{"text_format":"1","workbook":"xlsx","n_sheets":4,"sheets":["SIMULADOR VF","DATOS","AMORTIZACIÓN MIFEL","AMORTIZACIÓN INFONAVIT"],"not_rendered":{"charts":0,"images":3,"macros":1,"external_links":0,"defined_names":23,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"SIMULADOR VF","index":0,"n_rows":38,"n_cols":8,"rows_kept":38,"cut":false,"hidden":false,"merged":[[32,6,32,7],[26,6,26,7],[33,6,33,7],[34,6,34,7],[29,6,29,7],[28,6,28,7],[27,6,27,7],[30,6,30,7],[4,3,4,5],[25,5,25,7],[23,6,23,7],[19,6,19,7],[32,2,32,3],[7,2,7,4],[9,2,9,7],[10,3,10,7],[16,2,16,3],[16,5,16,7],[21,6,21,7],[18,6,18,7],[22,6,22,7],[11,3,11,7],[12,3,12,7],[13,6,13,7]]}
[]
[]
[]
[]
[null,null,null,"SIMULADOR RESIDENCIAL BANCA MIFEL  "]
[]
[]
[]
[]
[null,null,"Datos de la solicitud"]
[null,null,"TIPO DE PRODUCTO:","CRÉDITO HIPOTECARIO MIFEL + CUENTA INFONAVIT"]
[null,null,"FECHA:",{"$f":"TODAY()","v":"2024-04-03"}]
[null,null,"NOMBRE DEL SOLICITANTE:"]
[null,null,"EDAD (AÑOS):",null,null,"ERES ASALARIADO:"]
[]
[]
[null,null,"Datos del Crédito",null,null,"Gastos Iniciales"]
[null,null,"TIPO DE PRODUCTO:",null,null,"ENGANCHE:",{"$f":"IFERROR(IF(D19=DATOS!A9,(D22-D23)/D22,D21),0)","v":0},{"$f":"IFERROR(IF(D19=\"VALOR VIVIENDA\",D22*D21,IF(D19=\"MONTO CRÉDITO\",D22*G18,D22*D21))-D26,\"\")","v":0}]
[null,null,"COTIZAR POR:",null,null,"COMISIÓN POR APERTURA MIFEL:",{"$f":"IFERROR(IF(OR(D18=\"SIN_COMISIONES\",D18=\"HIPOTECA_VERDE\"),0,(D34*0.7%)),\"\")","v":0}]
[null,null,"PLAZO DE CRÉDITO:",null,null,"COMISIÓN POR APERTURA INFONAVIT:",{"$f":"IFERROR((D35*1%),\"\")","v":0}]
[null,null,"%ENGANCHE:",null,null,"GASTOS NOTARIALES:",null,{"$f":"IF(D22*G21<=0,0,D22*G21)","v":0}]
[null,null,"VALOR DE LA VIVIENDA:",null,null,"GASTO DE APROBACIÓN:",{"$f":"IF(G28=\"\",0,IF(D18=\"SIN_COMISIONES\",0,DATOS!S5))","v":0}]
[null,null,{"$f":"IF(D19=\"VALOR VIVIENDA\",\"\",IF(D19=\"INGRESOS\",\"INGRESO MENSUAL (BRUTO):\",IF(D19=\"MONTO CRÉDITO\",\"MONTO DEL CRÉDITO:\",\"\")))","v":""},null,null,"AVALÚO:"]
[null,null,"PAGO DE OBLIGACIONES:",null,null,"DESEMBOLSO INICIAL:",{"$f":"IFERROR(H18+G19+G20+H21+G22+G23,\"\")","v":0}]
[]
[null,null,"SALDO SUBCUENTA DE VIVIENDA:",null,null,"Condiciones del Crédito"]
[null,null,null,null,null,"MONTO DEL CRÉDITO:",{"$f":"IFERROR(IF(D19=\"VALOR VIVIENDA\",D22-(D22*D21),IF(D19=\"MONTO CRÉDITO\",D23,IF(D19=\"INGRESOS\",MIN(G31,(IF(D26>D22,D22,G31)),(D22*85%)),0))),\"\")","v":0}]
[null,null,"INGRESO REQUERIDO MENSUAL:",{"$f":"IF(D19=\"INGRESOS\",35000,((F34+F35)*3))","v":0},null,"TASA MIFEL:",{"$f":"IF(OR(G14=\"SI*\",D20=\"\"),\"\",DATOS!N2)","v":""}]
[null,null,null,null,null,"PAGO MENSUAL MIFEL:",{"$f":"IFERROR((G27-D35)*((((1+(G28/12))^(D20*12))*(G28/12))/(((1+(G28/12))^(D20*12))-1)),0)","v":0}]
[null,null,{"$f":"+IF(AND(G27<600000,G27<>0),\"*El monto mínimo de crédito es de $600,000.00\",\"\")","v":""},null,null,"CAT MIFEL:",{"$f":"IFERROR(((1+IRR('AMORTIZACIÓN MIFEL'!Y7:Y248))^(12))-1,0)","v":0}]
[null,null,null,null,null,"MONTO MÁXIMO POR INGRESOS:",{"$f":"IFERROR(ROUND(DATOS!S14/DATOS!S15*1000,-3),\"\")","v":""}]
[]
[null,null,"Distribución del Crédito",null,null,"Mensualidad","TASA"]
[null,null,"Crédito MIFEL",{"$f":"IFERROR(G27-D35,\"\")","v":0},null,{"$f":"IFERROR(D34*((((1+(G28/12))^(D20*12))*(G28/12))/(((1+(G28/12))^(D20*12))-1)),0)","v":0},{"$f":"+G28","v":""}]
[null,null,"Crédito Infonavit",{"$f":"IFERROR(IF(G27*30%>1024953,1024953,G27*30%),\"\")","v":0},null,{"$f":"IFERROR(D35*((((1+(10.45%/12))^(D20*12))*(10.45%/12))/(((1+(10.45%/12))^(D20*12))-1)),0)","v":0},{"$f":"IF(D35=0,\"\",10.45%)","v":""}]
[null,null,"TOTALES",{"$f":"SUM(D34:D35)","v":0},null,{"$f":"SUM(F34:F35)","v":0}]
[]
[null,null,{"$f":"IF(G14=\"SI*\",\"*Estimado cliente este producto es para personas no asalariadas, te invitamos a elegir otro de nuestros productos.\",\"\")","v":""}]

{"sheet":"DATOS","index":1,"n_rows":32,"n_cols":24,"rows_kept":32,"cut":false,"hidden":true,"merged":[[1,2,1,4],[1,14,1,15],[0,0,0,8],[0,17,0,18],[9,17,9,18],[0,14,0,15]]}
["VARIABLES",null,null,null,null,null,null,null,null,null,"AÑOS","INT","ENG","TASA","TASA FINAL",null,null,"CONDICIONES MIFEL",null,null,"HIP_VERDE","HIP_VERDE"]
["CANAL CRÉDITO",null,"ENGANCHE",null,null,null,"PLAZO",null,"NOTARIO",null,{"$f":"'SIMULADOR VF'!D20","v":0},{"$f":"+IF(AND($M$2>=D4,$M$2<=E4),L5,IF(AND($M$2>=D5,$M$2<=E5),M5,IF(AND($M$2>=D6,$M$2<=E6),N5,IF(AND($M$2>=D7,$M$2<=E7),O5,IF(AND($M$2>=D8,$M$2<=E8),P5,\"\")))))","v":""},{"$f":"IF('SIMULADOR VF'!D19=DATOS!A9,'SIMULADOR VF'!G18,'SIMULADOR VF'!D21)","v":0},{"$f":"IFERROR(IF('SIMULADOR VF'!D18=\"HIPOTECA_VERDE\",VLOOKUP(CONCATENATE(\"HIP_VERDE\"&DATOS!K2&DATOS!L2),U1:V32,2,0),IF('SIMULADOR VF'!D18=\"SIN_COMISIONES\",VLOOKUP(CONCATENATE(\"SIN_COMISIONES\"&DATOS!K2&DATOS!L2),U1:V32,2,0),HLOOKUP(MATCH(L2,L5:P5,0),K5:P8,MATCH(K2,K5:K8,0),0))),0)","v":0},{"$f":"IFERROR((70%*$N$2)+(30%*10.45%),0)","v":3.1349999999999996E-2},null,null,"SEGURO DE VIDA",0.46679999999999999,null,"HIP_VERDE101",9.7000000000000003E-2,"10%-14%",10]
["BANCA PRIVADA DESARROLLADORES",null,null,null,null,null,10,null,0.02,null,null,null,null,{"$f":"IF('SIMULADOR VF'!D18=\"HIPOTECA_VERDE\",VLOOKUP(CONCATENATE(\"HIP_VERDE\"&DATOS!K2&DATOS!L2),U1:V32,2,0))","v":false},null,null,null,"SEGURO DE DAÑOS",9.8000000000000004E-2,null,"HIP_VERDE102",9.7000000000000003E-2,"15%-19%",10]
["BROKER",null,1,0.1,0.14000000000000001,null,15,null,0.03,null,null,null,null,null,null,null,null,"COMISIÓN MENSUAL",{"$f":"IF('SIMULADOR VF'!D18=\"SIN_COMISIONES\",0,399)","v":399},null,"HIP_VERDE103",9.7000000000000003E-2,"20%-24%",10]
["SUCURSAL",null,2,0.15,0.19,null,20,null,0.04,null,null,1,2,3,4,5,null,"GASTO APROBACIÓN",928,null,"HIP_VERDE104",9.7000000000000003E-2,"25%-29%",10]
[null,null,3,0.2,0.24,null,null,null,0.05,null,10,0.1067,0.1057,0.10489999999999999,0.10290000000000001,9.4100000000000003E-2,null,"COMISIÓN POR APERTURA",{"$f":"+'SIMULADOR VF'!G19","v":0},null,"HIP_VERDE105",9.4100000000000003E-2,">30%",10]
["COTIZACION",null,4,0.25,0.28999999999999998,null,null,null,0.06,null,15,0.10970000000000001,0.1082,0.1079,0.10589999999999999,9.9900000000000003E-2,null,"INGRESOS MÍNIMOS",34000,null,"HIP_VERDE151",9.7000000000000003E-2,"10%-14%",15]
["VALOR VIVIENDA",null,5,0.3,1,null,null,null,7.0000000000000007E-2,null,20,0.1099,0.1094,0.1089,0.1079,0.1048,null,null,null,null,"HIP_VERDE152",9.7000000000000003E-2,"15%-19%",15]
["MONTO CRÉDITO",null,null,null,null,null,null,null,0.08,null,null,null,null,null,null,null,null,null,null,null,"HIP_VERDE153",9.7000000000000003E-2,"20%-24%",15]
["INGRESOS",null,null,null,null,null,null,null,0.09,null,null,null,null,null,null,null,null,"COSTOS INFONAVIT",null,null,"HIP_VERDE154",9.7000000000000003E-2,"25%-29%",15]
[null,null,null,"SI*",null,null,null,null,0.1,null,null,null,null,null,null,null,null,"COMISIÓN POR APERTURA",0.01,null,"HIP_VERDE155",9.4100000000000003E-2,">30%",15]
["PREPAGO",null,null,"NO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HIP_VERDE201",9.7000000000000003E-2,"10%-14%",20]
["NO APLICA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HIP_VERDE202",9.7000000000000003E-2,"15%-19%",20]
["REDUCCIÓN PLAZO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CAPACIDAD MENSUAL",{"$f":"('SIMULADOR VF'!D23*S16)-'SIMULADOR VF'!D24","v":0},null,"HIP_VERDE203",9.7000000000000003E-2,"20%-24%",20]
["REDUCCIÓN CAPITAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FACTOR DE LÍNEA",{"$f":"IFERROR(PMT(S17/12,K2*12,-1000)+S2+S3,0)","v":0},null,"HIP_VERDE204",9.7000000000000003E-2,"25%-29%",20]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FACTOR DTI",0.65,null,"HIP_VERDE205",9.4100000000000003E-2,">30%",20]
["TIPO DE CRÉDITO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TASA PONDERADA",{"$f":"+O2","v":3.1349999999999996E-2},null,"SIN_COMISIONES","HIP_VERDE"]
["TRADICIONAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SIN_COMISIONES101",0.1125,"10%-14%",10]
["HIPOTECA_VERDE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SIN_COMISIONES102",0.1125,"15%-19%",10]
["SIN_COMISIONES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SIN_COMISIONES103",0.111,"20%-24%",10]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SIN_COMISIONES104",0.111,"25%-29%",10]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SIN_COMISIONES105",0.11,">30%",10]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SIN_COMISIONES151",0.1125,"10%-14%",15]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SIN_COMISIONES152",0.1125,"15%-19%",15]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SIN_COMISIONES153",0.111,"20%-24%",15]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SIN_COMISIONES154",0.111,"25%-29%",15]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SIN_COMISIONES155",0.11,">30%",15]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SIN_COMISIONES201",0.1125,"10%-14%",20]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SIN_COMISIONES202",0.1125,"15%-19%",20]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SIN_COMISIONES203",0.111,"20%-24%",20]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SIN_COMISIONES204",0.111,"25%-29%",20]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SIN_COMISIONES205",0.11,">30%",20]

{"sheet":"AMORTIZACIÓN MIFEL","index":2,"n_rows":249,"n_cols":31,"rows_kept":249,"cut":false,"hidden":false,"merged":[[2,5,2,8],[3,3,4,8]]}
[null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB46-I46","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,"PREPAGO:"]
[]
[null,null,null,{"$f":"+TEXT('SIMULADOR VF'!D13,\"\")","v":""},null,null,null,null,null,"  Plazo:",{"$f":"+'SIMULADOR VF'!D20","v":0}]
[null,"Acreditado:",null,null,null,null,null,null,null,"Fecha :",{"$f":"TODAY()","v":"2024-04-03"}]
[]
[null,"PERIODO",null,"TASA DE INTERÉS","SALDO INSOLUTO","COMISIÓN","PAGOS MENSUALES",null,"INTERESES GENERADOS","AMORTIZACIÓN","SALDO FINAL",null,"ABONO A CAPITAL",null,null,"COMISIÓN POR ADMINISTRACION","PRIMA      VIDA","PRIMA DAÑOS","PAGO MENSUAL (AMORTIZACIÓN, INTERESES Y SEGUROS)","APORTACIONES INFONAVIT","INGRESOS MENSUALES","NO_GENERA_IVA",null,null,{"$f":"IF(E8=\"\",\"\",-E8+F8)","v":0},null,"PLAZO","CAPITAL","FINAL","PAGO","PLAZO"]
[null,0,null,null,{"$f":"'SIMULADOR VF'!D34","v":0},{"$f":"E8*DATOS!S6","v":0}]
[null,1,null,{"$f":"'SIMULADOR VF'!G34","v":""},{"$f":"E8","v":0},{"$f":"+K4*12","v":0},{"$f":"IFERROR(IF(B9=\"\",\"\",I9+J9),0)","v":0},null,{"$f":"IFERROR(E9*D9/12,\"\")","v":""},{"$f":"IF(I9=\"\",\"\",'SIMULADOR VF'!F34-I9)","v":""},{"$f":"IFERROR(E9-J9-T9,\"\")","v":""},null,0,{"$f":"$M$2","v":0},null,{"$f":"IF(B10=\"\",\"\",DATOS!$S$4)","v":""},{"$f":"IF(E9=\"\",\"\",E9*DATOS!$S$2/1000)","v":0},{"$f":"IFERROR(E9*DATOS!$S$3/1000,\"\")","v":0},{"$f":"IFERROR(G9+P9+Q9+R9+V9,\"\")","v":""},0,0,0,null,{"$f":"+IFERROR(G9/E9,0)","v":0},{"$f":"IFERROR(IF(B9=\"\",\"\",S9+T9),0)","v":0},{"$f":"IFERROR(IF(E9=\"\",\"\",(S9-M9)),0)","v":0},{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA9:AB9)=0,'SIMULADOR VF'!$F$34,AD9*AB9+AE9*AA9)","v":0},{"$f":"IFERROR(PMT($D$9/12,$F$9-B8,-E9),0)","v":0},{"$f":"AD9","v":0}]
[null,{"$f":"IF(E10=\"\",\"\",IF(B9>=$F$9,\"\",B9+1))","v":""},null,{"$f":"IF(B10=\"\",\"\",D9)","v":""},{"$f":"IFERROR(IF(K9=0,\"\",K9-IF(N9=\"NO APLICA\",0,M9)),\"\")","v":""},{"$f":"IF(E10=\"\",\"\",F9-1)","v":""},{"$f":"IF(B10=\"\",\"\",I10+J10)","v":""},null,{"$f":"IFERROR(E10*D10/12,\"\")","v":""},{"$f":"IF(B10=\"\",\"\",IF(K9<AC10-I10,K9,AC10-I10))","v":""},"",null,{"$f":"IF(B10=\"\",\"\",0)","v":""},{"$f":"$M$2","v":0},null,{"$f":"IF(B10=\"\",\"\",IF(E10>0,$P$9,0))","v":""},{"$f":"IF(B10=\"\",\"\",E10*DATOS!$S$2/1000)","v":""},{"$f":"IF(B10=\"\",\"\",E10*DATOS!$S$3/1000)","v":""},"",0,null,0,null,{"$f":"+X9*3.33","v":0},"",{"$f":"IF(B10=\"\",\"\",(S10-M10))","v":""},{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA10:AB10)=0,'SIMULADOR VF'!$F$34,AD10*AB10+AE10*AA10)","v":0},0,{"$f":"AC9","v":0}]
[null,{"$f":"IF(E11=\"\",\"\",IF(B10>=$F$9,\"\",B10+1))","v":""},null,{"$f":"IF(B11=\"\",\"\",D10)","v":""},{"$f":"IFERROR(IF(K10=0,\"\",K10-IF(N10=\"NO APLICA\",0,M10)),\"\")","v":""},{"$f":"IF(E11=\"\",\"\",F10-1)","v":""},{"$f":"IF(B11=\"\",\"\",I11+J11)","v":""},null,{"$f":"IFERROR(E11*D11/12,\"\")","v":""},"","",null,{"$f":"IF(B11=\"\",\"\",0)","v":""},0,null,{"$f":"IF(B11=\"\",\"\",IF(E11>0,$P$9,0))","v":""},{"$f":"IF(B11=\"\",\"\",E11*DATOS!$S$2/1000)","v":""},{"$f":"IF(B11=\"\",\"\",E11*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA11:AB11)=0,'SIMULADOR VF'!$F$34,AD11*AB11+AE11*AA11)","v":0},0,{"$f":"AC10","v":0}]
[null,"",null,{"$f":"IF(B12=\"\",\"\",D11)","v":""},"",{"$f":"IF(E12=\"\",\"\",F11-1)","v":""},"",null,{"$f":"IFERROR(E12*D12/12,\"\")","v":""},"","",null,"",0,null,"",{"$f":"IF(B12=\"\",\"\",E12*DATOS!$S$2/1000)","v":""},{"$f":"IF(B12=\"\",\"\",E12*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA12:AB12)=0,'SIMULADOR VF'!$F$34,AD12*AB12+AE12*AA12)","v":0},0,0]
[null,"",null,"","","",{"$f":"IF(B13=\"\",\"\",I13+J13)","v":""},null,{"$f":"IFERROR(E13*D13/12,\"\")","v":""},"","",null,"",0,null,"",{"$f":"IF(B13=\"\",\"\",E13*DATOS!$S$2/1000)","v":""},{"$f":"IF(B13=\"\",\"\",E13*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA13:AB13)=0,'SIMULADOR VF'!$F$34,AD13*AB13+AE13*AA13)","v":0},0,0]
[null,"",null,"","",{"$f":"IF(E14=\"\",\"\",F13-1)","v":""},"",null,"","","",null,"",0,null,"",{"$f":"IF(B14=\"\",\"\",E14*DATOS!$S$2/1000)","v":""},{"$f":"IF(B14=\"\",\"\",E14*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA14:AB14)=0,'SIMULADOR VF'!$F$34,AD14*AB14+AE14*AA14)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B15=\"\",\"\",E15*DATOS!$S$2/1000)","v":""},{"$f":"IF(B15=\"\",\"\",E15*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA15:AB15)=0,'SIMULADOR VF'!$F$34,AD15*AB15+AE15*AA15)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B16=\"\",\"\",E16*DATOS!$S$2/1000)","v":""},{"$f":"IF(B16=\"\",\"\",E16*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA16:AB16)=0,'SIMULADOR VF'!$F$34,AD16*AB16+AE16*AA16)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B17=\"\",\"\",E17*DATOS!$S$2/1000)","v":""},{"$f":"IF(B17=\"\",\"\",E17*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA17:AB17)=0,'SIMULADOR VF'!$F$34,AD17*AB17+AE17*AA17)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B18=\"\",\"\",E18*DATOS!$S$2/1000)","v":""},{"$f":"IF(B18=\"\",\"\",E18*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA18:AB18)=0,'SIMULADOR VF'!$F$34,AD18*AB18+AE18*AA18)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B19=\"\",\"\",E19*DATOS!$S$2/1000)","v":""},{"$f":"IF(B19=\"\",\"\",E19*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA19:AB19)=0,'SIMULADOR VF'!$F$34,AD19*AB19+AE19*AA19)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B20=\"\",\"\",E20*DATOS!$S$2/1000)","v":""},{"$f":"IF(B20=\"\",\"\",E20*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA20:AB20)=0,'SIMULADOR VF'!$F$34,AD20*AB20+AE20*AA20)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B21=\"\",\"\",E21*DATOS!$S$2/1000)","v":""},{"$f":"IF(B21=\"\",\"\",E21*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA21:AB21)=0,'SIMULADOR VF'!$F$34,AD21*AB21+AE21*AA21)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B22=\"\",\"\",E22*DATOS!$S$2/1000)","v":""},{"$f":"IF(B22=\"\",\"\",E22*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA22:AB22)=0,'SIMULADOR VF'!$F$34,AD22*AB22+AE22*AA22)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B23=\"\",\"\",E23*DATOS!$S$2/1000)","v":""},{"$f":"IF(B23=\"\",\"\",E23*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA23:AB23)=0,'SIMULADOR VF'!$F$34,AD23*AB23+AE23*AA23)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B24=\"\",\"\",E24*DATOS!$S$2/1000)","v":""},{"$f":"IF(B24=\"\",\"\",E24*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA24:AB24)=0,'SIMULADOR VF'!$F$34,AD24*AB24+AE24*AA24)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B25=\"\",\"\",E25*DATOS!$S$2/1000)","v":""},{"$f":"IF(B25=\"\",\"\",E25*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA25:AB25)=0,'SIMULADOR VF'!$F$34,AD25*AB25+AE25*AA25)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B26=\"\",\"\",E26*DATOS!$S$2/1000)","v":""},{"$f":"IF(B26=\"\",\"\",E26*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA26:AB26)=0,'SIMULADOR VF'!$F$34,AD26*AB26+AE26*AA26)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B27=\"\",\"\",E27*DATOS!$S$2/1000)","v":""},{"$f":"IF(B27=\"\",\"\",E27*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA27:AB27)=0,'SIMULADOR VF'!$F$34,AD27*AB27+AE27*AA27)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B28=\"\",\"\",E28*DATOS!$S$2/1000)","v":""},{"$f":"IF(B28=\"\",\"\",E28*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA28:AB28)=0,'SIMULADOR VF'!$F$34,AD28*AB28+AE28*AA28)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B29=\"\",\"\",E29*DATOS!$S$2/1000)","v":""},{"$f":"IF(B29=\"\",\"\",E29*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA29:AB29)=0,'SIMULADOR VF'!$F$34,AD29*AB29+AE29*AA29)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B30=\"\",\"\",E30*DATOS!$S$2/1000)","v":""},{"$f":"IF(B30=\"\",\"\",E30*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA30:AB30)=0,'SIMULADOR VF'!$F$34,AD30*AB30+AE30*AA30)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B31=\"\",\"\",E31*DATOS!$S$2/1000)","v":""},{"$f":"IF(B31=\"\",\"\",E31*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA31:AB31)=0,'SIMULADOR VF'!$F$34,AD31*AB31+AE31*AA31)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B32=\"\",\"\",E32*DATOS!$S$2/1000)","v":""},{"$f":"IF(B32=\"\",\"\",E32*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA32:AB32)=0,'SIMULADOR VF'!$F$34,AD32*AB32+AE32*AA32)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B33=\"\",\"\",E33*DATOS!$S$2/1000)","v":""},{"$f":"IF(B33=\"\",\"\",E33*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA33:AB33)=0,'SIMULADOR VF'!$F$34,AD33*AB33+AE33*AA33)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B34=\"\",\"\",E34*DATOS!$S$2/1000)","v":""},{"$f":"IF(B34=\"\",\"\",E34*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA34:AB34)=0,'SIMULADOR VF'!$F$34,AD34*AB34+AE34*AA34)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B35=\"\",\"\",E35*DATOS!$S$2/1000)","v":""},{"$f":"IF(B35=\"\",\"\",E35*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA35:AB35)=0,'SIMULADOR VF'!$F$34,AD35*AB35+AE35*AA35)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B36=\"\",\"\",E36*DATOS!$S$2/1000)","v":""},{"$f":"IF(B36=\"\",\"\",E36*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA36:AB36)=0,'SIMULADOR VF'!$F$34,AD36*AB36+AE36*AA36)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B37=\"\",\"\",E37*DATOS!$S$2/1000)","v":""},{"$f":"IF(B37=\"\",\"\",E37*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA37:AB37)=0,'SIMULADOR VF'!$F$34,AD37*AB37+AE37*AA37)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B38=\"\",\"\",E38*DATOS!$S$2/1000)","v":""},{"$f":"IF(B38=\"\",\"\",E38*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA38:AB38)=0,'SIMULADOR VF'!$F$34,AD38*AB38+AE38*AA38)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B39=\"\",\"\",E39*DATOS!$S$2/1000)","v":""},{"$f":"IF(B39=\"\",\"\",E39*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA39:AB39)=0,'SIMULADOR VF'!$F$34,AD39*AB39+AE39*AA39)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B40=\"\",\"\",E40*DATOS!$S$2/1000)","v":""},{"$f":"IF(B40=\"\",\"\",E40*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA40:AB40)=0,'SIMULADOR VF'!$F$34,AD40*AB40+AE40*AA40)","v":0},0,0]
[null,"",null,"","","","",null,{"$f":"IFERROR(E41*D41/12,\"\")","v":""},"","",null,"",0,null,"",{"$f":"IF(B41=\"\",\"\",E41*DATOS!$S$2/1000)","v":""},{"$f":"IF(B41=\"\",\"\",E41*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA41:AB41)=0,'SIMULADOR VF'!$F$34,AD41*AB41+AE41*AA41)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B42=\"\",\"\",E42*DATOS!$S$2/1000)","v":""},{"$f":"IF(B42=\"\",\"\",E42*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA42:AB42)=0,'SIMULADOR VF'!$F$34,AD42*AB42+AE42*AA42)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B43=\"\",\"\",E43*DATOS!$S$2/1000)","v":""},{"$f":"IF(B43=\"\",\"\",E43*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA43:AB43)=0,'SIMULADOR VF'!$F$34,AD43*AB43+AE43*AA43)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B44=\"\",\"\",E44*DATOS!$S$2/1000)","v":""},{"$f":"IF(B44=\"\",\"\",E44*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA44:AB44)=0,'SIMULADOR VF'!$F$34,AD44*AB44+AE44*AA44)","v":0},0,0]
[null,"",null,"","","",{"$f":"IF(B45=\"\",\"\",I45+J45)","v":""},null,"","","",null,"",0,null,"",{"$f":"IF(B45=\"\",\"\",E45*DATOS!$S$2/1000)","v":""},{"$f":"IF(B45=\"\",\"\",E45*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA45:AB45)=0,'SIMULADOR VF'!$F$34,AD45*AB45+AE45*AA45)","v":0},0,0]
[null,"",null,"","","",{"$f":"IF(B46=\"\",\"\",I46+J46)","v":""},null,{"$f":"IFERROR(E46*D46/12,\"\")","v":""},"","",null,"",0,null,"",{"$f":"IF(B46=\"\",\"\",E46*DATOS!$S$2/1000)","v":""},{"$f":"IF(B46=\"\",\"\",E46*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA46:AB46)=0,'SIMULADOR VF'!$F$34,AD46*AB46+AE46*AA46)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B47=\"\",\"\",E47*DATOS!$S$2/1000)","v":""},{"$f":"IF(B47=\"\",\"\",E47*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA47:AB47)=0,'SIMULADOR VF'!$F$34,AD47*AB47+AE47*AA47)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B48=\"\",\"\",E48*DATOS!$S$2/1000)","v":""},{"$f":"IF(B48=\"\",\"\",E48*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA48:AB48)=0,'SIMULADOR VF'!$F$34,AD48*AB48+AE48*AA48)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B49=\"\",\"\",E49*DATOS!$S$2/1000)","v":""},{"$f":"IF(B49=\"\",\"\",E49*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA49:AB49)=0,'SIMULADOR VF'!$F$34,AD49*AB49+AE49*AA49)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B50=\"\",\"\",E50*DATOS!$S$2/1000)","v":""},{"$f":"IF(B50=\"\",\"\",E50*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA50:AB50)=0,'SIMULADOR VF'!$F$34,AD50*AB50+AE50*AA50)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B51=\"\",\"\",E51*DATOS!$S$2/1000)","v":""},{"$f":"IF(B51=\"\",\"\",E51*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA51:AB51)=0,'SIMULADOR VF'!$F$34,AD51*AB51+AE51*AA51)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B52=\"\",\"\",E52*DATOS!$S$2/1000)","v":""},{"$f":"IF(B52=\"\",\"\",E52*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA52:AB52)=0,'SIMULADOR VF'!$F$34,AD52*AB52+AE52*AA52)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B53=\"\",\"\",E53*DATOS!$S$2/1000)","v":""},{"$f":"IF(B53=\"\",\"\",E53*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA53:AB53)=0,'SIMULADOR VF'!$F$34,AD53*AB53+AE53*AA53)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B54=\"\",\"\",E54*DATOS!$S$2/1000)","v":""},{"$f":"IF(B54=\"\",\"\",E54*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA54:AB54)=0,'SIMULADOR VF'!$F$34,AD54*AB54+AE54*AA54)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B55=\"\",\"\",E55*DATOS!$S$2/1000)","v":""},{"$f":"IF(B55=\"\",\"\",E55*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA55:AB55)=0,'SIMULADOR VF'!$F$34,AD55*AB55+AE55*AA55)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B56=\"\",\"\",E56*DATOS!$S$2/1000)","v":""},{"$f":"IF(B56=\"\",\"\",E56*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA56:AB56)=0,'SIMULADOR VF'!$F$34,AD56*AB56+AE56*AA56)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B57=\"\",\"\",E57*DATOS!$S$2/1000)","v":""},{"$f":"IF(B57=\"\",\"\",E57*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA57:AB57)=0,'SIMULADOR VF'!$F$34,AD57*AB57+AE57*AA57)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B58=\"\",\"\",E58*DATOS!$S$2/1000)","v":""},{"$f":"IF(B58=\"\",\"\",E58*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA58:AB58)=0,'SIMULADOR VF'!$F$34,AD58*AB58+AE58*AA58)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B59=\"\",\"\",E59*DATOS!$S$2/1000)","v":""},{"$f":"IF(B59=\"\",\"\",E59*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA59:AB59)=0,'SIMULADOR VF'!$F$34,AD59*AB59+AE59*AA59)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B60=\"\",\"\",E60*DATOS!$S$2/1000)","v":""},{"$f":"IF(B60=\"\",\"\",E60*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA60:AB60)=0,'SIMULADOR VF'!$F$34,AD60*AB60+AE60*AA60)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B61=\"\",\"\",E61*DATOS!$S$2/1000)","v":""},{"$f":"IF(B61=\"\",\"\",E61*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA61:AB61)=0,'SIMULADOR VF'!$F$34,AD61*AB61+AE61*AA61)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B62=\"\",\"\",E62*DATOS!$S$2/1000)","v":""},{"$f":"IF(B62=\"\",\"\",E62*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA62:AB62)=0,'SIMULADOR VF'!$F$34,AD62*AB62+AE62*AA62)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B63=\"\",\"\",E63*DATOS!$S$2/1000)","v":""},{"$f":"IF(B63=\"\",\"\",E63*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA63:AB63)=0,'SIMULADOR VF'!$F$34,AD63*AB63+AE63*AA63)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B64=\"\",\"\",E64*DATOS!$S$2/1000)","v":""},{"$f":"IF(B64=\"\",\"\",E64*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA64:AB64)=0,'SIMULADOR VF'!$F$34,AD64*AB64+AE64*AA64)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B65=\"\",\"\",E65*DATOS!$S$2/1000)","v":""},{"$f":"IF(B65=\"\",\"\",E65*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA65:AB65)=0,'SIMULADOR VF'!$F$34,AD65*AB65+AE65*AA65)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B66=\"\",\"\",E66*DATOS!$S$2/1000)","v":""},{"$f":"IF(B66=\"\",\"\",E66*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA66:AB66)=0,'SIMULADOR VF'!$F$34,AD66*AB66+AE66*AA66)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B67=\"\",\"\",E67*DATOS!$S$2/1000)","v":""},{"$f":"IF(B67=\"\",\"\",E67*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA67:AB67)=0,'SIMULADOR VF'!$F$34,AD67*AB67+AE67*AA67)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B68=\"\",\"\",E68*DATOS!$S$2/1000)","v":""},{"$f":"IF(B68=\"\",\"\",E68*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA68:AB68)=0,'SIMULADOR VF'!$F$34,AD68*AB68+AE68*AA68)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B69=\"\",\"\",E69*DATOS!$S$2/1000)","v":""},{"$f":"IF(B69=\"\",\"\",E69*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA69:AB69)=0,'SIMULADOR VF'!$F$34,AD69*AB69+AE69*AA69)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B70=\"\",\"\",E70*DATOS!$S$2/1000)","v":""},{"$f":"IF(B70=\"\",\"\",E70*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA70:AB70)=0,'SIMULADOR VF'!$F$34,AD70*AB70+AE70*AA70)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B71=\"\",\"\",E71*DATOS!$S$2/1000)","v":""},{"$f":"IF(B71=\"\",\"\",E71*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA71:AB71)=0,'SIMULADOR VF'!$F$34,AD71*AB71+AE71*AA71)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B72=\"\",\"\",E72*DATOS!$S$2/1000)","v":""},{"$f":"IF(B72=\"\",\"\",E72*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA72:AB72)=0,'SIMULADOR VF'!$F$34,AD72*AB72+AE72*AA72)","v":0},0,0]
[null,"",null,"","","","",null,"","",{"$f":"IFERROR(E73-J73-T73,\"\")","v":""},null,"",0,null,"",{"$f":"IF(B73=\"\",\"\",E73*DATOS!$S$2/1000)","v":""},{"$f":"IF(B73=\"\",\"\",E73*DATOS!$S$3/1000)","v":""},{"$f":"IFERROR(G73+P73+Q73+R73+V73,\"\")","v":""},0,null,0,null,null,{"$f":"IFERROR(IF(B73=\"\",\"\",S73+T73),0)","v":""},"",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA73:AB73)=0,'SIMULADOR VF'!$F$34,AD73*AB73+AE73*AA73)","v":0},{"$f":"IFERROR(PMT($D$9/12,$F$9-B72,-E73),0)","v":0},0]
[null,"",null,"","","","",null,"",{"$f":"IF(B74=\"\",\"\",IF(K73<AC74-I74,K73,AC74-I74))","v":""},"",null,"",{"$f":"$M$2","v":0},null,"",{"$f":"IF(B74=\"\",\"\",E74*DATOS!$S$2/1000)","v":""},{"$f":"IF(B74=\"\",\"\",E74*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"",{"$f":"IF(B74=\"\",\"\",(S74-M74))","v":""},{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA74:AB74)=0,'SIMULADOR VF'!$F$34,AD74*AB74+AE74*AA74)","v":0},0,0]
[null,{"$f":"IF(E75=\"\",\"\",IF(B74>=$F$9,\"\",B74+1))","v":""},null,"",{"$f":"IFERROR(IF(K74=0,\"\",K74-IF(N74=\"NO APLICA\",0,M74)),\"\")","v":""},{"$f":"IF(E75=\"\",\"\",F74-1)","v":""},{"$f":"IF(B75=\"\",\"\",I75+J75)","v":""},null,"","","",null,{"$f":"IF(B75=\"\",\"\",0)","v":""},0,null,{"$f":"IF(B75=\"\",\"\",IF(E75>0,$P$9,0))","v":""},{"$f":"IF(B75=\"\",\"\",E75*DATOS!$S$2/1000)","v":""},{"$f":"IF(B75=\"\",\"\",E75*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA75:AB75)=0,'SIMULADOR VF'!$F$34,AD75*AB75+AE75*AA75)","v":0},0,{"$f":"AC74","v":0}]
[null,"",null,{"$f":"IF(B76=\"\",\"\",D75)","v":""},"","","",null,"","","",null,"",0,null,"",{"$f":"IF(B76=\"\",\"\",E76*DATOS!$S$2/1000)","v":""},{"$f":"IF(B76=\"\",\"\",E76*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA76:AB76)=0,'SIMULADOR VF'!$F$34,AD76*AB76+AE76*AA76)","v":0},0,0]
[null,"",null,"","","","",null,{"$f":"IFERROR(E77*D77/12,\"\")","v":""},"","",null,"",0,null,"",{"$f":"IF(B77=\"\",\"\",E77*DATOS!$S$2/1000)","v":""},{"$f":"IF(B77=\"\",\"\",E77*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA77:AB77)=0,'SIMULADOR VF'!$F$34,AD77*AB77+AE77*AA77)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B78=\"\",\"\",E78*DATOS!$S$2/1000)","v":""},{"$f":"IF(B78=\"\",\"\",E78*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA78:AB78)=0,'SIMULADOR VF'!$F$34,AD78*AB78+AE78*AA78)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B79=\"\",\"\",E79*DATOS!$S$2/1000)","v":""},{"$f":"IF(B79=\"\",\"\",E79*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA79:AB79)=0,'SIMULADOR VF'!$F$34,AD79*AB79+AE79*AA79)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B80=\"\",\"\",E80*DATOS!$S$2/1000)","v":""},{"$f":"IF(B80=\"\",\"\",E80*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA80:AB80)=0,'SIMULADOR VF'!$F$34,AD80*AB80+AE80*AA80)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B81=\"\",\"\",E81*DATOS!$S$2/1000)","v":""},{"$f":"IF(B81=\"\",\"\",E81*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA81:AB81)=0,'SIMULADOR VF'!$F$34,AD81*AB81+AE81*AA81)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B82=\"\",\"\",E82*DATOS!$S$2/1000)","v":""},{"$f":"IF(B82=\"\",\"\",E82*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA82:AB82)=0,'SIMULADOR VF'!$F$34,AD82*AB82+AE82*AA82)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B83=\"\",\"\",E83*DATOS!$S$2/1000)","v":""},{"$f":"IF(B83=\"\",\"\",E83*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA83:AB83)=0,'SIMULADOR VF'!$F$34,AD83*AB83+AE83*AA83)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B84=\"\",\"\",E84*DATOS!$S$2/1000)","v":""},{"$f":"IF(B84=\"\",\"\",E84*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA84:AB84)=0,'SIMULADOR VF'!$F$34,AD84*AB84+AE84*AA84)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B85=\"\",\"\",E85*DATOS!$S$2/1000)","v":""},{"$f":"IF(B85=\"\",\"\",E85*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA85:AB85)=0,'SIMULADOR VF'!$F$34,AD85*AB85+AE85*AA85)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B86=\"\",\"\",E86*DATOS!$S$2/1000)","v":""},{"$f":"IF(B86=\"\",\"\",E86*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA86:AB86)=0,'SIMULADOR VF'!$F$34,AD86*AB86+AE86*AA86)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B87=\"\",\"\",E87*DATOS!$S$2/1000)","v":""},{"$f":"IF(B87=\"\",\"\",E87*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA87:AB87)=0,'SIMULADOR VF'!$F$34,AD87*AB87+AE87*AA87)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B88=\"\",\"\",E88*DATOS!$S$2/1000)","v":""},{"$f":"IF(B88=\"\",\"\",E88*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA88:AB88)=0,'SIMULADOR VF'!$F$34,AD88*AB88+AE88*AA88)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B89=\"\",\"\",E89*DATOS!$S$2/1000)","v":""},{"$f":"IF(B89=\"\",\"\",E89*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA89:AB89)=0,'SIMULADOR VF'!$F$34,AD89*AB89+AE89*AA89)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B90=\"\",\"\",E90*DATOS!$S$2/1000)","v":""},{"$f":"IF(B90=\"\",\"\",E90*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA90:AB90)=0,'SIMULADOR VF'!$F$34,AD90*AB90+AE90*AA90)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B91=\"\",\"\",E91*DATOS!$S$2/1000)","v":""},{"$f":"IF(B91=\"\",\"\",E91*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA91:AB91)=0,'SIMULADOR VF'!$F$34,AD91*AB91+AE91*AA91)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B92=\"\",\"\",E92*DATOS!$S$2/1000)","v":""},{"$f":"IF(B92=\"\",\"\",E92*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA92:AB92)=0,'SIMULADOR VF'!$F$34,AD92*AB92+AE92*AA92)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B93=\"\",\"\",E93*DATOS!$S$2/1000)","v":""},{"$f":"IF(B93=\"\",\"\",E93*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA93:AB93)=0,'SIMULADOR VF'!$F$34,AD93*AB93+AE93*AA93)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B94=\"\",\"\",E94*DATOS!$S$2/1000)","v":""},{"$f":"IF(B94=\"\",\"\",E94*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA94:AB94)=0,'SIMULADOR VF'!$F$34,AD94*AB94+AE94*AA94)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B95=\"\",\"\",E95*DATOS!$S$2/1000)","v":""},{"$f":"IF(B95=\"\",\"\",E95*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA95:AB95)=0,'SIMULADOR VF'!$F$34,AD95*AB95+AE95*AA95)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B96=\"\",\"\",E96*DATOS!$S$2/1000)","v":""},{"$f":"IF(B96=\"\",\"\",E96*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA96:AB96)=0,'SIMULADOR VF'!$F$34,AD96*AB96+AE96*AA96)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B97=\"\",\"\",E97*DATOS!$S$2/1000)","v":""},{"$f":"IF(B97=\"\",\"\",E97*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA97:AB97)=0,'SIMULADOR VF'!$F$34,AD97*AB97+AE97*AA97)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B98=\"\",\"\",E98*DATOS!$S$2/1000)","v":""},{"$f":"IF(B98=\"\",\"\",E98*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA98:AB98)=0,'SIMULADOR VF'!$F$34,AD98*AB98+AE98*AA98)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B99=\"\",\"\",E99*DATOS!$S$2/1000)","v":""},{"$f":"IF(B99=\"\",\"\",E99*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA99:AB99)=0,'SIMULADOR VF'!$F$34,AD99*AB99+AE99*AA99)","v":0},0,0]
[null,"",null,"",{"$f":"IFERROR(IF(K99=0,\"\",K99-IF(N99=\"NO APLICA\",0,M99)),\"\")","v":""},"","",null,"","","",null,"",0,null,"",{"$f":"IF(B100=\"\",\"\",E100*DATOS!$S$2/1000)","v":""},{"$f":"IF(B100=\"\",\"\",E100*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA100:AB100)=0,'SIMULADOR VF'!$F$34,AD100*AB100+AE100*AA100)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B101=\"\",\"\",E101*DATOS!$S$2/1000)","v":""},{"$f":"IF(B101=\"\",\"\",E101*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA101:AB101)=0,'SIMULADOR VF'!$F$34,AD101*AB101+AE101*AA101)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B102=\"\",\"\",E102*DATOS!$S$2/1000)","v":""},{"$f":"IF(B102=\"\",\"\",E102*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA102:AB102)=0,'SIMULADOR VF'!$F$34,AD102*AB102+AE102*AA102)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B103=\"\",\"\",E103*DATOS!$S$2/1000)","v":""},{"$f":"IF(B103=\"\",\"\",E103*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA103:AB103)=0,'SIMULADOR VF'!$F$34,AD103*AB103+AE103*AA103)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B104=\"\",\"\",E104*DATOS!$S$2/1000)","v":""},{"$f":"IF(B104=\"\",\"\",E104*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA104:AB104)=0,'SIMULADOR VF'!$F$34,AD104*AB104+AE104*AA104)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B105=\"\",\"\",E105*DATOS!$S$2/1000)","v":""},{"$f":"IF(B105=\"\",\"\",E105*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA105:AB105)=0,'SIMULADOR VF'!$F$34,AD105*AB105+AE105*AA105)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B106=\"\",\"\",E106*DATOS!$S$2/1000)","v":""},{"$f":"IF(B106=\"\",\"\",E106*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA106:AB106)=0,'SIMULADOR VF'!$F$34,AD106*AB106+AE106*AA106)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B107=\"\",\"\",E107*DATOS!$S$2/1000)","v":""},{"$f":"IF(B107=\"\",\"\",E107*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA107:AB107)=0,'SIMULADOR VF'!$F$34,AD107*AB107+AE107*AA107)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B108=\"\",\"\",E108*DATOS!$S$2/1000)","v":""},{"$f":"IF(B108=\"\",\"\",E108*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA108:AB108)=0,'SIMULADOR VF'!$F$34,AD108*AB108+AE108*AA108)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B109=\"\",\"\",E109*DATOS!$S$2/1000)","v":""},{"$f":"IF(B109=\"\",\"\",E109*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA109:AB109)=0,'SIMULADOR VF'!$F$34,AD109*AB109+AE109*AA109)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B110=\"\",\"\",E110*DATOS!$S$2/1000)","v":""},{"$f":"IF(B110=\"\",\"\",E110*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA110:AB110)=0,'SIMULADOR VF'!$F$34,AD110*AB110+AE110*AA110)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B111=\"\",\"\",E111*DATOS!$S$2/1000)","v":""},{"$f":"IF(B111=\"\",\"\",E111*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA111:AB111)=0,'SIMULADOR VF'!$F$34,AD111*AB111+AE111*AA111)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B112=\"\",\"\",E112*DATOS!$S$2/1000)","v":""},{"$f":"IF(B112=\"\",\"\",E112*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA112:AB112)=0,'SIMULADOR VF'!$F$34,AD112*AB112+AE112*AA112)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B113=\"\",\"\",E113*DATOS!$S$2/1000)","v":""},{"$f":"IF(B113=\"\",\"\",E113*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA113:AB113)=0,'SIMULADOR VF'!$F$34,AD113*AB113+AE113*AA113)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B114=\"\",\"\",E114*DATOS!$S$2/1000)","v":""},{"$f":"IF(B114=\"\",\"\",E114*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA114:AB114)=0,'SIMULADOR VF'!$F$34,AD114*AB114+AE114*AA114)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B115=\"\",\"\",E115*DATOS!$S$2/1000)","v":""},{"$f":"IF(B115=\"\",\"\",E115*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA115:AB115)=0,'SIMULADOR VF'!$F$34,AD115*AB115+AE115*AA115)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B116=\"\",\"\",E116*DATOS!$S$2/1000)","v":""},{"$f":"IF(B116=\"\",\"\",E116*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA116:AB116)=0,'SIMULADOR VF'!$F$34,AD116*AB116+AE116*AA116)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B117=\"\",\"\",E117*DATOS!$S$2/1000)","v":""},{"$f":"IF(B117=\"\",\"\",E117*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA117:AB117)=0,'SIMULADOR VF'!$F$34,AD117*AB117+AE117*AA117)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B118=\"\",\"\",E118*DATOS!$S$2/1000)","v":""},{"$f":"IF(B118=\"\",\"\",E118*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA118:AB118)=0,'SIMULADOR VF'!$F$34,AD118*AB118+AE118*AA118)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B119=\"\",\"\",E119*DATOS!$S$2/1000)","v":""},{"$f":"IF(B119=\"\",\"\",E119*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA119:AB119)=0,'SIMULADOR VF'!$F$34,AD119*AB119+AE119*AA119)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B120=\"\",\"\",E120*DATOS!$S$2/1000)","v":""},{"$f":"IF(B120=\"\",\"\",E120*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA120:AB120)=0,'SIMULADOR VF'!$F$34,AD120*AB120+AE120*AA120)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B121=\"\",\"\",E121*DATOS!$S$2/1000)","v":""},{"$f":"IF(B121=\"\",\"\",E121*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA121:AB121)=0,'SIMULADOR VF'!$F$34,AD121*AB121+AE121*AA121)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B122=\"\",\"\",E122*DATOS!$S$2/1000)","v":""},{"$f":"IF(B122=\"\",\"\",E122*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA122:AB122)=0,'SIMULADOR VF'!$F$34,AD122*AB122+AE122*AA122)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B123=\"\",\"\",E123*DATOS!$S$2/1000)","v":""},{"$f":"IF(B123=\"\",\"\",E123*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA123:AB123)=0,'SIMULADOR VF'!$F$34,AD123*AB123+AE123*AA123)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B124=\"\",\"\",E124*DATOS!$S$2/1000)","v":""},{"$f":"IF(B124=\"\",\"\",E124*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA124:AB124)=0,'SIMULADOR VF'!$F$34,AD124*AB124+AE124*AA124)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B125=\"\",\"\",E125*DATOS!$S$2/1000)","v":""},{"$f":"IF(B125=\"\",\"\",E125*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA125:AB125)=0,'SIMULADOR VF'!$F$34,AD125*AB125+AE125*AA125)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B126=\"\",\"\",E126*DATOS!$S$2/1000)","v":""},{"$f":"IF(B126=\"\",\"\",E126*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA126:AB126)=0,'SIMULADOR VF'!$F$34,AD126*AB126+AE126*AA126)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B127=\"\",\"\",E127*DATOS!$S$2/1000)","v":""},{"$f":"IF(B127=\"\",\"\",E127*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA127:AB127)=0,'SIMULADOR VF'!$F$34,AD127*AB127+AE127*AA127)","v":0},0,0]
[null,"",null,"","","",{"$f":"IF(B128=\"\",\"\",I128+J128)","v":""},null,{"$f":"IFERROR(E128*D128/12,\"\")","v":""},"","",null,"",0,null,"",{"$f":"IF(B128=\"\",\"\",E128*DATOS!$S$2/1000)","v":""},{"$f":"IF(B128=\"\",\"\",E128*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA128:AB128)=0,'SIMULADOR VF'!$F$34,AD128*AB128+AE128*AA128)","v":0},0,0]
[null,"",null,"",{"$f":"IFERROR(IF(K128=0,\"\",K128-IF(N128=\"NO APLICA\",0,M128)),\"\")","v":""},"","",null,"","","",null,"",0,null,"",{"$f":"IF(B129=\"\",\"\",E129*DATOS!$S$2/1000)","v":""},{"$f":"IF(B129=\"\",\"\",E129*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA129:AB129)=0,'SIMULADOR VF'!$F$34,AD129*AB129+AE129*AA129)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B130=\"\",\"\",E130*DATOS!$S$2/1000)","v":""},{"$f":"IF(B130=\"\",\"\",E130*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA130:AB130)=0,'SIMULADOR VF'!$F$34,AD130*AB130+AE130*AA130)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B131=\"\",\"\",E131*DATOS!$S$2/1000)","v":""},{"$f":"IF(B131=\"\",\"\",E131*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA131:AB131)=0,'SIMULADOR VF'!$F$34,AD131*AB131+AE131*AA131)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B132=\"\",\"\",E132*DATOS!$S$2/1000)","v":""},{"$f":"IF(B132=\"\",\"\",E132*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA132:AB132)=0,'SIMULADOR VF'!$F$34,AD132*AB132+AE132*AA132)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B133=\"\",\"\",E133*DATOS!$S$2/1000)","v":""},{"$f":"IF(B133=\"\",\"\",E133*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA133:AB133)=0,'SIMULADOR VF'!$F$34,AD133*AB133+AE133*AA133)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B134=\"\",\"\",E134*DATOS!$S$2/1000)","v":""},{"$f":"IF(B134=\"\",\"\",E134*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA134:AB134)=0,'SIMULADOR VF'!$F$34,AD134*AB134+AE134*AA134)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B135=\"\",\"\",E135*DATOS!$S$2/1000)","v":""},{"$f":"IF(B135=\"\",\"\",E135*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA135:AB135)=0,'SIMULADOR VF'!$F$34,AD135*AB135+AE135*AA135)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B136=\"\",\"\",E136*DATOS!$S$2/1000)","v":""},{"$f":"IF(B136=\"\",\"\",E136*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA136:AB136)=0,'SIMULADOR VF'!$F$34,AD136*AB136+AE136*AA136)","v":0},0,0]
[null,"",null,"","","","",null,"","",{"$f":"IFERROR(E137-J137-T137,\"\")","v":""},null,"",0,null,"",{"$f":"IF(B137=\"\",\"\",E137*DATOS!$S$2/1000)","v":""},{"$f":"IF(B137=\"\",\"\",E137*DATOS!$S$3/1000)","v":""},{"$f":"IFERROR(G137+P137+Q137+R137+V137,\"\")","v":""},0,null,0,null,null,{"$f":"IFERROR(IF(B137=\"\",\"\",S137+T137),0)","v":""},"",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA137:AB137)=0,'SIMULADOR VF'!$F$34,AD137*AB137+AE137*AA137)","v":0},{"$f":"IFERROR(PMT($D$9/12,$F$9-B136,-E137),0)","v":0},0]
[null,"",null,"","","","",null,"",{"$f":"IF(B138=\"\",\"\",IF(K137<AC138-I138,K137,AC138-I138))","v":""},"",null,"",{"$f":"$M$2","v":0},null,"",{"$f":"IF(B138=\"\",\"\",E138*DATOS!$S$2/1000)","v":""},{"$f":"IF(B138=\"\",\"\",E138*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"",{"$f":"IF(B138=\"\",\"\",(S138-M138))","v":""},{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA138:AB138)=0,'SIMULADOR VF'!$F$34,AD138*AB138+AE138*AA138)","v":0},0,0]
[null,{"$f":"IF(E139=\"\",\"\",IF(B138>=$F$9,\"\",B138+1))","v":""},null,"",{"$f":"IFERROR(IF(K138=0,\"\",K138-IF(N138=\"NO APLICA\",0,M138)),\"\")","v":""},{"$f":"IF(E139=\"\",\"\",F138-1)","v":""},{"$f":"IF(B139=\"\",\"\",I139+J139)","v":""},null,"","","",null,{"$f":"IF(B139=\"\",\"\",0)","v":""},0,null,{"$f":"IF(B139=\"\",\"\",IF(E139>0,$P$9,0))","v":""},{"$f":"IF(B139=\"\",\"\",E139*DATOS!$S$2/1000)","v":""},{"$f":"IF(B139=\"\",\"\",E139*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA139:AB139)=0,'SIMULADOR VF'!$F$34,AD139*AB139+AE139*AA139)","v":0},0,{"$f":"AC138","v":0}]
[null,"",null,{"$f":"IF(B140=\"\",\"\",D139)","v":""},"","","",null,"","","",null,"",0,null,"",{"$f":"IF(B140=\"\",\"\",E140*DATOS!$S$2/1000)","v":""},{"$f":"IF(B140=\"\",\"\",E140*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA140:AB140)=0,'SIMULADOR VF'!$F$34,AD140*AB140+AE140*AA140)","v":0},0,0]
[null,"",null,"","","","",null,{"$f":"IFERROR(E141*D141/12,\"\")","v":""},"","",null,"",0,null,"",{"$f":"IF(B141=\"\",\"\",E141*DATOS!$S$2/1000)","v":""},{"$f":"IF(B141=\"\",\"\",E141*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA141:AB141)=0,'SIMULADOR VF'!$F$34,AD141*AB141+AE141*AA141)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B142=\"\",\"\",E142*DATOS!$S$2/1000)","v":""},{"$f":"IF(B142=\"\",\"\",E142*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA142:AB142)=0,'SIMULADOR VF'!$F$34,AD142*AB142+AE142*AA142)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B143=\"\",\"\",E143*DATOS!$S$2/1000)","v":""},{"$f":"IF(B143=\"\",\"\",E143*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA143:AB143)=0,'SIMULADOR VF'!$F$34,AD143*AB143+AE143*AA143)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B144=\"\",\"\",E144*DATOS!$S$2/1000)","v":""},{"$f":"IF(B144=\"\",\"\",E144*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA144:AB144)=0,'SIMULADOR VF'!$F$34,AD144*AB144+AE144*AA144)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B145=\"\",\"\",E145*DATOS!$S$2/1000)","v":""},{"$f":"IF(B145=\"\",\"\",E145*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA145:AB145)=0,'SIMULADOR VF'!$F$34,AD145*AB145+AE145*AA145)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B146=\"\",\"\",E146*DATOS!$S$2/1000)","v":""},{"$f":"IF(B146=\"\",\"\",E146*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA146:AB146)=0,'SIMULADOR VF'!$F$34,AD146*AB146+AE146*AA146)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B147=\"\",\"\",E147*DATOS!$S$2/1000)","v":""},{"$f":"IF(B147=\"\",\"\",E147*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA147:AB147)=0,'SIMULADOR VF'!$F$34,AD147*AB147+AE147*AA147)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B148=\"\",\"\",E148*DATOS!$S$2/1000)","v":""},{"$f":"IF(B148=\"\",\"\",E148*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA148:AB148)=0,'SIMULADOR VF'!$F$34,AD148*AB148+AE148*AA148)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B149=\"\",\"\",E149*DATOS!$S$2/1000)","v":""},{"$f":"IF(B149=\"\",\"\",E149*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA149:AB149)=0,'SIMULADOR VF'!$F$34,AD149*AB149+AE149*AA149)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B150=\"\",\"\",E150*DATOS!$S$2/1000)","v":""},{"$f":"IF(B150=\"\",\"\",E150*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA150:AB150)=0,'SIMULADOR VF'!$F$34,AD150*AB150+AE150*AA150)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B151=\"\",\"\",E151*DATOS!$S$2/1000)","v":""},{"$f":"IF(B151=\"\",\"\",E151*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA151:AB151)=0,'SIMULADOR VF'!$F$34,AD151*AB151+AE151*AA151)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B152=\"\",\"\",E152*DATOS!$S$2/1000)","v":""},{"$f":"IF(B152=\"\",\"\",E152*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA152:AB152)=0,'SIMULADOR VF'!$F$34,AD152*AB152+AE152*AA152)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B153=\"\",\"\",E153*DATOS!$S$2/1000)","v":""},{"$f":"IF(B153=\"\",\"\",E153*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA153:AB153)=0,'SIMULADOR VF'!$F$34,AD153*AB153+AE153*AA153)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B154=\"\",\"\",E154*DATOS!$S$2/1000)","v":""},{"$f":"IF(B154=\"\",\"\",E154*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA154:AB154)=0,'SIMULADOR VF'!$F$34,AD154*AB154+AE154*AA154)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B155=\"\",\"\",E155*DATOS!$S$2/1000)","v":""},{"$f":"IF(B155=\"\",\"\",E155*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA155:AB155)=0,'SIMULADOR VF'!$F$34,AD155*AB155+AE155*AA155)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B156=\"\",\"\",E156*DATOS!$S$2/1000)","v":""},{"$f":"IF(B156=\"\",\"\",E156*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA156:AB156)=0,'SIMULADOR VF'!$F$34,AD156*AB156+AE156*AA156)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B157=\"\",\"\",E157*DATOS!$S$2/1000)","v":""},{"$f":"IF(B157=\"\",\"\",E157*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA157:AB157)=0,'SIMULADOR VF'!$F$34,AD157*AB157+AE157*AA157)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B158=\"\",\"\",E158*DATOS!$S$2/1000)","v":""},{"$f":"IF(B158=\"\",\"\",E158*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA158:AB158)=0,'SIMULADOR VF'!$F$34,AD158*AB158+AE158*AA158)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B159=\"\",\"\",E159*DATOS!$S$2/1000)","v":""},{"$f":"IF(B159=\"\",\"\",E159*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA159:AB159)=0,'SIMULADOR VF'!$F$34,AD159*AB159+AE159*AA159)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B160=\"\",\"\",E160*DATOS!$S$2/1000)","v":""},{"$f":"IF(B160=\"\",\"\",E160*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA160:AB160)=0,'SIMULADOR VF'!$F$34,AD160*AB160+AE160*AA160)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B161=\"\",\"\",E161*DATOS!$S$2/1000)","v":""},{"$f":"IF(B161=\"\",\"\",E161*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA161:AB161)=0,'SIMULADOR VF'!$F$34,AD161*AB161+AE161*AA161)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B162=\"\",\"\",E162*DATOS!$S$2/1000)","v":""},{"$f":"IF(B162=\"\",\"\",E162*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA162:AB162)=0,'SIMULADOR VF'!$F$34,AD162*AB162+AE162*AA162)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B163=\"\",\"\",E163*DATOS!$S$2/1000)","v":""},{"$f":"IF(B163=\"\",\"\",E163*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA163:AB163)=0,'SIMULADOR VF'!$F$34,AD163*AB163+AE163*AA163)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B164=\"\",\"\",E164*DATOS!$S$2/1000)","v":""},{"$f":"IF(B164=\"\",\"\",E164*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA164:AB164)=0,'SIMULADOR VF'!$F$34,AD164*AB164+AE164*AA164)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B165=\"\",\"\",E165*DATOS!$S$2/1000)","v":""},{"$f":"IF(B165=\"\",\"\",E165*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA165:AB165)=0,'SIMULADOR VF'!$F$34,AD165*AB165+AE165*AA165)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B166=\"\",\"\",E166*DATOS!$S$2/1000)","v":""},{"$f":"IF(B166=\"\",\"\",E166*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA166:AB166)=0,'SIMULADOR VF'!$F$34,AD166*AB166+AE166*AA166)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B167=\"\",\"\",E167*DATOS!$S$2/1000)","v":""},{"$f":"IF(B167=\"\",\"\",E167*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA167:AB167)=0,'SIMULADOR VF'!$F$34,AD167*AB167+AE167*AA167)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B168=\"\",\"\",E168*DATOS!$S$2/1000)","v":""},{"$f":"IF(B168=\"\",\"\",E168*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA168:AB168)=0,'SIMULADOR VF'!$F$34,AD168*AB168+AE168*AA168)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B169=\"\",\"\",E169*DATOS!$S$2/1000)","v":""},{"$f":"IF(B169=\"\",\"\",E169*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA169:AB169)=0,'SIMULADOR VF'!$F$34,AD169*AB169+AE169*AA169)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B170=\"\",\"\",E170*DATOS!$S$2/1000)","v":""},{"$f":"IF(B170=\"\",\"\",E170*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA170:AB170)=0,'SIMULADOR VF'!$F$34,AD170*AB170+AE170*AA170)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B171=\"\",\"\",E171*DATOS!$S$2/1000)","v":""},{"$f":"IF(B171=\"\",\"\",E171*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA171:AB171)=0,'SIMULADOR VF'!$F$34,AD171*AB171+AE171*AA171)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B172=\"\",\"\",E172*DATOS!$S$2/1000)","v":""},{"$f":"IF(B172=\"\",\"\",E172*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA172:AB172)=0,'SIMULADOR VF'!$F$34,AD172*AB172+AE172*AA172)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B173=\"\",\"\",E173*DATOS!$S$2/1000)","v":""},{"$f":"IF(B173=\"\",\"\",E173*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA173:AB173)=0,'SIMULADOR VF'!$F$34,AD173*AB173+AE173*AA173)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B174=\"\",\"\",E174*DATOS!$S$2/1000)","v":""},{"$f":"IF(B174=\"\",\"\",E174*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA174:AB174)=0,'SIMULADOR VF'!$F$34,AD174*AB174+AE174*AA174)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B175=\"\",\"\",E175*DATOS!$S$2/1000)","v":""},{"$f":"IF(B175=\"\",\"\",E175*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA175:AB175)=0,'SIMULADOR VF'!$F$34,AD175*AB175+AE175*AA175)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B176=\"\",\"\",E176*DATOS!$S$2/1000)","v":""},{"$f":"IF(B176=\"\",\"\",E176*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA176:AB176)=0,'SIMULADOR VF'!$F$34,AD176*AB176+AE176*AA176)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B177=\"\",\"\",E177*DATOS!$S$2/1000)","v":""},{"$f":"IF(B177=\"\",\"\",E177*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA177:AB177)=0,'SIMULADOR VF'!$F$34,AD177*AB177+AE177*AA177)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B178=\"\",\"\",E178*DATOS!$S$2/1000)","v":""},{"$f":"IF(B178=\"\",\"\",E178*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA178:AB178)=0,'SIMULADOR VF'!$F$34,AD178*AB178+AE178*AA178)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B179=\"\",\"\",E179*DATOS!$S$2/1000)","v":""},{"$f":"IF(B179=\"\",\"\",E179*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA179:AB179)=0,'SIMULADOR VF'!$F$34,AD179*AB179+AE179*AA179)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B180=\"\",\"\",E180*DATOS!$S$2/1000)","v":""},{"$f":"IF(B180=\"\",\"\",E180*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA180:AB180)=0,'SIMULADOR VF'!$F$34,AD180*AB180+AE180*AA180)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B181=\"\",\"\",E181*DATOS!$S$2/1000)","v":""},{"$f":"IF(B181=\"\",\"\",E181*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA181:AB181)=0,'SIMULADOR VF'!$F$34,AD181*AB181+AE181*AA181)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B182=\"\",\"\",E182*DATOS!$S$2/1000)","v":""},{"$f":"IF(B182=\"\",\"\",E182*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA182:AB182)=0,'SIMULADOR VF'!$F$34,AD182*AB182+AE182*AA182)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B183=\"\",\"\",E183*DATOS!$S$2/1000)","v":""},{"$f":"IF(B183=\"\",\"\",E183*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA183:AB183)=0,'SIMULADOR VF'!$F$34,AD183*AB183+AE183*AA183)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B184=\"\",\"\",E184*DATOS!$S$2/1000)","v":""},{"$f":"IF(B184=\"\",\"\",E184*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA184:AB184)=0,'SIMULADOR VF'!$F$34,AD184*AB184+AE184*AA184)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B185=\"\",\"\",E185*DATOS!$S$2/1000)","v":""},{"$f":"IF(B185=\"\",\"\",E185*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA185:AB185)=0,'SIMULADOR VF'!$F$34,AD185*AB185+AE185*AA185)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B186=\"\",\"\",E186*DATOS!$S$2/1000)","v":""},{"$f":"IF(B186=\"\",\"\",E186*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA186:AB186)=0,'SIMULADOR VF'!$F$34,AD186*AB186+AE186*AA186)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B187=\"\",\"\",E187*DATOS!$S$2/1000)","v":""},{"$f":"IF(B187=\"\",\"\",E187*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA187:AB187)=0,'SIMULADOR VF'!$F$34,AD187*AB187+AE187*AA187)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B188=\"\",\"\",E188*DATOS!$S$2/1000)","v":""},{"$f":"IF(B188=\"\",\"\",E188*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA188:AB188)=0,'SIMULADOR VF'!$F$34,AD188*AB188+AE188*AA188)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B189=\"\",\"\",E189*DATOS!$S$2/1000)","v":""},{"$f":"IF(B189=\"\",\"\",E189*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA189:AB189)=0,'SIMULADOR VF'!$F$34,AD189*AB189+AE189*AA189)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B190=\"\",\"\",E190*DATOS!$S$2/1000)","v":""},{"$f":"IF(B190=\"\",\"\",E190*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA190:AB190)=0,'SIMULADOR VF'!$F$34,AD190*AB190+AE190*AA190)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B191=\"\",\"\",E191*DATOS!$S$2/1000)","v":""},{"$f":"IF(B191=\"\",\"\",E191*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA191:AB191)=0,'SIMULADOR VF'!$F$34,AD191*AB191+AE191*AA191)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B192=\"\",\"\",E192*DATOS!$S$2/1000)","v":""},{"$f":"IF(B192=\"\",\"\",E192*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA192:AB192)=0,'SIMULADOR VF'!$F$34,AD192*AB192+AE192*AA192)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B193=\"\",\"\",E193*DATOS!$S$2/1000)","v":""},{"$f":"IF(B193=\"\",\"\",E193*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA193:AB193)=0,'SIMULADOR VF'!$F$34,AD193*AB193+AE193*AA193)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B194=\"\",\"\",E194*DATOS!$S$2/1000)","v":""},{"$f":"IF(B194=\"\",\"\",E194*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA194:AB194)=0,'SIMULADOR VF'!$F$34,AD194*AB194+AE194*AA194)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B195=\"\",\"\",E195*DATOS!$S$2/1000)","v":""},{"$f":"IF(B195=\"\",\"\",E195*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA195:AB195)=0,'SIMULADOR VF'!$F$34,AD195*AB195+AE195*AA195)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B196=\"\",\"\",E196*DATOS!$S$2/1000)","v":""},{"$f":"IF(B196=\"\",\"\",E196*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA196:AB196)=0,'SIMULADOR VF'!$F$34,AD196*AB196+AE196*AA196)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B197=\"\",\"\",E197*DATOS!$S$2/1000)","v":""},{"$f":"IF(B197=\"\",\"\",E197*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA197:AB197)=0,'SIMULADOR VF'!$F$34,AD197*AB197+AE197*AA197)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B198=\"\",\"\",E198*DATOS!$S$2/1000)","v":""},{"$f":"IF(B198=\"\",\"\",E198*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA198:AB198)=0,'SIMULADOR VF'!$F$34,AD198*AB198+AE198*AA198)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B199=\"\",\"\",E199*DATOS!$S$2/1000)","v":""},{"$f":"IF(B199=\"\",\"\",E199*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA199:AB199)=0,'SIMULADOR VF'!$F$34,AD199*AB199+AE199*AA199)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B200=\"\",\"\",E200*DATOS!$S$2/1000)","v":""},{"$f":"IF(B200=\"\",\"\",E200*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA200:AB200)=0,'SIMULADOR VF'!$F$34,AD200*AB200+AE200*AA200)","v":0},0,0]
[null,"",null,"","","","",null,"","",{"$f":"IFERROR(E201-J201-T201,\"\")","v":""},null,"",0,null,"",{"$f":"IF(B201=\"\",\"\",E201*DATOS!$S$2/1000)","v":""},{"$f":"IF(B201=\"\",\"\",E201*DATOS!$S$3/1000)","v":""},{"$f":"IFERROR(G201+P201+Q201+R201+V201,\"\")","v":""},0,null,0,null,null,{"$f":"IFERROR(IF(B201=\"\",\"\",S201+T201),0)","v":""},"",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA201:AB201)=0,'SIMULADOR VF'!$F$34,AD201*AB201+AE201*AA201)","v":0},{"$f":"IFERROR(PMT($D$9/12,$F$9-B200,-E201),0)","v":0},0]
[null,"",null,"","","","",null,"",{"$f":"IF(B202=\"\",\"\",IF(K201<AC202-I202,K201,AC202-I202))","v":""},"",null,"",{"$f":"$M$2","v":0},null,"",{"$f":"IF(B202=\"\",\"\",E202*DATOS!$S$2/1000)","v":""},{"$f":"IF(B202=\"\",\"\",E202*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"",{"$f":"IF(B202=\"\",\"\",(S202-M202))","v":""},{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA202:AB202)=0,'SIMULADOR VF'!$F$34,AD202*AB202+AE202*AA202)","v":0},0,0]
[null,{"$f":"IF(E203=\"\",\"\",IF(B202>=$F$9,\"\",B202+1))","v":""},null,"",{"$f":"IFERROR(IF(K202=0,\"\",K202-IF(N202=\"NO APLICA\",0,M202)),\"\")","v":""},{"$f":"IF(E203=\"\",\"\",F202-1)","v":""},{"$f":"IF(B203=\"\",\"\",I203+J203)","v":""},null,"","","",null,{"$f":"IF(B203=\"\",\"\",0)","v":""},0,null,{"$f":"IF(B203=\"\",\"\",IF(E203>0,$P$9,0))","v":""},{"$f":"IF(B203=\"\",\"\",E203*DATOS!$S$2/1000)","v":""},{"$f":"IF(B203=\"\",\"\",E203*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA203:AB203)=0,'SIMULADOR VF'!$F$34,AD203*AB203+AE203*AA203)","v":0},0,{"$f":"AC202","v":0}]
[null,"",null,{"$f":"IF(B204=\"\",\"\",D203)","v":""},"","","",null,"","","",null,"",0,null,"",{"$f":"IF(B204=\"\",\"\",E204*DATOS!$S$2/1000)","v":""},{"$f":"IF(B204=\"\",\"\",E204*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA204:AB204)=0,'SIMULADOR VF'!$F$34,AD204*AB204+AE204*AA204)","v":0},0,0]
[null,"",null,"","","","",null,{"$f":"IFERROR(E205*D205/12,\"\")","v":""},"","",null,"",0,null,"",{"$f":"IF(B205=\"\",\"\",E205*DATOS!$S$2/1000)","v":""},{"$f":"IF(B205=\"\",\"\",E205*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA205:AB205)=0,'SIMULADOR VF'!$F$34,AD205*AB205+AE205*AA205)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B206=\"\",\"\",E206*DATOS!$S$2/1000)","v":""},{"$f":"IF(B206=\"\",\"\",E206*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA206:AB206)=0,'SIMULADOR VF'!$F$34,AD206*AB206+AE206*AA206)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B207=\"\",\"\",E207*DATOS!$S$2/1000)","v":""},{"$f":"IF(B207=\"\",\"\",E207*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA207:AB207)=0,'SIMULADOR VF'!$F$34,AD207*AB207+AE207*AA207)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B208=\"\",\"\",E208*DATOS!$S$2/1000)","v":""},{"$f":"IF(B208=\"\",\"\",E208*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA208:AB208)=0,'SIMULADOR VF'!$F$34,AD208*AB208+AE208*AA208)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B209=\"\",\"\",E209*DATOS!$S$2/1000)","v":""},{"$f":"IF(B209=\"\",\"\",E209*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA209:AB209)=0,'SIMULADOR VF'!$F$34,AD209*AB209+AE209*AA209)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B210=\"\",\"\",E210*DATOS!$S$2/1000)","v":""},{"$f":"IF(B210=\"\",\"\",E210*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA210:AB210)=0,'SIMULADOR VF'!$F$34,AD210*AB210+AE210*AA210)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B211=\"\",\"\",E211*DATOS!$S$2/1000)","v":""},{"$f":"IF(B211=\"\",\"\",E211*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA211:AB211)=0,'SIMULADOR VF'!$F$34,AD211*AB211+AE211*AA211)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B212=\"\",\"\",E212*DATOS!$S$2/1000)","v":""},{"$f":"IF(B212=\"\",\"\",E212*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA212:AB212)=0,'SIMULADOR VF'!$F$34,AD212*AB212+AE212*AA212)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B213=\"\",\"\",E213*DATOS!$S$2/1000)","v":""},{"$f":"IF(B213=\"\",\"\",E213*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA213:AB213)=0,'SIMULADOR VF'!$F$34,AD213*AB213+AE213*AA213)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B214=\"\",\"\",E214*DATOS!$S$2/1000)","v":""},{"$f":"IF(B214=\"\",\"\",E214*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA214:AB214)=0,'SIMULADOR VF'!$F$34,AD214*AB214+AE214*AA214)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B215=\"\",\"\",E215*DATOS!$S$2/1000)","v":""},{"$f":"IF(B215=\"\",\"\",E215*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA215:AB215)=0,'SIMULADOR VF'!$F$34,AD215*AB215+AE215*AA215)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B216=\"\",\"\",E216*DATOS!$S$2/1000)","v":""},{"$f":"IF(B216=\"\",\"\",E216*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA216:AB216)=0,'SIMULADOR VF'!$F$34,AD216*AB216+AE216*AA216)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B217=\"\",\"\",E217*DATOS!$S$2/1000)","v":""},{"$f":"IF(B217=\"\",\"\",E217*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA217:AB217)=0,'SIMULADOR VF'!$F$34,AD217*AB217+AE217*AA217)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B218=\"\",\"\",E218*DATOS!$S$2/1000)","v":""},{"$f":"IF(B218=\"\",\"\",E218*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA218:AB218)=0,'SIMULADOR VF'!$F$34,AD218*AB218+AE218*AA218)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B219=\"\",\"\",E219*DATOS!$S$2/1000)","v":""},{"$f":"IF(B219=\"\",\"\",E219*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA219:AB219)=0,'SIMULADOR VF'!$F$34,AD219*AB219+AE219*AA219)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B220=\"\",\"\",E220*DATOS!$S$2/1000)","v":""},{"$f":"IF(B220=\"\",\"\",E220*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA220:AB220)=0,'SIMULADOR VF'!$F$34,AD220*AB220+AE220*AA220)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B221=\"\",\"\",E221*DATOS!$S$2/1000)","v":""},{"$f":"IF(B221=\"\",\"\",E221*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA221:AB221)=0,'SIMULADOR VF'!$F$34,AD221*AB221+AE221*AA221)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B222=\"\",\"\",E222*DATOS!$S$2/1000)","v":""},{"$f":"IF(B222=\"\",\"\",E222*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA222:AB222)=0,'SIMULADOR VF'!$F$34,AD222*AB222+AE222*AA222)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B223=\"\",\"\",E223*DATOS!$S$2/1000)","v":""},{"$f":"IF(B223=\"\",\"\",E223*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA223:AB223)=0,'SIMULADOR VF'!$F$34,AD223*AB223+AE223*AA223)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B224=\"\",\"\",E224*DATOS!$S$2/1000)","v":""},{"$f":"IF(B224=\"\",\"\",E224*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA224:AB224)=0,'SIMULADOR VF'!$F$34,AD224*AB224+AE224*AA224)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B225=\"\",\"\",E225*DATOS!$S$2/1000)","v":""},{"$f":"IF(B225=\"\",\"\",E225*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA225:AB225)=0,'SIMULADOR VF'!$F$34,AD225*AB225+AE225*AA225)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B226=\"\",\"\",E226*DATOS!$S$2/1000)","v":""},{"$f":"IF(B226=\"\",\"\",E226*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA226:AB226)=0,'SIMULADOR VF'!$F$34,AD226*AB226+AE226*AA226)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B227=\"\",\"\",E227*DATOS!$S$2/1000)","v":""},{"$f":"IF(B227=\"\",\"\",E227*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA227:AB227)=0,'SIMULADOR VF'!$F$34,AD227*AB227+AE227*AA227)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B228=\"\",\"\",E228*DATOS!$S$2/1000)","v":""},{"$f":"IF(B228=\"\",\"\",E228*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA228:AB228)=0,'SIMULADOR VF'!$F$34,AD228*AB228+AE228*AA228)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B229=\"\",\"\",E229*DATOS!$S$2/1000)","v":""},{"$f":"IF(B229=\"\",\"\",E229*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA229:AB229)=0,'SIMULADOR VF'!$F$34,AD229*AB229+AE229*AA229)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B230=\"\",\"\",E230*DATOS!$S$2/1000)","v":""},{"$f":"IF(B230=\"\",\"\",E230*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA230:AB230)=0,'SIMULADOR VF'!$F$34,AD230*AB230+AE230*AA230)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B231=\"\",\"\",E231*DATOS!$S$2/1000)","v":""},{"$f":"IF(B231=\"\",\"\",E231*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA231:AB231)=0,'SIMULADOR VF'!$F$34,AD231*AB231+AE231*AA231)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B232=\"\",\"\",E232*DATOS!$S$2/1000)","v":""},{"$f":"IF(B232=\"\",\"\",E232*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA232:AB232)=0,'SIMULADOR VF'!$F$34,AD232*AB232+AE232*AA232)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B233=\"\",\"\",E233*DATOS!$S$2/1000)","v":""},{"$f":"IF(B233=\"\",\"\",E233*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA233:AB233)=0,'SIMULADOR VF'!$F$34,AD233*AB233+AE233*AA233)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B234=\"\",\"\",E234*DATOS!$S$2/1000)","v":""},{"$f":"IF(B234=\"\",\"\",E234*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA234:AB234)=0,'SIMULADOR VF'!$F$34,AD234*AB234+AE234*AA234)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B235=\"\",\"\",E235*DATOS!$S$2/1000)","v":""},{"$f":"IF(B235=\"\",\"\",E235*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA235:AB235)=0,'SIMULADOR VF'!$F$34,AD235*AB235+AE235*AA235)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B236=\"\",\"\",E236*DATOS!$S$2/1000)","v":""},{"$f":"IF(B236=\"\",\"\",E236*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA236:AB236)=0,'SIMULADOR VF'!$F$34,AD236*AB236+AE236*AA236)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B237=\"\",\"\",E237*DATOS!$S$2/1000)","v":""},{"$f":"IF(B237=\"\",\"\",E237*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA237:AB237)=0,'SIMULADOR VF'!$F$34,AD237*AB237+AE237*AA237)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B238=\"\",\"\",E238*DATOS!$S$2/1000)","v":""},{"$f":"IF(B238=\"\",\"\",E238*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA238:AB238)=0,'SIMULADOR VF'!$F$34,AD238*AB238+AE238*AA238)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B239=\"\",\"\",E239*DATOS!$S$2/1000)","v":""},{"$f":"IF(B239=\"\",\"\",E239*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA239:AB239)=0,'SIMULADOR VF'!$F$34,AD239*AB239+AE239*AA239)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B240=\"\",\"\",E240*DATOS!$S$2/1000)","v":""},{"$f":"IF(B240=\"\",\"\",E240*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA240:AB240)=0,'SIMULADOR VF'!$F$34,AD240*AB240+AE240*AA240)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B241=\"\",\"\",E241*DATOS!$S$2/1000)","v":""},{"$f":"IF(B241=\"\",\"\",E241*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA241:AB241)=0,'SIMULADOR VF'!$F$34,AD241*AB241+AE241*AA241)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B242=\"\",\"\",E242*DATOS!$S$2/1000)","v":""},{"$f":"IF(B242=\"\",\"\",E242*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA242:AB242)=0,'SIMULADOR VF'!$F$34,AD242*AB242+AE242*AA242)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B243=\"\",\"\",E243*DATOS!$S$2/1000)","v":""},{"$f":"IF(B243=\"\",\"\",E243*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA243:AB243)=0,'SIMULADOR VF'!$F$34,AD243*AB243+AE243*AA243)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B244=\"\",\"\",E244*DATOS!$S$2/1000)","v":""},{"$f":"IF(B244=\"\",\"\",E244*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA244:AB244)=0,'SIMULADOR VF'!$F$34,AD244*AB244+AE244*AA244)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B245=\"\",\"\",E245*DATOS!$S$2/1000)","v":""},{"$f":"IF(B245=\"\",\"\",E245*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA245:AB245)=0,'SIMULADOR VF'!$F$34,AD245*AB245+AE245*AA245)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B246=\"\",\"\",E246*DATOS!$S$2/1000)","v":""},{"$f":"IF(B246=\"\",\"\",E246*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA246:AB246)=0,'SIMULADOR VF'!$F$34,AD246*AB246+AE246*AA246)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B247=\"\",\"\",E247*DATOS!$S$2/1000)","v":""},{"$f":"IF(B247=\"\",\"\",E247*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA247:AB247)=0,'SIMULADOR VF'!$F$34,AD247*AB247+AE247*AA247)","v":0},0,0]
[null,"",null,"","","","",null,"","","",null,"",0,null,"",{"$f":"IF(B248=\"\",\"\",E248*DATOS!$S$2/1000)","v":""},{"$f":"IF(B248=\"\",\"\",E248*DATOS!$S$3/1000)","v":""},"",0,null,0,null,null,"","",{"$f":"IF($M$2=DATOS!$A$14,1,0)","v":0},{"$f":"IF($M$2=DATOS!$A$15,1,0)","v":0},{"$f":"IF(SUM(AA248:AB248)=0,'SIMULADOR VF'!$F$34,AD248*AB248+AE248*AA248)","v":0},0,0]
[null,null,null,null,null,null,{"$f":"SUM(G9:G248)","v":0},null,{"$f":"SUM(I9:I248)","v":0},{"$f":"SUM(J9:J248)","v":0},null,null,{"$f":"SUM(M8:M248)","v":0},null,null,{"$f":"IF(E249=\"\",\"\",IF(E249>0,$P$9,0))","v":""},null,null,{"$f":"SUM(S9:S248)","v":0}]

{"sheet":"AMORTIZACIÓN INFONAVIT","index":3,"n_rows":249,"n_cols":22,"rows_kept":249,"cut":false,"hidden":false,"merged":[[2,5,2,8],[3,3,4,8]]}
[null," ",null," ",null,null,null,null,null,null,null,null,null,null,{"$f":"S46-I46","v":{"$error":"#VALUE!"}}]
[]
[]
[null,null,null,{"$f":"+TEXT('SIMULADOR VF'!D13,\"\")","v":""},null,null,null,null,null,"  Plazo:",{"$f":"+'SIMULADOR VF'!D20","v":0}]
[null,"Acreditado:",null,null,null,null,null,null,null,"Fecha :",{"$f":"TODAY()","v":"2024-04-03"}]
[]
[null,"PERIODO",null,"TASA DE INTERÉS","SALDO INSOLUTO","COMISIÓN","PAGOS MENSUALES",null,"INTERESES GENERADOS","AMORTIZACIÓN","SALDO FINAL","COMISIÓN POR ADMINISTRACION","PAGO MENSUAL (AMORTIZACIÓN, INTERESES Y SEGUROS)",null,null,{"$f":"IF(E8=\"\",\"\",-E8+F8)","v":0},null,"PLAZO","CAPITAL","FINAL","PAGO","PLAZO"]
[null,0,null,null,{"$f":"'SIMULADOR VF'!D35","v":0},{"$f":"E8*DATOS!S11","v":0}]
[null,1,null,{"$f":"'SIMULADOR VF'!G35","v":""},{"$f":"E8","v":0},{"$f":"+K4*12","v":0},{"$f":"IFERROR(IF(B9=\"\",\"\",I9+J9),0)","v":0},null,{"$f":"IFERROR(E9*D9/12,\"\")","v":""},{"$f":"IF(I9=\"\",\"\",'SIMULADOR VF'!F35-I9)","v":""},{"$f":"IFERROR(E9-J9,\"\")","v":""},{"$f":"IF(B9=\"\",\"\",E9*(1%/12))","v":0},{"$f":"IFERROR(G9+L9,\"\")","v":0},{"$f":"+IFERROR(G9/E9,0)","v":0},null,{"$f":"IFERROR(IF(B9=\"\",\"\",M9),0)","v":0},{"$f":"IFERROR(IF(E9=\"\",\"\",M9),0)","v":0},0,0,{"$f":"IF(SUM(R9:S9)=0,'SIMULADOR VF'!$F$35,U9*S9+V9*R9)","v":0},{"$f":"IFERROR(PMT($D$9/12,$F$9-B8,-E9),0)","v":0},{"$f":"U9","v":0}]
[null,{"$f":"IF(E10=\"\",\"\",IF(B9>=$F$9,\"\",B9+1))","v":""},null,{"$f":"IF(B10=\"\",\"\",D9)","v":""},{"$f":"IFERROR(IF(K9=0,\"\",K9),\"\")","v":""},{"$f":"IF(E10=\"\",\"\",F9-1)","v":""},{"$f":"IF(B10=\"\",\"\",I10+J10)","v":""},null,{"$f":"IFERROR(E10*D10/12,\"\")","v":""},{"$f":"IF(B10=\"\",\"\",IF(K9<T10-I10,K9,T10-I10))","v":""},{"$f":"IFERROR(E10-J10,\"\")","v":""},{"$f":"IF(B10=\"\",\"\",IF(E10>0,E10*(1%/12)))","v":""},"",{"$f":"+N9*3.33","v":0},null,"",{"$f":"IF(B10=\"\",\"\",M10)","v":""},0,0,{"$f":"IF(SUM(R10:S10)=0,'SIMULADOR VF'!$F$35,U10*S10+V10*R10)","v":0},0,{"$f":"T9","v":0}]
[null,{"$f":"IF(E11=\"\",\"\",IF(B10>=$F$9,\"\",B10+1))","v":""},null,{"$f":"IF(B11=\"\",\"\",D10)","v":""},{"$f":"IFERROR(IF(K10=0,\"\",K10),\"\")","v":""},{"$f":"IF(E11=\"\",\"\",F10-1)","v":""},{"$f":"IF(B11=\"\",\"\",I11+J11)","v":""},null,{"$f":"IFERROR(E11*D11/12,\"\")","v":""},"",{"$f":"IFERROR(E11-J11,\"\")","v":""},{"$f":"IF(B11=\"\",\"\",IF(E11>0,E11*(1%/12)))","v":""},"",null,null,"","",0,0,{"$f":"IF(SUM(R11:S11)=0,'SIMULADOR VF'!$F$35,U11*S11+V11*R11)","v":0},0,{"$f":"T10","v":0}]
[null,"",null,{"$f":"IF(B12=\"\",\"\",D11)","v":""},"","",{"$f":"IF(B12=\"\",\"\",I12+J12)","v":""},null,{"$f":"IFERROR(E12*D12/12,\"\")","v":""},"","",{"$f":"IF(B12=\"\",\"\",IF(E12>0,E12*(1%/12)))","v":""},"",null,null,"","",0,0,{"$f":"IF(SUM(R12:S12)=0,'SIMULADOR VF'!$F$35,U12*S12+V12*R12)","v":0},0,0]
[null,"",null,"","","",{"$f":"IF(B13=\"\",\"\",I13+J13)","v":""},null,{"$f":"IFERROR(E13*D13/12,\"\")","v":""},"","","","",null,null,"","",0,0,{"$f":"IF(SUM(R13:S13)=0,'SIMULADOR VF'!$F$35,U13*S13+V13*R13)","v":0},0,0]
[null,"",null,"","",{"$f":"IF(E14=\"\",\"\",F13-1)","v":""},"",null,"","","","","",null,null,"","",0,0,{"$f":"IF(SUM(R14:S14)=0,'SIMULADOR VF'!$F$35,U14*S14+V14*R14)","v":0},0,0]
[null,"",null,"","","","",null,"","",{"$f":"IFERROR(E15-J15,\"\")","v":""},"","",null,null,"","",0,0,{"$f":"IF(SUM(R15:S15)=0,'SIMULADOR VF'!$F$35,U15*S15+V15*R15)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"","",0,0,{"$f":"IF(SUM(R16:S16)=0,'SIMULADOR VF'!$F$35,U16*S16+V16*R16)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"","",0,0,{"$f":"IF(SUM(R17:S17)=0,'SIMULADOR VF'!$F$35,U17*S17+V17*R17)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"","",0,0,{"$f":"IF(SUM(R18:S18)=0,'SIMULADOR VF'!$F$35,U18*S18+V18*R18)","v":0},0,0]
[null,"",null,"",{"$f":"IFERROR(IF(K18=0,\"\",K18),\"\")","v":""},"","",null,"","","","","",null,null,"","",0,0,{"$f":"IF(SUM(R19:S19)=0,'SIMULADOR VF'!$F$35,U19*S19+V19*R19)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"","",0,0,{"$f":"IF(SUM(R20:S20)=0,'SIMULADOR VF'!$F$35,U20*S20+V20*R20)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"","",0,0,{"$f":"IF(SUM(R21:S21)=0,'SIMULADOR VF'!$F$35,U21*S21+V21*R21)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"","",0,0,{"$f":"IF(SUM(R22:S22)=0,'SIMULADOR VF'!$F$35,U22*S22+V22*R22)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"","",0,0,{"$f":"IF(SUM(R23:S23)=0,'SIMULADOR VF'!$F$35,U23*S23+V23*R23)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"","",0,0,{"$f":"IF(SUM(R24:S24)=0,'SIMULADOR VF'!$F$35,U24*S24+V24*R24)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"","",0,0,{"$f":"IF(SUM(R25:S25)=0,'SIMULADOR VF'!$F$35,U25*S25+V25*R25)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"","",0,0,{"$f":"IF(SUM(R26:S26)=0,'SIMULADOR VF'!$F$35,U26*S26+V26*R26)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"","",0,0,{"$f":"IF(SUM(R27:S27)=0,'SIMULADOR VF'!$F$35,U27*S27+V27*R27)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"","",0,0,{"$f":"IF(SUM(R28:S28)=0,'SIMULADOR VF'!$F$35,U28*S28+V28*R28)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"","",0,0,{"$f":"IF(SUM(R29:S29)=0,'SIMULADOR VF'!$F$35,U29*S29+V29*R29)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"","",0,0,{"$f":"IF(SUM(R30:S30)=0,'SIMULADOR VF'!$F$35,U30*S30+V30*R30)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"","",0,0,{"$f":"IF(SUM(R31:S31)=0,'SIMULADOR VF'!$F$35,U31*S31+V31*R31)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"","",0,0,{"$f":"IF(SUM(R32:S32)=0,'SIMULADOR VF'!$F$35,U32*S32+V32*R32)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"","",0,0,{"$f":"IF(SUM(R33:S33)=0,'SIMULADOR VF'!$F$35,U33*S33+V33*R33)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"","",0,0,{"$f":"IF(SUM(R34:S34)=0,'SIMULADOR VF'!$F$35,U34*S34+V34*R34)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"","",0,0,{"$f":"IF(SUM(R35:S35)=0,'SIMULADOR VF'!$F$35,U35*S35+V35*R35)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"","",0,0,{"$f":"IF(SUM(R36:S36)=0,'SIMULADOR VF'!$F$35,U36*S36+V36*R36)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"","",0,0,{"$f":"IF(SUM(R37:S37)=0,'SIMULADOR VF'!$F$35,U37*S37+V37*R37)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"","",0,0,{"$f":"IF(SUM(R38:S38)=0,'SIMULADOR VF'!$F$35,U38*S38+V38*R38)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"","",0,0,{"$f":"IF(SUM(R39:S39)=0,'SIMULADOR VF'!$F$35,U39*S39+V39*R39)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"","",0,0,{"$f":"IF(SUM(R40:S40)=0,'SIMULADOR VF'!$F$35,U40*S40+V40*R40)","v":0},0,0]
[null,"",null,"","","","",null,{"$f":"IFERROR(E41*D41/12,\"\")","v":""},"","","","",null,null,"","",0,0,{"$f":"IF(SUM(R41:S41)=0,'SIMULADOR VF'!$F$35,U41*S41+V41*R41)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"","",0,0,{"$f":"IF(SUM(R42:S42)=0,'SIMULADOR VF'!$F$35,U42*S42+V42*R42)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"","",0,0,{"$f":"IF(SUM(R43:S43)=0,'SIMULADOR VF'!$F$35,U43*S43+V43*R43)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"","",0,0,{"$f":"IF(SUM(R44:S44)=0,'SIMULADOR VF'!$F$35,U44*S44+V44*R44)","v":0},0,0]
[null,"",null,"","","",{"$f":"IF(B45=\"\",\"\",I45+J45)","v":""},null,"","","","","",null,null,"","",0,0,{"$f":"IF(SUM(R45:S45)=0,'SIMULADOR VF'!$F$35,U45*S45+V45*R45)","v":0},0,0]
[null,"",null,"","","",{"$f":"IF(B46=\"\",\"\",I46+J46)","v":""},null,{"$f":"IFERROR(E46*D46/12,\"\")","v":""},"","","","",null,null,"","",0,0,{"$f":"IF(SUM(R46:S46)=0,'SIMULADOR VF'!$F$35,U46*S46+V46*R46)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"","",0,0,{"$f":"IF(SUM(R47:S47)=0,'SIMULADOR VF'!$F$35,U47*S47+V47*R47)","v":0},0,0]
[null,"",null,{"$f":"IF(B48=\"\",\"\",D47)","v":""},"","","",null,"","","","","",null,null,"","",0,0,{"$f":"IF(SUM(R48:S48)=0,'SIMULADOR VF'!$F$35,U48*S48+V48*R48)","v":0},0,0]
[null,"",null,{"$f":"IF(B49=\"\",\"\",D48)","v":""},"","","",null,"","","","","",null,null,"",{"$f":"IF(B49=\"\",\"\",(M49-#REF!))","v":""},0,0,{"$f":"IF(SUM(R49:S49)=0,'SIMULADOR VF'!$F$35,U49*S49+V49*R49)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B50=\"\",\"\",(M50-#REF!))","v":""},0,0,{"$f":"IF(SUM(R50:S50)=0,'SIMULADOR VF'!$F$35,U50*S50+V50*R50)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B51=\"\",\"\",(M51-#REF!))","v":""},0,0,{"$f":"IF(SUM(R51:S51)=0,'SIMULADOR VF'!$F$35,U51*S51+V51*R51)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B52=\"\",\"\",(M52-#REF!))","v":""},0,0,{"$f":"IF(SUM(R52:S52)=0,'SIMULADOR VF'!$F$35,U52*S52+V52*R52)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B53=\"\",\"\",(M53-#REF!))","v":""},0,0,{"$f":"IF(SUM(R53:S53)=0,'SIMULADOR VF'!$F$35,U53*S53+V53*R53)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B54=\"\",\"\",(M54-#REF!))","v":""},0,0,{"$f":"IF(SUM(R54:S54)=0,'SIMULADOR VF'!$F$35,U54*S54+V54*R54)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B55=\"\",\"\",(M55-#REF!))","v":""},0,0,{"$f":"IF(SUM(R55:S55)=0,'SIMULADOR VF'!$F$35,U55*S55+V55*R55)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B56=\"\",\"\",(M56-#REF!))","v":""},0,0,{"$f":"IF(SUM(R56:S56)=0,'SIMULADOR VF'!$F$35,U56*S56+V56*R56)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B57=\"\",\"\",(M57-#REF!))","v":""},0,0,{"$f":"IF(SUM(R57:S57)=0,'SIMULADOR VF'!$F$35,U57*S57+V57*R57)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B58=\"\",\"\",(M58-#REF!))","v":""},0,0,{"$f":"IF(SUM(R58:S58)=0,'SIMULADOR VF'!$F$35,U58*S58+V58*R58)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B59=\"\",\"\",(M59-#REF!))","v":""},0,0,{"$f":"IF(SUM(R59:S59)=0,'SIMULADOR VF'!$F$35,U59*S59+V59*R59)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B60=\"\",\"\",(M60-#REF!))","v":""},0,0,{"$f":"IF(SUM(R60:S60)=0,'SIMULADOR VF'!$F$35,U60*S60+V60*R60)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B61=\"\",\"\",(M61-#REF!))","v":""},0,0,{"$f":"IF(SUM(R61:S61)=0,'SIMULADOR VF'!$F$35,U61*S61+V61*R61)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B62=\"\",\"\",(M62-#REF!))","v":""},0,0,{"$f":"IF(SUM(R62:S62)=0,'SIMULADOR VF'!$F$35,U62*S62+V62*R62)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B63=\"\",\"\",(M63-#REF!))","v":""},0,0,{"$f":"IF(SUM(R63:S63)=0,'SIMULADOR VF'!$F$35,U63*S63+V63*R63)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B64=\"\",\"\",(M64-#REF!))","v":""},0,0,{"$f":"IF(SUM(R64:S64)=0,'SIMULADOR VF'!$F$35,U64*S64+V64*R64)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B65=\"\",\"\",(M65-#REF!))","v":""},0,0,{"$f":"IF(SUM(R65:S65)=0,'SIMULADOR VF'!$F$35,U65*S65+V65*R65)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B66=\"\",\"\",(M66-#REF!))","v":""},0,0,{"$f":"IF(SUM(R66:S66)=0,'SIMULADOR VF'!$F$35,U66*S66+V66*R66)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B67=\"\",\"\",(M67-#REF!))","v":""},0,0,{"$f":"IF(SUM(R67:S67)=0,'SIMULADOR VF'!$F$35,U67*S67+V67*R67)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B68=\"\",\"\",(M68-#REF!))","v":""},0,0,{"$f":"IF(SUM(R68:S68)=0,'SIMULADOR VF'!$F$35,U68*S68+V68*R68)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B69=\"\",\"\",(M69-#REF!))","v":""},0,0,{"$f":"IF(SUM(R69:S69)=0,'SIMULADOR VF'!$F$35,U69*S69+V69*R69)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B70=\"\",\"\",(M70-#REF!))","v":""},0,0,{"$f":"IF(SUM(R70:S70)=0,'SIMULADOR VF'!$F$35,U70*S70+V70*R70)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B71=\"\",\"\",(M71-#REF!))","v":""},0,0,{"$f":"IF(SUM(R71:S71)=0,'SIMULADOR VF'!$F$35,U71*S71+V71*R71)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B72=\"\",\"\",(M72-#REF!))","v":""},0,0,{"$f":"IF(SUM(R72:S72)=0,'SIMULADOR VF'!$F$35,U72*S72+V72*R72)","v":0},0,0]
[null,"",null,"","","","",null,"","","","",{"$f":"IFERROR(G73+L73,\"\")","v":""},null,null,{"$f":"IFERROR(IF(B73=\"\",\"\",M73),0)","v":""},{"$f":"IF(B73=\"\",\"\",(M73-#REF!))","v":""},0,0,{"$f":"IF(SUM(R73:S73)=0,'SIMULADOR VF'!$F$35,U73*S73+V73*R73)","v":0},{"$f":"IFERROR(PMT($D$9/12,$F$9-B72,-E73),0)","v":0},0]
[null,"",null,"","","","",null,"",{"$f":"IF(B74=\"\",\"\",IF(K73<T74-I74,K73,T74-I74))","v":""},"","","",null,null,"",{"$f":"IF(B74=\"\",\"\",(M74-#REF!))","v":""},0,0,{"$f":"IF(SUM(R74:S74)=0,'SIMULADOR VF'!$F$35,U74*S74+V74*R74)","v":0},0,0]
[null,{"$f":"IF(E75=\"\",\"\",IF(B74>=$F$9,\"\",B74+1))","v":""},null,"",{"$f":"IFERROR(IF(K74=0,\"\",K74),\"\")","v":""},{"$f":"IF(E75=\"\",\"\",F74-1)","v":""},{"$f":"IF(B75=\"\",\"\",I75+J75)","v":""},null,"","",{"$f":"IFERROR(E75-J75,\"\")","v":""},{"$f":"IF(B75=\"\",\"\",IF(E75>0,E75*(1%/12)))","v":""},"",null,null,"",{"$f":"IF(B75=\"\",\"\",(M75-#REF!))","v":""},0,0,{"$f":"IF(SUM(R75:S75)=0,'SIMULADOR VF'!$F$35,U75*S75+V75*R75)","v":0},0,{"$f":"T74","v":0}]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B76=\"\",\"\",(M76-#REF!))","v":""},0,0,{"$f":"IF(SUM(R76:S76)=0,'SIMULADOR VF'!$F$35,U76*S76+V76*R76)","v":0},0,0]
[null,"",null,"","","","",null,{"$f":"IFERROR(E77*D77/12,\"\")","v":""},"","","","",null,null,"",{"$f":"IF(B77=\"\",\"\",(M77-#REF!))","v":""},0,0,{"$f":"IF(SUM(R77:S77)=0,'SIMULADOR VF'!$F$35,U77*S77+V77*R77)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B78=\"\",\"\",(M78-#REF!))","v":""},0,0,{"$f":"IF(SUM(R78:S78)=0,'SIMULADOR VF'!$F$35,U78*S78+V78*R78)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B79=\"\",\"\",(M79-#REF!))","v":""},0,0,{"$f":"IF(SUM(R79:S79)=0,'SIMULADOR VF'!$F$35,U79*S79+V79*R79)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B80=\"\",\"\",(M80-#REF!))","v":""},0,0,{"$f":"IF(SUM(R80:S80)=0,'SIMULADOR VF'!$F$35,U80*S80+V80*R80)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B81=\"\",\"\",(M81-#REF!))","v":""},0,0,{"$f":"IF(SUM(R81:S81)=0,'SIMULADOR VF'!$F$35,U81*S81+V81*R81)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B82=\"\",\"\",(M82-#REF!))","v":""},0,0,{"$f":"IF(SUM(R82:S82)=0,'SIMULADOR VF'!$F$35,U82*S82+V82*R82)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B83=\"\",\"\",(M83-#REF!))","v":""},0,0,{"$f":"IF(SUM(R83:S83)=0,'SIMULADOR VF'!$F$35,U83*S83+V83*R83)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B84=\"\",\"\",(M84-#REF!))","v":""},0,0,{"$f":"IF(SUM(R84:S84)=0,'SIMULADOR VF'!$F$35,U84*S84+V84*R84)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B85=\"\",\"\",(M85-#REF!))","v":""},0,0,{"$f":"IF(SUM(R85:S85)=0,'SIMULADOR VF'!$F$35,U85*S85+V85*R85)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B86=\"\",\"\",(M86-#REF!))","v":""},0,0,{"$f":"IF(SUM(R86:S86)=0,'SIMULADOR VF'!$F$35,U86*S86+V86*R86)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B87=\"\",\"\",(M87-#REF!))","v":""},0,0,{"$f":"IF(SUM(R87:S87)=0,'SIMULADOR VF'!$F$35,U87*S87+V87*R87)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B88=\"\",\"\",(M88-#REF!))","v":""},0,0,{"$f":"IF(SUM(R88:S88)=0,'SIMULADOR VF'!$F$35,U88*S88+V88*R88)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B89=\"\",\"\",(M89-#REF!))","v":""},0,0,{"$f":"IF(SUM(R89:S89)=0,'SIMULADOR VF'!$F$35,U89*S89+V89*R89)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B90=\"\",\"\",(M90-#REF!))","v":""},0,0,{"$f":"IF(SUM(R90:S90)=0,'SIMULADOR VF'!$F$35,U90*S90+V90*R90)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B91=\"\",\"\",(M91-#REF!))","v":""},0,0,{"$f":"IF(SUM(R91:S91)=0,'SIMULADOR VF'!$F$35,U91*S91+V91*R91)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B92=\"\",\"\",(M92-#REF!))","v":""},0,0,{"$f":"IF(SUM(R92:S92)=0,'SIMULADOR VF'!$F$35,U92*S92+V92*R92)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B93=\"\",\"\",(M93-#REF!))","v":""},0,0,{"$f":"IF(SUM(R93:S93)=0,'SIMULADOR VF'!$F$35,U93*S93+V93*R93)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B94=\"\",\"\",(M94-#REF!))","v":""},0,0,{"$f":"IF(SUM(R94:S94)=0,'SIMULADOR VF'!$F$35,U94*S94+V94*R94)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B95=\"\",\"\",(M95-#REF!))","v":""},0,0,{"$f":"IF(SUM(R95:S95)=0,'SIMULADOR VF'!$F$35,U95*S95+V95*R95)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B96=\"\",\"\",(M96-#REF!))","v":""},0,0,{"$f":"IF(SUM(R96:S96)=0,'SIMULADOR VF'!$F$35,U96*S96+V96*R96)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B97=\"\",\"\",(M97-#REF!))","v":""},0,0,{"$f":"IF(SUM(R97:S97)=0,'SIMULADOR VF'!$F$35,U97*S97+V97*R97)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B98=\"\",\"\",(M98-#REF!))","v":""},0,0,{"$f":"IF(SUM(R98:S98)=0,'SIMULADOR VF'!$F$35,U98*S98+V98*R98)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B99=\"\",\"\",(M99-#REF!))","v":""},0,0,{"$f":"IF(SUM(R99:S99)=0,'SIMULADOR VF'!$F$35,U99*S99+V99*R99)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B100=\"\",\"\",(M100-#REF!))","v":""},0,0,{"$f":"IF(SUM(R100:S100)=0,'SIMULADOR VF'!$F$35,U100*S100+V100*R100)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B101=\"\",\"\",(M101-#REF!))","v":""},0,0,{"$f":"IF(SUM(R101:S101)=0,'SIMULADOR VF'!$F$35,U101*S101+V101*R101)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B102=\"\",\"\",(M102-#REF!))","v":""},0,0,{"$f":"IF(SUM(R102:S102)=0,'SIMULADOR VF'!$F$35,U102*S102+V102*R102)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B103=\"\",\"\",(M103-#REF!))","v":""},0,0,{"$f":"IF(SUM(R103:S103)=0,'SIMULADOR VF'!$F$35,U103*S103+V103*R103)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B104=\"\",\"\",(M104-#REF!))","v":""},0,0,{"$f":"IF(SUM(R104:S104)=0,'SIMULADOR VF'!$F$35,U104*S104+V104*R104)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B105=\"\",\"\",(M105-#REF!))","v":""},0,0,{"$f":"IF(SUM(R105:S105)=0,'SIMULADOR VF'!$F$35,U105*S105+V105*R105)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B106=\"\",\"\",(M106-#REF!))","v":""},0,0,{"$f":"IF(SUM(R106:S106)=0,'SIMULADOR VF'!$F$35,U106*S106+V106*R106)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B107=\"\",\"\",(M107-#REF!))","v":""},0,0,{"$f":"IF(SUM(R107:S107)=0,'SIMULADOR VF'!$F$35,U107*S107+V107*R107)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B108=\"\",\"\",(M108-#REF!))","v":""},0,0,{"$f":"IF(SUM(R108:S108)=0,'SIMULADOR VF'!$F$35,U108*S108+V108*R108)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B109=\"\",\"\",(M109-#REF!))","v":""},0,0,{"$f":"IF(SUM(R109:S109)=0,'SIMULADOR VF'!$F$35,U109*S109+V109*R109)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B110=\"\",\"\",(M110-#REF!))","v":""},0,0,{"$f":"IF(SUM(R110:S110)=0,'SIMULADOR VF'!$F$35,U110*S110+V110*R110)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B111=\"\",\"\",(M111-#REF!))","v":""},0,0,{"$f":"IF(SUM(R111:S111)=0,'SIMULADOR VF'!$F$35,U111*S111+V111*R111)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B112=\"\",\"\",(M112-#REF!))","v":""},0,0,{"$f":"IF(SUM(R112:S112)=0,'SIMULADOR VF'!$F$35,U112*S112+V112*R112)","v":0},0,0]
[null,"",null,{"$f":"IF(B113=\"\",\"\",D112)","v":""},"","","",null,"","","","","",null,null,"",{"$f":"IF(B113=\"\",\"\",(M113-#REF!))","v":""},0,0,{"$f":"IF(SUM(R113:S113)=0,'SIMULADOR VF'!$F$35,U113*S113+V113*R113)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B114=\"\",\"\",(M114-#REF!))","v":""},0,0,{"$f":"IF(SUM(R114:S114)=0,'SIMULADOR VF'!$F$35,U114*S114+V114*R114)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B115=\"\",\"\",(M115-#REF!))","v":""},0,0,{"$f":"IF(SUM(R115:S115)=0,'SIMULADOR VF'!$F$35,U115*S115+V115*R115)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B116=\"\",\"\",(M116-#REF!))","v":""},0,0,{"$f":"IF(SUM(R116:S116)=0,'SIMULADOR VF'!$F$35,U116*S116+V116*R116)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B117=\"\",\"\",(M117-#REF!))","v":""},0,0,{"$f":"IF(SUM(R117:S117)=0,'SIMULADOR VF'!$F$35,U117*S117+V117*R117)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B118=\"\",\"\",(M118-#REF!))","v":""},0,0,{"$f":"IF(SUM(R118:S118)=0,'SIMULADOR VF'!$F$35,U118*S118+V118*R118)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B119=\"\",\"\",(M119-#REF!))","v":""},0,0,{"$f":"IF(SUM(R119:S119)=0,'SIMULADOR VF'!$F$35,U119*S119+V119*R119)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B120=\"\",\"\",(M120-#REF!))","v":""},0,0,{"$f":"IF(SUM(R120:S120)=0,'SIMULADOR VF'!$F$35,U120*S120+V120*R120)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B121=\"\",\"\",(M121-#REF!))","v":""},0,0,{"$f":"IF(SUM(R121:S121)=0,'SIMULADOR VF'!$F$35,U121*S121+V121*R121)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B122=\"\",\"\",(M122-#REF!))","v":""},0,0,{"$f":"IF(SUM(R122:S122)=0,'SIMULADOR VF'!$F$35,U122*S122+V122*R122)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B123=\"\",\"\",(M123-#REF!))","v":""},0,0,{"$f":"IF(SUM(R123:S123)=0,'SIMULADOR VF'!$F$35,U123*S123+V123*R123)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B124=\"\",\"\",(M124-#REF!))","v":""},0,0,{"$f":"IF(SUM(R124:S124)=0,'SIMULADOR VF'!$F$35,U124*S124+V124*R124)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B125=\"\",\"\",(M125-#REF!))","v":""},0,0,{"$f":"IF(SUM(R125:S125)=0,'SIMULADOR VF'!$F$35,U125*S125+V125*R125)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B126=\"\",\"\",(M126-#REF!))","v":""},0,0,{"$f":"IF(SUM(R126:S126)=0,'SIMULADOR VF'!$F$35,U126*S126+V126*R126)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B127=\"\",\"\",(M127-#REF!))","v":""},0,0,{"$f":"IF(SUM(R127:S127)=0,'SIMULADOR VF'!$F$35,U127*S127+V127*R127)","v":0},0,0]
[null,"",null,"","","",{"$f":"IF(B128=\"\",\"\",I128+J128)","v":""},null,{"$f":"IFERROR(E128*D128/12,\"\")","v":""},"","","","",null,null,"",{"$f":"IF(B128=\"\",\"\",(M128-#REF!))","v":""},0,0,{"$f":"IF(SUM(R128:S128)=0,'SIMULADOR VF'!$F$35,U128*S128+V128*R128)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B129=\"\",\"\",(M129-#REF!))","v":""},0,0,{"$f":"IF(SUM(R129:S129)=0,'SIMULADOR VF'!$F$35,U129*S129+V129*R129)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B130=\"\",\"\",(M130-#REF!))","v":""},0,0,{"$f":"IF(SUM(R130:S130)=0,'SIMULADOR VF'!$F$35,U130*S130+V130*R130)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B131=\"\",\"\",(M131-#REF!))","v":""},0,0,{"$f":"IF(SUM(R131:S131)=0,'SIMULADOR VF'!$F$35,U131*S131+V131*R131)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B132=\"\",\"\",(M132-#REF!))","v":""},0,0,{"$f":"IF(SUM(R132:S132)=0,'SIMULADOR VF'!$F$35,U132*S132+V132*R132)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B133=\"\",\"\",(M133-#REF!))","v":""},0,0,{"$f":"IF(SUM(R133:S133)=0,'SIMULADOR VF'!$F$35,U133*S133+V133*R133)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B134=\"\",\"\",(M134-#REF!))","v":""},0,0,{"$f":"IF(SUM(R134:S134)=0,'SIMULADOR VF'!$F$35,U134*S134+V134*R134)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B135=\"\",\"\",(M135-#REF!))","v":""},0,0,{"$f":"IF(SUM(R135:S135)=0,'SIMULADOR VF'!$F$35,U135*S135+V135*R135)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B136=\"\",\"\",(M136-#REF!))","v":""},0,0,{"$f":"IF(SUM(R136:S136)=0,'SIMULADOR VF'!$F$35,U136*S136+V136*R136)","v":0},0,0]
[null,"",null,"","","","",null,"","","","",{"$f":"IFERROR(G137+L137,\"\")","v":""},null,null,{"$f":"IFERROR(IF(B137=\"\",\"\",M137),0)","v":""},{"$f":"IF(B137=\"\",\"\",(M137-#REF!))","v":""},0,0,{"$f":"IF(SUM(R137:S137)=0,'SIMULADOR VF'!$F$35,U137*S137+V137*R137)","v":0},{"$f":"IFERROR(PMT($D$9/12,$F$9-B136,-E137),0)","v":0},0]
[null,"",null,"","","","",null,"",{"$f":"IF(B138=\"\",\"\",IF(K137<T138-I138,K137,T138-I138))","v":""},"","","",null,null,"",{"$f":"IF(B138=\"\",\"\",(M138-#REF!))","v":""},0,0,{"$f":"IF(SUM(R138:S138)=0,'SIMULADOR VF'!$F$35,U138*S138+V138*R138)","v":0},0,0]
[null,{"$f":"IF(E139=\"\",\"\",IF(B138>=$F$9,\"\",B138+1))","v":""},null,"",{"$f":"IFERROR(IF(K138=0,\"\",K138),\"\")","v":""},{"$f":"IF(E139=\"\",\"\",F138-1)","v":""},{"$f":"IF(B139=\"\",\"\",I139+J139)","v":""},null,"","",{"$f":"IFERROR(E139-J139,\"\")","v":""},{"$f":"IF(B139=\"\",\"\",IF(E139>0,E139*(1%/12)))","v":""},"",null,null,"",{"$f":"IF(B139=\"\",\"\",(M139-#REF!))","v":""},0,0,{"$f":"IF(SUM(R139:S139)=0,'SIMULADOR VF'!$F$35,U139*S139+V139*R139)","v":0},0,{"$f":"T138","v":0}]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B140=\"\",\"\",(M140-#REF!))","v":""},0,0,{"$f":"IF(SUM(R140:S140)=0,'SIMULADOR VF'!$F$35,U140*S140+V140*R140)","v":0},0,0]
[null,"",null,"","","","",null,{"$f":"IFERROR(E141*D141/12,\"\")","v":""},"","","","",null,null,"",{"$f":"IF(B141=\"\",\"\",(M141-#REF!))","v":""},0,0,{"$f":"IF(SUM(R141:S141)=0,'SIMULADOR VF'!$F$35,U141*S141+V141*R141)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B142=\"\",\"\",(M142-#REF!))","v":""},0,0,{"$f":"IF(SUM(R142:S142)=0,'SIMULADOR VF'!$F$35,U142*S142+V142*R142)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B143=\"\",\"\",(M143-#REF!))","v":""},0,0,{"$f":"IF(SUM(R143:S143)=0,'SIMULADOR VF'!$F$35,U143*S143+V143*R143)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B144=\"\",\"\",(M144-#REF!))","v":""},0,0,{"$f":"IF(SUM(R144:S144)=0,'SIMULADOR VF'!$F$35,U144*S144+V144*R144)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B145=\"\",\"\",(M145-#REF!))","v":""},0,0,{"$f":"IF(SUM(R145:S145)=0,'SIMULADOR VF'!$F$35,U145*S145+V145*R145)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B146=\"\",\"\",(M146-#REF!))","v":""},0,0,{"$f":"IF(SUM(R146:S146)=0,'SIMULADOR VF'!$F$35,U146*S146+V146*R146)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B147=\"\",\"\",(M147-#REF!))","v":""},0,0,{"$f":"IF(SUM(R147:S147)=0,'SIMULADOR VF'!$F$35,U147*S147+V147*R147)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B148=\"\",\"\",(M148-#REF!))","v":""},0,0,{"$f":"IF(SUM(R148:S148)=0,'SIMULADOR VF'!$F$35,U148*S148+V148*R148)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B149=\"\",\"\",(M149-#REF!))","v":""},0,0,{"$f":"IF(SUM(R149:S149)=0,'SIMULADOR VF'!$F$35,U149*S149+V149*R149)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B150=\"\",\"\",(M150-#REF!))","v":""},0,0,{"$f":"IF(SUM(R150:S150)=0,'SIMULADOR VF'!$F$35,U150*S150+V150*R150)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B151=\"\",\"\",(M151-#REF!))","v":""},0,0,{"$f":"IF(SUM(R151:S151)=0,'SIMULADOR VF'!$F$35,U151*S151+V151*R151)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B152=\"\",\"\",(M152-#REF!))","v":""},0,0,{"$f":"IF(SUM(R152:S152)=0,'SIMULADOR VF'!$F$35,U152*S152+V152*R152)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B153=\"\",\"\",(M153-#REF!))","v":""},0,0,{"$f":"IF(SUM(R153:S153)=0,'SIMULADOR VF'!$F$35,U153*S153+V153*R153)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B154=\"\",\"\",(M154-#REF!))","v":""},0,0,{"$f":"IF(SUM(R154:S154)=0,'SIMULADOR VF'!$F$35,U154*S154+V154*R154)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B155=\"\",\"\",(M155-#REF!))","v":""},0,0,{"$f":"IF(SUM(R155:S155)=0,'SIMULADOR VF'!$F$35,U155*S155+V155*R155)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B156=\"\",\"\",(M156-#REF!))","v":""},0,0,{"$f":"IF(SUM(R156:S156)=0,'SIMULADOR VF'!$F$35,U156*S156+V156*R156)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B157=\"\",\"\",(M157-#REF!))","v":""},0,0,{"$f":"IF(SUM(R157:S157)=0,'SIMULADOR VF'!$F$35,U157*S157+V157*R157)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B158=\"\",\"\",(M158-#REF!))","v":""},0,0,{"$f":"IF(SUM(R158:S158)=0,'SIMULADOR VF'!$F$35,U158*S158+V158*R158)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B159=\"\",\"\",(M159-#REF!))","v":""},0,0,{"$f":"IF(SUM(R159:S159)=0,'SIMULADOR VF'!$F$35,U159*S159+V159*R159)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B160=\"\",\"\",(M160-#REF!))","v":""},0,0,{"$f":"IF(SUM(R160:S160)=0,'SIMULADOR VF'!$F$35,U160*S160+V160*R160)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B161=\"\",\"\",(M161-#REF!))","v":""},0,0,{"$f":"IF(SUM(R161:S161)=0,'SIMULADOR VF'!$F$35,U161*S161+V161*R161)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B162=\"\",\"\",(M162-#REF!))","v":""},0,0,{"$f":"IF(SUM(R162:S162)=0,'SIMULADOR VF'!$F$35,U162*S162+V162*R162)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B163=\"\",\"\",(M163-#REF!))","v":""},0,0,{"$f":"IF(SUM(R163:S163)=0,'SIMULADOR VF'!$F$35,U163*S163+V163*R163)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B164=\"\",\"\",(M164-#REF!))","v":""},0,0,{"$f":"IF(SUM(R164:S164)=0,'SIMULADOR VF'!$F$35,U164*S164+V164*R164)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B165=\"\",\"\",(M165-#REF!))","v":""},0,0,{"$f":"IF(SUM(R165:S165)=0,'SIMULADOR VF'!$F$35,U165*S165+V165*R165)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B166=\"\",\"\",(M166-#REF!))","v":""},0,0,{"$f":"IF(SUM(R166:S166)=0,'SIMULADOR VF'!$F$35,U166*S166+V166*R166)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B167=\"\",\"\",(M167-#REF!))","v":""},0,0,{"$f":"IF(SUM(R167:S167)=0,'SIMULADOR VF'!$F$35,U167*S167+V167*R167)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B168=\"\",\"\",(M168-#REF!))","v":""},0,0,{"$f":"IF(SUM(R168:S168)=0,'SIMULADOR VF'!$F$35,U168*S168+V168*R168)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B169=\"\",\"\",(M169-#REF!))","v":""},0,0,{"$f":"IF(SUM(R169:S169)=0,'SIMULADOR VF'!$F$35,U169*S169+V169*R169)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B170=\"\",\"\",(M170-#REF!))","v":""},0,0,{"$f":"IF(SUM(R170:S170)=0,'SIMULADOR VF'!$F$35,U170*S170+V170*R170)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B171=\"\",\"\",(M171-#REF!))","v":""},0,0,{"$f":"IF(SUM(R171:S171)=0,'SIMULADOR VF'!$F$35,U171*S171+V171*R171)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B172=\"\",\"\",(M172-#REF!))","v":""},0,0,{"$f":"IF(SUM(R172:S172)=0,'SIMULADOR VF'!$F$35,U172*S172+V172*R172)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B173=\"\",\"\",(M173-#REF!))","v":""},0,0,{"$f":"IF(SUM(R173:S173)=0,'SIMULADOR VF'!$F$35,U173*S173+V173*R173)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B174=\"\",\"\",(M174-#REF!))","v":""},0,0,{"$f":"IF(SUM(R174:S174)=0,'SIMULADOR VF'!$F$35,U174*S174+V174*R174)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B175=\"\",\"\",(M175-#REF!))","v":""},0,0,{"$f":"IF(SUM(R175:S175)=0,'SIMULADOR VF'!$F$35,U175*S175+V175*R175)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B176=\"\",\"\",(M176-#REF!))","v":""},0,0,{"$f":"IF(SUM(R176:S176)=0,'SIMULADOR VF'!$F$35,U176*S176+V176*R176)","v":0},0,0]
[null,"",null,{"$f":"IF(B177=\"\",\"\",D176)","v":""},"","","",null,"","","","","",null,null,"",{"$f":"IF(B177=\"\",\"\",(M177-#REF!))","v":""},0,0,{"$f":"IF(SUM(R177:S177)=0,'SIMULADOR VF'!$F$35,U177*S177+V177*R177)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B178=\"\",\"\",(M178-#REF!))","v":""},0,0,{"$f":"IF(SUM(R178:S178)=0,'SIMULADOR VF'!$F$35,U178*S178+V178*R178)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B179=\"\",\"\",(M179-#REF!))","v":""},0,0,{"$f":"IF(SUM(R179:S179)=0,'SIMULADOR VF'!$F$35,U179*S179+V179*R179)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B180=\"\",\"\",(M180-#REF!))","v":""},0,0,{"$f":"IF(SUM(R180:S180)=0,'SIMULADOR VF'!$F$35,U180*S180+V180*R180)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B181=\"\",\"\",(M181-#REF!))","v":""},0,0,{"$f":"IF(SUM(R181:S181)=0,'SIMULADOR VF'!$F$35,U181*S181+V181*R181)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B182=\"\",\"\",(M182-#REF!))","v":""},0,0,{"$f":"IF(SUM(R182:S182)=0,'SIMULADOR VF'!$F$35,U182*S182+V182*R182)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B183=\"\",\"\",(M183-#REF!))","v":""},0,0,{"$f":"IF(SUM(R183:S183)=0,'SIMULADOR VF'!$F$35,U183*S183+V183*R183)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B184=\"\",\"\",(M184-#REF!))","v":""},0,0,{"$f":"IF(SUM(R184:S184)=0,'SIMULADOR VF'!$F$35,U184*S184+V184*R184)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B185=\"\",\"\",(M185-#REF!))","v":""},0,0,{"$f":"IF(SUM(R185:S185)=0,'SIMULADOR VF'!$F$35,U185*S185+V185*R185)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B186=\"\",\"\",(M186-#REF!))","v":""},0,0,{"$f":"IF(SUM(R186:S186)=0,'SIMULADOR VF'!$F$35,U186*S186+V186*R186)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B187=\"\",\"\",(M187-#REF!))","v":""},0,0,{"$f":"IF(SUM(R187:S187)=0,'SIMULADOR VF'!$F$35,U187*S187+V187*R187)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B188=\"\",\"\",(M188-#REF!))","v":""},0,0,{"$f":"IF(SUM(R188:S188)=0,'SIMULADOR VF'!$F$35,U188*S188+V188*R188)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B189=\"\",\"\",(M189-#REF!))","v":""},0,0,{"$f":"IF(SUM(R189:S189)=0,'SIMULADOR VF'!$F$35,U189*S189+V189*R189)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B190=\"\",\"\",(M190-#REF!))","v":""},0,0,{"$f":"IF(SUM(R190:S190)=0,'SIMULADOR VF'!$F$35,U190*S190+V190*R190)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B191=\"\",\"\",(M191-#REF!))","v":""},0,0,{"$f":"IF(SUM(R191:S191)=0,'SIMULADOR VF'!$F$35,U191*S191+V191*R191)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B192=\"\",\"\",(M192-#REF!))","v":""},0,0,{"$f":"IF(SUM(R192:S192)=0,'SIMULADOR VF'!$F$35,U192*S192+V192*R192)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B193=\"\",\"\",(M193-#REF!))","v":""},0,0,{"$f":"IF(SUM(R193:S193)=0,'SIMULADOR VF'!$F$35,U193*S193+V193*R193)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B194=\"\",\"\",(M194-#REF!))","v":""},0,0,{"$f":"IF(SUM(R194:S194)=0,'SIMULADOR VF'!$F$35,U194*S194+V194*R194)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B195=\"\",\"\",(M195-#REF!))","v":""},0,0,{"$f":"IF(SUM(R195:S195)=0,'SIMULADOR VF'!$F$35,U195*S195+V195*R195)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B196=\"\",\"\",(M196-#REF!))","v":""},0,0,{"$f":"IF(SUM(R196:S196)=0,'SIMULADOR VF'!$F$35,U196*S196+V196*R196)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B197=\"\",\"\",(M197-#REF!))","v":""},0,0,{"$f":"IF(SUM(R197:S197)=0,'SIMULADOR VF'!$F$35,U197*S197+V197*R197)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B198=\"\",\"\",(M198-#REF!))","v":""},0,0,{"$f":"IF(SUM(R198:S198)=0,'SIMULADOR VF'!$F$35,U198*S198+V198*R198)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B199=\"\",\"\",(M199-#REF!))","v":""},0,0,{"$f":"IF(SUM(R199:S199)=0,'SIMULADOR VF'!$F$35,U199*S199+V199*R199)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B200=\"\",\"\",(M200-#REF!))","v":""},0,0,{"$f":"IF(SUM(R200:S200)=0,'SIMULADOR VF'!$F$35,U200*S200+V200*R200)","v":0},0,0]
[null,"",null,"","","","",null,"","","","",{"$f":"IFERROR(G201+L201,\"\")","v":""},null,null,{"$f":"IFERROR(IF(B201=\"\",\"\",M201),0)","v":""},{"$f":"IF(B201=\"\",\"\",(M201-#REF!))","v":""},0,0,{"$f":"IF(SUM(R201:S201)=0,'SIMULADOR VF'!$F$35,U201*S201+V201*R201)","v":0},{"$f":"IFERROR(PMT($D$9/12,$F$9-B200,-E201),0)","v":0},0]
[null,"",null,"","","","",null,"",{"$f":"IF(B202=\"\",\"\",IF(K201<T202-I202,K201,T202-I202))","v":""},"","","",null,null,"",{"$f":"IF(B202=\"\",\"\",(M202-#REF!))","v":""},0,0,{"$f":"IF(SUM(R202:S202)=0,'SIMULADOR VF'!$F$35,U202*S202+V202*R202)","v":0},0,0]
[null,{"$f":"IF(E203=\"\",\"\",IF(B202>=$F$9,\"\",B202+1))","v":""},null,"",{"$f":"IFERROR(IF(K202=0,\"\",K202),\"\")","v":""},{"$f":"IF(E203=\"\",\"\",F202-1)","v":""},{"$f":"IF(B203=\"\",\"\",I203+J203)","v":""},null,"","",{"$f":"IFERROR(E203-J203,\"\")","v":""},{"$f":"IF(B203=\"\",\"\",IF(E203>0,E203*(1%/12)))","v":""},"",null,null,"",{"$f":"IF(B203=\"\",\"\",(M203-#REF!))","v":""},0,0,{"$f":"IF(SUM(R203:S203)=0,'SIMULADOR VF'!$F$35,U203*S203+V203*R203)","v":0},0,{"$f":"T202","v":0}]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B204=\"\",\"\",(M204-#REF!))","v":""},0,0,{"$f":"IF(SUM(R204:S204)=0,'SIMULADOR VF'!$F$35,U204*S204+V204*R204)","v":0},0,0]
[null,"",null,"","","","",null,{"$f":"IFERROR(E205*D205/12,\"\")","v":""},"","","","",null,null,"",{"$f":"IF(B205=\"\",\"\",(M205-#REF!))","v":""},0,0,{"$f":"IF(SUM(R205:S205)=0,'SIMULADOR VF'!$F$35,U205*S205+V205*R205)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B206=\"\",\"\",(M206-#REF!))","v":""},0,0,{"$f":"IF(SUM(R206:S206)=0,'SIMULADOR VF'!$F$35,U206*S206+V206*R206)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B207=\"\",\"\",(M207-#REF!))","v":""},0,0,{"$f":"IF(SUM(R207:S207)=0,'SIMULADOR VF'!$F$35,U207*S207+V207*R207)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B208=\"\",\"\",(M208-#REF!))","v":""},0,0,{"$f":"IF(SUM(R208:S208)=0,'SIMULADOR VF'!$F$35,U208*S208+V208*R208)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B209=\"\",\"\",(M209-#REF!))","v":""},0,0,{"$f":"IF(SUM(R209:S209)=0,'SIMULADOR VF'!$F$35,U209*S209+V209*R209)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B210=\"\",\"\",(M210-#REF!))","v":""},0,0,{"$f":"IF(SUM(R210:S210)=0,'SIMULADOR VF'!$F$35,U210*S210+V210*R210)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B211=\"\",\"\",(M211-#REF!))","v":""},0,0,{"$f":"IF(SUM(R211:S211)=0,'SIMULADOR VF'!$F$35,U211*S211+V211*R211)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B212=\"\",\"\",(M212-#REF!))","v":""},0,0,{"$f":"IF(SUM(R212:S212)=0,'SIMULADOR VF'!$F$35,U212*S212+V212*R212)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B213=\"\",\"\",(M213-#REF!))","v":""},0,0,{"$f":"IF(SUM(R213:S213)=0,'SIMULADOR VF'!$F$35,U213*S213+V213*R213)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B214=\"\",\"\",(M214-#REF!))","v":""},0,0,{"$f":"IF(SUM(R214:S214)=0,'SIMULADOR VF'!$F$35,U214*S214+V214*R214)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B215=\"\",\"\",(M215-#REF!))","v":""},0,0,{"$f":"IF(SUM(R215:S215)=0,'SIMULADOR VF'!$F$35,U215*S215+V215*R215)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B216=\"\",\"\",(M216-#REF!))","v":""},0,0,{"$f":"IF(SUM(R216:S216)=0,'SIMULADOR VF'!$F$35,U216*S216+V216*R216)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B217=\"\",\"\",(M217-#REF!))","v":""},0,0,{"$f":"IF(SUM(R217:S217)=0,'SIMULADOR VF'!$F$35,U217*S217+V217*R217)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B218=\"\",\"\",(M218-#REF!))","v":""},0,0,{"$f":"IF(SUM(R218:S218)=0,'SIMULADOR VF'!$F$35,U218*S218+V218*R218)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B219=\"\",\"\",(M219-#REF!))","v":""},0,0,{"$f":"IF(SUM(R219:S219)=0,'SIMULADOR VF'!$F$35,U219*S219+V219*R219)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B220=\"\",\"\",(M220-#REF!))","v":""},0,0,{"$f":"IF(SUM(R220:S220)=0,'SIMULADOR VF'!$F$35,U220*S220+V220*R220)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B221=\"\",\"\",(M221-#REF!))","v":""},0,0,{"$f":"IF(SUM(R221:S221)=0,'SIMULADOR VF'!$F$35,U221*S221+V221*R221)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B222=\"\",\"\",(M222-#REF!))","v":""},0,0,{"$f":"IF(SUM(R222:S222)=0,'SIMULADOR VF'!$F$35,U222*S222+V222*R222)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B223=\"\",\"\",(M223-#REF!))","v":""},0,0,{"$f":"IF(SUM(R223:S223)=0,'SIMULADOR VF'!$F$35,U223*S223+V223*R223)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B224=\"\",\"\",(M224-#REF!))","v":""},0,0,{"$f":"IF(SUM(R224:S224)=0,'SIMULADOR VF'!$F$35,U224*S224+V224*R224)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B225=\"\",\"\",(M225-#REF!))","v":""},0,0,{"$f":"IF(SUM(R225:S225)=0,'SIMULADOR VF'!$F$35,U225*S225+V225*R225)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B226=\"\",\"\",(M226-#REF!))","v":""},0,0,{"$f":"IF(SUM(R226:S226)=0,'SIMULADOR VF'!$F$35,U226*S226+V226*R226)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B227=\"\",\"\",(M227-#REF!))","v":""},0,0,{"$f":"IF(SUM(R227:S227)=0,'SIMULADOR VF'!$F$35,U227*S227+V227*R227)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B228=\"\",\"\",(M228-#REF!))","v":""},0,0,{"$f":"IF(SUM(R228:S228)=0,'SIMULADOR VF'!$F$35,U228*S228+V228*R228)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B229=\"\",\"\",(M229-#REF!))","v":""},0,0,{"$f":"IF(SUM(R229:S229)=0,'SIMULADOR VF'!$F$35,U229*S229+V229*R229)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B230=\"\",\"\",(M230-#REF!))","v":""},0,0,{"$f":"IF(SUM(R230:S230)=0,'SIMULADOR VF'!$F$35,U230*S230+V230*R230)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B231=\"\",\"\",(M231-#REF!))","v":""},0,0,{"$f":"IF(SUM(R231:S231)=0,'SIMULADOR VF'!$F$35,U231*S231+V231*R231)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B232=\"\",\"\",(M232-#REF!))","v":""},0,0,{"$f":"IF(SUM(R232:S232)=0,'SIMULADOR VF'!$F$35,U232*S232+V232*R232)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B233=\"\",\"\",(M233-#REF!))","v":""},0,0,{"$f":"IF(SUM(R233:S233)=0,'SIMULADOR VF'!$F$35,U233*S233+V233*R233)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B234=\"\",\"\",(M234-#REF!))","v":""},0,0,{"$f":"IF(SUM(R234:S234)=0,'SIMULADOR VF'!$F$35,U234*S234+V234*R234)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B235=\"\",\"\",(M235-#REF!))","v":""},0,0,{"$f":"IF(SUM(R235:S235)=0,'SIMULADOR VF'!$F$35,U235*S235+V235*R235)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B236=\"\",\"\",(M236-#REF!))","v":""},0,0,{"$f":"IF(SUM(R236:S236)=0,'SIMULADOR VF'!$F$35,U236*S236+V236*R236)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B237=\"\",\"\",(M237-#REF!))","v":""},0,0,{"$f":"IF(SUM(R237:S237)=0,'SIMULADOR VF'!$F$35,U237*S237+V237*R237)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B238=\"\",\"\",(M238-#REF!))","v":""},0,0,{"$f":"IF(SUM(R238:S238)=0,'SIMULADOR VF'!$F$35,U238*S238+V238*R238)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B239=\"\",\"\",(M239-#REF!))","v":""},0,0,{"$f":"IF(SUM(R239:S239)=0,'SIMULADOR VF'!$F$35,U239*S239+V239*R239)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B240=\"\",\"\",(M240-#REF!))","v":""},0,0,{"$f":"IF(SUM(R240:S240)=0,'SIMULADOR VF'!$F$35,U240*S240+V240*R240)","v":0},0,0]
[null,"",null,{"$f":"IF(B241=\"\",\"\",D240)","v":""},"","","",null,"","","","","",null,null,"",{"$f":"IF(B241=\"\",\"\",(M241-#REF!))","v":""},0,0,{"$f":"IF(SUM(R241:S241)=0,'SIMULADOR VF'!$F$35,U241*S241+V241*R241)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B242=\"\",\"\",(M242-#REF!))","v":""},0,0,{"$f":"IF(SUM(R242:S242)=0,'SIMULADOR VF'!$F$35,U242*S242+V242*R242)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B243=\"\",\"\",(M243-#REF!))","v":""},0,0,{"$f":"IF(SUM(R243:S243)=0,'SIMULADOR VF'!$F$35,U243*S243+V243*R243)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B244=\"\",\"\",(M244-#REF!))","v":""},0,0,{"$f":"IF(SUM(R244:S244)=0,'SIMULADOR VF'!$F$35,U244*S244+V244*R244)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B245=\"\",\"\",(M245-#REF!))","v":""},0,0,{"$f":"IF(SUM(R245:S245)=0,'SIMULADOR VF'!$F$35,U245*S245+V245*R245)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B246=\"\",\"\",(M246-#REF!))","v":""},0,0,{"$f":"IF(SUM(R246:S246)=0,'SIMULADOR VF'!$F$35,U246*S246+V246*R246)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B247=\"\",\"\",(M247-#REF!))","v":""},0,0,{"$f":"IF(SUM(R247:S247)=0,'SIMULADOR VF'!$F$35,U247*S247+V247*R247)","v":0},0,0]
[null,"",null,"","","","",null,"","","","","",null,null,"",{"$f":"IF(B248=\"\",\"\",(M248-#REF!))","v":""},0,0,{"$f":"IF(SUM(R248:S248)=0,'SIMULADOR VF'!$F$35,U248*S248+V248*R248)","v":0},0,0]
[null,null,null,null,null,null,{"$f":"SUM(G9:G248)","v":0},null,{"$f":"SUM(I9:I248)","v":0},{"$f":"SUM(J9:J248)","v":0},null,{"$f":"IF(E249=\"\",\"\",IF(E249>0,$L$9,0))","v":""},{"$f":"SUM(M9:M248)","v":0}]