36,D35*(1+Z36))))))","v":0},null,0,null,0,null,{"$f":"IF(B36-H36=0,0,J34)","v":0},null,null,null,0,null,0,null,0,null,{"$f":"IF(B36<=0,0,B36*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B36<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD36<=0,0,AD36*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD36<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,1,8,0,0,0,null,0,"",0,20]
[21,0,null,{"$f":"IF(B37+F37-D36<=0,B37+F37,IF(A37=$B$9,$F$9,IF(A37=$B$10,$F$10,IF(AND('Simulador 7x5'!$AD$45=2,L36=0),D36*(1+Z37),IF($AN$3=2,B37*AK37,D36*(1+Z37))))))","v":0},null,0,null,0,null,null,null,null,null,0,null,0,null,0,null,{"$f":"IF(B37<=0,0,B37*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B37<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD37<=0,0,AD37*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD37<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,1,9,0,0,0,null,0,"",0,21]
[22,0,null,{"$f":"IF(B38+F38-D37<=0,B38+F38,IF(A38=$B$9,$F$9,IF(A38=$B$10,$F$10,IF(AND('Simulador 7x5'!$AD$45=2,L37=0),D37*(1+Z38),IF($AN$3=2,B38*AK38,D37*(1+Z38))))))","v":0},null,0,null,0,null,{"$f":"IF(B38-H38=0,0,J36)","v":0},null,null,null,0,null,0,null,0,null,{"$f":"IF(B38<=0,0,B38*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B38<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD38<=0,0,AD38*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD38<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,1,10,0,0,0,null,0,"",0,22]
[23,0,null,{"$f":"IF(B39+F39-D38<=0,B39+F39,IF(A39=$B$9,$F$9,IF(A39=$B$10,$F$10,IF(AND('Simulador 7x5'!$AD$45=2,L38=0),D38*(1+Z39),IF($AN$3=2,B39*AK39,D38*(1+Z39))))))","v":0},null,0,null,0,null,null,null,null,null,0,null,0,null,0,null,{"$f":"IF(B39<=0,0,B39*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B39<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD39<=0,0,AD39*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD39<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,1,11,0,0,0,null,0,"",0,23]
[24,0,null,{"$f":"IF(B40+F40-D39<=0,B40+F40,IF(A40=$B$9,$F$9,IF(A40=$B$10,$F$10,IF(AND('Simulador 7x5'!$AD$45=2,L39=0),D39*(1+Z40),IF($AN$3=2,B40*AK40,D39*(1+Z40))))))","v":0},null,0,null,0,null,{"$f":"IF(B40-H40=0,0,J38)","v":0},null,null,null,0,null,0,null,0,null,{"$f":"IF(B40<=0,0,B40*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B40<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD40<=0,0,AD40*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD40<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,2,0,0,0,0,null,0,"",0,24]
[25,0,null,{"$f":"IF(B41+F41-D40<=0,B41+F41,IF(A41=$B$9,$F$9,IF(A41=$B$10,$F$10,IF(AND('Simulador 7x5'!$AD$45=2,L40=0),D40*(1+Z41),IF($AN$3=2,B41*AK41,D40*(1+Z41))))))","v":0},null,0,null,0,null,null,null,null,null,0,null,0,null,0,null,{"$f":"IF(B41<=0,0,B41*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B41<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,{"$f":"IF(B41<=0,0,'Simulador 7x5'!$AE$54)","v":0},null,0,0,0,0,0,0,0,{"$f":"IF(AD41<=0,0,AD41*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD41<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,2,1,0,0,0,null,0,"",0,25]
[26,0,null,{"$f":"IF(B42+F42-D41<=0,B42+F42,IF(A42=$B$9,$F$9,IF(A42=$B$10,$F$10,IF(AND('Simulador 7x5'!$AD$45=2,L41=0),D41*(1+Z42),IF($AN$3=2,B42*AK42,D41*(1+Z42))))))","v":0},null,0,null,0,null,{"$f":"IF(B42-H42=0,0,J40*(1+(3%)))","v":0},null,null,null,0,null,0,null,0,null,{"$f":"IF(B42<=0,0,B42*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B42<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD42<=0,0,AD42*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD42<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,2,2,0,0,0,null,0,"",0,26]
[27,0,null,{"$f":"IF(B43+F43-D42<=0,B43+F43,IF(A43=$B$9,$F$9,IF(A43=$B$10,$F$10,IF(AND('Simulador 7x5'!$AD$45=2,L42=0),D42*(1+Z43),IF($AN$3=2,B43*AK43,D42*(1+Z43))))))","v":0},null,0,null,0,null,null,null,null,null,0,null,0,null,0,null,{"$f":"IF(B43<=0,0,B43*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B43<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD43<=0,0,AD43*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD43<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,2,3,0,0,0,null,0,"",0,27]
[28,0,null,{"$f":"IF(B44+F44-D43<=0,B44+F44,IF(A44=$B$9,$F$9,IF(A44=$B$10,$F$10,IF(AND('Simulador 7x5'!$AD$45=2,L43=0),D43*(1+Z44),IF($AN$3=2,B44*AK44,D43*(1+Z44))))))","v":0},null,0,null,0,null,{"$f":"IF(B44-H44=0,0,J42)","v":0},null,null,null,0,null,0,null,0,null,{"$f":"IF(B44<=0,0,B44*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B44<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD44<=0,0,AD44*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD44<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,2,4,0,0,0,null,0,"",0,28]
[29,0,null,{"$f":"IF(B45+F45-D44<=0,B45+F45,IF(A45=$B$9,$F$9,IF(A45=$B$10,$F$10,IF(AND('Simulador 7x5'!$AD$45=2,L44=0),D44*(1+Z45),IF($AN$3=2,B45*AK45,D44*(1+Z45))))))","v":0},null,0,null,0,null,null,null,null,null,0,null,0,null,0,null,{"$f":"IF(B45<=0,0,B45*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B45<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD45<=0,0,AD45*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD45<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,2,5,0,0,0,null,0,"",0,29]
[30,0,null,{"$f":"IF(B46+F46-D45<=0,B46+F46,IF(A46=$B$9,$F$9,IF(A46=$B$10,$F$10,IF(AND('Simulador 7x5'!$AD$45=2,L45=0),D45*(1+Z46),IF($AN$3=2,B46*AK46,D45*(1+Z46))))))","v":0},null,0,null,0,null,{"$f":"IF(B46-H46=0,0,J44)","v":0},null,null,null,0,null,0,null,0,null,{"$f":"IF(B46<=0,0,B46*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B46<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD46<=0,0,AD46*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD46<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,2,6,0,0,0,null,0,"",0,30]
[31,0,null,{"$f":"IF(B47+F47-D46<=0,B47+F47,IF(A47=$B$9,$F$9,IF(A47=$B$10,$F$10,IF(AND('Simulador 7x5'!$AD$45=2,L46=0),D46*(1+Z47),IF($AN$3=2,B47*AK47,D46*(1+Z47))))))","v":0},null,0,null,0,null,null,null,null,null,0,null,0,null,0,null,{"$f":"IF(B47<=0,0,B47*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B47<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD47<=0,0,AD47*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD47<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,2,7,0,0,0,null,0,"",0,31]
[32,0,null,{"$f":"IF(B48+F48-D47<=0,B48+F48,IF(A48=$B$9,$F$9,IF(A48=$B$10,$F$10,IF(AND('Simulador 7x5'!$AD$45=2,L47=0),D47*(1+Z48),IF($AN$3=2,B48*AK48,D47*(1+Z48))))))","v":0},null,0,null,0,null,{"$f":"IF(B48-H48=0,0,J46)","v":0},null,null,null,0,null,0,null,0,null,{"$f":"IF(B48<=0,0,B48*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B48<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD48<=0,0,AD48*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD48<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,2,8,0,0,0,null,0,"",0,32]
[33,0,null,{"$f":"IF(B49+F49-D48<=0,B49+F49,IF(A49=$B$9,$F$9,IF(A49=$B$10,$F$10,IF(AND('Simulador 7x5'!$AD$45=2,L48=0),D48*(1+Z49),IF($AN$3=2,B49*AK49,D48*(1+Z49))))))","v":0},null,0,null,0,null,null,null,null,null,0,null,0,null,0,null,{"$f":"IF(B49<=0,0,B49*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B49<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD49<=0,0,AD49*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD49<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,2,9,0,0,0,null,0,"",0,33]
[34,0,null,{"$f":"IF(B50+F50-D49<=0,B50+F50,IF(A50=$B$9,$F$9,IF(A50=$B$10,$F$10,IF(AND('Simulador 7x5'!$AD$45=2,L49=0),D49*(1+Z50),IF($AN$3=2,B50*AK50,D49*(1+Z50))))))","v":0},null,0,null,0,null,{"$f":"IF(B50-H50=0,0,J48)","v":0},null,null,null,0,null,0,null,0,null,{"$f":"IF(B50<=0,0,B50*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B50<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,{"$f":"IF(AD50<=0.01,0,AC49)","v":0},0,0,0,0,0,{"$f":"IF(AD50<=0,0,AD50*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD50<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,2,10,0,0,0,null,0,"",0,34]
[35,0,null,{"$f":"IF(B51+F51-D50<=0,B51+F51,IF(A51=$B$9,$F$9,IF(A51=$B$10,$F$10,IF(AND('Simulador 7x5'!$AD$45=2,L50=0),D50*(1+Z51),IF($AN$3=2,B51*AK51,D50*(1+Z51))))))","v":0},null,0,null,0,null,null,null,null,null,0,null,0,null,0,null,{"$f":"IF(B51<=0,0,B51*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B51<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD51<=0,0,AD51*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD51<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,2,11,0,0,0,null,0,"",0,35]
[36,0,null,{"$f":"IF(B52+F52-D51<=0,B52+F52,IF(A52=$B$9,$F$9,IF(A52=$B$10,$F$10,IF(AND('Simulador 7x5'!$AD$45=2,L51=0),D51*(1+Z52),IF($AN$3=2,B52*AK52,D51*(1+Z52))))))","v":0},null,0,null,0,null,{"$f":"IF(B52-H52=0,0,J50)","v":0},null,null,null,0,null,0,null,0,null,{"$f":"IF(B52<=0,0,B52*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B52<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD52<=0,0,AD52*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD52<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,3,0,0,0,0,null,0,"",0,36]
[37,0,null,{"$f":"IF(B53+F53-D52<=0,B53+F53,IF(A53=$B$9,$F$9,IF(A53=$B$10,$F$10,IF(AND('Simulador 7x5'!$AD$45=2,L52=0),D52*(1+Z53),IF($AN$3=2,B53*AK53,D52*(1+Z53))))))","v":0},null,0,null,0,null,null,null,null,null,0,null,0,null,0,null,{"$f":"IF(B53<=0,0,B53*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B53<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,{"$f":"IF(B53<=0,0,'Simulador 7x5'!$AE$54)","v":0},null,0,0,0,0,0,0,0,{"$f":"IF(AD53<=0,0,AD53*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD53<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,3,1,0,0,0,null,0,"",0,37]
[38,0,null,{"$f":"IF(B54+F54-D53<=0,B54+F54,IF(A54=$B$9,$F$9,IF(A54=$B$10,$F$10,IF(AND('Simulador 7x5'!$AD$45=2,L53=0),D53*(1+Z54),IF($AN$3=2,B54*AK54,D53*(1+Z54))))))","v":0},null,0,null,0,null,{"$f":"IF(B54-H54=0,0,J52*(1+(3%)))","v":0},null,null,null,0,null,0,null,0,null,{"$f":"IF(B54<=0,0,B54*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B54<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD54<=0,0,AD54*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD54<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,3,2,0,0,0,null,0,"",0,38]
[39,0,null,{"$f":"IF(B55+F55-D54<=0,B55+F55,IF(A55=$B$9,$F$9,IF(A55=$B$10,$F$10,IF(AND('Simulador 7x5'!$AD$45=2,L54=0),D54*(1+Z55),IF($AN$3=2,B55*AK55,D54*(1+Z55))))))","v":0},null,0,null,0,null,null,null,null,null,0,null,0,null,0,null,{"$f":"IF(B55<=0,0,B55*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B55<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD55<=0,0,AD55*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD55<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,3,3,0,0,0,null,0,"",0,39]
[40,0,null,{"$f":"IF(B56+F56-D55<=0,B56+F56,IF(A56=$B$9,$F$9,IF(A56=$B$10,$F$10,IF(AND('Simulador 7x5'!$AD$45=2,L55=0),D55*(1+Z56),IF($AN$3=2,B56*AK56,D55*(1+Z56))))))","v":0},null,0,null,0,null,{"$f":"IF(B56-H56=0,0,J54)","v":0},null,null,null,0,null,0,null,0,null,{"$f":"IF(B56<=0,0,B56*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B56<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD56<=0,0,AD56*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD56<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,3,4,0,0,0,null,0,"",0,40]
[41,0,null,{"$f":"IF(B57+F57-D56<=0,B57+F57,IF(A57=$B$9,$F$9,IF(A57=$B$10,$F$10,IF(AND('Simulador 7x5'!$AD$45=2,L56=0),D56*(1+Z57),IF($AN$3=2,B57*AK57,D56*(1+Z57))))))","v":0},null,0,null,0,null,null,null,null,null,0,null,0,null,0,null,{"$f":"IF(B57<=0,0,B57*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B57<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD57<=0,0,AD57*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD57<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,3,5,0,0,0,null,0,"",0,41]
[42,0,null,{"$f":"IF(B58+F58-D57<=0,B58+F58,IF(A58=$B$9,$F$9,IF(A58=$B$10,$F$10,IF(AND('Simulador 7x5'!$AD$45=2,L57=0),D57*(1+Z58),IF($AN$3=2,B58*AK58,D57*(1+Z58))))))","v":0},null,0,null,0,null,{"$f":"IF(B58-H58=0,0,J56)","v":0},null,null,null,0,null,0,null,0,null,{"$f":"IF(B58<=0,0,B58*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B58<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD58<=0,0,AD58*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD58<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,3,6,0,0,0,null,0,"",0,42]
[43,0,null,{"$f":"IF(B59+F59-D58<=0,B59+F59,IF(A59=$B$9,$F$9,IF(A59=$B$10,$F$10,IF(AND('Simulador 7x5'!$AD$45=2,L58=0),D58*(1+Z59),IF($AN$3=2,B59*AK59,D58*(1+Z59))))))","v":0},null,0,null,0,null,null,null,null,null,0,null,0,null,0,null,{"$f":"IF(B59<=0,0,B59*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B59<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD59<=0,0,AD59*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD59<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,3,7,0,0,0,null,0,"",0,43]
[44,0,null,{"$f":"IF(B60+F60-D59<=0,B60+F60,IF(A60=$B$9,$F$9,IF(A60=$B$10,$F$10,IF(AND('Simulador 7x5'!$AD$45=2,L59=0),D59*(1+Z60),IF($AN$3=2,B60*AK60,D59*(1+Z60))))))","v":0},null,0,null,0,null,{"$f":"IF(B60-H60=0,0,J58)","v":0},null,null,null,0,null,0,null,0,null,{"$f":"IF(B60<=0,0,B60*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B60<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD60<=0,0,AD60*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD60<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,3,8,0,0,0,null,0,"",0,44]
[45,0,null,{"$f":"IF(B61+F61-D60<=0,B61+F61,IF(A61=$B$9,$F$9,IF(A61=$B$10,$F$10,IF(AND('Simulador 7x5'!$AD$45=2,L60=0),D60*(1+Z61),IF($AN$3=2,B61*AK61,D60*(1+Z61))))))","v":0},null,0,null,0,null,null,null,null,null,0,null,0,null,0,null,{"$f":"IF(B61<=0,0,B61*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B61<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD61<=0,0,AD61*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD61<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,3,9,0,0,0,null,0,"",0,45]
[46,0,null,{"$f":"IF(B62+F62-D61<=0,B62+F62,IF(A62=$B$9,$F$9,IF(A62=$B$10,$F$10,IF(AND('Simulador 7x5'!$AD$45=2,L61=0),D61*(1+Z62),IF($AN$3=2,B62*AK62,D61*(1+Z62))))))","v":0},null,0,null,0,null,{"$f":"IF(B62-H62=0,0,J60)","v":0},null,null,null,0,null,0,null,0,null,{"$f":"IF(B62<=0,0,B62*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B62<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD62<=0,0,AD62*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD62<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,3,10,0,0,0,null,0,"",0,46]
[47,0,null,{"$f":"IF(B63+F63-D62<=0,B63+F63,IF(A63=$B$9,$F$9,IF(A63=$B$10,$F$10,IF(AND('Simulador 7x5'!$AD$45=2,L62=0),D62*(1+Z63),IF($AN$3=2,B63*AK63,D62*(1+Z63))))))","v":0},null,0,null,0,null,null,null,null,null,0,null,0,null,0,null,{"$f":"IF(B63<=0,0,B63*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B63<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD63<=0,0,AD63*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD63<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,3,11,0,0,0,null,0,"",0,47]
[48,0,null,{"$f":"IF(B64+F64-D63<=0,B64+F64,IF(A64=$B$9,$F$9,IF(A64=$B$10,$F$10,IF(AND('Simulador 7x5'!$AD$45=2,L63=0),D63*(1+Z64),IF($AN$3=2,B64*AK64,D63*(1+Z64))))))","v":0},null,0,null,0,null,{"$f":"IF(B64-H64=0,0,J62)","v":0},null,null,null,0,null,0,null,0,null,{"$f":"IF(B64<=0,0,B64*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B64<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD64<=0,0,AD64*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD64<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,4,0,0,0,0,null,0,"",0,48]
[49,0,null,{"$f":"IF(B65+F65-D64<=0,B65+F65,IF(A65=$B$9,$F$9,IF(A65=$B$10,$F$10,IF(AND('Simulador 7x5'!$AD$45=2,L64=0),D64*(1+Z65),IF($AN$3=2,B65*AK65,D64*(1+Z65))))))","v":0},null,0,null,0,null,null,null,null,null,0,null,0,null,0,null,{"$f":"IF(B65<=0,0,B65*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B65<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,{"$f":"IF(B65<=0,0,'Simulador 7x5'!$AE$54)","v":0},null,0,0,0,0,0,0,0,{"$f":"IF(AD65<=0,0,AD65*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD65<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,4,1,0,0,0,null,0,"",0,49]
[50,0,null,{"$f":"IF(B66+F66-D65<=0,B66+F66,IF(A66=$B$9,$F$9,IF(A66=$B$10,$F$10,IF(AND('Simulador 7x5'!$AD$45=2,L65=0),D65*(1+Z66),IF($AN$3=2,B66*AK66,D65*(1+Z66))))))","v":0},null,0,null,0,null,{"$f":"IF(B66-H66=0,0,J64*(1+(3%)))","v":0},null,null,null,0,null,0,null,0,null,{"$f":"IF(B66<=0,0,B66*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B66<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD66<=0,0,AD66*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD66<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,4,2,0,0,0,null,0,"",0,50]
[51,0,null,{"$f":"IF(B67+F67-D66<=0,B67+F67,IF(A67=$B$9,$F$9,IF(A67=$B$10,$F$10,IF(AND('Simulador 7x5'!$AD$45=2,L66=0),D66*(1+Z67),IF($AN$3=2,B67*AK67,D66*(1+Z67))))))","v":0},null,0,null,0,null,null,null,null,null,0,null,0,null,0,null,{"$f":"IF(B67<=0,0,B67*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B67<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD67<=0,0,AD67*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD67<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,4,3,0,0,0,null,0,"",0,51]
[52,0,null,{"$f":"IF(B68+F68-D67<=0,B68+F68,IF(A68=$B$9,$F$9,IF(A68=$B$10,$F$10,IF(AND('Simulador 7x5'!$AD$45=2,L67=0),D67*(1+Z68),IF($AN$3=2,B68*AK68,D67*(1+Z68))))))","v":0},null,0,null,0,null,{"$f":"IF(B68-H68=0,0,J66)","v":0},null,null,null,0,null,0,null,0,null,{"$f":"IF(B68<=0,0,B68*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B68<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD68<=0,0,AD68*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD68<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,4,4,0,0,0,null,0,"",0,52]
[53,0,null,{"$f":"IF(B69+F69-D68<=0,B69+F69,IF(A69=$B$9,$F$9,IF(A69=$B$10,$F$10,IF(AND('Simulador 7x5'!$AD$45=2,L68=0),D68*(1+Z69),IF($AN$3=2,B69*AK69,D68*(1+Z69))))))","v":0},null,0,null,0,null,null,null,null,null,0,null,0,null,0,null,{"$f":"IF(B69<=0,0,B69*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B69<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD69<=0,0,AD69*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD69<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,4,5,0,0,0,null,0,"",0,53]
[54,0,null,{"$f":"IF(B70+F70-D69<=0,B70+F70,IF(A70=$B$9,$F$9,IF(A70=$B$10,$F$10,IF(AND('Simulador 7x5'!$AD$45=2,L69=0),D69*(1+Z70),IF($AN$3=2,B70*AK70,D69*(1+Z70))))))","v":0},null,0,null,0,null,{"$f":"IF(B70-H70=0,0,J68)","v":0},null,null,null,0,null,0,null,0,null,{"$f":"IF(B70<=0,0,B70*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B70<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD70<=0,0,AD70*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD70<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,4,6,0,0,0,null,0,"",0,54]
[55,0,null,{"$f":"IF(B71+F71-D70<=0,B71+F71,IF(A71=$B$9,$F$9,IF(A71=$B$10,$F$10,IF(AND('Simulador 7x5'!$AD$45=2,L70=0),D70*(1+Z71),IF($AN$3=2,B71*AK71,D70*(1+Z71))))))","v":0},null,0,null,0,null,null,null,null,null,0,null,0,null,0,null,{"$f":"IF(B71<=0,0,B71*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B71<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD71<=0,0,AD71*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD71<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,4,7,0,0,0,null,0,"",0,55]
[56,0,null,{"$f":"IF(B72+F72-D71<=0,B72+F72,IF(A72=$B$9,$F$9,IF(A72=$B$10,$F$10,IF(AND('Simulador 7x5'!$AD$45=2,L71=0),D71*(1+Z72),IF($AN$3=2,B72*AK72,D71*(1+Z72))))))","v":0},null,0,null,0,null,{"$f":"IF(B72-H72=0,0,J70)","v":0},null,null,null,0,null,0,null,0,null,{"$f":"IF(B72<=0,0,B72*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B72<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD72<=0,0,AD72*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD72<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,4,8,0,0,0,null,0,"",0,56]
[57,0,null,{"$f":"IF(B73+F73-D72<=0,B73+F73,IF(A73=$B$9,$F$9,IF(A73=$B$10,$F$10,IF(AND('Simulador 7x5'!$AD$45=2,L72=0),D72*(1+Z73),IF($AN$3=2,B73*AK73,D72*(1+Z73))))))","v":0},null,0,null,0,null,null,null,null,null,0,null,0,null,0,null,{"$f":"IF(B73<=0,0,B73*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B73<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD73<=0,0,AD73*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD73<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,4,9,0,0,0,null,0,"",0,57]
[58,0,null,{"$f":"IF(B74+F74-D73<=0,B74+F74,IF(A74=$B$9,$F$9,IF(A74=$B$10,$F$10,IF(AND('Simulador 7x5'!$AD$45=2,L73=0),D73*(1+Z74),IF($AN$3=2,B74*AK74,D73*(1+Z74))))))","v":0},null,0,null,0,null,{"$f":"IF(B74-H74=0,0,J72)","v":0},null,null,null,0,null,0,null,0,null,{"$f":"IF(B74<=0,0,B74*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B74<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD74<=0,0,AD74*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD74<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,4,10,0,0,0,null,0,"",0,58]
[59,0,null,{"$f":"IF(B75+F75-D74<=0,B75+F75,IF(A75=$B$9,$F$9,IF(A75=$B$10,$F$10,IF(AND('Simulador 7x5'!$AD$45=2,L74=0),D74*(1+Z75),IF($AN$3=2,B75*AK75,D74*(1+Z75))))))","v":0},null,0,null,0,null,null,null,null,null,0,null,0,null,0,null,{"$f":"IF(B75<=0,0,B75*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B75<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD75<=0,0,AD75*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD75<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,4,11,0,0,0,null,0,"",0,59]
[60,0,null,{"$f":"IF(B76+F76-D75<=0,B76+F76,IF(A76=$B$9,$F$9,IF(A76=$B$10,$F$10,IF(AND('Simulador 7x5'!$AD$45=2,L75=0),D75*(1+Z76),IF($AN$3=2,B76*AK76,D75*(1+Z76))))))","v":0},null,0,null,0,null,{"$f":"IF(B76-H76=0,0,J74)","v":0},null,null,null,0,null,0,null,0,null,{"$f":"IF(B76<=0,0,B76*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B76<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD76<=0,0,AD76*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD76<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,5,0,0,0,0,null,0,"",0,60]
[61,{"$f":"IF(R76<0.01,0,IF(A77=$B$9,R76+$D$9,IF(A77=$B$10,R76+$D$10,R76)))","v":0},null,{"$f":"IFERROR((((P77/360*AU77)/(1-(1+(P77/360*AU77))^-AS77))*B77)*(1+Z77),0)","v":0},null,0,null,0,null,null,null,null,null,0,null,{"$f":"IF(B77=0,0,AC77)","v":0},null,0,null,{"$f":"IF(B77<=0,0,B77*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B77<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,{"$f":"IF(B77<=0,0,'Simulador 7x5'!$AE$54)","v":0},null,0,{"$f":"IF(AD77<=0.01,0,IF('Simulador 7x5'!$I$27<>0,MIN('Simulador 7x5'!$I$27+'Simulador 7x5'!$X$72,'Tabla 7x5'!$AD$5),'Simulador 7x5'!$AA$63))","v":0},0,{"$f":"IFERROR((((AC77/360*AU77)/(1-(1+(AC77/360*AU77))^-AS77)*AD77))*(1+Z77),0)","v":0},0,0,0,{"$f":"IF(AD77<=0,0,AD77*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD77<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,5,1,0,0,0,null,0,"",0,61]
[62,{"$f":"IF(R77<0.01,0,IF(A78=$B$9,R77+$D$9,IF(A78=$B$10,R77+$D$10,R77)))","v":0},null,{"$f":"IFERROR((((P78/360*AU78)/(1-(1+(P78/360*AU78))^-AS78))*B78)*(1+Z78),0)","v":0},null,0,null,0,null,{"$f":"IF(B78-H78=0,0,J76*(1+(3%)))","v":0},null,null,null,0,null,0,null,0,null,{"$f":"IF(B78<=0,0,B78*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B78<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,{"$f":"IF(AD78<=0.01,0,AC77)","v":0},0,{"$f":"IFERROR((((AC78/360*AU78)/(1-(1+(AC78/360*AU78))^-AS78)*AD78))*(1+Z78),0)","v":0},0,0,0,{"$f":"IF(AD78<=0,0,AD78*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD78<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,5,2,0,0,0,null,0,"",0,62]
[63,0,null,0,null,0,null,0,null,null,null,null,null,0,null,0,null,0,null,{"$f":"IF(B79<=0,0,B79*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B79<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD79<=0,0,AD79*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD79<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,5,3,0,0,0,null,0,"",0,63]
[64,0,null,0,null,0,null,0,null,{"$f":"IF(B80-H80=0,0,J78)","v":0},null,null,null,0,null,0,null,0,null,{"$f":"IF(B80<=0,0,B80*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B80<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD80<=0,0,AD80*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD80<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,5,4,0,0,0,null,0,"",0,64]
[65,0,null,0,null,0,null,0,null,null,null,null,null,0,null,0,null,0,null,{"$f":"IF(B81<=0,0,B81*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B81<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD81<=0,0,AD81*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD81<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},{"$f":"IF(AD81<=0,0,AE81+AI81)","v":0},0,null,5,5,0,0,0,null,0,"",0,65]
[66,0,null,0,null,{"$f":"IF(B82=0,0,P82/360*AU82*B82)","v":0},null,0,null,{"$f":"IF(B82-H82=0,0,J80)","v":0},null,null,null,0,null,{"$f":"IF(B82=0,0,AC82)","v":0},null,{"$f":"B82-H82-J82-L82+N82","v":0},null,{"$f":"IF(B82<=0,0,B82*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B82<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,{"$f":"IF(B82<=0,0,(D82+L82+T82+V82))","v":0},null,null,null,{"$f":"X82","v":0},0,0,0,{"$f":"IFERROR(AC82/360*AU82*AD82,0)","v":0},0,0,{"$f":"IF(AD82<=0,0,AD82*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD82<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,{"$f":"IFERROR(AE82/AD82,0)","v":0},null,5,6,{"$f":"+IF(R82<=0.01,IF(R81>1,+A82,0),0)","v":0},{"$f":"+IF(AO82>0,+AM82,0)","v":0},{"$f":"+IF(AO82>0,+AN82,0)","v":0},null,0,"",{"$f":"IFERROR(DAY(DATE(YEAR(AT82),MONTH(AT82)+1,0)),0)","v":0},66]
[67,0,null,0,null,0,null,{"$f":"D83-F83","v":0},null,null,null,null,null,0,null,0,null,0,null,{"$f":"IF(B83<=0,0,B83*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B83<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,{"$f":"IF(AH82<0.01,0,IF(A83=$B$9,AH82+$D$9,IF(A83=$B$10,AH82+$D$10,AH82)))","v":0},0,0,{"$f":"+AE83-AF83","v":0},{"$f":"+AD83-AG83","v":0},{"$f":"IF(AD83<=0,0,AD83*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD83<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,5,7,0,0,0,null,{"$f":"IFERROR(IF(AD83<=0.01,0,AS82-1),0)","v":0},{"$f":"IF(AK82=0,\"\",DATE(YEAR(AT82),MONTH(AT82)+1,1))","v":""},0,67]
[68,0,null,0,null,0,null,0,null,{"$f":"IF(B84-H84=0,0,J82)","v":0},null,null,null,0,null,0,null,0,null,{"$f":"IF(B84<=0,0,B84*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B84<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD84<=0,0,AD84*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD84<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,5,8,0,0,0,null,0,"",0,68]
[69,0,null,0,null,0,null,0,null,null,null,null,null,0,null,0,null,0,null,{"$f":"IF(B85<=0,0,B85*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B85<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD85<=0,0,AD85*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD85<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,5,9,0,0,0,null,0,"",0,69]
[70,0,null,0,null,0,null,0,null,{"$f":"IF(B86-H86=0,0,J84)","v":0},null,null,null,0,null,0,null,0,null,{"$f":"IF(B86<=0,0,B86*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B86<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD86<=0,0,AD86*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD86<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,5,10,0,0,0,null,0,"",0,70]
[71,0,null,0,null,0,null,0,null,null,null,null,null,0,null,0,null,0,null,{"$f":"IF(B87<=0,0,B87*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B87<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD87<=0,0,AD87*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD87<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,5,11,0,0,0,null,0,"",0,71]
[72,0,null,0,null,0,null,0,null,{"$f":"IF(B88-H88=0,0,J86)","v":0},null,null,null,0,null,0,null,0,null,{"$f":"IF(B88<=0,0,B88*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B88<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD88<=0,0,AD88*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD88<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,6,0,0,0,0,null,0,"",0,72]
[73,0,null,0,null,0,null,0,null,null,null,null,null,0,null,0,null,0,null,{"$f":"IF(B89<=0,0,B89*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B89<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,{"$f":"IF(B89<=0,0,'Simulador 7x5'!$AE$54)","v":0},null,0,0,0,0,0,0,0,{"$f":"IF(AD89<=0,0,AD89*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD89<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,6,1,0,0,0,null,0,"",0,73]
[74,0,null,0,null,0,null,0,null,{"$f":"IF(B90-H90=0,0,J88*(1+(3%)))","v":0},null,null,null,0,null,0,null,0,null,{"$f":"IF(B90<=0,0,B90*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B90<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD90<=0,0,AD90*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD90<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,6,2,0,0,0,null,0,"",0,74]
[75,0,null,0,null,0,null,0,null,null,null,null,null,0,null,0,null,0,null,{"$f":"IF(B91<=0,0,B91*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B91<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD91<=0,0,AD91*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD91<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,6,3,0,0,0,null,0,"",0,75]
[76,0,null,0,null,0,null,0,null,{"$f":"IF(B92-H92=0,0,J90)","v":0},null,null,null,0,null,0,null,0,null,{"$f":"IF(B92<=0,0,B92*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B92<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD92<=0,0,AD92*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD92<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,6,4,0,0,0,null,0,"",0,76]
[77,0,null,0,null,0,null,0,null,null,null,null,null,0,null,0,null,0,null,{"$f":"IF(B93<=0,0,B93*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B93<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD93<=0,0,AD93*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD93<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,6,5,0,0,0,null,0,"",0,77]
[78,0,null,0,null,0,null,0,null,{"$f":"IF(B94-H94=0,0,J92)","v":0},null,null,null,0,null,0,null,0,null,{"$f":"IF(B94<=0,0,B94*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B94<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD94<=0,0,AD94*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD94<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,6,6,0,0,0,null,0,"",0,78]
[79,0,null,0,null,0,null,0,null,null,null,null,null,0,null,0,null,0,null,{"$f":"IF(B95<=0,0,B95*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B95<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD95<=0,0,AD95*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD95<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,6,7,0,0,0,null,0,"",0,79]
[80,0,null,0,null,0,null,0,null,{"$f":"IF(B96-H96=0,0,J94)","v":0},null,null,null,0,null,0,null,0,null,{"$f":"IF(B96<=0,0,B96*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B96<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD96<=0,0,AD96*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD96<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,6,8,0,0,0,null,0,"",0,80]
[81,0,null,0,null,0,null,0,null,null,null,null,null,0,null,0,null,0,null,{"$f":"IF(B97<=0,0,B97*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B97<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD97<=0,0,AD97*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD97<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,6,9,0,0,0,null,0,"",0,81]
[82,0,null,0,null,0,null,0,null,{"$f":"IF(B98-H98=0,0,J96)","v":0},null,null,null,0,null,0,null,0,null,{"$f":"IF(B98<=0,0,B98*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B98<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD98<=0,0,AD98*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD98<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,6,10,0,0,0,null,0,"",0,82]
[83,0,null,0,null,0,null,0,null,null,null,null,null,0,null,0,null,0,null,{"$f":"IF(B99<=0,0,B99*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B99<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD99<=0,0,AD99*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD99<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,6,11,0,0,0,null,0,"",0,83]
[84,0,null,0,null,0,null,0,null,{"$f":"IF(B100-H100=0,0,J98)","v":0},null,null,null,0,null,0,null,0,null,{"$f":"IF(B100<=0,0,B100*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B100<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD100<=0,0,AD100*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD100<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,7,0,0,0,0,null,0,"",0,84]
[85,0,null,0,null,0,null,0,null,null,null,null,null,0,null,0,null,0,null,{"$f":"IF(B101<=0,0,B101*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B101<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,{"$f":"IF(B101<=0,0,'Simulador 7x5'!$AE$54)","v":0},null,0,0,0,0,0,0,0,{"$f":"IF(AD101<=0,0,AD101*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD101<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,7,1,0,0,0,null,0,"",0,85]
[86,0,null,0,null,0,null,0,null,{"$f":"IF(B102-H102=0,0,J100*(1+(3%)))","v":0},null,null,null,0,null,0,null,0,null,{"$f":"IF(B102<=0,0,B102*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B102<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD102<=0,0,AD102*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD102<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,7,2,0,0,0,null,0,"",0,86]
[87,0,null,0,null,0,null,0,null,null,null,null,null,0,null,0,null,0,null,{"$f":"IF(B103<=0,0,B103*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B103<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD103<=0,0,AD103*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD103<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,7,3,0,0,0,null,0,"",0,87]
[88,0,null,0,null,0,null,0,null,{"$f":"IF(B104-H104=0,0,J102)","v":0},null,null,null,0,null,0,null,0,null,{"$f":"IF(B104<=0,0,B104*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B104<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD104<=0,0,AD104*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD104<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,7,4,0,0,0,null,0,"",0,88]
[89,0,null,0,null,0,null,0,null,null,null,null,null,0,null,0,null,0,null,{"$f":"IF(B105<=0,0,B105*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B105<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD105<=0,0,AD105*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD105<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,7,5,0,0,0,null,0,"",0,89]
[90,0,null,0,null,0,null,0,null,{"$f":"IF(B106-H106=0,0,J104)","v":0},null,null,null,0,null,0,null,0,null,{"$f":"IF(B106<=0,0,B106*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B106<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD106<=0,0,AD106*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD106<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,7,6,0,0,0,null,0,"",0,90]
[91,0,null,0,null,0,null,0,null,null,null,null,null,0,null,0,null,0,null,{"$f":"IF(B107<=0,0,B107*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B107<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD107<=0,0,AD107*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD107<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,7,7,0,0,0,null,0,"",0,91]
[92,0,null,0,null,0,null,0,null,{"$f":"IF(B108-H108=0,0,J106)","v":0},null,null,null,0,null,0,null,0,null,{"$f":"IF(B108<=0,0,B108*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B108<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD108<=0,0,AD108*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD108<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,7,8,0,0,0,null,0,"",0,92]
[93,0,null,0,null,0,null,0,null,null,null,null,null,0,null,0,null,0,null,{"$f":"IF(B109<=0,0,B109*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B109<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD109<=0,0,AD109*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD109<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,7,9,0,0,0,null,0,"",0,93]
[94,0,null,0,null,0,null,0,null,{"$f":"IF(B110-H110=0,0,J108)","v":0},null,null,null,0,null,0,null,0,null,{"$f":"IF(B110<=0,0,B110*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B110<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,{"$f":"IF(AD110<=0.01,0,AC109)","v":0},0,0,0,0,0,{"$f":"IF(AD110<=0,0,AD110*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD110<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,7,10,0,0,0,null,0,"",0,94]
[95,0,null,0,null,0,null,0,null,null,null,null,null,0,null,0,null,0,null,{"$f":"IF(B111<=0,0,B111*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B111<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD111<=0,0,AD111*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD111<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,7,11,0,0,0,null,0,"",0,95]
[96,0,null,0,null,0,null,0,null,{"$f":"IF(B112-H112=0,0,J110)","v":0},null,null,null,0,null,0,null,0,null,{"$f":"IF(B112<=0,0,B112*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B112<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD112<=0,0,AD112*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD112<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,8,0,0,0,0,null,0,"",0,96]
[97,0,null,0,null,0,null,0,null,null,null,null,null,0,null,0,null,0,null,{"$f":"IF(B113<=0,0,B113*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B113<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,{"$f":"IF(B113<=0,0,'Simulador 7x5'!$AE$54)","v":0},null,0,0,0,0,0,0,0,{"$f":"IF(AD113<=0,0,AD113*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD113<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,8,1,0,0,0,null,0,"",0,97]
[98,0,null,0,null,0,null,0,null,{"$f":"IF(B114-H114=0,0,J112*(1+(3%)))","v":0},null,null,null,0,null,0,null,0,null,{"$f":"IF(B114<=0,0,B114*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B114<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD114<=0,0,AD114*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD114<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,8,2,0,0,0,null,0,"",0,98]
[99,0,null,0,null,0,null,0,null,null,null,null,null,0,null,0,null,0,null,{"$f":"IF(B115<=0,0,B115*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B115<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD115<=0,0,AD115*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD115<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,8,3,0,0,0,null,0,"",0,99]
[100,0,null,0,null,0,null,0,null,{"$f":"IF(B116-H116=0,0,J114)","v":0},null,null,null,0,null,0,null,0,null,{"$f":"IF(B116<=0,0,B116*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B116<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD116<=0,0,AD116*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD116<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,8,4,0,0,0,null,0,"",0,100]
[101,0,null,0,null,0,null,0,null,null,null,null,null,0,null,0,null,0,null,{"$f":"IF(B117<=0,0,B117*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B117<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD117<=0,0,AD117*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD117<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,8,5,0,0,0,null,0,"",0,101]
[102,0,null,0,null,0,null,0,null,{"$f":"IF(B118-H118=0,0,J116)","v":0},null,null,null,0,null,0,null,0,null,{"$f":"IF(B118<=0,0,B118*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B118<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD118<=0,0,AD118*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD118<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,8,6,0,0,0,null,0,"",0,102]
[103,0,null,0,null,0,null,0,null,null,null,null,null,0,null,0,null,0,null,{"$f":"IF(B119<=0,0,B119*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B119<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD119<=0,0,AD119*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD119<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,8,7,0,0,0,null,0,"",0,103]
[104,0,null,0,null,0,null,0,null,{"$f":"IF(B120-H120=0,0,J118)","v":0},null,null,null,0,null,0,null,0,null,{"$f":"IF(B120<=0,0,B120*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B120<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD120<=0,0,AD120*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD120<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,8,8,0,0,0,null,0,"",0,104]
[105,0,null,0,null,0,null,0,null,null,null,null,null,0,null,0,null,0,null,{"$f":"IF(B121<=0,0,B121*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B121<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD121<=0,0,AD121*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD121<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,8,9,0,0,0,null,0,"",0,105]
[106,0,null,0,null,0,null,0,null,{"$f":"IF(B122-H122=0,0,J120)","v":0},null,null,null,0,null,0,null,0,null,{"$f":"IF(B122<=0,0,B122*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B122<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD122<=0,0,AD122*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD122<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,8,10,0,0,0,null,0,"",0,106]
[107,0,null,0,null,0,null,0,null,null,null,null,null,0,null,0,null,0,null,{"$f":"IF(B123<=0,0,B123*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B123<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD123<=0,0,AD123*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD123<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,8,11,0,0,0,null,0,"",0,107]
[108,0,null,0,null,0,null,0,null,{"$f":"IF(B124-H124=0,0,J122)","v":0},null,null,null,0,null,0,null,0,null,{"$f":"IF(B124<=0,0,B124*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B124<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD124<=0,0,AD124*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD124<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,9,0,0,0,0,null,0,"",0,108]
[109,0,null,0,null,0,null,0,null,null,null,null,null,0,null,0,null,0,null,{"$f":"IF(B125<=0,0,B125*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B125<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,{"$f":"IF(B125<=0,0,'Simulador 7x5'!$AE$54)","v":0},null,0,0,0,0,0,0,0,{"$f":"IF(AD125<=0,0,AD125*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD125<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,9,1,0,0,0,null,0,"",0,109]
[110,0,null,0,null,0,null,0,null,{"$f":"IF(B126-H126=0,0,J124*(1+(3%)))","v":0},null,null,null,0,null,0,null,0,null,{"$f":"IF(B126<=0,0,B126*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B126<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD126<=0,0,AD126*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD126<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,9,2,0,0,0,null,0,"",0,110]
[111,0,null,0,null,0,null,0,null,null,null,null,null,0,null,0,null,0,null,{"$f":"IF(B127<=0,0,B127*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B127<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD127<=0,0,AD127*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD127<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,9,3,0,0,0,null,0,"",0,111]
[112,0,null,0,null,0,null,0,null,{"$f":"IF(B128-H128=0,0,J126)","v":0},null,null,null,0,null,0,null,0,null,{"$f":"IF(B128<=0,0,B128*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B128<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD128<=0,0,AD128*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD128<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,9,4,0,0,0,null,0,"",0,112]
[113,0,null,0,null,0,null,0,null,null,null,null,null,0,null,0,null,0,null,{"$f":"IF(B129<=0,0,B129*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B129<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD129<=0,0,AD129*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD129<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,9,5,0,0,0,null,0,"",0,113]
[114,0,null,0,null,0,null,0,null,{"$f":"IF(B130-H130=0,0,J128)","v":0},null,null,null,0,null,0,null,0,null,{"$f":"IF(B130<=0,0,B130*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B130<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD130<=0,0,AD130*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD130<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,9,6,0,0,0,null,0,"",0,114]
[115,0,null,0,null,0,null,0,null,null,null,null,null,0,null,0,null,0,null,{"$f":"IF(B131<=0,0,B131*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B131<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD131<=0,0,AD131*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD131<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,9,7,0,0,0,null,0,"",0,115]
[116,0,null,0,null,0,null,0,null,{"$f":"IF(B132-H132=0,0,J130)","v":0},null,null,null,0,null,0,null,0,null,{"$f":"IF(B132<=0,0,B132*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B132<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD132<=0,0,AD132*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD132<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,9,8,0,0,0,null,0,"",0,116]
[117,0,null,0,null,0,null,0,null,null,null,null,null,0,null,0,null,0,null,{"$f":"IF(B133<=0,0,B133*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B133<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD133<=0,0,AD133*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD133<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,9,9,0,0,0,null,0,"",0,117]
[118,0,null,0,null,0,null,0,null,{"$f":"IF(B134-H134=0,0,J132)","v":0},null,null,null,0,null,0,null,0,null,{"$f":"IF(B134<=0,0,B134*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B134<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD134<=0,0,AD134*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD134<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,9,10,0,0,0,null,0,"",0,118]
[119,0,null,0,null,0,null,0,null,null,null,null,null,0,null,0,null,0,null,{"$f":"IF(B135<=0,0,B135*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B135<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD135<=0,0,AD135*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD135<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,9,11,0,0,0,null,0,"",0,119]
[120,0,null,0,null,0,null,0,null,{"$f":"IF(B136-H136=0,0,J134)","v":0},null,null,null,0,null,0,null,0,null,{"$f":"IF(B136<=0,0,B136*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B136<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD136<=0,0,AD136*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD136<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,10,0,0,0,0,null,0,"",0,120]
[{"$f":"+A136+1","v":121},{"$f":"IF(R136<0.01,0,IF(A137=$B$9,R136+$D$9,IF(A137=$B$10,R136+$D$10,R136)))","v":0},null,{"$f":"IFERROR((((P137/360*AU137)/(1-(1+(P137/360*AU137))^-AS137))*B137)*(1+Z137),0)","v":0},null,{"$f":"IF(B137=0,0,P137/360*AU137*B137)","v":0},null,{"$f":"D137-F137","v":0},null,{"$f":"IF(B137-H137=0,0,J135)","v":0},null,null,null,0,null,{"$f":"IF(B137=0,0,AC137)","v":0},null,{"$f":"B137-H137-J137-L137+N137","v":0},null,{"$f":"IF(B137<=0,0,B137*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B137<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,{"$f":"IF(B137<=0,0,(D137+L137+T137+V137))","v":0},null,null,null,{"$f":"X137","v":0},{"$f":"IF(AD137<=0.01,0,IF('Simulador 7x5'!$I$27<>0,MIN('Simulador 7x5'!$I$27+'Simulador 7x5'!$X$72,'Tabla 7x5'!$AD$5),'Simulador 7x5'!$AA$63))","v":0},{"$f":"IF(AH136<0.01,0,IF(A137=$B$9,AH136+$D$9,IF(A137=$B$10,AH136+$D$10,AH136)))","v":0},{"$f":"IFERROR((((AC137/360*AU137)/(1-(1+(AC137/360*AU137))^-AS137)*AD137))*(1+Z137),0)","v":0},{"$f":"IFERROR(AC137/360*AU137*AD137,0)","v":0},{"$f":"+AE137-AF137","v":0},{"$f":"+AD137-AG137","v":0},{"$f":"IF(AD137<=0,0,AD137*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD137<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},{"$f":"IF(AD137<=0,0,AE137+AI137)","v":0},{"$f":"IFERROR(AE137/AD137,0)","v":0},null,10,0,{"$f":"+IF(R137<=0.01,IF(R136>1,+A137,0),0)","v":0},{"$f":"+IF(AO137>0,+AM137,0)","v":0},{"$f":"+IF(AO137>0,+AN137,0)","v":0},null,{"$f":"IFERROR(IF(AD137<=0.01,0,AS136-1),0)","v":0},{"$f":"IF(AK136=0,\"\",DATE(YEAR(AT136),MONTH(AT136)+1,1))","v":""},{"$f":"IFERROR(DAY(DATE(YEAR(AT137),MONTH(AT137)+1,0)),0)","v":0},120]
[{"$f":"+A137+1","v":122},0,null,0,null,0,null,0,null,0,null,null,null,0,null,0,null,0,null,{"$f":"IF(B138<=0,0,B138*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B138<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,{"$f":"IF(AD138<=0.01,0,AC137)","v":0},0,0,0,0,0,{"$f":"IF(AD138<=0,0,AD138*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD138<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,10,0,0,0,0,null,0,"",0,120]
[123,0,null,0,null,0,null,0,null,0,null,null,null,0,null,0,null,0,null,{"$f":"IF(B139<=0,0,B139*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B139<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD139<=0,0,AD139*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD139<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,10,0,0,0,0,null,0,"",0,120]
[124,0,null,0,null,0,null,0,null,0,null,null,null,0,null,0,null,0,null,{"$f":"IF(B140<=0,0,B140*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B140<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD140<=0,0,AD140*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD140<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,10,0,0,0,0,null,0,"",0,120]
[125,0,null,0,null,0,null,0,null,0,null,null,null,0,null,0,null,0,null,{"$f":"IF(B141<=0,0,B141*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B141<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD141<=0,0,AD141*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD141<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,10,0,0,0,0,null,0,"",0,120]
[126,0,null,0,null,0,null,0,null,0,null,null,null,0,null,0,null,0,null,{"$f":"IF(B142<=0,0,B142*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B142<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD142<=0,0,AD142*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD142<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,10,0,0,0,0,null,0,"",0,120]
[127,0,null,0,null,0,null,0,null,0,null,null,null,0,null,0,null,0,null,{"$f":"IF(B143<=0,0,B143*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B143<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD143<=0,0,AD143*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD143<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,10,0,0,0,0,null,0,"",0,120]
[128,0,null,0,null,0,null,0,null,0,null,null,null,0,null,0,null,0,null,{"$f":"IF(B144<=0,0,B144*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B144<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD144<=0,0,AD144*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD144<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,10,0,0,0,0,null,0,"",0,120]
[129,0,null,0,null,0,null,0,null,0,null,null,null,0,null,0,null,0,null,{"$f":"IF(B145<=0,0,B145*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B145<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD145<=0,0,AD145*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD145<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,10,0,0,0,0,null,0,"",0,120]
[130,0,null,0,null,0,null,0,null,0,null,null,null,0,null,0,null,0,null,{"$f":"IF(B146<=0,0,B146*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B146<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD146<=0,0,AD146*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD146<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,10,0,0,0,0,null,0,"",0,120]
[131,0,null,0,null,0,null,0,null,0,null,null,null,0,null,0,null,0,null,{"$f":"IF(B147<=0,0,B147*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B147<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD147<=0,0,AD147*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD147<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,10,0,0,0,0,null,0,"",0,120]
[132,0,null,0,null,0,null,0,null,0,null,null,null,0,null,0,null,0,null,{"$f":"IF(B148<=0,0,B148*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B148<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD148<=0,0,AD148*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD148<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,11,0,0,0,0,null,0,"",0,120]
[133,0,null,0,null,0,null,0,null,0,null,null,null,0,null,0,null,0,null,{"$f":"IF(B149<=0,0,B149*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B149<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD149<=0,0,AD149*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD149<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,11,0,0,0,0,null,0,"",0,120]
[134,0,null,0,null,0,null,0,null,0,null,null,null,0,null,0,null,0,null,{"$f":"IF(B150<=0,0,B150*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B150<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD150<=0,0,AD150*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD150<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,11,0,0,0,0,null,0,"",0,120]
[135,0,null,0,null,0,null,0,null,0,null,null,null,0,null,0,null,0,null,{"$f":"IF(B151<=0,0,B151*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B151<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD151<=0,0,AD151*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD151<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,11,0,0,0,0,null,0,"",0,120]
[136,0,null,0,null,0,null,0,null,0,null,null,null,0,null,0,null,0,null,{"$f":"IF(B152<=0,0,B152*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B152<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD152<=0,0,AD152*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD152<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,11,0,0,0,0,null,0,"",0,120]
[137,0,null,0,null,0,null,0,null,0,null,null,null,0,null,0,null,0,null,{"$f":"IF(B153<=0,0,B153*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B153<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD153<=0,0,AD153*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD153<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,11,0,0,0,0,null,0,"",0,120]
[138,0,null,0,null,0,null,0,null,0,null,null,null,0,null,0,null,0,null,{"$f":"IF(B154<=0,0,B154*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B154<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD154<=0,0,AD154*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD154<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,11,0,0,0,0,null,0,"",0,120]
[139,0,null,0,null,0,null,0,null,0,null,null,null,0,null,0,null,0,null,{"$f":"IF(B155<=0,0,B155*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B155<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD155<=0,0,AD155*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD155<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,11,0,0,0,0,null,0,"",0,120]
[140,0,null,0,null,0,null,0,null,0,null,null,null,0,null,0,null,0,null,{"$f":"IF(B156<=0,0,B156*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B156<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD156<=0,0,AD156*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD156<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,11,0,0,0,0,null,0,"",0,120]
[141,0,null,0,null,0,null,0,null,0,null,null,null,0,null,0,null,0,null,{"$f":"IF(B157<=0,0,B157*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B157<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD157<=0,0,AD157*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD157<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,11,0,0,0,0,null,0,"",0,120]
[142,0,null,0,null,0,null,0,null,0,null,null,null,0,null,0,null,0,null,{"$f":"IF(B158<=0,0,B158*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B158<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD158<=0,0,AD158*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD158<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,11,0,0,0,0,null,0,"",0,120]
[143,0,null,0,null,0,null,0,null,0,null,null,null,0,null,0,null,0,null,{"$f":"IF(B159<=0,0,B159*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B159<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD159<=0,0,AD159*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD159<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,11,0,0,0,0,null,0,"",0,120]
[144,0,null,0,null,0,null,0,null,0,null,null,null,0,null,0,null,0,null,{"$f":"IF(B160<=0,0,B160*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B160<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD160<=0,0,AD160*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD160<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,12,0,0,0,0,null,0,"",0,120]
[145,0,null,0,null,0,null,0,null,0,null,null,null,0,null,0,null,0,null,{"$f":"IF(B161<=0,0,B161*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B161<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD161<=0,0,AD161*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD161<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,12,0,0,0,0,null,0,"",0,120]
[146,0,null,0,null,0,null,0,null,0,null,null,null,0,null,0,null,0,null,{"$f":"IF(B162<=0,0,B162*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B162<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD162<=0,0,AD162*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD162<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,12,0,0,0,0,null,0,"",0,120]
[147,0,null,0,null,0,null,0,null,0,null,null,null,0,null,0,null,0,null,{"$f":"IF(B163<=0,0,B163*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B163<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD163<=0,0,AD163*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD163<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,12,0,0,0,0,null,0,"",0,120]
[148,0,null,0,null,0,null,0,null,0,null,null,null,0,null,0,null,0,null,{"$f":"IF(B164<=0,0,B164*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B164<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD164<=0,0,AD164*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD164<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,12,0,0,0,0,null,0,"",0,120]
[149,0,null,0,null,0,null,0,null,0,null,null,null,0,null,0,null,0,null,{"$f":"IF(B165<=0,0,B165*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B165<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD165<=0,0,AD165*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD165<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,12,0,0,0,0,null,0,"",0,120]
[150,0,null,0,null,0,null,0,null,0,null,null,null,0,null,0,null,0,null,{"$f":"IF(B166<=0,0,B166*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B166<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD166<=0,0,AD166*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD166<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,12,0,0,0,0,null,0,"",0,120]
[151,0,null,0,null,0,null,0,null,0,null,null,null,0,null,0,null,0,null,{"$f":"IF(B167<=0,0,B167*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B167<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD167<=0,0,AD167*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD167<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,12,0,0,0,0,null,0,"",0,120]
[152,0,null,0,null,0,null,0,null,0,null,null,null,0,null,0,null,0,null,{"$f":"IF(B168<=0,0,B168*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B168<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD168<=0,0,AD168*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD168<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,12,0,0,0,0,null,0,"",0,120]
[153,0,null,0,null,0,null,0,null,0,null,null,null,0,null,0,null,0,null,{"$f":"IF(B169<=0,0,B169*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B169<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD169<=0,0,AD169*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD169<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,12,0,0,0,0,null,0,"",0,120]
[154,0,null,0,null,0,null,0,null,0,null,null,null,0,null,0,null,0,null,{"$f":"IF(B170<=0,0,B170*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B170<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD170<=0,0,AD170*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD170<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,12,0,0,0,0,null,0,"",0,120]
[155,0,null,0,null,0,null,0,null,0,null,null,null,0,null,0,null,0,null,{"$f":"IF(B171<=0,0,B171*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B171<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD171<=0,0,AD171*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD171<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,12,0,0,0,0,null,0,"",0,120]
[156,0,null,0,null,0,null,0,null,0,null,null,null,0,null,0,null,0,null,{"$f":"IF(B172<=0,0,B172*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B172<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD172<=0,0,AD172*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD172<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,13,0,0,0,0,null,0,"",0,120]
[157,0,null,0,null,0,null,0,null,0,null,null,null,0,null,0,null,0,null,{"$f":"IF(B173<=0,0,B173*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B173<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD173<=0,0,AD173*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD173<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,13,0,0,0,0,null,0,"",0,120]
[158,0,null,0,null,0,null,0,null,0,null,null,null,0,null,0,null,0,null,{"$f":"IF(B174<=0,0,B174*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B174<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD174<=0,0,AD174*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD174<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,13,0,0,0,0,null,0,"",0,120]
[159,0,null,0,null,0,null,0,null,0,null,null,null,0,null,0,null,0,null,{"$f":"IF(B175<=0,0,B175*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B175<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD175<=0,0,AD175*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD175<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,13,0,0,0,0,null,0,"",0,120]
[160,0,null,0,null,0,null,0,null,0,null,null,null,0,null,0,null,0,null,{"$f":"IF(B176<=0,0,B176*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B176<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD176<=0,0,AD176*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD176<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,13,0,0,0,0,null,0,"",0,120]
[161,0,null,0,null,0,null,0,null,0,null,null,null,0,null,0,null,0,null,{"$f":"IF(B177<=0,0,B177*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B177<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD177<=0,0,AD177*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD177<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,13,0,0,0,0,null,0,"",0,120]
[162,0,null,0,null,0,null,0,null,0,null,null,null,0,null,0,null,0,null,{"$f":"IF(B178<=0,0,B178*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B178<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD178<=0,0,AD178*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD178<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,13,0,0,0,0,null,0,"",0,120]
[163,0,null,0,null,0,null,0,null,0,null,null,null,0,null,0,null,0,null,{"$f":"IF(B179<=0,0,B179*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B179<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD179<=0,0,AD179*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD179<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,13,0,0,0,0,null,0,"",0,120]
[164,0,null,0,null,0,null,0,null,0,null,null,null,0,null,0,null,0,null,{"$f":"IF(B180<=0,0,B180*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B180<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD180<=0,0,AD180*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD180<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,13,0,0,0,0,null,0,"",0,120]
[165,0,null,0,null,0,null,0,null,0,null,null,null,0,null,0,null,0,null,{"$f":"IF(B181<=0,0,B181*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B181<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD181<=0,0,AD181*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD181<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,13,0,0,0,0,null,0,"",0,120]
[166,0,null,0,null,0,null,0,null,0,null,null,null,0,null,0,null,0,null,{"$f":"IF(B182<=0,0,B182*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B182<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD182<=0,0,AD182*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD182<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,13,0,0,0,0,null,0,"",0,120]
[167,0,null,0,null,0,null,0,null,0,null,null,null,0,null,0,null,0,null,{"$f":"IF(B183<=0,0,B183*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B183<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD183<=0,0,AD183*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD183<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,13,0,0,0,0,null,0,"",0,120]
[168,0,null,0,null,0,null,0,null,0,null,null,null,0,null,0,null,0,null,{"$f":"IF(B184<=0,0,B184*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B184<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD184<=0,0,AD184*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD184<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,14,0,0,0,0,null,0,"",0,120]
[169,0,null,0,null,0,null,0,null,0,null,null,null,0,null,0,null,0,null,{"$f":"IF(B185<=0,0,B185*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B185<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD185<=0,0,AD185*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD185<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,14,0,0,0,0,null,0,"",0,120]
[170,0,null,0,null,0,null,0,null,0,null,null,null,0,null,0,null,0,null,{"$f":"IF(B186<=0,0,B186*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B186<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD186<=0,0,AD186*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD186<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,14,0,0,0,0,null,0,"",0,120]
[171,0,null,0,null,0,null,0,null,0,null,null,null,0,null,0,null,0,null,{"$f":"IF(B187<=0,0,B187*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B187<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD187<=0,0,AD187*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD187<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,14,0,0,0,0,null,0,"",0,120]
[172,0,null,0,null,0,null,0,null,0,null,null,null,0,null,0,null,0,null,{"$f":"IF(B188<=0,0,B188*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B188<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD188<=0,0,AD188*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD188<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,14,0,0,0,0,null,0,"",0,120]
[173,0,null,0,null,0,null,0,null,0,null,null,null,0,null,0,null,0,null,{"$f":"IF(B189<=0,0,B189*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B189<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD189<=0,0,AD189*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD189<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,14,0,0,0,0,null,0,"",0,120]
[174,0,null,0,null,0,null,0,null,0,null,null,null,0,null,0,null,0,null,{"$f":"IF(B190<=0,0,B190*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B190<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD190<=0,0,AD190*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD190<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,14,0,0,0,0,null,0,"",0,120]
[175,0,null,0,null,0,null,0,null,0,null,null,null,0,null,0,null,0,null,{"$f":"IF(B191<=0,0,B191*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B191<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD191<=0,0,AD191*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD191<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,14,0,0,0,0,null,0,"",0,120]
[176,0,null,0,null,0,null,0,null,0,null,null,null,0,null,0,null,0,null,{"$f":"IF(B192<=0,0,B192*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B192<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD192<=0,0,AD192*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD192<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,14,0,0,0,0,null,0,"",0,120]
[177,0,null,0,null,0,null,0,null,0,null,null,null,0,null,0,null,0,null,{"$f":"IF(B193<=0,0,B193*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B193<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD193<=0,0,AD193*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD193<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,14,0,0,0,0,null,0,"",0,120]
[178,0,null,0,null,0,null,0,null,0,null,null,null,0,null,0,null,0,null,{"$f":"IF(B194<=0,0,B194*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B194<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD194<=0,0,AD194*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD194<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,14,0,0,0,0,null,0,"",0,120]
[179,0,null,0,null,0,null,0,null,0,null,null,null,0,null,0,null,0,null,{"$f":"IF(B195<=0,0,B195*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B195<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD195<=0,0,AD195*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD195<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,14,0,0,0,0,null,0,"",0,120]
[180,0,null,0,null,0,null,0,null,0,null,null,null,0,null,0,null,0,null,{"$f":"IF(B196<=0,0,B196*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B196<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD196<=0,0,AD196*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD196<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,15,0,0,0,0,null,0,"",0,120]
[181,0,null,0,null,0,null,0,null,0,null,null,null,0,null,0,null,0,null,{"$f":"IF(B197<=0,0,B197*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B197<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,{"$f":"IF(AD197<=0.01,0,IF('Simulador 7x5'!$I$27<>0,MIN('Simulador 7x5'!$I$27+'Simulador 7x5'!$X$72,'Tabla 7x5'!$AD$5),'Simulador 7x5'!$AA$63))","v":0},0,0,0,0,0,{"$f":"IF(AD197<=0,0,AD197*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD197<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,15,0,0,0,0,null,0,"",0,120]
[182,0,null,0,null,0,null,0,null,0,null,null,null,0,null,0,null,0,null,{"$f":"IF(B198<=0,0,B198*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B198<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD198<=0,0,AD198*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD198<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,15,0,0,0,0,null,0,"",0,120]
[183,0,null,0,null,0,null,0,null,0,null,null,null,0,null,0,null,0,null,{"$f":"IF(B199<=0,0,B199*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B199<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD199<=0,0,AD199*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD199<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,15,0,0,0,0,null,0,"",0,120]
[184,0,null,0,null,0,null,0,null,0,null,null,null,0,null,0,null,0,null,{"$f":"IF(B200<=0,0,B200*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B200<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD200<=0,0,AD200*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD200<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,15,0,0,0,0,null,0,"",0,120]
[185,{"$f":"IF(R200<0.01,0,IF(A201=$B$9,R200+$D$9,IF(A201=$B$10,R200+$D$10,R200)))","v":0},null,{"$f":"IFERROR((((P201/360*AU201)/(1-(1+(P201/360*AU201))^-AS201))*B201)*(1+Z201),0)","v":0},null,{"$f":"IF(B201=0,0,P201/360*AU201*B201)","v":0},null,{"$f":"D201-F201","v":0},null,{"$f":"IF(B201-H201=0,0,J199)","v":0},null,null,null,0,null,{"$f":"IF(B201=0,0,AC201)","v":0},null,{"$f":"B201-H201-J201-L201+N201","v":0},null,{"$f":"IF(B201<=0,0,B201*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B201<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,{"$f":"IF(B201<=0,0,(D201+L201+T201+V201))","v":0},null,null,null,{"$f":"X201","v":0},{"$f":"IF(AD201<=0.01,0,AC200)","v":0},{"$f":"IF(AH200<0.01,0,IF(A201=$B$9,AH200+$D$9,IF(A201=$B$10,AH200+$D$10,AH200)))","v":0},{"$f":"IFERROR((((AC201/360*AU201)/(1-(1+(AC201/360*AU201))^-AS201)*AD201))*(1+Z201),0)","v":0},{"$f":"IFERROR(AC201/360*AU201*AD201,0)","v":0},{"$f":"+AE201-AF201","v":0},{"$f":"+AD201-AG201","v":0},{"$f":"IF(AD201<=0,0,AD201*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD201<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},{"$f":"IF(AD201<=0,0,AE201+AI201)","v":0},{"$f":"IFERROR(AE201/AD201,0)","v":0},null,15,0,{"$f":"+IF(R201<=0.01,IF(R200>1,+A201,0),0)","v":0},{"$f":"+IF(AO201>0,+AM201,0)","v":0},{"$f":"+IF(AO201>0,+AN201,0)","v":0},null,{"$f":"IFERROR(IF(AD201<=0.01,0,AS200-1),0)","v":0},{"$f":"IF(AK200=0,\"\",DATE(YEAR(AT200),MONTH(AT200)+1,1))","v":""},{"$f":"IFERROR(DAY(DATE(YEAR(AT201),MONTH(AT201)+1,0)),0)","v":0},120]
[{"$f":"+A201+1","v":186},0,null,0,null,0,null,0,null,0,null,null,null,0,null,0,null,0,null,{"$f":"IF(B202<=0,0,B202*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B202<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD202<=0,0,AD202*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD202<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,15,0,0,0,0,null,0,"",0,120]
[187,0,null,0,null,0,null,0,null,0,null,null,null,0,null,0,null,0,null,{"$f":"IF(B203<=0,0,B203*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B203<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD203<=0,0,AD203*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD203<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,15,0,0,0,0,null,0,"",0,120]
[188,0,null,0,null,0,null,0,null,0,null,null,null,0,null,0,null,0,null,{"$f":"IF(B204<=0,0,B204*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B204<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD204<=0,0,AD204*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD204<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,15,0,0,0,0,null,0,"",0,120]
[189,0,null,0,null,0,null,0,null,0,null,null,null,0,null,0,null,0,null,{"$f":"IF(B205<=0,0,B205*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B205<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD205<=0,0,AD205*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD205<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,15,0,0,0,0,null,0,"",0,120]
[190,0,null,0,null,0,null,0,null,0,null,null,null,0,null,0,null,0,null,{"$f":"IF(B206<=0,0,B206*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B206<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD206<=0,0,AD206*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD206<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,15,0,0,0,0,null,0,"",0,120]
[191,0,null,0,null,0,null,0,null,0,null,null,null,0,null,0,null,0,null,{"$f":"IF(B207<=0,0,B207*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B207<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD207<=0,0,AD207*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD207<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,15,0,0,0,0,null,0,"",0,120]
[192,0,null,0,null,0,null,0,null,0,null,null,null,0,null,0,null,0,null,{"$f":"IF(B208<=0,0,B208*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B208<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD208<=0,0,AD208*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD208<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,16,0,0,0,0,null,0,"",0,120]
[193,0,null,0,null,0,null,0,null,0,null,null,null,0,null,0,null,0,null,{"$f":"IF(B209<=0,0,B209*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B209<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD209<=0,0,AD209*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD209<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,16,0,0,0,0,null,0,"",0,120]
[194,0,null,0,null,0,null,0,null,0,null,null,null,0,null,0,null,0,null,{"$f":"IF(B210<=0,0,B210*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B210<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD210<=0,0,AD210*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD210<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,16,0,0,0,0,null,0,"",0,120]
[195,0,null,0,null,0,null,0,null,0,null,null,null,0,null,0,null,0,null,{"$f":"IF(B211<=0,0,B211*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B211<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD211<=0,0,AD211*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD211<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,16,0,0,0,0,null,0,"",0,120]
[196,0,null,0,null,0,null,0,null,0,null,null,null,0,null,0,null,0,null,{"$f":"IF(B212<=0,0,B212*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B212<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD212<=0,0,AD212*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD212<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,16,0,0,0,0,null,0,"",0,120]
[197,0,null,0,null,0,null,0,null,0,null,null,null,0,null,0,null,0,null,{"$f":"IF(B213<=0,0,B213*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B213<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD213<=0,0,AD213*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD213<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,16,0,0,0,0,null,0,"",0,120]
[198,0,null,0,null,0,null,0,null,0,null,null,null,0,null,0,null,0,null,{"$f":"IF(B214<=0,0,B214*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B214<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD214<=0,0,AD214*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD214<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,16,0,0,0,0,null,0,"",0,120]
[199,0,null,0,null,0,null,0,null,0,null,null,null,0,null,0,null,0,null,{"$f":"IF(B215<=0,0,B215*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B215<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD215<=0,0,AD215*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD215<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,16,0,0,0,0,null,0,"",0,120]
[200,0,null,0,null,0,null,0,null,0,null,null,null,0,null,0,null,0,null,{"$f":"IF(B216<=0,0,B216*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B216<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD216<=0,0,AD216*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD216<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,16,0,0,0,0,null,0,"",0,120]
[201,0,null,0,null,0,null,0,null,0,null,null,null,0,null,0,null,0,null,{"$f":"IF(B217<=0,0,B217*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B217<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD217<=0,0,AD217*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD217<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,16,0,0,0,0,null,0,"",0,120]
[202,0,null,0,null,0,null,0,null,0,null,null,null,0,null,0,null,0,null,{"$f":"IF(B218<=0,0,B218*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B218<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD218<=0,0,AD218*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD218<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,16,0,0,0,0,null,0,"",0,120]
[203,0,null,0,null,0,null,0,null,0,null,null,null,0,null,0,null,0,null,{"$f":"IF(B219<=0,0,B219*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B219<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD219<=0,0,AD219*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD219<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,16,0,0,0,0,null,0,"",0,120]
[204,0,null,0,null,0,null,0,null,0,null,null,null,0,null,0,null,0,null,{"$f":"IF(B220<=0,0,B220*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B220<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD220<=0,0,AD220*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD220<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,17,0,0,0,0,null,0,"",0,120]
[205,0,null,0,null,0,null,0,null,0,null,null,null,0,null,0,null,0,null,{"$f":"IF(B221<=0,0,B221*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B221<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD221<=0,0,AD221*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD221<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,17,0,0,0,0,null,0,"",0,120]
[206,0,null,0,null,0,null,0,null,0,null,null,null,0,null,0,null,0,null,{"$f":"IF(B222<=0,0,B222*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B222<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD222<=0,0,AD222*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD222<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,17,0,0,0,0,null,0,"",0,120]
[207,0,null,0,null,0,null,0,null,0,null,null,null,0,null,0,null,0,null,{"$f":"IF(B223<=0,0,B223*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B223<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD223<=0,0,AD223*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD223<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,17,0,0,0,0,null,0,"",0,120]
[208,0,null,0,null,0,null,0,null,0,null,null,null,0,null,0,null,0,null,{"$f":"IF(B224<=0,0,B224*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B224<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD224<=0,0,AD224*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD224<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,17,0,0,0,0,null,0,"",0,120]
[209,0,null,0,null,0,null,0,null,0,null,null,null,0,null,0,null,0,null,{"$f":"IF(B225<=0,0,B225*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B225<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD225<=0,0,AD225*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD225<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,17,0,0,0,0,null,0,"",0,120]
[210,0,null,0,null,0,null,0,null,0,null,null,null,0,null,0,null,0,null,{"$f":"IF(B226<=0,0,B226*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B226<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD226<=0,0,AD226*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD226<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,17,0,0,0,0,null,0,"",0,120]
[211,0,null,0,null,0,null,0,null,0,null,null,null,0,null,0,null,0,null,{"$f":"IF(B227<=0,0,B227*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B227<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD227<=0,0,AD227*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD227<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,17,0,0,0,0,null,0,"",0,120]
[212,0,null,0,null,0,null,0,null,0,null,null,null,0,null,0,null,0,null,{"$f":"IF(B228<=0,0,B228*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B228<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD228<=0,0,AD228*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD228<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,17,0,0,0,0,null,0,"",0,120]
[213,0,null,0,null,0,null,0,null,0,null,null,null,0,null,0,null,0,null,{"$f":"IF(B229<=0,0,B229*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B229<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD229<=0,0,AD229*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD229<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,17,0,0,0,0,null,0,"",0,120]
[214,0,null,0,null,0,null,0,null,0,null,null,null,0,null,0,null,0,null,{"$f":"IF(B230<=0,0,B230*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B230<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD230<=0,0,AD230*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD230<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,17,0,0,0,0,null,0,"",0,120]
[215,0,null,0,null,0,null,0,null,0,null,null,null,0,null,0,null,0,null,{"$f":"IF(B231<=0,0,B231*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B231<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD231<=0,0,AD231*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD231<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,17,0,0,0,0,null,0,"",0,120]
[216,0,null,0,null,0,null,0,null,0,null,null,null,0,null,0,null,0,null,{"$f":"IF(B232<=0,0,B232*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B232<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD232<=0,0,AD232*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD232<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,18,0,0,0,0,null,0,"",0,120]
[217,0,null,0,null,0,null,0,null,0,null,null,null,0,null,0,null,0,null,{"$f":"IF(B233<=0,0,B233*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B233<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD233<=0,0,AD233*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD233<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,18,0,0,0,0,null,0,"",0,120]
[218,0,null,0,null,0,null,0,null,0,null,null,null,0,null,0,null,0,null,{"$f":"IF(B234<=0,0,B234*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B234<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD234<=0,0,AD234*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD234<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,18,0,0,0,0,null,0,"",0,120]
[219,0,null,0,null,0,null,0,null,0,null,null,null,0,null,0,null,0,null,{"$f":"IF(B235<=0,0,B235*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B235<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD235<=0,0,AD235*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD235<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,18,0,0,0,0,null,0,"",0,120]
[220,0,null,0,null,0,null,0,null,0,null,null,null,0,null,0,null,0,null,{"$f":"IF(B236<=0,0,B236*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B236<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD236<=0,0,AD236*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD236<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,18,0,0,0,0,null,0,"",0,120]
[221,0,null,0,null,0,null,0,null,0,null,null,null,0,null,0,null,0,null,{"$f":"IF(B237<=0,0,B237*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B237<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD237<=0,0,AD237*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD237<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,18,0,0,0,0,null,0,"",0,120]
[222,0,null,0,null,0,null,0,null,0,null,null,null,0,null,0,null,0,null,{"$f":"IF(B238<=0,0,B238*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B238<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD238<=0,0,AD238*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD238<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,18,0,0,0,0,null,0,"",0,120]
[223,0,null,0,null,0,null,0,null,0,null,null,null,0,null,0,null,0,null,{"$f":"IF(B239<=0,0,B239*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B239<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD239<=0,0,AD239*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD239<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,18,0,0,0,0,null,0,"",0,120]
[224,0,null,0,null,0,null,0,null,0,null,null,null,0,null,0,null,0,null,{"$f":"IF(B240<=0,0,B240*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B240<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD240<=0,0,AD240*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD240<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,18,0,0,0,0,null,0,"",0,120]
[225,0,null,0,null,0,null,0,null,0,null,null,null,0,null,0,null,0,null,{"$f":"IF(B241<=0,0,B241*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B241<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD241<=0,0,AD241*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD241<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,18,0,0,0,0,null,0,"",0,120]
[226,0,null,0,null,0,null,0,null,0,null,null,null,0,null,0,null,0,null,{"$f":"IF(B242<=0,0,B242*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B242<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD242<=0,0,AD242*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD242<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,18,0,0,0,0,null,0,"",0,120]
[227,0,null,0,null,0,null,0,null,0,null,null,null,0,null,0,null,0,null,{"$f":"IF(B243<=0,0,B243*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B243<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD243<=0,0,AD243*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD243<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,18,0,0,0,0,null,0,"",0,120]
[228,0,null,0,null,0,null,0,null,0,null,null,null,0,null,0,null,0,null,{"$f":"IF(B244<=0,0,B244*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B244<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD244<=0,0,AD244*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD244<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,19,0,0,0,0,null,0,"",0,120]
[229,0,null,0,null,0,null,0,null,0,null,null,null,0,null,0,null,0,null,{"$f":"IF(B245<=0,0,B245*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B245<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD245<=0,0,AD245*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD245<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,19,0,0,0,0,null,0,"",0,120]
[230,0,null,0,null,0,null,0,null,0,null,null,null,0,null,0,null,0,null,{"$f":"IF(B246<=0,0,B246*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B246<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD246<=0,0,AD246*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD246<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,19,0,0,0,0,null,0,"",0,120]
[231,0,null,0,null,0,null,0,null,0,null,null,null,0,null,0,null,0,null,{"$f":"IF(B247<=0,0,B247*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B247<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD247<=0,0,AD247*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD247<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,19,0,0,0,0,null,0,"",0,120]
[232,0,null,0,null,0,null,0,null,0,null,null,null,0,null,0,null,0,null,{"$f":"IF(B248<=0,0,B248*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B248<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD248<=0,0,AD248*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD248<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,19,0,0,0,0,null,0,"",0,120]
[233,0,null,0,null,0,null,0,null,0,null,null,null,0,null,0,null,0,null,{"$f":"IF(B249<=0,0,B249*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B249<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD249<=0,0,AD249*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD249<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,19,0,0,0,0,null,0,"",0,120]
[234,0,null,0,null,0,null,0,null,0,null,null,null,0,null,0,null,0,null,{"$f":"IF(B250<=0,0,B250*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B250<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD250<=0,0,AD250*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD250<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,19,0,0,0,0,null,0,"",0,120]
[235,0,null,0,null,0,null,0,null,0,null,null,null,0,null,0,null,0,null,{"$f":"IF(B251<=0,0,B251*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B251<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD251<=0,0,AD251*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD251<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,19,0,0,0,0,null,0,"",0,120]
[236,0,null,0,null,0,null,0,null,0,null,null,null,0,null,0,null,0,null,{"$f":"IF(B252<=0,0,B252*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B252<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD252<=0,0,AD252*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD252<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,19,0,0,0,0,null,0,"",0,120]
[237,0,null,0,null,0,null,0,null,0,null,null,null,0,null,0,null,0,null,{"$f":"IF(B253<=0,0,B253*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B253<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD253<=0,0,AD253*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD253<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,19,0,0,0,0,null,0,"",0,120]
[238,0,null,0,null,0,null,0,null,0,null,null,null,0,null,0,null,0,null,{"$f":"IF(B254<=0,0,B254*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B254<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD254<=0,0,AD254*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD254<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,19,0,0,0,0,null,0,"",0,120]
[239,0,null,0,null,0,null,0,null,0,null,null,null,0,null,0,null,0,null,{"$f":"IF(B255<=0,0,B255*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B255<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD255<=0,0,AD255*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD255<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,19,0,0,0,0,null,0,"",0,120]
[240,0,null,0,null,0,null,0,null,0,null,null,null,0,null,0,null,0,null,{"$f":"IF(B256<=0,0,B256*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))","v":0},null,{"$f":"IF(B256<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},null,0,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AD256<=0,0,AD256*IF('Simulador 7x5'!$Y$81=1,0,'Simulador 7x5'!$U$75))+IF(AD256<=0,0,IF('Simulador 7x5'!$T$41=1,'Simulador 7x5'!$E$55,'Simulador 7x5'!$G$55))","v":0},0,0,null,20,0,0,{"$f":"+IF(AO256>0,+AM256,0)","v":0},0,null,0,"",0,120]
[null,null,null,"Erogación \n(a+b)",null,"Interés \n(a)",null,"Amortización (b)",null,null,null,"Prepagos a capital (c)",null,null,null,null,null,null,null,"Seguro de \nvida y desempleo (d)",null,"Seguro de daños \n(e)",null,"Pago Mensual (a+b+c+d+e)"]
[null,null,null,{"$f":"SUM(D17:D256)","v":0},null,{"$f":"SUM(F17:F256)","v":0},null,{"$f":"SUM(H17:H256)","v":0},null,null,null,{"$f":"SUM(L17:L256)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(T17:T256)","v":0},null,{"$f":"SUM(V17:V256)","v":0},null,{"$f":"SUM(X17:X256)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X17:X257)","v":0}]

{"sheet":"Exclusivo Bco Carta Bienvenida","index":2,"n_rows":63,"n_cols":18,"rows_kept":63,"cut":false,"hidden":true,"merged":[[17,6,17,7]]}
["Liga para obtener certificado vida",null,null,"Certificado de seguro de vida"]
["Liga para obtener certificado daños",null,null,"Certificado de seguro de daños"]
["Liga para obtener certificado obra civil",null,null,"Certificado de seguro obra civil"]
["Datos de entrada"]
["Fecha de Operación (cuando se depositó el crédito):",null,null,null,null,"(DD/MM/AAAA)",null,null,null,null,null,null,null,"Crédito",{"$f":"'Tabla 7x5'!B17","v":0},null,"dia",{"$f":"DAY(E5)","v":0}]
["Numero de crédito:",null,null,null,null,null,null,null,null,null,null,null,null,"Tasa",{"$f":"'Tabla 7x5'!P17","v":0},null,"Mes",{"$f":"MONTH(E5)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Fecha de vencimiento",{"$f":"VALUE(CONCATENATE(\"17\",\"-\",R7,\"-\",R9))","v":"1900-01-17"},null,"Mes siguiente",{"$f":"IF(R5<17,R6,IF(R6=12,1,R6+1))","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Días transcurridos",{"$f":"O7-E5","v":17},null,"Año",{"$f":"YEAR(E5)","v":1900}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Intereses",{"$f":"ROUND($O$5*O6/360*$O$8,2)","v":0},null,"Año siguiente",{"$f":"IF(AND(R6=12,R5>=17),R8+1,R8)","v":1900}]
["Para que los calculos de la carta sean correctos es necesario que en el simulador se simule el crédito autorizado y el esquema que el cliente escogió",null,null,null,null,null,null,null,null,null,null,null,null,"Seguro hipotecario",{"$f":"ROUND($O$5*E7/360*$O$8,2)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"IF(R5=17,0,O9+O10)","v":0}]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,{"$f":"E5","v":"00:00:00"}]
[]
[]
["Estimado (s) Clientes (s):"]
[]
["ScotiaBank lo(s) felicita por la adquisición de su nueva casa y se complace en ser parte importante de la"]
["consolidación de su patrimonio familiar, a través de su crédito hipotecario Scotiabank."]
[]
["A continuación le proporcionamos información importante relativa a su Financiamiento:"]
[]
[{"$f":"CONCATENATE(\"Su  número  de  crédito  es el No \",E6,\" que  le  servirá  como   referencia  para  cualquier  aclaración\")","v":"Su  número  de  crédito  es el No  que  le  servirá  como   referencia  para  cualquier  aclaración"}]
["futura  que  tenga  con  su  crédito, en  caso  de querer  realizar anticipos a capital, deberá abonar a este"]
["número a través de nuestra red de sucursales con cheque a favor de Scotiabank Inverlat S.A."]
[]
["La fecha de pago de sus mensualidades serán los días 17 de cada mes. Este pago lo realizará mediante"]
["cargo  automático  a  su  cuenta  de  cheques. Si  el  día de pago fuera inhábil, el cargo automático a su "]
["cuenta de cheques se realizará el día hábil inmediato siguiente."]
[]
["Le  recomendamos  depositar  el  importe de su pago mensual antes de la fecha de pago, especialmente"]
["si su depósito es con cheque de otro banco."]
[]
["Es   importante   mencionar   que  el  cálculo  del  seguro  de  daños  se  realiza  con  base  en  el  valor "]
["destructible  del  inmueble, por  lo que  es posible que difiera de las tablas de amortización que le hemos"]
["entregado, y además tenga variaciones en el tiempo."]
[]
[{"$f":"IF(R5=17,\"Su   primer   pago   deberá   ser   por   la   mensualidad   completa  que   se   establece  en  su  contrato\",\"El  importe  de  su  primer  pago  será  por  la  cantidad  de  $\"&TEXT(O11,\"#,##0.00\")&\" que  corresponden a  los intereses\")","v":"El  importe  de  su  primer  pago  será  por  la  cantidad  de  $0.00 que  corresponden a  los intereses"}]
[{"$f":"IF(R5=17,\"de crédito y que le será informada mediante su estado de cuenta.\",\"que se devengarán entre hoy y el próximo día 17.\")","v":"que se devengarán entre hoy y el próximo día 17."}]
[{"$f":"IF(AND(E7>0,R5<>17),\"Esta cantidad ya tiene incluida la parte proporcional de la prima de seguro de crédito a la vivienda\",\"\")","v":""}]
[]
["A  partir  de  este  momento, usted  cuenta  con  un  seguro  de  vida  e invalidez total y permanente, un "]
["seguro  de  obra  civil, durante  la  etapa  de  construcción  del  inmueble y un seguro de daños sobre la"]
["propiedad ya construida, anexo a la presente, las cartas de cobertura correspondientes."]
[]
["Si  por  algún  motivo no  recibiera  su  estado  de  cuenta  con oportunidad  o tuviera dudas relacionadas"]
["con   su   crédito,  le   sugerimos  llamar   a   nuestro   Centro  de  Atención  Telefónica  a  los  teléfonos"]
["5728-1900 para  el  D.F. y  para  el  interior  de  la  República,  sin  costo para usted, al 01-800-70459-00;"]
["donde con gusto le atenderán."]
[]
["Con su financiamiento Scotiabank, el hogar de sus sueños es hoy una realidad."]
[]
["Atentamente"]
[]
[]
[]
["Ejecutivo Especializado"]
["Crédito Hipotecario."]

{"sheet":"Caratula de contrato","index":3,"n_rows":84,"n_cols":12,"rows_kept":84,"cut":false,"hidden":true,"merged":[[0,3,0,6],[1,0,1,6],[2,0,2,6],[3,0,3,6],[4,0,4,6],[6,0,8,0],[6,1,8,2],[6,3,8,3],[6,4,8,4],[6,5,7,6],[12,4,15,4],[14,1,14,2],[16,0,16,2],[17,0,17,6],[9,1,9,2],[11,0,15,0],[11,3,15,3],[12,1,12,2],[26,0,26,1],[26,4,26,6],[19,0,19,6],[21,0,21,6],[22,0,22,6],[23,0,23,1],[23,2,23,3],[23,4,23,6],[27,0,27,1],[27,2,27,3],[27,4,27,5],[28,0,28,6],[24,0,24,1],[24,2,24,3],[24,4,24,6],[25,0,25,1],[25,2,26,3],[25,4,25,6],[29,0,29,6],[30,0,30,6],[31,0,31,6],[32,0,32,1],[32,2,32,3],[32,4,32,6],[35,2,35,3],[36,2,36,3],[37,0,39,6],[49,0,50,0],[49,1,50,1],[49,2,50,6],[51,0,51,6],[60,0,61,6],[62,0,62,6],[40,1,40,3],[40,4,40,6],[33,0,33,1],[33,2,33,3],[33,4,33,6],[34,0,34,1],[34,2,34,3],[46,0,46,6],[47,0,48,0],[47,1,48,1],[47,2,48,6],[41,1,43,3],[42,4,42,6],[43,4,43,6],[44,0,44,6],[63,0,63,6],[64,0,64,5],[52,0,52,5],[53,0,53,5],[54,5,54,6],[55,0,59,0],[55,1,59,1],[55,2,59,2],[69,0,69,6],[55,3,59,3],[55,4,59,4],[55,5,59,6],[65,0,65,6],[66,0,66,6],[67,0,67,6],[68,0,68,6],[83,0,83,1],[77,0,77,6],[78,2,78,3],[78,4,78,6],[79,0,79,6],[80,4,80,5],[83,4,83,5],[70,0,70,6],[71,0,71,2],[71,3,71,6],[74,0,75,0],[74,1,75,2],[74,3,74,6],[75,3,75,6],[72,1,72,2],[72,3,72,6],[73,1,73,2],[73,3,73,6],[80,0,80,1]]}
[null,null,null,"CONTRATO DE APERTURA DE CRÉDITO SIMPLE"]
["CONTRATO DE APERTURA DE CRÉDITO SIMPLE CON INTERÉS Y GARANTÍA HIPOTECARIA QUE CELEBRAN POR UNA PARTE SCOTIABANK INVERLAT S.A., INSTITUCIÓN DE BANCA MÚLTIPLE, GRUPO FINANCIERO SCOTIABANK, A QUIEN EN LO SUCESIVO SE LE DENOMINARÁ \"EL ACREDITANTE\" Y POR OTRA PARTE, LA PERSONA CUYOS DATOS Y FIRMA SE ENCUENTRAN EN LA SOLICITUD, A QUIEN EN LO SUCESIVO SE LE DENOMINARÁ \"EL ACREDITADO\", DE CONFORMIDAD CON LAS DECLARACIONES Y CLÁUSULAS SIGUIENTES:"]
["CARÁTULA DEL CONTRATO DE ADHESIÓN DE CRÉDITO HIPOTECARIO "]
["NOMBRE COMPLETO DEL ACREDITADO"]
[{"$f":"#REF!","v":{"$error":"#REF!"}}]
[]
["CAT        COSTO ANUAL TOTAL","TASA DE INTERÉS ANUAL",null,"MONTO DEL CRÉDITO","MONTO TOTAL A PAGAR","COMISIONES "]
[]
[null,null,null,null,null,"Montos (sin IVA)","Cláusulas"]
[]
[{"$f":"'Tabla 7x5'!P13","v":0},"Ordinaria","Moratoria",{"$f":"'Tabla 7x5'!H9","v":0},"Estimado según el contrato","Por apertura","Decimo Primera"]
["Para fines informativos y de comparación exclusivamente  Nota: IVA (Impuesto al Valor Agregado)",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"B12*1.5","v":{"$error":"#REF!"}},"Moneda en Pesos Mexicanos (Sin incluir intereses, comisiones y demás accesorios)",{"$f":"'Tabla 7x5'!X260","v":0},{"$f":"IF(#REF!=1,'Tabla 7x5'!AL3,0)","v":{"$error":"#REF!"}}]
[null,null,null,null,"Segun Tabla de Amortización Moneda en Pesos Mexicanos (Incluyendo intereses, comisiones y demás accesorios)","Por prepago","Aplican otras comisiones"]
[null,null,null,null,null,{"$f":"IF(#REF!=1,0,3%)","v":{"$error":"#REF!"}}]
[null,"Las tasas están sujetas a lo establecido en las cláusulas financieras",null,null,null,"Por cobranza"]
[null,null,null,null,null,350]
["Metodología de cálculo de interés:"]
["La tasa de interés ordinaria aplicable al período de que se trate, se multiplica por el saldo insoluto decreciente del crédito, se divide entre 360 y se multiplica por el número de días transcurridos en el período de cómputo de los intereses."]
[]
["La tasa de interés moratoria, se calculará multiplicando por uno punto cinco veces la tasa de interés ordinaria aplicable al período de que se trate y se aplica al período en que subsista la mora por parte del ACREDITADO."]
[]
["Plazo o vigencia del crédito: 20 años."]
["Sus Pagos serán como siguen:"]
["Número",null,"Monto",null,"Cuándo se realizan los pagos"]
[240,null,{"$f":"'Tabla 7x5'!X17","v":0},null,"Periodicidad: MENSUAL"]
[null,null,"Incluye IVA y accesorios, por lo que pueden existir pequeñas variaciones en cada pago. Aplica sobre la primer ministracion",null,"Fecha límite de pago: Día 17 de cada mes*."]
[null,null,null,null,"Fecha de corte: Día 17 de cada mes."]
[]
["Con tasas de interés variable: \"Si su crédito es de tasa variable, los intereses que se generen a su cargo, pueden cambiar y, en su caso, aumentar ante un ajuste en las tasas de interés utilizadas como referencia.\""]
["Sujetas a una variable de ajuste: \"Esta operación puede variar según las condiciones de mercado existentes, sobre todo cuando se usen referencias variables.\""]
["De crédito: \"Contratar créditos en exceso a su capacidad de pago puede afectar su patrimonio y su historial crediticio\""]
["TASE VARIABLE"]
["Tasa de referencia",null,"Descripción",null,"Comportamiento del Diferencial"]
["Tasa de referencia: No Aplica",null,"Tasa de referencia de",null,"No Aplica"]
["Puede consultarse en: No Aplica ",null,"Hoy No Aplica "]
[null,null,"Diferencial No Aplica "]
[null,null,"Total de Interés: No aplica"]
["[MONEDA]: Pesos Moneda Nacional"]
[]
[]
["[País de curso legal:","Forma de consultar el tipo de cambio o equivalencia",null,null,"Informativo"]
["   México         ]","www.banxico.org.mx"]
[null,null,null,null,"[Tipo de cambio]/ [Equivalencia] a la fecha: No aplica"]
[null,null,null,null,"Monto del crédito en pesos a la fecha: \"No aplica\"     "]
["Autorización Los datos personales pueden utilizarse para mercadeo:"]
[null,null,null,"Si","No"]
["GARANTÍA: Para garantizar el pago de este crédito, el ACREDITADO deja en garantía el bien que se describe a continuación:"]
["Bien","Descripción","Referencias"]
[]
["Inmueble","Casa habitación","Cláusula Vigésima Segunda"]
[]
["SEGURO: La presente operación cuenta con seguro de vida contratado con la compañía: ASSURANT Vida México S.A."]
["Fecha para presentar renovación No aplica."]
["Independientemente del seguro anterior, se cuenta con los siguientes:"]
["Tipo de seguro:","Cía. De Seguros:","Monto Asegurado","Siniestro objeto de cobertura","Beneficiarios","Cláusula"]
["De daños y de obra y responsabilidad civil, en su caso.","MAPFRE TEPEYAC S.A.",{"$f":"#REF!","v":{"$error":"#REF!"}},"Consultar cláusula: Vigésima Tercer, en caso de Apoyo Infonavit y/u Obligación Solidaria Vigésima Cuarta o Vigésima Quinta","ScotiaBank Inverlat S.A DE C.V. y/o Acreditado","Vigésima Tercera, en caso de Apoyo Infonavit y/u Obligación Solidaria Vigésima Cuarta o Vigésima Quinta."]
[]
[]
[]
[]
["Prima pagadera con periodicidad MENSUAL en moneda nacional, por el monto indicado en el estado de cuenta",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["Dudas, aclaraciones y reclamaciones:"]
["El procedimiento de reclamaciones está previsto en el artículo 23 de la Ley para la Transparencia y Ordenamiento de los Servicios financieros y se describe en la cláusula Décima Novena del contrato. Para seguir dicho procedimiento la reclamación respectiva deberá dirigirse a la:"]
[]
["Unidad especializada de Atención a clientes localizada en:"]
["Domicilio: Lorenzo Boturini no. 206, Colonia tránsito, código Postal 06820, en méxico, distrito Federal"]
["Teléfono: en la zona metropolitana al teléfono 57281000 extensiones 4484 y e el interior de la República al 018007045900"]
["Correo electrónico: servclientes@scotiabank.com.mx"]
["Pagina de Internet: www.scotiabank.com.mx"]
["Condusef: Teléfono 01 800 999 8080 Página de Internet: www.condusef.gob.mx"]
["Estado de cuenta",null,null,"Consulta de Movimientos"]
["Periodicidad","Mensual",null,"Internet."]
["Lugar de entrega","Domicilio donde se ubica la garantía del crédito o en el indicado por el ACREDITADO",null,"Invertel*: Centro de atención telefónica 5728 1900 o 018000 704 59 00 del interior de la República."]
["Lugar para consulta","Cualquier sucursal",null,"Inverweb*: Banca electrónica por Internet"]
[null,null,null,"*Previa contratación de estos servicios."]
[]
["Datos de inscripcion en el Registro de Contratos de Adhesión"]
["Fecha:",{"$f":"#REF!","v":{"$error":"#REF!"}},"No: de Registro:",null,{"$f":"IF(#REF!=1,'Caratula de contrato'!I81,'Caratula de contrato'!I82)","v":{"$error":"#REF!"}}]
["*La presente carátula es parte integrante del contrato de apertura de crédito simple con interés y garantía hipotecaria *Crédito Hipotecario* para todos los efectos legales a que haya lugar."]
["Firma de conformidad:",null,null,null,"Firma de conformidad:",null,null,null,"0319-138-003326/05-09035-0610",null,null,"preventa"]
[null,null,null,null,null,null,null,null,"0319-138-003327/05-09034-0610",null,null,"preven con apoyo"]
[]
["EL ACREDITADO.",null,null,null,"EL OBLIGADO SOLIDARIO"]

{"sheet":"Oferta Vinculante","index":4,"n_rows":176,"n_cols":9,"rows_kept":176,"cut":false,"hidden":true,"merged":[[12,1,12,2],[14,1,14,4],[16,1,16,4],[72,0,72,5],[168,0,168,1],[45,1,45,3],[46,1,46,3],[50,1,50,3],[51,1,51,3],[56,1,56,3],[57,1,57,3],[58,1,58,3],[59,1,59,3]]}
[]
[]
[]
[]
[]
[]
["Scotiabank Inverlat, S.A.,"]
["Institución de Banca Múltiple, "]
["Grupo Financiero Scotiabank Inverlat                                                    "]
[null,"OFERTA VINCULANTE "]
[]
[]
["Lugar y Fecha:",{"$f":"#REF!&\"  a\"","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[]
["Nombre del Solicitante y Cónyuge, en su caso:",{"$f":"#REF!","v":{"$error":"#REF!"}}]
[]
["Destino del crédito:","Adquisición de vivienda en proceso de construcción"]
[]
[]
["Importe del Crédito Solicitado:",{"$f":"'Tabla 7x5'!H9","v":0}]
[]
["Valor Estimado de la garantía*:",{"$f":"#REF!","v":{"$error":"#REF!"}},"Aforo (máximo 80%)*:",null,{"$f":"B20/B22","v":{"$error":"#REF!"}}]
[]
["Comisión por Apertura:",{"$f":"'Tabla 7x5'!AL3","v":0},"Comisión por dictámen técnico:",null,{"$f":"'Tabla 7x5'!AL5","v":0}]
[]
["Seguro de Vida:",{"$f":"B20*0.0005","v":0},"Seguro de Daños:",null,{"$f":"B22*0.0002623","v":{"$error":"#REF!"}}]
[]
[null,null,"Gastos Notariales y"]
["Costo de Avalúo*:",{"$f":"'Tabla 7x5'!AL4","v":0}," de Escrituración (Aprox):",null,{"$f":"B22*7%","v":{"$error":"#REF!"}}]
[]
["*El valor real se conocerá hasta tener el avalúo correspondiente del inmueble"]
[]
["Condiciones del Crédito:"]
["Tasa de interés ordinaria anual: ",{"$f":"'Tabla 7x5'!P17","v":0}," Fija inicial"]
["Tasa Moratoria anual:",{"$f":"B34*1.5","v":0}," Fija inicial"]
["Pago por cada mil pesos de préstamo:",{"$f":"#REF!","v":{"$error":"#REF!"}}," Inicial"]
["Plazo:",{"$f":"#REF!","v":{"$error":"#REF!"}}]
["Financiamiento Máximo (Aforo)",0.8]
["Costo Anual Total (1):",{"$f":"'Tabla 7x5'!P13","v":0},null,null,null,null,null,null,5.0000000000000001E-4]
["Forma de Amortización:","Amortización mensual creciente"]
["Gastos Notariales y de Escrituración (Aproximados):",7.0000000000000007E-2,"sobre valor del inmueble"]
["Forma de entrega del préstamo","En parcialidades de acuerdo con los avances de obra que se fijen"]
[]
["Comisiones del Crédito:"]
[]
["Comisión por Apertura de Crédito (2)","2% sobre el importe de crédito autorizado."]
["Comisión por Pago Anticipado de Crédito (2)","3% más impuesto al valor agregado (I.V.A.) sobre el importe a anticipar"]
[]
["Comisiones Adicionales del Crédito:"]
[]
["Por copia de documento o certificación del estado de cuenta (copia del estado de cuenta, certificación del saldo, integración, amortización o desglose). Costo por hoja.","$25.00 (veinticinco pesos, moneda nacional) más el impuesto al valor agregado (I.V.A.)"]
["Por concepto de gastos de cobranza, por cada mensualidad no pagada","$350.00 (trescientos cincuenta pesos, moneda nacional) más el impuesto al valor agragado (I.V.A.)"]
["Nota: Las comisiones adicionales al crédito se cobrarán en caso de que el cliente solicite el servicio o incurra en ellos."]
[]
["Costos del Crédito:"]
[]
["Seguro de Vida","0.50 al millar sobre el saldo insoluto del crédito"]
["Seguro de Daños","0.2623 al millar sobre el valor de construcción"]
["Costo del Avalúo","Depende del valor del inmueble (ver tabla de costos anexa)"]
["Dictamen Técnico","1% sobre el monto del crédito autorizado, con un costo máximo de $12,000 y mínimo de $4,500."]
[]
[]
[]
["(1)Costo Anual Total (CAT promedio sin IVA)): factor que anualiza la  totalidad de los costos por el Crédito Garantizado (Hipotecario), incluyendo  seguro de vida y daños,"]
["avalúo, comisiones e intereses, excluyendo las contribuciones federales y locales, así como los costos correspondientes a trámites y servicios prestados por terceros."]
["Costo Anual Total de créditos denominados en moneda nacional a tasa fija para fines informativos y de comparación exclusivamente. Este CAT sólo es comprable con el"]
["CAT de otros créditos denominados en moneda nacional a tasa fija."]
[]
["(2) El cliente elige entre la comisión por apertura o la comisión por pagos anticipados, esta opción solo aplica para el esquema de Valora (I.V.A.: Impuesto al valor agregado)"]
[]
[]
[]
["Condiciones y Especificaciones de la Oferta Vinculante."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,{"$f":"B15","v":{"$error":"#REF!"}}]
["Nombre del Ejecutivo",null,null,"Firma del Solicitante"]
[{"$f":"CONCATENATE(\"Sucursal: \",#REF!)","v":{"$error":"#REF!"}}]
[]
[]
[]
[null,{"$f":"D13","v":{"$error":"#REF!"}}]
[null,"Fecha de Recepción"]

{"sheet":"Carat_Pre_7x5","index":5,"n_rows":45,"n_cols":4,"rows_kept":45,"cut":false,"hidden":false,"merged":[[42,0,42,3],[43,0,43,3],[44,0,44,3],[36,0,36,3],[37,0,37,3],[38,0,38,3],[39,0,39,3],[40,0,40,3],[41,0,41,3],[20,0,20,1],[20,2,20,3],[21,0,21,3],[34,0,34,3],[35,0,35,3],[22,0,22,3],[23,0,23,3],[24,0,24,3],[26,0,26,3],[27,0,27,3],[31,2,33,3],[25,0,25,3],[17,1,17,3],[18,0,18,3],[19,0,19,1],[19,2,19,3],[1,0,1,3],[6,1,6,3],[7,0,7,3],[8,0,8,3],[16,1,16,3]]}
[]
["Carátula de Crédito "]
[null,null,null,"Nombre del Acreditado y/o Coacreditado:"]
[null,null,null,{"$f":"IF('Simulador 7x5'!C13=\"\",\"\",'Simulador 7x5'!C13)","v":""}]
[null,null,null,"Número de Crédito:"]
[]
["Nombre comercial del producto: ",{"$f":"\"PREVENTA 7x5\"&\" \"&A18","v":"PREVENTA 7x5 20 años"}]
[]
["Tipo de Crédito: Crédito Hipotecario "]
["CAT","TASA DE INTERES","MONTO O LINEA DE","MONTO TOTAL A PAGAR O"]
["(Costo Anual Total)","ANUAL ORDINARIA","CRÉDITO","MINIMO A PAGAR"]
[{"$f":"'Tabla 7x5'!$P$13","v":0},{"$f":"'Simulador 7x5'!Y77","v":0.1075},{"$f":"'Simulador 7x5'!$Y$78","v":0},{"$f":"IFERROR(SUM('Tabla 7x5'!$X$17:$X$136),0)","v":0}]
["Sin IVA","Tasa Fija",null,"Moneda en"]
["Para fines",null,null,"Pesos"]
["informativos y de",{"$f":"IF('Simulador 7x5'!T41=1,\"\",IF('Simulador 7x5'!I27=0,0,MIN('Simulador 7x5'!I27+'Simulador 7x5'!X72,'Tabla 7x5'!AD5)))","v":0},null,"Mexicanos "]
["comparación",{"$f":"IF('Simulador 7x5'!T41=1,\"\",\"TIIE + 4.5% (Tasa Variable)\")","v":"TIIE + 4.5% (Tasa Variable)"}]
["PLAZO DEL CRÉDITO:","Fecha Límite de pago: \nSi tu fecha de corte es el día 3, tu fecha de pago es el día 3 de cada mes. \nSi tu fecha de corte es el día 17, tu fecha de pago es el día 17 de cada mes. "]
[{"$f":"'Simulador 7x5'!$Y$76","v":"20 años"},"Fecha de corte: \nSi tu fecha de disposición es entre el dia 3 y 16, tu fecha de corte será el día 3 de cada mes. \nSi tu fecha de disposición es entre el día 17 y 2, tu fecha de corte será el día 17 de cada mes."]
["COMISIONES RELEVANTES"]
[{"$f":"\"Apertura: \"&TEXT('Tabla 7x5'!$AL$3,\"$###,###.00\")","v":"Apertura: $.00"},null,"Cobranza: $500.00 más IVA por pago tardío "]
["Prepago: 0%  más IVA sobre el monto anticipado",null,"Para otras comisiones consulte la cláusula décimo tercera"]
["ADVERTENCIAS"]
[]
["Incumplir tus obligaciones te puede generar comisiones e intereses moratorios. "]
["Contratar créditos que excedan de tu capacidad de pago afecta tu historial crediticio. "]
["El avalista, obligado solidario o coacreditado responderá como obligado principal por el total del pago frente a la Institución Financiera. "]
["Al ser tu crédito de tasa variable, los intereses pueden aumentar."]
["SEGUROS"]
["Seguros Obligatorios:","Aseguradora:","Cláusulas:"]
[]
["Vida y Desempleo","Cardif México Seguros de Vida,          S.A. de C.V.","Vigésima Cuarta"]
[null,null,"Scotiabank Inverlat le ofrece al acreditado y/o coacreditado, la posibilidad de contratar a nombre de este (os) último(s) los seguros establecidos en la cláusula vigésima cuarta. Lo anterior sin perjuicio del derecho innegable que el cliente tiene de contratarlos a través de terceros."]
["Daños y Responsabilidad Civil","Cardif México Seguros Generales, S.A. de C.V."]
[]
["ESTADO DE CUENTA"]
["Envío a Domicilio ü              Consulta vía Internet ___            Envío por Correo Electrónico ___"]
["Aclaraciones y reclamaciones:"]
["Unidad Especializada de Aclaraciones:"]
["Domicilio: Río Usumacinta S/N, esq. con Fernando Montes de Oca, Col. La Presita, Municipio de Cuautitlán Izcalli, Estado de México, C.P. 54763"]
["Teléfono: (55) 5123 0990"]
["Correo electrónico: une@scotiabank.com.mx"]
["Página de Internet: www.scotiabank.com.mx "]
[{"$f":"\"Registro de Contratos de Adhesión Núm:  \"&IF('Simulador 7x5'!C23=\"\",\"\",IFERROR(VLOOKUP('Simulador 7x5'!$AD$45&\"-3-1\",RECAS!$A$3:$D$6,4,0),\"Revisa los datos ingresados\"))","v":"Registro de Contratos de Adhesión Núm:  "}]
["Comisión Nacional para la Protección y Defensa de los Usuarios de Servicios Financieros (CONDUSEF):"]
["Teléfono: 800 999 8080 y (55) 5340 0999. Página de Internet. www.condusef.gob.mx "]

{"sheet":"RECAS","index":6,"n_rows":4,"n_cols":8,"rows_kept":4,"cut":false,"hidden":false,"merged":[[0,1,0,4]]}
[null,"RELACIÓN RECAS"]
["Clave","No.","Nombre","RECA","Fecha de expedición","Tipo Crédito","Esquema","Mancomunado"]
[{"$f":"F3&\"-\"&G3&\"-\"&H3","v":"2-3-1"},37,"Preventa Con Apoyo Hipoteca 7 x 5","0319-138-038245/02-00089-0124","2024-01-15",2,3,1]
[{"$f":"F4&\"-\"&G4&\"-\"&H4","v":"1-3-1"},38,"Preventa Hipoteca 7 x 5","0319-138-038246/02-00090-0124","2024-01-15",1,3,1]