{"text_format":"3","workbook":"xlsx","n_sheets":6,"sheets":["Simulador ","Listas","Tabla Consolidada","RangoTasa","Hoja1","Reglas de CI"],"not_rendered":{"images":6,"defined_names":31,"comments":3},"read":"whole","date_system":"1900"}

{"sheet":"Simulador ","index":0,"n_rows":119,"n_cols":54,"rows_kept":119,"merged":[[0,18,1,22],[1,33,1,34],[2,18,2,19],[2,20,2,21],[3,18,3,19],[3,20,3,21],[3,23,3,25],[4,18,4,19],[4,20,4,21],[4,23,4,25],[5,18,5,19],[5,20,5,21],[5,23,5,25],[5,33,5,34],[5,37,5,38],[6,18,6,19],[6,20,6,21],[6,23,6,25],[7,18,7,19],[7,20,7,21],[7,23,7,25],[8,18,8,19],[8,20,8,21],[9,18,9,19],[9,20,9,21],[9,33,9,34],[10,18,10,19],[10,20,10,21],[11,18,11,19],[11,20,11,21],[12,18,12,19],[12,20,12,21],[13,18,13,19],[13,20,13,21],[30,18,30,27],[38,18,38,27],[39,18,39,19],[40,18,40,19],[41,18,41,19],[42,18,42,19],[43,18,43,19],[44,18,44,19],[45,18,45,19],[46,18,46,19],[47,18,47,19],[48,18,48,19],[49,18,49,19],[50,18,50,19],[51,18,51,19],[52,18,52,19],[53,18,53,19],[54,18,54,19],[55,18,55,19],[56,18,56,19],[57,18,57,19],[58,18,58,19],[59,18,59,19],[60,18,60,19],[61,18,61,19],[62,18,62,19],[63,18,63,19],[64,18,64,19],[65,18,65,19],[66,18,66,19],[67,18,67,19],[68,18,68,19],[69,18,69,19],[70,18,70,19],[71,18,71,19],[72,18,72,19],[73,18,73,19],[74,18,74,19],[75,18,75,19],[76,18,76,19],[77,18,77,19],[78,18,78,19],[79,18,79,19],[80,18,80,19],[81,18,81,19],[82,18,82,19],[83,18,83,19],[84,18,84,19],[85,18,85,19],[86,18,86,19],[87,18,87,19],[88,18,88,19],[89,18,89,19],[90,18,90,19],[91,18,91,19],[92,18,92,19],[93,18,93,19],[94,18,94,19],[95,18,95,19],[96,18,96,19],[97,18,97,19],[98,18,98,19],[99,18,99,19],[100,18,100,19],[101,18,101,19],[102,18,102,19],[103,18,103,19],[104,18,104,19],[105,18,105,19],[106,18,106,19],[107,18,107,19],[108,18,108,19],[109,18,109,19],[110,18,110,19],[111,18,111,19],[112,18,112,19],[113,18,113,19],[115,17,117,27]]}
[]
[{"$nulls":25},"Fecha:",{"$f":"TODAY()","v":"2025-02-20"},{"$nulls":6},{"$f":"Listas!AF1","v":"Rango de N° de Cuotas"},{"$nulls":3},"Filtros",{"$f":"IF(VLOOKUP(U5,Listas!$H$27:$I$42,2,FALSE)=Listas!A19,Listas!H21,Listas!H2)","v":"VIVIENDA"},{"$f":"IF(AND(U3=\"GRUPAL\",U5=\"CRECE Y MEJORA\"),U9,IF(VLOOKUP(U9,Listas!H46:I60,2,FALSE)=Listas!A19,Listas!O25,Listas!O2))","v":16},{"$f":"IF(VLOOKUP(U13,Listas!H62:I64,2,FALSE)=Listas!A19,Listas!U7,Listas!V2)","v":"MENSUAL"},{"$f":"IF(OR(U14=Listas!AC2,U14=Listas!AC3,U14=Listas!AC4,U14=Listas!AC5,U14=Listas!AC6,U14=Listas!AC7,U14=Listas!AC8,U14=Listas!AC9,U14=Listas!AC10),Listas!AC13,Listas!AC2)","v":"No"}]
[{"$nulls":18},"LINEA NEGOCIO ↓",null,"INDIVIDUAL",null,null,"RESULTADOS DE SIMULACIÓN",{"$nulls":9},{"$f":"Listas!AF2","v":"Min"},{"$f":"Listas!AG2","v":6},{"$f":"CONCATENATE(AH3,\" \",AI3)","v":"Min 6"}]
[{"$nulls":18},"Moneda ↓",null,"SOLES",null,null,"TEA (Tasa Efectiva Anual - Fija)",null,null,{"$f":"IF(Listas!AO5=Listas!AP3,ROUND((1+U11)^12-1,6),'Simulador '!U11)","v":{"v":0.601032,"d":"60.1032%"}},{"$nulls":6},{"$f":"Listas!AF3","v":"Max"},{"$f":"Listas!AG3","v":72},{"$f":"CONCATENATE(AH4,\" \",AI4)","v":"Max 72"}]
[{"$nulls":18},"Producto ↓",null,"CRECE Y MEJORA",null,null,"TCEA (Tasa de Costo Efectiva Anual)",null,null,{"$f":"IF(C26=\"Recalcular\",\"Recalcular\",ROUND(C26,4))","v":{"v":0.7139,"d":"71.3900%"}}]
[{"$nulls":18},"Monto Otorgado",null,{"v":2000,"d":"2,000 "},null,null,"Tasa Seguro Desgravamen",null,null,{"$f":"IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),\"No Aplica\",IF(AND(Listas!H21=Listas!I17,Listas!U7=Listas!Y3),'Simulador '!AI28,IF(AND(Listas!H21=Listas!I17,Listas!U7=Listas!Y4),'Simulador '!AI29,IF(Listas!H21=Listas!I16,'Simulador '!AI31,IF(Listas!D5=Listas!C2,IF(AND(Listas!A5=Listas!B2,Listas!K6=Listas!L5,U6<=$AI$23),AK23,IF(AND(Listas!A5=Listas!B2,Listas!K6=Listas!L5,U6<=$AI$24),AK24,IF(AND(Listas!A5=Listas!B2,Listas!K6=Listas!L5,U6>$AI$24),AK25,IF(AND(Listas!A5=Listas!B2,U6<=$AI$23),AJ23,IF(AND(Listas!A5=Listas!B2,U6<=$AI$24),AJ24,IF(AND(Listas!A5=Listas!B2,U6>$AI$24),AJ25,IF(AND(Listas!A5=Listas!B2,(U6*$T$120)<=$AI$23),AJ23,IF(AND(Listas!A5=Listas!B2,(U6*$T$120)<=$AI$24),AJ24,AJ25)))))))))))))","v":{"v":6.45E-3,"d":"0.645%"}},{"$nulls":6},{"$f":"Listas!AI1","v":"Rango de Monto"},{"$nulls":3},"FILTRO SEGURO DESGRAVAMEN"]
[{"$nulls":18},"Número de Cuotas",null,12,null,null,"Prima Mínimo SD",null,null,{"$f":"IF(AND(Listas!D5=Listas!C2),IF(AA6=\"No Aplica\",AA6,1),IF(AA6=\"No Aplica\",AA6,(1/'Simulador '!$T$120)))","v":{"v":1,"d":"1.00"}},{"$nulls":6},{"$f":"Listas!AI2","v":"Min"},{"$f":"Listas!AJ2","v":{"v":1000,"d":"1,000"}},{"$f":"CONCATENATE(AH7,\" \",TEXT(AI7,\"#,##\"))","v":"Min 1,000"},null,{"$f":"Listas!K6","v":"CON SEGURO"},{"$f":"IF(AND(Listas!A5=Listas!B2,Listas!K6=Listas!L5),\"CORRECTO\",IF(AND(Listas!A5=Listas!B3,Listas!K6=Listas!L5),\"INCORRECTO\",\"CORRECTO\"))","v":"CORRECTO"}]
[{"$nulls":18},"Fecha de Desembolso",null,"2025-02-02",null,"(día/mes/año)","Valor de Cuota",null,null,{"$f":"C34","v":226},{"$nulls":6},{"$f":"Listas!AI3","v":"Max"},{"$f":"Listas!AJ3","v":{"v":300000,"d":"300,000"}},{"$f":"CONCATENATE(AH8,\" \",TEXT(AI8,\"#,##\"))","v":"Max 300,000"},null,null,"CORRECTO"]
[{"$nulls":18},{"$f":"IF(AND(Listas!A5=Listas!B3,Listas!H21=Listas!I15),\"Primer Pago Grupal↓\",\"Dia de Pago (Primer Pago)↓\")","v":"Dia de Pago (Primer Pago)↓"},null,16]
["Alerta","PRODUCTO ESPECIAL","IMPULSA PERU","Primeros 6 meses periodo de gracia parcial",{"$nulls":14},"Tipo de Tasa ↓",null,"TEM (Tasa Efectiva Mensual)",{"$nulls":12},{"$f":"Listas!AL1","v":"Rango de Tasas"},null,"Rango"]
[{"$nulls":18},"Digite la Tasa",null,{"v":0.04,"d":"4.00%"},{"$nulls":12},{"$f":"Listas!AL2","v":"Min"},{"$f":"Listas!AM2","v":{"v":0.1855,"d":"18.5500%"}},{"$f":"IF(Listas!AO5=Listas!AP3,Listas!AN2,'Simulador '!AI11)","v":{"v":0.014283999999999998,"d":"1.4284%"}},{"$f":"CONCATENATE(AH11,\" \",TEXT(AJ11,\"#.#####%\"))","v":"Min 1.4284%"}]
[null,"PRODUCTO",{"$f":"AM2","v":"VIVIENDA"},{"$nulls":15},"Seguro de Desgravamen ↓",null,"CON SEGURO",{"$nulls":12},{"$f":"Listas!AL3","v":"Max"},{"$f":"Listas!AM3","v":{"v":0.8845999999999999,"d":"88.4600%"}},{"$f":"IF(Listas!AO5=Listas!AP3,Listas!AN3,'Simulador '!AI12)","v":{"v":0.054229,"d":"5.4229%"}},{"$f":"CONCATENATE(AH12,\" \",TEXT(AJ12,\"#.######%\"))","v":"Max 5.4229%"}]
[null,"Grupal",{"$f":"Listas!U8","v":"MENSUAL"},{"$f":"VLOOKUP(C13,Listas!$Y$2:$Z$4,2,FALSE)","v":0},{"$nulls":14},"Periodicidad de Pago↓",null,"CADA 28 DIAS (CG)"]
[null,"Dia de pago",{"$f":"Listas!N24","v":16},{"$nulls":15},"Periodo de Gracia↓",null,180,{"$nulls":12},"Claves y Llaves"]
[null,"Estado de Cuenta",{"$nulls":31},"Monto",{"$f":"IF(AND(U6>=AI7,U6<=AI8),\"\",CONCATENATE(\"Revisar\",\" \",AH15,\" \",AJ7,\" \",AJ8))","v":""}]
[null,"ITF %",{"v":5e-05,"d":"0.005%"},{"$nulls":15},"Alerta:",{"$nulls":14},"N° de Cuota",{"$f":"IF(AND(U7>=AI3,U7<=AI4),\"\",CONCATENATE(\"Revisar\",\" \",AH16,\" \",AJ3,\" \",AJ4))","v":""}]
[null,"ITF Costo",{"$f":"C16*C33","v":0},null,{"$f":"((1+C25)^(M114/30))*C20","v":3532.371477125597},{"$nulls":13},{"$f":"IFERROR(CONCATENATE(AI15,\" \",AI16,\" \",AI17,\" \",AI18),\"Realice todos los cambios en los filtros\")","v":"   \""},{"$nulls":14},{"$f":"IF(U10=\"TEM (Tasa Efectiva Mensual)\",\"Tasa elegida TEM\",\"Tasa elegida TEA\")","v":"Tasa elegida TEM"},{"$f":"IF(AND(U11>=AJ11,U11<=AJ12),\"\",CONCATENATE(\"Revisar\",\" \",AH17,\" \",AK11,\" \",AK12))","v":""}]
[null,"Monto de Desembolso",{"$f":"U6","v":{"v":2000,"d":"2,000.00"}},{"$nulls":30},"SD",{"$f":"IF(AND(Listas!A5=Listas!B3,Listas!K6=Listas!L5),\"Seguro Desgravamen con devolución no aplica a CREDITO GRUPAL\",IF(AND(Listas!A5=Listas!B2,Listas!K6=Listas!L5,L114<720),\"Seguro Desgravamen con devolución aplica plazo mayor a 2 años\",IF(C14=0,\"Revisar de Pago\",\"\"\"\")))","v":"\""}]
[null,"Seguro financiado",{"v":0,"d":"0.00"}]
[null,"Monto de Desembolso Total",{"$f":"SUM(C18:C19)","v":{"v":2000,"d":"2,000.00"}}]
[null,"Cuotas",{"$f":"U7","v":12}]
[null,"TEA",{"$f":"AA4","v":{"v":0.601032,"d":"60.10%"}},"TEA a 6 decimales",{"$nulls":3},"dia2",2089,2769,4863,null,null,705,{"$nulls":19},"Rango de desembolso","Rango","Tasa comercial ","Tasa Con Devolución"]
[null,"Tasa de SD",{"$f":"IF(C12=C10,0,IF(AA6=\"No Aplica\",0,AA6))","v":{"v":6.45E-3,"d":"0.645%"}},{"$f":"(1+(C23*(L116/L115)*(360/L115)))^(30/360)-1","v":{"v":6.05454400926142E-3,"d":"0.605454%"}},{"v":0.005,"d":"0.500%"},{"v":0.00088,"d":"0.088%"},{"$f":"(1+(C23*(365/L115)))^(1/12)-1","v":{"v":0.006009107506798506,"d":"0.01"}},null,{"v":2089.4012197886154,"d":"2,089.40"},{"v":2769.480528085357,"d":"2,769.48"},{"v":4862.896413667125,"d":"4,862.90"},{"$nulls":22},"Hasta S/. 5,000",5000,{"v":1.5E-3,"d":"0.15%"},{"v":0.003302,"d":"0.33%"}]
[null,"TEM",{"$f":"IF(Listas!AO5=Listas!AP3,U11,(1+U11)^(1/12)-1)","v":{"v":0.04,"d":"4.0000000%"}},{"$nulls":4},"dia2",{"$f":"I23-I22","v":{"v":0.4012197886154354,"d":"0.40"}},{"v":0.4805280853570366,"d":"0.48"},{"$f":"K23-K22","v":{"v":-0.10358633287523844,"d":"-0.10"}},{"$nulls":22},"De S/. 5,001 hasta S/. 20,000",20000,{"v":0.0013,"d":"0.13%"},{"v":2.862E-3,"d":"0.29%"}]
[null,"TEM ( + SD)",{"$f":"C24+D23","v":{"v":0.04605454400926142,"d":"4.6055%"}},{"$nulls":5},36,24,12,{"$nulls":22},"De S/ 20,001 hasta S/. 300,000",null,{"v":0.0011,"d":"0.11%"},{"v":0.002422,"d":"0.24%"}]
[null,"TIR (TCEA)",{"$f":"IFERROR(AP117,\"Recalcular\")","v":{"v":0.7139413552398766,"d":"71.394136%"}}]
[null,"Periodo de Gracia",{"$f":"IF(C12=$C$10,0,Listas!AB12)","v":0},{"$f":"IF(C27=0,1,(C27/30)+1)","v":1},{"$nulls":4},{"v":2074,"d":"2,074.00"},{"v":2749,"d":"2,749.00"},{"v":4828,"d":"4,828.00"},{"$nulls":23},"Tasa comercial mensual"]
[null,"Valor Futuro del Préstamo",{"$f":"((1+C25)^(M114/30))*C20","v":{"v":3532.371477125597,"d":"3,532.37"}},{"$f":"((1+C24)^(L114/30))*C20","v":{"v":3282.5991205282276,"d":"3,282.60"}},{"$nulls":4},{"v":2074.4272806927625,"d":"2,074.43"},{"v":2750.0195227419813,"d":"2,750.02"},{"v":4828.910430968752,"d":"4,828.91"},{"$f":"K28-G29","v":{"v":4828.910430968752,"d":"4,828.9"}},{"$nulls":21},"CADA 14 DIAS (CG)",{"v":0.004,"d":"0.40%"}]
[null,"Cuota Calculo Financiero",{"$f":"C28/O114","v":{"v":225.7454441458352,"d":"225.75"}},{"$f":"D28/P114","v":{"v":6.835140910474939,"d":"6.84"}},{"$nulls":4},{"$f":"I28-I27","v":{"v":0.4272806927624515,"d":"0.43"}},{"$f":"J28-J27","v":{"v":1.019522741981291,"d":"1.02"}},{"$f":"K28-K27","v":{"v":0.9104309687518253,"d":"0.91"}},{"$nulls":22},"CADA 28 DIAS (CG)",{"v":6.45E-3,"d":"0.65%"}]
[null,"Entero para ITF",{"$f":"INT(C29/1000)*1000","v":0}]
[null,"Redondeo para Cuota",{"$f":"IF((C29-INT(C29))>=0.5,0.5+INT(C29),INT(C29))","v":{"v":225.5,"d":"225.50"}},{"$nulls":3},"Ingresar datos",{"$nulls":26},"CCM",{"v":6.45E-3,"d":"0.645%"}]
[null,"Cuota con Integración",{"$f":"C29","v":{"v":225.7454441458352,"d":"225.75"}},{"$nulls":3},"Calculo financieros para determinar cuota - No hace el sistema este proceso"]
[null,"Entero para ITF",{"$f":"INT(C32/1000)*1000","v":0},{"$nulls":3},"Aproximación de cuotas iguales - Sistema hace este proceso de integraciones precio a redondear cuota"]
[null,"Redondeo para Cuota",{"$f":"ROUND(C32,0)","v":{"v":226,"d":"226.00"}}]
[]
[{"$nulls":4},"2021-10-25",{"$f":"WEEKDAY(E36)","v":2}]
[]
[null,"1er paso, aproximación de cuotas iguales sin redondeo",{"$nulls":3},{"$f":"WEEKDAY(C41+14)","v":1},null,{"$f":"DI","v":{"$error":"#NAME?"}}]
[{"$nulls":18},"Plan de Pagos "]
["Fecha Real","N° de Cuota","Fecha Fija","Saldo","Interes","Seguro Desgravamen","Amortización","ITF","Cuota","Estado de Cuenta","Días Transcurridos / Segurps","Días Transcurridos Intereses","Periodo de Gracia ","n1","Factor de actualización",null,"Meses de Seguro de Desgravamen",null,"Fecha",null,"N° de Cuota","Capital","Amortización","Interes Compensatorio","Seguro de Desgravamen","Valor de Cuota","ITF","Pago Total",{"$nulls":4},"Días Transcurridos","n1","Meses de Seguro de Desgravamen",null,null,"Fecha Fija",{"$nulls":3},"Cuota","Estado de Cuenta"]
[{"$f":"C41","v":"2025-02-02"},0,{"$f":"U8","v":"2025-02-02"},{"$f":"C20","v":{"v":2000,"d":"2,000.00"}},{"$nulls":9},{"$f":"M114","v":379},{"$nulls":4},{"$f":"IF(A41=0,\"\",A41)","v":"2025-02-02"},null,0,{"$f":"C20","v":{"v":2000,"d":"2,000.00"}},{"$nulls":3},{"$f":"V41","v":{"v":2000,"d":"2,000.00"}},null,null,{"$f":"IF(U41=\"\",\"1\",\"\")","v":""},{"$nulls":4},{"$f":"L114","v":379},{"$nulls":3},{"$f":"IF(S41=\"\",0,IF(S41=\"Total\",0,S41))","v":"2025-02-02"},{"$nulls":3},{"$f":"IF(S41=\"Total\",\"\",IF(S41=\"\",\"\",-V41))","v":{"v":-2000,"d":"-2,000.00"}}]
[{"$f":"IF(IFERROR(VLOOKUP(C42,Listas!AT:AV,3,FALSE),0)=1,IF(WEEKDAY(C42+1)=7,C42+2,C42+1),C42)","v":"2025-03-17"},1,{"$f":"IF(Listas!$H$21=Listas!$I$17,IF(WEEKDAY(C41+$C$14)=1,C41+$C$14+1,C41+$C$14),IF(B42<=$C$21,IF((DATE(YEAR(C41),MONTH(C41)+D27,DAY($C$14))-C41)>=27,IF(WEEKDAY(DATE(YEAR(C41),MONTH(C41)+D27,DAY($C$14)))=1,DATE(YEAR(C41),MONTH(C41)+D27,DAY($C$14)+1),DATE(YEAR(C41),MONTH(C41)+D27,DAY($C$14))),DATE(YEAR(C41),MONTH(C41)+D27+1,DAY($C$14))),\"\"))","v":"2025-03-17"},{"$f":"IF(B42<=$C$21,D41-G42,\"\")","v":{"v":1902.8045558541648,"d":"1,902.80"}},{"$f":"IFERROR(ROUND(((1+$C$24)^(L42/30)-1)*D41,2),\"\")","v":115.65},{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(B42<=$C$21,IF(ROUND((D41/$T$120)*$C$23*Q42,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((D41/$T$120)*$C$23,2)*Q42),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(B42<=$C$21,IF(ROUND(D41*$C$23*Q42,2)<1,1,ROUND(D41*$C$23,2)*Q42),0),2))))))","v":{"v":12.9,"d":"12.90"}},{"$f":"IF($C$12=$C$10,0,IF(B42>$C$21,D41,I42-E42-F42-H42))","v":{"v":97.19544414583518,"d":"97.20"}},null,{"$f":"IF($C$12=$C$10,SUM(E42:G42),IF(B42<=$C$21,$C$32,0))","v":{"v":225.7454441458352,"d":"225.75"}},{"$f":"IF(B42<=$C$21,$C$15,0)","v":0},{"$f":"L42*Q42","v":43},{"$f":"IF(B42<=$C$21,A42-A41,0)","v":43},{"$f":"IF($C$12=$C$10,0,IF(B42<=$C$21,A42-A41,0))","v":43},{"$f":"N41-M42","v":336},{"$f":"IF($C$12=$C$10,0,IF(B42<=$C$21,ROUND((1+$C$25)^(N42/30),6),0))","v":{"v":1.655802,"d":"1.6558"}},{"$f":"IF(B42<=$C$21,ROUND((1+$C$24)^(N42/30),8),0)*K42*Q42","v":{"v":66.71782132,"d":"66.7178"}},{"$f":"IF(Listas!$H$21=Listas!$I$15,1,IF(B42<=$C$21,ROUND((EOMONTH(A42,0)-EOMONTH(A41,0))/30,0),0))","v":1},null,"2025-03-17",null,{"$f":"IF(C42=\"\",\"\",B42)","v":1},{"$f":"IF(U42<=$C$21,V41-W42,0)","v":{"v":1902.55,"d":"1,902.55"}},{"$f":"IF($C$12=$C$10,0,IF(U42=$C$21,V41,Z42-X42-Y42))","v":{"v":97.44999999999999,"d":"97.45"}},{"$f":"ROUND(((1+$C$24)^(AG42/30)-1)*V41,2)","v":115.65},{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(U42<=$C$21,IF(ROUND((V41/$T$120)*$C$23*AI42,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((V41/$T$120)*$C$23,2)*AI42),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(U42<=$C$21,IF(ROUND(V41*$C$23*AI42,2)<1,1,ROUND(V41*$C$23,2)*AI42),0),2))))))","v":{"v":12.9,"d":"12.90"}},{"$f":"IF($C$12=$C$10,SUM(W42:Y42),IF(U42=$C$21,SUM(W42,X42,Y42,AQ42),IF(U42<$C$21,$C$34,0)))","v":{"v":226,"d":"226.00"}},{"$f":"IF(Z42<1000,0,IF(U42<=$C$21,$C$17,0))","v":0},{"$f":"SUM(Z42:AA42)","v":{"v":226,"d":"226.00"}},{"$nulls":4},{"$f":"IF(U42<=$C$21,S42-S41,0)","v":43},{"$f":"AH41-AG42","v":336},{"$f":"IF(Listas!$H$21=Listas!$I$17,1,IF(U42<=$C$21,ROUND((EOMONTH(S42,0)-EOMONTH(S41,0))/30,0),0))","v":1},null,null,"2025-03-17",{"$nulls":3},{"$f":"IF(S42=\"Total\",0,IF(S42=\"\",0,Z42))","v":{"v":226,"d":"226.00"}},{"$f":"IF(U42<=$C$21,$C$15,0)","v":0},{"$nulls":3},"2021-11-01",1,{"v":1000,"d":"1,000.00"},0,0,0,0,0]
[{"$f":"IF(IFERROR(VLOOKUP(C43,Listas!AT:AV,3,FALSE),0)=1,IF(WEEKDAY(C43+1)=7,C43+2,C43+1),C43)","v":"2025-04-16"},2,{"$f":"IF(Listas!$H$21=Listas!$I$17,IF(WEEKDAY(C42+$D$13)=1,C42+$D$13+1,C42+$D$13),IF(B43<=$C$21,IF((DATE(YEAR(C42),MONTH(C42)+1,DAY($C$14))-C42)>=27,IF(WEEKDAY(DATE(YEAR(C42),MONTH(C42)+1,DAY($C$14)))=1,DATE(YEAR(C42),MONTH(C42)+1,DAY($C$14)+1),DATE(YEAR(C42),MONTH(C42)+1,DAY($C$14))),DATE(YEAR(C42),MONTH(C42)+2,DAY($C$14))),\"\"))","v":"2025-04-16"},{"$f":"IF(B43<=$C$21,D42-G43,\"\")","v":{"v":1765.4391117083296,"d":"1,765.44"}},76.11,{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(B43<=$C$21,IF(ROUND((D42/$T$120)*$C$23*Q43,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((D42/$T$120)*$C$23,2)*Q43),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(B43<=$C$21,IF(ROUND(D42*$C$23*Q43,2)<1,1,ROUND(D42*$C$23,2)*Q43),0),2))))))","v":12.27},{"$f":"IF($C$12=$C$10,0,IF(B43>$C$21,D42,I43-E43-F43-H43))","v":{"v":137.3654441458352,"d":"137.37"}},null,{"$f":"IF($C$12=$C$10,SUM(E43:G43),IF(B43<=$C$21,$C$32,0))","v":{"v":225.7454441458352,"d":"225.75"}},0,{"$f":"L43*Q43","v":30},30,{"$f":"IF($C$12=$C$10,0,IF(B43<=$C$21,A43-A42,0))","v":30},{"$f":"N42-M43","v":306},{"$f":"IF($C$12=$C$10,0,IF(B43<=$C$21,ROUND((1+$C$25)^(N43/30),6),0))","v":{"v":1.582903,"d":"1.5829"}},{"$f":"IF(B43<=$C$21,ROUND((1+$C$24)^(N43/30),8),0)*K43*Q43","v":{"v":44.7570357,"d":"44.7570"}},{"$f":"IF(Listas!$H$21=Listas!$I$15,1,IF(B43<=$C$21,ROUND((EOMONTH(A43,0)-EOMONTH(A42,0))/30,0),0))","v":1},null,"2025-04-16",null,2,{"v":1764.92,"d":"1,764.92"},{"$f":"IF($C$12=$C$10,0,IF(U43=$C$21,V42,Z43-X43-Y43))","v":137.63},{"v":76.1,"d":"76.10"},{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(U43<=$C$21,IF(ROUND((V42/$T$120)*$C$23*AI43,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((V42/$T$120)*$C$23,2)*AI43),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(U43<=$C$21,IF(ROUND(V42*$C$23*AI43,2)<1,1,ROUND(V42*$C$23,2)*AI43),0),2))))))","v":12.27},{"v":226,"d":"226.00"},{"$f":"IF(Z43<1000,0,IF(U43<=$C$21,$C$17,0))","v":0},{"v":226,"d":"226.00"},{"$nulls":4},30,306,{"$f":"IF(Listas!$H$21=Listas!$I$17,1,IF(U43<=$C$21,ROUND((EOMONTH(S43,0)-EOMONTH(S42,0))/30,0),0))","v":1},null,null,"2025-04-16",{"$nulls":3},{"v":226,"d":"226.00"},0,{"$nulls":3},"2021-12-03",1,94,73.82,18.68,1.5,0,0]
[{"$f":"IF(IFERROR(VLOOKUP(C44,Listas!AT:AV,3,FALSE),0)=1,IF(WEEKDAY(C44+1)=7,C44+2,C44+1),C44)","v":"2025-05-16"},3,{"$f":"IF(B44>$C$21,\"\",IF(Listas!$H$21=Listas!$I$17,IF(WEEKDAY(C43+$D$13)=1,C43+$D$13+1,C43+$D$13),IF(B44<=$C$21,IF((DATE(YEAR(C43),MONTH(C43)+1,DAY($C$14))-C43)>=27,IF(WEEKDAY(DATE(YEAR(C43),MONTH(C43)+1,DAY($C$14)))=1,DATE(YEAR(C43),MONTH(C43)+1,DAY($C$14)+1),DATE(YEAR(C43),MONTH(C43)+1,DAY($C$14))),DATE(YEAR(C43),MONTH(C43)+2,DAY($C$14))),\"\")))","v":"2025-05-16"},{"v":1621.7036675624945,"d":"1,621.70"},70.62,{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(B44<=$C$21,IF(ROUND((D43/$T$120)*$C$23*Q44,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((D43/$T$120)*$C$23,2)*Q44),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(B44<=$C$21,IF(ROUND(D43*$C$23*Q44,2)<1,1,ROUND(D43*$C$23,2)*Q44),0),2))))))","v":11.39},{"v":143.73544414583517,"d":"143.74"},null,{"v":225.7454441458352,"d":"225.75"},0,30,{"$f":"IF(B44<=$C$21,A44-A43,0)","v":30},30,276,{"v":1.513212,"d":"1.5132"},{"v":43.0356114,"d":"43.0356"},{"$f":"IF(Listas!$H$21=Listas!$I$15,1,IF(B44<=$C$21,ROUND((EOMONTH(A44,0)-EOMONTH(A43,0))/30,0),0))","v":1},null,"2025-05-16",null,3,{"v":1620.9,"d":"1,620.90"},{"$f":"IF($C$12=$C$10,0,IF(U44=$C$21,V43,Z44-X44-Y44))","v":144.02},{"v":70.6,"d":"70.60"},{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(U44<=$C$21,IF(ROUND((V43/$T$120)*$C$23*AI44,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((V43/$T$120)*$C$23,2)*AI44),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(U44<=$C$21,IF(ROUND(V43*$C$23*AI44,2)<1,1,ROUND(V43*$C$23,2)*AI44),0),2))))))","v":11.38},{"v":226,"d":"226.00"},0,{"v":226,"d":"226.00"},{"$nulls":4},30,276,{"$f":"IF(Listas!$H$21=Listas!$I$17,1,IF(U44<=$C$21,ROUND((EOMONTH(S44,0)-EOMONTH(S43,0))/30,0),0))","v":1},null,null,"2025-05-16",{"$nulls":3},{"v":226,"d":"226.00"},0,{"$nulls":3},"2022-01-03",2,94,75.86,16.75,1.39,0,0]
[{"$f":"IF(IFERROR(VLOOKUP(C45,Listas!AT:AV,3,FALSE),0)=1,IF(WEEKDAY(C45+1)=7,C45+2,C45+1),C45)","v":"2025-06-16"},4,{"$f":"IF(B45>$C$21,\"\",IF(Listas!$H$21=Listas!$I$17,IF(WEEKDAY(C44+$D$13)=1,C44+$D$13+1,C44+$D$13),IF(B45<=$C$21,IF((DATE(YEAR(C44),MONTH(C44)+1,DAY($C$14))-C44)>=27,IF(WEEKDAY(DATE(YEAR(C44),MONTH(C44)+1,DAY($C$14)))=1,DATE(YEAR(C44),MONTH(C44)+1,DAY($C$14)+1),DATE(YEAR(C44),MONTH(C44)+1,DAY($C$14))),DATE(YEAR(C44),MONTH(C44)+2,DAY($C$14))),\"\")))","v":"2025-06-16"},{"v":1473.4882234166594,"d":"1,473.49"},67.07,{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(B45<=$C$21,IF(ROUND((D44/$T$120)*$C$23*Q45,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((D44/$T$120)*$C$23,2)*Q45),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(B45<=$C$21,IF(ROUND(D44*$C$23*Q45,2)<1,1,ROUND(D44*$C$23,2)*Q45),0),2))))))","v":10.46},{"v":148.2154441458352,"d":"148.22"},null,{"v":225.7454441458352,"d":"225.75"},0,31,31,31,245,{"v":1.444421,"d":"1.4444"},{"v":42.7038764,"d":"42.7039"},{"$f":"IF(Listas!$H$21=Listas!$I$15,1,IF(B45<=$C$21,ROUND((EOMONTH(A45,0)-EOMONTH(A44,0))/30,0),0))","v":1},null,{"$f":"IF(A45=0,\"\",A45)","v":"2025-06-16"},null,4,{"v":1472.39,"d":"1,472.39"},148.51,67.04,{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(U45<=$C$21,IF(ROUND((V44/$T$120)*$C$23*AI45,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((V44/$T$120)*$C$23,2)*AI45),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(U45<=$C$21,IF(ROUND(V44*$C$23*AI45,2)<1,1,ROUND(V44*$C$23,2)*AI45),0),2))))))","v":10.45},{"v":226,"d":"226.00"},0,{"v":226,"d":"226.00"},{"$nulls":4},31,245,{"$f":"IF(Listas!$H$21=Listas!$I$17,1,IF(U45<=$C$21,ROUND((EOMONTH(S45,0)-EOMONTH(S44,0))/30,0),0))","v":1},null,null,"2025-06-16",{"$nulls":3},{"v":226,"d":"226.00"},0,{"$nulls":3},"2022-02-03",3,94,77.34,15.38,1.28,0,0]
[{"$f":"IF(IFERROR(VLOOKUP(C46,Listas!AT:AV,3,FALSE),0)=1,IF(WEEKDAY(C46+1)=7,C46+2,C46+1),C46)","v":"2025-07-16"},5,{"$f":"IF(B46>$C$21,\"\",IF(Listas!$H$21=Listas!$I$17,IF(WEEKDAY(C45+$D$13)=1,C45+$D$13+1,C45+$D$13),IF(B46<=$C$21,IF((DATE(YEAR(C45),MONTH(C45)+1,DAY($C$14))-C45)>=27,IF(WEEKDAY(DATE(YEAR(C45),MONTH(C45)+1,DAY($C$14)))=1,DATE(YEAR(C45),MONTH(C45)+1,DAY($C$14)+1),DATE(YEAR(C45),MONTH(C45)+1,DAY($C$14))),DATE(YEAR(C45),MONTH(C45)+2,DAY($C$14))),\"\")))","v":"2025-07-16"},{"v":1316.182779270824,"d":"1,316.18"},58.94,{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(B46<=$C$21,IF(ROUND((D45/$T$120)*$C$23*Q46,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((D45/$T$120)*$C$23,2)*Q46),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(B46<=$C$21,IF(ROUND(D45*$C$23*Q46,2)<1,1,ROUND(D45*$C$23,2)*Q46),0),2))))))","v":{"v":9.5,"d":"9.50"}},{"v":157.3054441458352,"d":"157.31"},null,{"v":225.7454441458352,"d":"225.75"},0,30,30,30,215,{"v":1.380827,"d":"1.3808"},{"v":39.7368576,"d":"39.7369"},{"$f":"IF(Listas!$H$21=Listas!$I$15,1,IF(B46<=$C$21,ROUND((EOMONTH(A46,0)-EOMONTH(A45,0))/30,0),0))","v":1},null,"2025-07-16",null,5,{"v":1314.7900000000002,"d":"1,314.79"},{"v":157.6,"d":"157.60"},{"v":58.9,"d":"58.90"},{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(U46<=$C$21,IF(ROUND((V45/$T$120)*$C$23*AI46,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((V45/$T$120)*$C$23,2)*AI46),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(U46<=$C$21,IF(ROUND(V45*$C$23*AI46,2)<1,1,ROUND(V45*$C$23,2)*AI46),0),2))))))","v":{"v":9.5,"d":"9.50"}},{"v":226,"d":"226.00"},0,{"v":226,"d":"226.00"},{"$nulls":4},30,215,{"$f":"IF(Listas!$H$21=Listas!$I$17,1,IF(U46<=$C$21,ROUND((EOMONTH(S46,0)-EOMONTH(S45,0))/30,0),0))","v":1},null,null,"2025-07-16",{"$nulls":3},{"v":226,"d":"226.00"},0,{"$nulls":3},"2022-03-03",4,94,80.22,12.62,1.16,0,0]
[{"$f":"IF(IFERROR(VLOOKUP(C47,Listas!AT:AV,3,FALSE),0)=1,IF(WEEKDAY(C47+1)=7,C47+2,C47+1),C47)","v":"2025-08-16"},6,{"$f":"IF(B47>$C$21,\"\",IF(Listas!$H$21=Listas!$I$17,IF(WEEKDAY(C46+$D$13)=1,C46+$D$13+1,C46+$D$13),IF(B47<=$C$21,IF((DATE(YEAR(C46),MONTH(C46)+1,DAY($C$14))-C46)>=27,IF(WEEKDAY(DATE(YEAR(C46),MONTH(C46)+1,DAY($C$14)))=1,DATE(YEAR(C46),MONTH(C46)+1,DAY($C$14)+1),DATE(YEAR(C46),MONTH(C46)+1,DAY($C$14))),DATE(YEAR(C46),MONTH(C46)+2,DAY($C$14))),\"\")))","v":"2025-08-16"},{"v":1153.3673351249888,"d":"1,153.37"},54.44,{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(B47<=$C$21,IF(ROUND((D46/$T$120)*$C$23*Q47,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((D46/$T$120)*$C$23,2)*Q47),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(B47<=$C$21,IF(ROUND(D46*$C$23*Q47,2)<1,1,ROUND(D46*$C$23,2)*Q47),0),2))))))","v":8.49},{"v":162.8154441458352,"d":"162.82"},null,{"v":225.7454441458352,"d":"225.75"},0,31,31,31,184,{"v":1.318054,"d":"1.3181"},{"v":39.430550749999995,"d":"39.4306"},{"$f":"IF(Listas!$H$21=Listas!$I$15,1,IF(B47<=$C$21,ROUND((EOMONTH(A47,0)-EOMONTH(A46,0))/30,0),0))","v":1},null,"2025-08-16",null,6,{"v":1151.65,"d":"1,151.65"},{"v":163.14000000000001,"d":"163.14"},54.38,{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(U47<=$C$21,IF(ROUND((V46/$T$120)*$C$23*AI47,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((V46/$T$120)*$C$23,2)*AI47),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(U47<=$C$21,IF(ROUND(V46*$C$23*AI47,2)<1,1,ROUND(V46*$C$23,2)*AI47),0),2))))))","v":8.48},{"v":226,"d":"226.00"},0,{"v":226,"d":"226.00"},{"$nulls":4},31,184,{"$f":"IF(Listas!$H$21=Listas!$I$17,1,IF(U47<=$C$21,ROUND((EOMONTH(S47,0)-EOMONTH(S46,0))/30,0),0))","v":1},null,null,"2025-08-16",{"$nulls":3},{"v":226,"d":"226.00"},0,{"$nulls":3},"2022-04-04",5,94,80.02,12.94,1.04,0,0]
[{"$f":"IF(IFERROR(VLOOKUP(C48,Listas!AT:AV,3,FALSE),0)=1,IF(WEEKDAY(C48+1)=7,C48+2,C48+1),C48)","v":"2025-09-16"},7,{"$f":"IF(B48>$C$21,\"\",IF(Listas!$H$21=Listas!$I$17,IF(WEEKDAY(C47+$D$13)=1,C47+$D$13+1,C47+$D$13),IF(B48<=$C$21,IF((DATE(YEAR(C47),MONTH(C47)+1,DAY($C$14))-C47)>=27,IF(WEEKDAY(DATE(YEAR(C47),MONTH(C47)+1,DAY($C$14)))=1,DATE(YEAR(C47),MONTH(C47)+1,DAY($C$14)+1),DATE(YEAR(C47),MONTH(C47)+1,DAY($C$14))),DATE(YEAR(C47),MONTH(C47)+2,DAY($C$14))),\"\")))","v":"2025-09-16"},{"v":982.7618909791536,"d":"982.76"},{"v":47.7,"d":"47.70"},{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(B48<=$C$21,IF(ROUND((D47/$T$120)*$C$23*Q48,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((D47/$T$120)*$C$23,2)*Q48),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(B48<=$C$21,IF(ROUND(D47*$C$23*Q48,2)<1,1,ROUND(D47*$C$23,2)*Q48),0),2))))))","v":7.44},{"$f":"IF(B48>$C$21,D47,I48-E48-F48-H48)","v":{"v":170.60544414583518,"d":"170.61"}},null,{"$f":"IF(B48<=$C$21,$C$32,0)","v":{"v":225.7454441458352,"d":"225.75"}},0,31,31,{"$f":"IF(B48<=$C$21,A48-A47,0)","v":31},153,{"$f":"IF(B48<=$C$21,ROUND((1+$C$25)^(N48/30),6),0)","v":{"v":1.258135,"d":"1.2581"}},{"v":37.86445617,"d":"37.8645"},{"$f":"IF(Listas!$H$21=Listas!$I$15,1,IF(B48<=$C$21,ROUND((EOMONTH(A48,0)-EOMONTH(A47,0))/30,0),0))","v":1},null,"2025-09-16",null,7,980.71,170.94,47.63,{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(U48<=$C$21,IF(ROUND((V47/$T$120)*$C$23*AI48,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((V47/$T$120)*$C$23,2)*AI48),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(U48<=$C$21,IF(ROUND(V47*$C$23*AI48,2)<1,1,ROUND(V47*$C$23,2)*AI48),0),2))))))","v":7.43},{"$f":"IF(U48=$C$21,SUM(W48,X48,Y48,AQ48),IF(U48<$C$21,$C$34,0))","v":{"v":226,"d":"226.00"}},{"$f":"IF(U48<=$C$21,$C$17,0)","v":0},{"v":226,"d":"226.00"},{"$nulls":4},31,153,{"$f":"IF(Listas!$H$21=Listas!$I$17,1,IF(U48<=$C$21,ROUND((EOMONTH(S48,0)-EOMONTH(S47,0))/30,0),0))","v":1},null,null,"2025-09-16",{"$nulls":3},{"v":226,"d":"226.00"},0,{"$nulls":3},"2022-05-03",6,94,82.64,10.36,1,0,0]
[{"$f":"IF(IFERROR(VLOOKUP(C49,Listas!AT:AV,3,FALSE),0)=1,IF(WEEKDAY(C49+1)=7,C49+2,C49+1),C49)","v":"2025-10-16"},8,{"$f":"IF(B49>$C$21,\"\",IF(Listas!$H$21=Listas!$I$17,IF(WEEKDAY(C48+$D$13)=1,C48+$D$13+1,C48+$D$13),IF(B49<=$C$21,IF((DATE(YEAR(C48),MONTH(C48)+1,DAY($C$14))-C48)>=27,IF(WEEKDAY(DATE(YEAR(C48),MONTH(C48)+1,DAY($C$14)))=1,DATE(YEAR(C48),MONTH(C48)+1,DAY($C$14)+1),DATE(YEAR(C48),MONTH(C48)+1,DAY($C$14))),DATE(YEAR(C48),MONTH(C48)+2,DAY($C$14))),\"\")))","v":"2025-10-16"},{"v":802.6664468333183,"d":"802.67"},39.31,{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(B49<=$C$21,IF(ROUND((D48/$T$120)*$C$23*Q49,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((D48/$T$120)*$C$23,2)*Q49),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(B49<=$C$21,IF(ROUND(D48*$C$23*Q49,2)<1,1,ROUND(D48*$C$23,2)*Q49),0),2))))))","v":6.34},{"v":180.0954441458352,"d":"180.10"},null,{"v":225.7454441458352,"d":"225.75"},0,30,30,{"$f":"IF(B49<=$C$21,A49-A48,0)","v":30},123,{"v":1.202743,"d":"1.2027"},{"v":35.2336752,"d":"35.2337"},{"$f":"IF(Listas!$H$21=Listas!$I$15,1,IF(B49<=$C$21,ROUND((EOMONTH(A49,0)-EOMONTH(A48,0))/30,0),0))","v":1},null,"2025-10-16",null,8,800.27,180.44,39.23,{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(U49<=$C$21,IF(ROUND((V48/$T$120)*$C$23*AI49,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((V48/$T$120)*$C$23,2)*AI49),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(U49<=$C$21,IF(ROUND(V48*$C$23*AI49,2)<1,1,ROUND(V48*$C$23,2)*AI49),0),2))))))","v":6.33},{"v":226,"d":"226.00"},0,{"v":226,"d":"226.00"},{"$nulls":4},30,123,{"$f":"IF(Listas!$H$21=Listas!$I$17,1,IF(U49<=$C$21,ROUND((EOMONTH(S49,0)-EOMONTH(S48,0))/30,0),0))","v":1},null,null,"2025-10-16",{"$nulls":3},{"v":226,"d":"226.00"},0,{"$nulls":3},"2022-06-03",7,94,83.41,9.59,1,0,0]
[{"$f":"IF(IFERROR(VLOOKUP(C50,Listas!AT:AV,3,FALSE),0)=1,IF(WEEKDAY(C50+1)=7,C50+2,C50+1),C50)","v":"2025-11-17"},9,{"$f":"IF(B50>$C$21,\"\",IF(Listas!$H$21=Listas!$I$17,IF(WEEKDAY(C49+$D$13)=1,C49+$D$13+1,C49+$D$13),IF(B50<=$C$21,IF((DATE(YEAR(C49),MONTH(C49)+1,DAY($C$14))-C49)>=27,IF(WEEKDAY(DATE(YEAR(C49),MONTH(C49)+1,DAY($C$14)))=1,DATE(YEAR(C49),MONTH(C49)+1,DAY($C$14)+1),DATE(YEAR(C49),MONTH(C49)+1,DAY($C$14))),DATE(YEAR(C49),MONTH(C49)+2,DAY($C$14))),\"\")))","v":"2025-11-17"},{"v":616.3910026874831,"d":"616.39"},34.29,{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(B50<=$C$21,IF(ROUND((D49/$T$120)*$C$23*Q50,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((D49/$T$120)*$C$23,2)*Q50),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(B50<=$C$21,IF(ROUND(D49*$C$23*Q50,2)<1,1,ROUND(D49*$C$23,2)*Q50),0),2))))))","v":5.18},{"v":186.2754441458352,"d":"186.28"},null,{"v":225.7454441458352,"d":"225.75"},0,32,32,32,91,{"v":1.146344,"d":"1.1463"},{"v":36.04273792,"d":"36.0427"},{"$f":"IF(Listas!$H$21=Listas!$I$15,1,IF(B50<=$C$21,ROUND((EOMONTH(A50,0)-EOMONTH(A49,0))/30,0),0))","v":1},null,"2025-11-17",null,9,613.62,{"$f":"IF(U50=$C$21,V49,Z50-X50-Y50)","v":186.65},34.19,{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(U50<=$C$21,IF(ROUND((V49/$T$120)*$C$23*AI50,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((V49/$T$120)*$C$23,2)*AI50),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(U50<=$C$21,IF(ROUND(V49*$C$23*AI50,2)<1,1,ROUND(V49*$C$23,2)*AI50),0),2))))))","v":5.16},{"v":226,"d":"226.00"},0,{"v":226,"d":"226.00"},{"$nulls":4},32,91,{"$f":"IF(Listas!$H$21=Listas!$I$17,1,IF(U50<=$C$21,ROUND((EOMONTH(S50,0)-EOMONTH(S49,0))/30,0),0))","v":1},null,null,"2025-11-17",{"$nulls":3},{"v":226,"d":"226.00"},0,{"$nulls":3},"2022-07-04",8,94,84.92,8.08,1,0,0]
[{"$f":"IF(IFERROR(VLOOKUP(C51,Listas!AT:AV,3,FALSE),0)=1,IF(WEEKDAY(C51+1)=7,C51+2,C51+1),C51)","v":"2025-12-16"},10,{"$f":"IF(B51>$C$21,\"\",IF(Listas!$H$21=Listas!$I$17,IF(WEEKDAY(C50+$D$13)=1,C50+$D$13+1,C50+$D$13),IF(B51<=$C$21,IF((DATE(YEAR(C50),MONTH(C50)+1,DAY($C$14))-C50)>=27,IF(WEEKDAY(DATE(YEAR(C50),MONTH(C50)+1,DAY($C$14)))=1,DATE(YEAR(C50),MONTH(C50)+1,DAY($C$14)+1),DATE(YEAR(C50),MONTH(C50)+1,DAY($C$14))),DATE(YEAR(C50),MONTH(C50)+2,DAY($C$14))),\"\")))","v":"2025-12-16"},{"v":418.4455585416479,"d":"418.45"},23.82,{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(B51<=$C$21,IF(ROUND((D50/$T$120)*$C$23*Q51,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((D50/$T$120)*$C$23,2)*Q51),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(B51<=$C$21,IF(ROUND(D50*$C$23*Q51,2)<1,1,ROUND(D50*$C$23,2)*Q51),0),2))))))","v":3.98},{"v":197.9454441458352,"d":"197.95"},null,{"v":225.7454441458352,"d":"225.75"},0,29,29,29,62,{"v":1.09752,"d":"1.0975"},{"v":31.44852162,"d":"31.4485"},{"$f":"IF(Listas!$H$21=Listas!$I$15,1,IF(B51<=$C$21,ROUND((EOMONTH(A51,0)-EOMONTH(A50,0))/30,0),0))","v":1},null,"2025-12-16",null,10,415.29,{"v":198.32999999999998,"d":"198.33"},23.71,{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(U51<=$C$21,IF(ROUND((V50/$T$120)*$C$23*AI51,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((V50/$T$120)*$C$23,2)*AI51),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(U51<=$C$21,IF(ROUND(V50*$C$23*AI51,2)<1,1,ROUND(V50*$C$23,2)*AI51),0),2))))))","v":3.96},{"v":226,"d":"226.00"},0,{"v":226,"d":"226.00"},{"$nulls":4},29,62,{"$f":"IF(Listas!$H$21=Listas!$I$17,1,IF(U51<=$C$21,ROUND((EOMONTH(S51,0)-EOMONTH(S50,0))/30,0),0))","v":1},null,null,"2025-12-16",{"$nulls":3},{"v":226,"d":"226.00"},0,{"$nulls":3},"2022-08-03",9,94,86.67,6.33,1,0,0]
[{"$f":"IF(IFERROR(VLOOKUP(C52,Listas!AT:AV,3,FALSE),0)=1,IF(WEEKDAY(C52+1)=7,C52+2,C52+1),C52)","v":"2026-01-16"},11,{"$f":"IF(B52>$C$21,\"\",IF(Listas!$H$21=Listas!$I$17,IF(WEEKDAY(C51+$D$13)=1,C51+$D$13+1,C51+$D$13),IF(B52<=$C$21,IF((DATE(YEAR(C51),MONTH(C51)+1,DAY($C$14))-C51)>=27,IF(WEEKDAY(DATE(YEAR(C51),MONTH(C51)+1,DAY($C$14)))=1,DATE(YEAR(C51),MONTH(C51)+1,DAY($C$14)+1),DATE(YEAR(C51),MONTH(C51)+1,DAY($C$14))),DATE(YEAR(C51),MONTH(C51)+2,DAY($C$14))),\"\")))","v":"2026-01-16"},{"v":212.71011439581272,"d":"212.71"},17.31,{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(B52<=$C$21,IF(ROUND((D51/$T$120)*$C$23*Q52,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((D51/$T$120)*$C$23,2)*Q52),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(B52<=$C$21,IF(ROUND(D51*$C$23*Q52,2)<1,1,ROUND(D51*$C$23,2)*Q52),0),2))))))","v":{"v":2.7,"d":"2.70"}},{"v":205.7354441458352,"d":"205.74"},null,{"v":225.7454441458352,"d":"225.75"},0,31,31,31,31,{"v":1.047626,"d":"1.0476"},{"v":32.28217674,"d":"32.2822"},{"$f":"IF(Listas!$H$21=Listas!$I$15,1,IF(B52<=$C$21,ROUND((EOMONTH(A52,0)-EOMONTH(A51,0))/30,0),0))","v":1},null,"2026-01-16",null,11,{"v":209.15000000000003,"d":"209.15"},206.14,17.18,{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(U52<=$C$21,IF(ROUND((V51/$T$120)*$C$23*AI52,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((V51/$T$120)*$C$23,2)*AI52),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(U52<=$C$21,IF(ROUND(V51*$C$23*AI52,2)<1,1,ROUND(V51*$C$23,2)*AI52),0),2))))))","v":2.68},{"v":226,"d":"226.00"},0,{"v":226,"d":"226.00"},{"$nulls":4},31,31,{"$f":"IF(Listas!$H$21=Listas!$I$17,1,IF(U52<=$C$21,ROUND((EOMONTH(S52,0)-EOMONTH(S51,0))/30,0),0))","v":1},null,null,"2026-01-16",{"$nulls":3},{"v":226,"d":"226.00"},0,{"$nulls":3},"2022-09-03",10,94,88.02,4.98,1,0,0]
[{"$f":"IF(IFERROR(VLOOKUP(C53,Listas!AT:AV,3,FALSE),0)=1,IF(WEEKDAY(C53+1)=7,C53+2,C53+1),C53)","v":"2026-02-16"},12,{"$f":"IF(B53>$C$21,\"\",IF(Listas!$H$21=Listas!$I$17,IF(WEEKDAY(C52+$D$13)=1,C52+$D$13+1,C52+$D$13),IF(B53<=$C$21,IF((DATE(YEAR(C52),MONTH(C52)+1,DAY($C$14))-C52)>=27,IF(WEEKDAY(DATE(YEAR(C52),MONTH(C52)+1,DAY($C$14)))=1,DATE(YEAR(C52),MONTH(C52)+1,DAY($C$14)+1),DATE(YEAR(C52),MONTH(C52)+1,DAY($C$14))),DATE(YEAR(C52),MONTH(C52)+2,DAY($C$14))),\"\")))","v":"2026-02-16"},{"v":-2.865329750022454,"d":"-2.87"},{"v":8.8,"d":"8.80"},{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(B53<=$C$21,IF(ROUND((D52/$T$120)*$C$23*Q53,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((D52/$T$120)*$C$23,2)*Q53),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(B53<=$C$21,IF(ROUND(D52*$C$23*Q53,2)<1,1,ROUND(D52*$C$23,2)*Q53),0),2))))))","v":1.37},{"v":215.57544414583518,"d":"215.58"},null,{"v":225.7454441458352,"d":"225.75"},0,31,31,31,0,{"v":1,"d":"1.0000"},{"v":31,"d":"31.0000"},{"$f":"IF(Listas!$H$21=Listas!$I$15,1,IF(B53<=$C$21,ROUND((EOMONTH(A53,0)-EOMONTH(A52,0))/30,0),0))","v":1},null,"2026-02-16",null,12,0,{"v":209.15000000000003,"d":"209.15"},8.65,{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(U53<=$C$21,IF(ROUND((V52/$T$120)*$C$23*AI53,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((V52/$T$120)*$C$23,2)*AI53),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(U53<=$C$21,IF(ROUND(V52*$C$23*AI53,2)<1,1,ROUND(V52*$C$23,2)*AI53),0),2))))))","v":1.35},{"v":219.15000000000003,"d":"219.15"},0,{"v":219.15000000000003,"d":"219.15"},null,{"$f":"S53","v":"2026-02-16"},{"$f":"IF(S53<>\"\",1,0)","v":1},null,31,0,{"$f":"IF(Listas!$H$21=Listas!$I$17,1,IF(U53<=$C$21,ROUND((EOMONTH(S53,0)-EOMONTH(S52,0))/30,0),0))","v":1},null,null,"2026-02-16",{"$nulls":3},{"v":219.15000000000003,"d":"219.15"},0,{"$nulls":3},"2022-10-03",11,94,89.73,3.27,1,0,0]
[{"$f":"IF(IFERROR(VLOOKUP(C54,Listas!AT:AV,3,FALSE),0)=1,IF(WEEKDAY(C54+1)=7,C54+2,C54+1),C54)","v":""},13,{"$f":"IF(B54>$C$21,\"\",IF(Listas!$H$21=Listas!$I$17,IF(WEEKDAY(C53+$D$13)=1,C53+$D$13+1,C53+$D$13),IF(B54<=$C$21,IF((DATE(YEAR(C53),MONTH(C53)+1,DAY($C$14))-C53)>=27,IF(WEEKDAY(DATE(YEAR(C53),MONTH(C53)+1,DAY($C$14)))=1,DATE(YEAR(C53),MONTH(C53)+1,DAY($C$14)+1),DATE(YEAR(C53),MONTH(C53)+1,DAY($C$14))),DATE(YEAR(C53),MONTH(C53)+2,DAY($C$14))),\"\")))","v":""},"",0,{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(B54<=$C$21,IF(ROUND((D53/$T$120)*$C$23*Q54,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((D53/$T$120)*$C$23,2)*Q54),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(B54<=$C$21,IF(ROUND(D53*$C$23*Q54,2)<1,1,ROUND(D53*$C$23,2)*Q54),0),2))))))","v":0},{"v":-2.865329750022454,"d":"-2.87"},null,0,0,0,0,0,0,0,0,{"$f":"IF(Listas!$H$21=Listas!$I$15,1,IF(B54<=$C$21,ROUND((EOMONTH(A54,0)-EOMONTH(A53,0))/30,0),0))","v":0},null,{"$f":"IF(A53=\"\",\"\",IF(A54=\"\",\"Total\",A54))","v":"Total"},null,"",{"$f":"IF(U53=\"\",\"\",IF(U54<=$C$21,V53-W54,0))","v":0},{"$f":"IF(U53=\"\",\"\",IF(U54=\"\",SUM($W$42:W53),IF(U54=$C$21,V53,Z54-X54-Y54)))","v":{"v":2000,"d":"2,000.00"}},{"$f":"IF(U53=\"\",\"\",IF(U54=\"\",SUM($X$42:X53),ROUND(((1+$C$24)^(AG54/30)-1)*V53,2)))","v":613.26},{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(U54<=$C$21,IF(ROUND((V53/$T$120)*$C$23*AI54,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((V53/$T$120)*$C$23,2)*AI54),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(U54<=$C$21,IF(ROUND(V53*$C$23*AI54,2)<1,1,ROUND(V53*$C$23,2)*AI54),0),2))))))","v":0},{"$f":"IF(U53=\"\",\"\",IF(U54=\"\",SUM($Z$42:Z53),IF(U54=$C$21,SUM(W54,X54,Y54,AQ54),IF(U54<$C$21,$C$34,0))))","v":{"v":2705.15,"d":"2,705.15"}},{"$f":"IF(U53=\"\",\"\",IF(U54=\"\",SUM($AA$42:AA53),IF(U54<=$C$21,$C$17,0)))","v":0},{"v":2705.15,"d":"2,705.15"},null,"Total",1,null,0,0,{"$f":"IF(Listas!$H$21=Listas!$I$17,1,IF(U54<=$C$21,ROUND((EOMONTH(S54,0)-EOMONTH(S53,0))/30,0),0))","v":0},null,null,"00:00:00",{"$nulls":3},0,0,{"$nulls":3},"2022-11-03",12,100.11,97.35,1.76,1,0,0]
[{"$f":"IF(IFERROR(VLOOKUP(C55,Listas!AT:AV,3,FALSE),0)=1,IF(WEEKDAY(C55+1)=7,C55+2,C55+1),C55)","v":""},14,{"$f":"IF(B55>$C$21,\"\",IF(Listas!$H$21=Listas!$I$17,IF(WEEKDAY(C54+$D$13)=1,C54+$D$13+1,C54+$D$13),IF(B55<=$C$21,IF((DATE(YEAR(C54),MONTH(C54)+1,DAY($C$14))-C54)>=27,IF(WEEKDAY(DATE(YEAR(C54),MONTH(C54)+1,DAY($C$14)))=1,DATE(YEAR(C54),MONTH(C54)+1,DAY($C$14)+1),DATE(YEAR(C54),MONTH(C54)+1,DAY($C$14))),DATE(YEAR(C54),MONTH(C54)+2,DAY($C$14))),\"\")))","v":""},"","",{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(B55<=$C$21,IF(ROUND((D54/$T$120)*$C$23*Q55,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((D54/$T$120)*$C$23,2)*Q55),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(B55<=$C$21,IF(ROUND(D54*$C$23*Q55,2)<1,1,ROUND(D54*$C$23,2)*Q55),0),2))))))","v":0},"",null,0,0,0,0,0,0,0,0,{"$f":"IF(Listas!$H$21=Listas!$I$15,1,IF(B55<=$C$21,ROUND((EOMONTH(A55,0)-EOMONTH(A54,0))/30,0),0))","v":0},null,{"$f":"IF(A54=\"\",\"\",IF(A55=\"\",\"Total\",A55))","v":""},null,{"$f":"IF(C55=\"\",\"\",B55)","v":""},{"$f":"IF(U54=\"\",\"\",IF(U55<=$C$21,V54-W55,0))","v":""},{"$f":"IF(U54=\"\",\"\",IF(U55=\"\",SUM($W$42:W54),IF(U55=$C$21,V54,Z55-X55-Y55)))","v":""},{"$f":"IF(U54=\"\",\"\",IF(U55=\"\",SUM($X$42:X54),ROUND(((1+$C$24)^(AG55/30)-1)*V54,2)))","v":""},{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(U55<=$C$21,IF(ROUND((V54/$T$120)*$C$23*AI55,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((V54/$T$120)*$C$23,2)*AI55),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(U55<=$C$21,IF(ROUND(V54*$C$23*AI55,2)<1,1,ROUND(V54*$C$23,2)*AI55),0),2))))))","v":0},{"$f":"IF(U54=\"\",\"\",IF(U55=\"\",SUM($Z$42:Z54),IF(U55=$C$21,SUM(W55,X55,Y55,AQ55),IF(U55<$C$21,$C$34,0))))","v":""},{"$f":"IF(U54=\"\",\"\",IF(U55=\"\",SUM($AA$42:AA54),IF(U55<=$C$21,$C$17,0)))","v":""},0,null,"",0,null,0,0,{"$f":"IF(Listas!$H$21=Listas!$I$17,1,IF(U55<=$C$21,ROUND((EOMONTH(S55,0)-EOMONTH(S54,0))/30,0),0))","v":0},null,null,"00:00:00",{"$nulls":3},0,0]
[{"$f":"IF(IFERROR(VLOOKUP(C56,Listas!AT:AV,3,FALSE),0)=1,IF(WEEKDAY(C56+1)=7,C56+2,C56+1),C56)","v":""},15,{"$f":"IF(B56>$C$21,\"\",IF(Listas!$H$21=Listas!$I$17,IF(WEEKDAY(C55+$D$13)=1,C55+$D$13+1,C55+$D$13),IF(B56<=$C$21,IF((DATE(YEAR(C55),MONTH(C55)+1,DAY($C$14))-C55)>=27,IF(WEEKDAY(DATE(YEAR(C55),MONTH(C55)+1,DAY($C$14)))=1,DATE(YEAR(C55),MONTH(C55)+1,DAY($C$14)+1),DATE(YEAR(C55),MONTH(C55)+1,DAY($C$14))),DATE(YEAR(C55),MONTH(C55)+2,DAY($C$14))),\"\")))","v":""},"","",{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(B56<=$C$21,IF(ROUND((D55/$T$120)*$C$23*Q56,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((D55/$T$120)*$C$23,2)*Q56),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(B56<=$C$21,IF(ROUND(D55*$C$23*Q56,2)<1,1,ROUND(D55*$C$23,2)*Q56),0),2))))))","v":0},"",null,0,0,0,0,0,0,0,0,{"$f":"IF(Listas!$H$21=Listas!$I$15,1,IF(B56<=$C$21,ROUND((EOMONTH(A56,0)-EOMONTH(A55,0))/30,0),0))","v":0},null,"",null,"","",{"$f":"IF(U55=\"\",\"\",IF(U56=\"\",SUM($W$42:W55),IF(U56=$C$21,V55,Z56-X56-Y56)))","v":""},{"$f":"IF(U55=\"\",\"\",IF(U56=\"\",SUM($X$42:X55),ROUND(((1+$C$24)^(AG56/30)-1)*V55,2)))","v":""},{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(U56<=$C$21,IF(ROUND((V55/$T$120)*$C$23*AI56,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((V55/$T$120)*$C$23,2)*AI56),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(U56<=$C$21,IF(ROUND(V55*$C$23*AI56,2)<1,1,ROUND(V55*$C$23,2)*AI56),0),2))))))","v":0},{"$f":"IF(U55=\"\",\"\",IF(U56=\"\",SUM($Z$42:Z55),IF(U56=$C$21,SUM(W56,X56,Y56,AQ56),IF(U56<$C$21,$C$34,0))))","v":""},{"$f":"IF(U55=\"\",\"\",IF(U56=\"\",SUM($AA$42:AA55),IF(U56<=$C$21,$C$17,0)))","v":""},0,null,"",0,null,0,0,{"$f":"IF(Listas!$H$21=Listas!$I$17,1,IF(U56<=$C$21,ROUND((EOMONTH(S56,0)-EOMONTH(S55,0))/30,0),0))","v":0},null,null,"00:00:00",{"$nulls":3},0,0]
[{"$f":"IF(IFERROR(VLOOKUP(C57,Listas!AT:AV,3,FALSE),0)=1,IF(WEEKDAY(C57+1)=7,C57+2,C57+1),C57)","v":""},16,{"$f":"IF(B57>$C$21,\"\",IF(Listas!$H$21=Listas!$I$17,IF(WEEKDAY(C56+$D$13)=1,C56+$D$13+1,C56+$D$13),IF(B57<=$C$21,IF((DATE(YEAR(C56),MONTH(C56)+1,DAY($C$14))-C56)>=27,IF(WEEKDAY(DATE(YEAR(C56),MONTH(C56)+1,DAY($C$14)))=1,DATE(YEAR(C56),MONTH(C56)+1,DAY($C$14)+1),DATE(YEAR(C56),MONTH(C56)+1,DAY($C$14))),DATE(YEAR(C56),MONTH(C56)+2,DAY($C$14))),\"\")))","v":""},"","",{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(B57<=$C$21,IF(ROUND((D56/$T$120)*$C$23*Q57,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((D56/$T$120)*$C$23,2)*Q57),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(B57<=$C$21,IF(ROUND(D56*$C$23*Q57,2)<1,1,ROUND(D56*$C$23,2)*Q57),0),2))))))","v":0},"",null,0,0,0,0,0,0,0,0,{"$f":"IF(Listas!$H$21=Listas!$I$15,1,IF(B57<=$C$21,ROUND((EOMONTH(A57,0)-EOMONTH(A56,0))/30,0),0))","v":0},null,"",null,"","",{"$f":"IF(U56=\"\",\"\",IF(U57=\"\",SUM($W$42:W56),IF(U57=$C$21,V56,Z57-X57-Y57)))","v":""},{"$f":"IF(U56=\"\",\"\",IF(U57=\"\",SUM($X$42:X56),ROUND(((1+$C$24)^(AG57/30)-1)*V56,2)))","v":""},{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(U57<=$C$21,IF(ROUND((V56/$T$120)*$C$23*AI57,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((V56/$T$120)*$C$23,2)*AI57),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(U57<=$C$21,IF(ROUND(V56*$C$23*AI57,2)<1,1,ROUND(V56*$C$23,2)*AI57),0),2))))))","v":0},{"$f":"IF(U56=\"\",\"\",IF(U57=\"\",SUM($Z$42:Z56),IF(U57=$C$21,SUM(W57,X57,Y57,AQ57),IF(U57<$C$21,$C$34,0))))","v":""},{"$f":"IF(U56=\"\",\"\",IF(U57=\"\",SUM($AA$42:AA56),IF(U57<=$C$21,$C$17,0)))","v":""},0,null,"",0,null,0,0,{"$f":"IF(Listas!$H$21=Listas!$I$17,1,IF(U57<=$C$21,ROUND((EOMONTH(S57,0)-EOMONTH(S56,0))/30,0),0))","v":0},null,null,"00:00:00",{"$nulls":3},0,0]
[{"$f":"IF(IFERROR(VLOOKUP(C58,Listas!AT:AV,3,FALSE),0)=1,IF(WEEKDAY(C58+1)=7,C58+2,C58+1),C58)","v":""},17,{"$f":"IF(B58>$C$21,\"\",IF(Listas!$H$21=Listas!$I$17,IF(WEEKDAY(C57+$D$13)=1,C57+$D$13+1,C57+$D$13),IF(B58<=$C$21,IF((DATE(YEAR(C57),MONTH(C57)+1,DAY($C$14))-C57)>=27,IF(WEEKDAY(DATE(YEAR(C57),MONTH(C57)+1,DAY($C$14)))=1,DATE(YEAR(C57),MONTH(C57)+1,DAY($C$14)+1),DATE(YEAR(C57),MONTH(C57)+1,DAY($C$14))),DATE(YEAR(C57),MONTH(C57)+2,DAY($C$14))),\"\")))","v":""},"","",{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(B58<=$C$21,IF(ROUND((D57/$T$120)*$C$23*Q58,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((D57/$T$120)*$C$23,2)*Q58),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(B58<=$C$21,IF(ROUND(D57*$C$23*Q58,2)<1,1,ROUND(D57*$C$23,2)*Q58),0),2))))))","v":0},"",null,0,0,0,0,0,0,0,0,{"$f":"IF(Listas!$H$21=Listas!$I$15,1,IF(B58<=$C$21,ROUND((EOMONTH(A58,0)-EOMONTH(A57,0))/30,0),0))","v":0},null,"",null,"","",{"$f":"IF(U57=\"\",\"\",IF(U58=\"\",SUM($W$42:W57),IF(U58=$C$21,V57,Z58-X58-Y58)))","v":""},{"$f":"IF(U57=\"\",\"\",IF(U58=\"\",SUM($X$42:X57),ROUND(((1+$C$24)^(AG58/30)-1)*V57,2)))","v":""},{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(U58<=$C$21,IF(ROUND((V57/$T$120)*$C$23*AI58,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((V57/$T$120)*$C$23,2)*AI58),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(U58<=$C$21,IF(ROUND(V57*$C$23*AI58,2)<1,1,ROUND(V57*$C$23,2)*AI58),0),2))))))","v":0},{"$f":"IF(U57=\"\",\"\",IF(U58=\"\",SUM($Z$42:Z57),IF(U58=$C$21,SUM(W58,X58,Y58,AQ58),IF(U58<$C$21,$C$34,0))))","v":""},{"$f":"IF(U57=\"\",\"\",IF(U58=\"\",SUM($AA$42:AA57),IF(U58<=$C$21,$C$17,0)))","v":""},0,null,"",0,null,0,0,{"$f":"IF(Listas!$H$21=Listas!$I$17,1,IF(U58<=$C$21,ROUND((EOMONTH(S58,0)-EOMONTH(S57,0))/30,0),0))","v":0},null,null,"00:00:00",{"$nulls":3},0,0]
[{"$f":"IF(IFERROR(VLOOKUP(C59,Listas!AT:AV,3,FALSE),0)=1,IF(WEEKDAY(C59+1)=7,C59+2,C59+1),C59)","v":""},18,{"$f":"IF(B59>$C$21,\"\",IF(Listas!$H$21=Listas!$I$17,IF(WEEKDAY(C58+$D$13)=1,C58+$D$13+1,C58+$D$13),IF(B59<=$C$21,IF((DATE(YEAR(C58),MONTH(C58)+1,DAY($C$14))-C58)>=27,IF(WEEKDAY(DATE(YEAR(C58),MONTH(C58)+1,DAY($C$14)))=1,DATE(YEAR(C58),MONTH(C58)+1,DAY($C$14)+1),DATE(YEAR(C58),MONTH(C58)+1,DAY($C$14))),DATE(YEAR(C58),MONTH(C58)+2,DAY($C$14))),\"\")))","v":""},"","",{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(B59<=$C$21,IF(ROUND((D58/$T$120)*$C$23*Q59,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((D58/$T$120)*$C$23,2)*Q59),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(B59<=$C$21,IF(ROUND(D58*$C$23*Q59,2)<1,1,ROUND(D58*$C$23,2)*Q59),0),2))))))","v":0},"",null,0,0,0,0,0,0,0,0,{"$f":"IF(Listas!$H$21=Listas!$I$15,1,IF(B59<=$C$21,ROUND((EOMONTH(A59,0)-EOMONTH(A58,0))/30,0),0))","v":0},null,"",null,"","",{"$f":"IF(U58=\"\",\"\",IF(U59=\"\",SUM($W$42:W58),IF(U59=$C$21,V58,Z59-X59-Y59)))","v":""},{"$f":"IF(U58=\"\",\"\",IF(U59=\"\",SUM($X$42:X58),ROUND(((1+$C$24)^(AG59/30)-1)*V58,2)))","v":""},{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(U59<=$C$21,IF(ROUND((V58/$T$120)*$C$23*AI59,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((V58/$T$120)*$C$23,2)*AI59),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(U59<=$C$21,IF(ROUND(V58*$C$23*AI59,2)<1,1,ROUND(V58*$C$23,2)*AI59),0),2))))))","v":0},{"$f":"IF(U58=\"\",\"\",IF(U59=\"\",SUM($Z$42:Z58),IF(U59=$C$21,SUM(W59,X59,Y59,AQ59),IF(U59<$C$21,$C$34,0))))","v":""},{"$f":"IF(U58=\"\",\"\",IF(U59=\"\",SUM($AA$42:AA58),IF(U59<=$C$21,$C$17,0)))","v":""},0,null,"",0,null,0,0,{"$f":"IF(Listas!$H$21=Listas!$I$17,1,IF(U59<=$C$21,ROUND((EOMONTH(S59,0)-EOMONTH(S58,0))/30,0),0))","v":0},null,null,"00:00:00",{"$nulls":3},0,0]
[{"$f":"IF(IFERROR(VLOOKUP(C60,Listas!AT:AV,3,FALSE),0)=1,IF(WEEKDAY(C60+1)=7,C60+2,C60+1),C60)","v":""},19,{"$f":"IF(B60>$C$21,\"\",IF(Listas!$H$21=Listas!$I$17,IF(WEEKDAY(C59+$D$13)=1,C59+$D$13+1,C59+$D$13),IF(B60<=$C$21,IF((DATE(YEAR(C59),MONTH(C59)+1,DAY($C$14))-C59)>=27,IF(WEEKDAY(DATE(YEAR(C59),MONTH(C59)+1,DAY($C$14)))=1,DATE(YEAR(C59),MONTH(C59)+1,DAY($C$14)+1),DATE(YEAR(C59),MONTH(C59)+1,DAY($C$14))),DATE(YEAR(C59),MONTH(C59)+2,DAY($C$14))),\"\")))","v":""},"","",{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(B60<=$C$21,IF(ROUND((D59/$T$120)*$C$23*Q60,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((D59/$T$120)*$C$23,2)*Q60),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(B60<=$C$21,IF(ROUND(D59*$C$23*Q60,2)<1,1,ROUND(D59*$C$23,2)*Q60),0),2))))))","v":0},"",null,0,0,0,0,0,0,0,0,{"$f":"IF(Listas!$H$21=Listas!$I$15,1,IF(B60<=$C$21,ROUND((EOMONTH(A60,0)-EOMONTH(A59,0))/30,0),0))","v":0},null,"",null,"","",{"$f":"IF(U59=\"\",\"\",IF(U60=\"\",SUM($W$42:W59),IF(U60=$C$21,V59,Z60-X60-Y60)))","v":""},{"$f":"IF(U59=\"\",\"\",IF(U60=\"\",SUM($X$42:X59),ROUND(((1+$C$24)^(AG60/30)-1)*V59,2)))","v":""},{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(U60<=$C$21,IF(ROUND((V59/$T$120)*$C$23*AI60,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((V59/$T$120)*$C$23,2)*AI60),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(U60<=$C$21,IF(ROUND(V59*$C$23*AI60,2)<1,1,ROUND(V59*$C$23,2)*AI60),0),2))))))","v":0},{"$f":"IF(U59=\"\",\"\",IF(U60=\"\",SUM($Z$42:Z59),IF(U60=$C$21,SUM(W60,X60,Y60,AQ60),IF(U60<$C$21,$C$34,0))))","v":""},{"$f":"IF(U59=\"\",\"\",IF(U60=\"\",SUM($AA$42:AA59),IF(U60<=$C$21,$C$17,0)))","v":""},0,null,"",0,null,0,0,{"$f":"IF(Listas!$H$21=Listas!$I$17,1,IF(U60<=$C$21,ROUND((EOMONTH(S60,0)-EOMONTH(S59,0))/30,0),0))","v":0},null,null,"00:00:00",{"$nulls":3},0,0]
[{"$f":"IF(IFERROR(VLOOKUP(C61,Listas!AT:AV,3,FALSE),0)=1,IF(WEEKDAY(C61+1)=7,C61+2,C61+1),C61)","v":""},20,{"$f":"IF(B61>$C$21,\"\",IF(Listas!$H$21=Listas!$I$17,IF(WEEKDAY(C60+$D$13)=1,C60+$D$13+1,C60+$D$13),IF(B61<=$C$21,IF((DATE(YEAR(C60),MONTH(C60)+1,DAY($C$14))-C60)>=27,IF(WEEKDAY(DATE(YEAR(C60),MONTH(C60)+1,DAY($C$14)))=1,DATE(YEAR(C60),MONTH(C60)+1,DAY($C$14)+1),DATE(YEAR(C60),MONTH(C60)+1,DAY($C$14))),DATE(YEAR(C60),MONTH(C60)+2,DAY($C$14))),\"\")))","v":""},"","",{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(B61<=$C$21,IF(ROUND((D60/$T$120)*$C$23*Q61,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((D60/$T$120)*$C$23,2)*Q61),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(B61<=$C$21,IF(ROUND(D60*$C$23*Q61,2)<1,1,ROUND(D60*$C$23,2)*Q61),0),2))))))","v":0},"",null,0,0,0,0,0,0,0,0,{"$f":"IF(Listas!$H$21=Listas!$I$15,1,IF(B61<=$C$21,ROUND((EOMONTH(A61,0)-EOMONTH(A60,0))/30,0),0))","v":0},null,"",null,"","",{"$f":"IF(U60=\"\",\"\",IF(U61=\"\",SUM($W$42:W60),IF(U61=$C$21,V60,Z61-X61-Y61)))","v":""},{"$f":"IF(U60=\"\",\"\",IF(U61=\"\",SUM($X$42:X60),ROUND(((1+$C$24)^(AG61/30)-1)*V60,2)))","v":""},{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(U61<=$C$21,IF(ROUND((V60/$T$120)*$C$23*AI61,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((V60/$T$120)*$C$23,2)*AI61),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(U61<=$C$21,IF(ROUND(V60*$C$23*AI61,2)<1,1,ROUND(V60*$C$23,2)*AI61),0),2))))))","v":0},{"$f":"IF(U60=\"\",\"\",IF(U61=\"\",SUM($Z$42:Z60),IF(U61=$C$21,SUM(W61,X61,Y61,AQ61),IF(U61<$C$21,$C$34,0))))","v":""},{"$f":"IF(U60=\"\",\"\",IF(U61=\"\",SUM($AA$42:AA60),IF(U61<=$C$21,$C$17,0)))","v":""},0,null,"",0,null,0,0,{"$f":"IF(Listas!$H$21=Listas!$I$17,1,IF(U61<=$C$21,ROUND((EOMONTH(S61,0)-EOMONTH(S60,0))/30,0),0))","v":0},null,null,"00:00:00",{"$nulls":3},0,0]
[{"$f":"IF(IFERROR(VLOOKUP(C62,Listas!AT:AV,3,FALSE),0)=1,IF(WEEKDAY(C62+1)=7,C62+2,C62+1),C62)","v":""},21,{"$f":"IF(B62>$C$21,\"\",IF(Listas!$H$21=Listas!$I$17,IF(WEEKDAY(C61+$D$13)=1,C61+$D$13+1,C61+$D$13),IF(B62<=$C$21,IF((DATE(YEAR(C61),MONTH(C61)+1,DAY($C$14))-C61)>=27,IF(WEEKDAY(DATE(YEAR(C61),MONTH(C61)+1,DAY($C$14)))=1,DATE(YEAR(C61),MONTH(C61)+1,DAY($C$14)+1),DATE(YEAR(C61),MONTH(C61)+1,DAY($C$14))),DATE(YEAR(C61),MONTH(C61)+2,DAY($C$14))),\"\")))","v":""},"","",{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(B62<=$C$21,IF(ROUND((D61/$T$120)*$C$23*Q62,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((D61/$T$120)*$C$23,2)*Q62),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(B62<=$C$21,IF(ROUND(D61*$C$23*Q62,2)<1,1,ROUND(D61*$C$23,2)*Q62),0),2))))))","v":0},"",null,0,0,0,0,0,0,0,0,{"$f":"IF(Listas!$H$21=Listas!$I$15,1,IF(B62<=$C$21,ROUND((EOMONTH(A62,0)-EOMONTH(A61,0))/30,0),0))","v":0},null,"",null,"","",{"$f":"IF(U61=\"\",\"\",IF(U62=\"\",SUM($W$42:W61),IF(U62=$C$21,V61,Z62-X62-Y62)))","v":""},{"$f":"IF(U61=\"\",\"\",IF(U62=\"\",SUM($X$42:X61),ROUND(((1+$C$24)^(AG62/30)-1)*V61,2)))","v":""},{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(U62<=$C$21,IF(ROUND((V61/$T$120)*$C$23*AI62,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((V61/$T$120)*$C$23,2)*AI62),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(U62<=$C$21,IF(ROUND(V61*$C$23*AI62,2)<1,1,ROUND(V61*$C$23,2)*AI62),0),2))))))","v":0},{"$f":"IF(U61=\"\",\"\",IF(U62=\"\",SUM($Z$42:Z61),IF(U62=$C$21,SUM(W62,X62,Y62,AQ62),IF(U62<$C$21,$C$34,0))))","v":""},{"$f":"IF(U61=\"\",\"\",IF(U62=\"\",SUM($AA$42:AA61),IF(U62<=$C$21,$C$17,0)))","v":""},0,null,"",0,null,0,0,{"$f":"IF(Listas!$H$21=Listas!$I$17,1,IF(U62<=$C$21,ROUND((EOMONTH(S62,0)-EOMONTH(S61,0))/30,0),0))","v":0},null,null,"00:00:00",{"$nulls":3},0,0]
[{"$f":"IF(IFERROR(VLOOKUP(C63,Listas!AT:AV,3,FALSE),0)=1,IF(WEEKDAY(C63+1)=7,C63+2,C63+1),C63)","v":""},22,{"$f":"IF(B63>$C$21,\"\",IF(Listas!$H$21=Listas!$I$17,IF(WEEKDAY(C62+$D$13)=1,C62+$D$13+1,C62+$D$13),IF(B63<=$C$21,IF((DATE(YEAR(C62),MONTH(C62)+1,DAY($C$14))-C62)>=27,IF(WEEKDAY(DATE(YEAR(C62),MONTH(C62)+1,DAY($C$14)))=1,DATE(YEAR(C62),MONTH(C62)+1,DAY($C$14)+1),DATE(YEAR(C62),MONTH(C62)+1,DAY($C$14))),DATE(YEAR(C62),MONTH(C62)+2,DAY($C$14))),\"\")))","v":""},"","",{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(B63<=$C$21,IF(ROUND((D62/$T$120)*$C$23*Q63,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((D62/$T$120)*$C$23,2)*Q63),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(B63<=$C$21,IF(ROUND(D62*$C$23*Q63,2)<1,1,ROUND(D62*$C$23,2)*Q63),0),2))))))","v":0},"",null,0,0,0,0,0,0,0,0,{"$f":"IF(Listas!$H$21=Listas!$I$15,1,IF(B63<=$C$21,ROUND((EOMONTH(A63,0)-EOMONTH(A62,0))/30,0),0))","v":0},null,"",null,"","",{"$f":"IF(U62=\"\",\"\",IF(U63=\"\",SUM($W$42:W62),IF(U63=$C$21,V62,Z63-X63-Y63)))","v":""},{"$f":"IF(U62=\"\",\"\",IF(U63=\"\",SUM($X$42:X62),ROUND(((1+$C$24)^(AG63/30)-1)*V62,2)))","v":""},{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(U63<=$C$21,IF(ROUND((V62/$T$120)*$C$23*AI63,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((V62/$T$120)*$C$23,2)*AI63),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(U63<=$C$21,IF(ROUND(V62*$C$23*AI63,2)<1,1,ROUND(V62*$C$23,2)*AI63),0),2))))))","v":0},{"$f":"IF(U62=\"\",\"\",IF(U63=\"\",SUM($Z$42:Z62),IF(U63=$C$21,SUM(W63,X63,Y63,AQ63),IF(U63<$C$21,$C$34,0))))","v":""},{"$f":"IF(U62=\"\",\"\",IF(U63=\"\",SUM($AA$42:AA62),IF(U63<=$C$21,$C$17,0)))","v":""},0,null,"",0,null,0,0,{"$f":"IF(Listas!$H$21=Listas!$I$17,1,IF(U63<=$C$21,ROUND((EOMONTH(S63,0)-EOMONTH(S62,0))/30,0),0))","v":0},null,null,"00:00:00",{"$nulls":3},0,0]
[{"$f":"IF(IFERROR(VLOOKUP(C64,Listas!AT:AV,3,FALSE),0)=1,IF(WEEKDAY(C64+1)=7,C64+2,C64+1),C64)","v":""},23,{"$f":"IF(B64>$C$21,\"\",IF(Listas!$H$21=Listas!$I$17,IF(WEEKDAY(C63+$D$13)=1,C63+$D$13+1,C63+$D$13),IF(B64<=$C$21,IF((DATE(YEAR(C63),MONTH(C63)+1,DAY($C$14))-C63)>=27,IF(WEEKDAY(DATE(YEAR(C63),MONTH(C63)+1,DAY($C$14)))=1,DATE(YEAR(C63),MONTH(C63)+1,DAY($C$14)+1),DATE(YEAR(C63),MONTH(C63)+1,DAY($C$14))),DATE(YEAR(C63),MONTH(C63)+2,DAY($C$14))),\"\")))","v":""},"","",{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(B64<=$C$21,IF(ROUND((D63/$T$120)*$C$23*Q64,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((D63/$T$120)*$C$23,2)*Q64),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(B64<=$C$21,IF(ROUND(D63*$C$23*Q64,2)<1,1,ROUND(D63*$C$23,2)*Q64),0),2))))))","v":0},"",null,0,0,0,0,0,0,0,0,{"$f":"IF(Listas!$H$21=Listas!$I$15,1,IF(B64<=$C$21,ROUND((EOMONTH(A64,0)-EOMONTH(A63,0))/30,0),0))","v":0},null,"",null,"","",{"$f":"IF(U63=\"\",\"\",IF(U64=\"\",SUM($W$42:W63),IF(U64=$C$21,V63,Z64-X64-Y64)))","v":""},{"$f":"IF(U63=\"\",\"\",IF(U64=\"\",SUM($X$42:X63),ROUND(((1+$C$24)^(AG64/30)-1)*V63,2)))","v":""},{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(U64<=$C$21,IF(ROUND((V63/$T$120)*$C$23*AI64,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((V63/$T$120)*$C$23,2)*AI64),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(U64<=$C$21,IF(ROUND(V63*$C$23*AI64,2)<1,1,ROUND(V63*$C$23,2)*AI64),0),2))))))","v":0},{"$f":"IF(U63=\"\",\"\",IF(U64=\"\",SUM($Z$42:Z63),IF(U64=$C$21,SUM(W64,X64,Y64,AQ64),IF(U64<$C$21,$C$34,0))))","v":""},{"$f":"IF(U63=\"\",\"\",IF(U64=\"\",SUM($AA$42:AA63),IF(U64<=$C$21,$C$17,0)))","v":""},0,null,"",0,null,0,0,{"$f":"IF(Listas!$H$21=Listas!$I$17,1,IF(U64<=$C$21,ROUND((EOMONTH(S64,0)-EOMONTH(S63,0))/30,0),0))","v":0},null,null,"00:00:00",{"$nulls":3},0,0]
[{"$f":"IF(IFERROR(VLOOKUP(C65,Listas!AT:AV,3,FALSE),0)=1,IF(WEEKDAY(C65+1)=7,C65+2,C65+1),C65)","v":""},24,{"$f":"IF(B65>$C$21,\"\",IF(Listas!$H$21=Listas!$I$17,IF(WEEKDAY(C64+$D$13)=1,C64+$D$13+1,C64+$D$13),IF(B65<=$C$21,IF((DATE(YEAR(C64),MONTH(C64)+1,DAY($C$14))-C64)>=27,IF(WEEKDAY(DATE(YEAR(C64),MONTH(C64)+1,DAY($C$14)))=1,DATE(YEAR(C64),MONTH(C64)+1,DAY($C$14)+1),DATE(YEAR(C64),MONTH(C64)+1,DAY($C$14))),DATE(YEAR(C64),MONTH(C64)+2,DAY($C$14))),\"\")))","v":""},"","",{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(B65<=$C$21,IF(ROUND((D64/$T$120)*$C$23*Q65,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((D64/$T$120)*$C$23,2)*Q65),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(B65<=$C$21,IF(ROUND(D64*$C$23*Q65,2)<1,1,ROUND(D64*$C$23,2)*Q65),0),2))))))","v":0},"",null,0,0,0,0,0,0,0,0,{"$f":"IF(Listas!$H$21=Listas!$I$15,1,IF(B65<=$C$21,ROUND((EOMONTH(A65,0)-EOMONTH(A64,0))/30,0),0))","v":0},null,"",null,"","",{"$f":"IF(U64=\"\",\"\",IF(U65=\"\",SUM($W$42:W64),IF(U65=$C$21,V64,Z65-X65-Y65)))","v":""},{"$f":"IF(U64=\"\",\"\",IF(U65=\"\",SUM($X$42:X64),ROUND(((1+$C$24)^(AG65/30)-1)*V64,2)))","v":""},{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(U65<=$C$21,IF(ROUND((V64/$T$120)*$C$23*AI65,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((V64/$T$120)*$C$23,2)*AI65),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(U65<=$C$21,IF(ROUND(V64*$C$23*AI65,2)<1,1,ROUND(V64*$C$23,2)*AI65),0),2))))))","v":0},{"$f":"IF(U64=\"\",\"\",IF(U65=\"\",SUM($Z$42:Z64),IF(U65=$C$21,SUM(W65,X65,Y65,AQ65),IF(U65<$C$21,$C$34,0))))","v":""},{"$f":"IF(U64=\"\",\"\",IF(U65=\"\",SUM($AA$42:AA64),IF(U65<=$C$21,$C$17,0)))","v":""},0,null,"",0,null,0,0,{"$f":"IF(Listas!$H$21=Listas!$I$17,1,IF(U65<=$C$21,ROUND((EOMONTH(S65,0)-EOMONTH(S64,0))/30,0),0))","v":0},null,null,"00:00:00",{"$nulls":3},0,0]
[{"$f":"IF(IFERROR(VLOOKUP(C66,Listas!AT:AV,3,FALSE),0)=1,IF(WEEKDAY(C66+1)=7,C66+2,C66+1),C66)","v":""},25,{"$f":"IF(B66>$C$21,\"\",IF(Listas!$H$21=Listas!$I$17,IF(WEEKDAY(C65+$D$13)=1,C65+$D$13+1,C65+$D$13),IF(B66<=$C$21,IF((DATE(YEAR(C65),MONTH(C65)+1,DAY($C$14))-C65)>=27,IF(WEEKDAY(DATE(YEAR(C65),MONTH(C65)+1,DAY($C$14)))=1,DATE(YEAR(C65),MONTH(C65)+1,DAY($C$14)+1),DATE(YEAR(C65),MONTH(C65)+1,DAY($C$14))),DATE(YEAR(C65),MONTH(C65)+2,DAY($C$14))),\"\")))","v":""},"","",{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(B66<=$C$21,IF(ROUND((D65/$T$120)*$C$23*Q66,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((D65/$T$120)*$C$23,2)*Q66),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(B66<=$C$21,IF(ROUND(D65*$C$23*Q66,2)<1,1,ROUND(D65*$C$23,2)*Q66),0),2))))))","v":0},"",null,0,0,0,0,0,0,0,0,{"$f":"IF(Listas!$H$21=Listas!$I$15,1,IF(B66<=$C$21,ROUND((EOMONTH(A66,0)-EOMONTH(A65,0))/30,0),0))","v":0},null,"",null,"","",{"$f":"IF(U65=\"\",\"\",IF(U66=\"\",SUM($W$42:W65),IF(U66=$C$21,V65,Z66-X66-Y66)))","v":""},{"$f":"IF(U65=\"\",\"\",IF(U66=\"\",SUM($X$42:X65),ROUND(((1+$C$24)^(AG66/30)-1)*V65,2)))","v":""},{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(U66<=$C$21,IF(ROUND((V65/$T$120)*$C$23*AI66,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((V65/$T$120)*$C$23,2)*AI66),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(U66<=$C$21,IF(ROUND(V65*$C$23*AI66,2)<1,1,ROUND(V65*$C$23,2)*AI66),0),2))))))","v":0},{"$f":"IF(U65=\"\",\"\",IF(U66=\"\",SUM($Z$42:Z65),IF(U66=$C$21,SUM(W66,X66,Y66,AQ66),IF(U66<$C$21,$C$34,0))))","v":""},{"$f":"IF(U65=\"\",\"\",IF(U66=\"\",SUM($AA$42:AA65),IF(U66<=$C$21,$C$17,0)))","v":""},0,null,"",0,null,0,0,{"$f":"IF(Listas!$H$21=Listas!$I$17,1,IF(U66<=$C$21,ROUND((EOMONTH(S66,0)-EOMONTH(S65,0))/30,0),0))","v":0},null,null,"00:00:00",{"$nulls":3},0,0]
[{"$f":"IF(IFERROR(VLOOKUP(C67,Listas!AT:AV,3,FALSE),0)=1,IF(WEEKDAY(C67+1)=7,C67+2,C67+1),C67)","v":""},26,{"$f":"IF(B67>$C$21,\"\",IF(Listas!$H$21=Listas!$I$17,IF(WEEKDAY(C66+$D$13)=1,C66+$D$13+1,C66+$D$13),IF(B67<=$C$21,IF((DATE(YEAR(C66),MONTH(C66)+1,DAY($C$14))-C66)>=27,IF(WEEKDAY(DATE(YEAR(C66),MONTH(C66)+1,DAY($C$14)))=1,DATE(YEAR(C66),MONTH(C66)+1,DAY($C$14)+1),DATE(YEAR(C66),MONTH(C66)+1,DAY($C$14))),DATE(YEAR(C66),MONTH(C66)+2,DAY($C$14))),\"\")))","v":""},"","",{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(B67<=$C$21,IF(ROUND((D66/$T$120)*$C$23*Q67,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((D66/$T$120)*$C$23,2)*Q67),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(B67<=$C$21,IF(ROUND(D66*$C$23*Q67,2)<1,1,ROUND(D66*$C$23,2)*Q67),0),2))))))","v":0},"",null,0,0,0,0,0,0,0,0,{"$f":"IF(Listas!$H$21=Listas!$I$15,1,IF(B67<=$C$21,ROUND((EOMONTH(A67,0)-EOMONTH(A66,0))/30,0),0))","v":0},null,"",null,"","",{"$f":"IF(U66=\"\",\"\",IF(U67=\"\",SUM($W$42:W66),IF(U67=$C$21,V66,Z67-X67-Y67)))","v":""},{"$f":"IF(U66=\"\",\"\",IF(U67=\"\",SUM($X$42:X66),ROUND(((1+$C$24)^(AG67/30)-1)*V66,2)))","v":""},{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(U67<=$C$21,IF(ROUND((V66/$T$120)*$C$23*AI67,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((V66/$T$120)*$C$23,2)*AI67),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(U67<=$C$21,IF(ROUND(V66*$C$23*AI67,2)<1,1,ROUND(V66*$C$23,2)*AI67),0),2))))))","v":0},{"$f":"IF(U66=\"\",\"\",IF(U67=\"\",SUM($Z$42:Z66),IF(U67=$C$21,SUM(W67,X67,Y67,AQ67),IF(U67<$C$21,$C$34,0))))","v":""},{"$f":"IF(U66=\"\",\"\",IF(U67=\"\",SUM($AA$42:AA66),IF(U67<=$C$21,$C$17,0)))","v":""},0,null,"",0,null,0,0,{"$f":"IF(Listas!$H$21=Listas!$I$17,1,IF(U67<=$C$21,ROUND((EOMONTH(S67,0)-EOMONTH(S66,0))/30,0),0))","v":0},null,null,"00:00:00",{"$nulls":3},0,0]
[{"$f":"IF(IFERROR(VLOOKUP(C68,Listas!AT:AV,3,FALSE),0)=1,IF(WEEKDAY(C68+1)=7,C68+2,C68+1),C68)","v":""},27,{"$f":"IF(B68>$C$21,\"\",IF(Listas!$H$21=Listas!$I$17,IF(WEEKDAY(C67+$D$13)=1,C67+$D$13+1,C67+$D$13),IF(B68<=$C$21,IF((DATE(YEAR(C67),MONTH(C67)+1,DAY($C$14))-C67)>=27,IF(WEEKDAY(DATE(YEAR(C67),MONTH(C67)+1,DAY($C$14)))=1,DATE(YEAR(C67),MONTH(C67)+1,DAY($C$14)+1),DATE(YEAR(C67),MONTH(C67)+1,DAY($C$14))),DATE(YEAR(C67),MONTH(C67)+2,DAY($C$14))),\"\")))","v":""},"","",{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(B68<=$C$21,IF(ROUND((D67/$T$120)*$C$23*Q68,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((D67/$T$120)*$C$23,2)*Q68),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(B68<=$C$21,IF(ROUND(D67*$C$23*Q68,2)<1,1,ROUND(D67*$C$23,2)*Q68),0),2))))))","v":0},"",null,0,0,0,0,0,0,0,0,{"$f":"IF(Listas!$H$21=Listas!$I$15,1,IF(B68<=$C$21,ROUND((EOMONTH(A68,0)-EOMONTH(A67,0))/30,0),0))","v":0},null,"",null,"","",{"$f":"IF(U67=\"\",\"\",IF(U68=\"\",SUM($W$42:W67),IF(U68=$C$21,V67,Z68-X68-Y68)))","v":""},{"$f":"IF(U67=\"\",\"\",IF(U68=\"\",SUM($X$42:X67),ROUND(((1+$C$24)^(AG68/30)-1)*V67,2)))","v":""},{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(U68<=$C$21,IF(ROUND((V67/$T$120)*$C$23*AI68,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((V67/$T$120)*$C$23,2)*AI68),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(U68<=$C$21,IF(ROUND(V67*$C$23*AI68,2)<1,1,ROUND(V67*$C$23,2)*AI68),0),2))))))","v":0},{"$f":"IF(U67=\"\",\"\",IF(U68=\"\",SUM($Z$42:Z67),IF(U68=$C$21,SUM(W68,X68,Y68,AQ68),IF(U68<$C$21,$C$34,0))))","v":""},{"$f":"IF(U67=\"\",\"\",IF(U68=\"\",SUM($AA$42:AA67),IF(U68<=$C$21,$C$17,0)))","v":""},0,null,"",0,null,0,0,{"$f":"IF(Listas!$H$21=Listas!$I$17,1,IF(U68<=$C$21,ROUND((EOMONTH(S68,0)-EOMONTH(S67,0))/30,0),0))","v":0},null,null,"00:00:00",{"$nulls":3},0,0]
[{"$f":"IF(IFERROR(VLOOKUP(C69,Listas!AT:AV,3,FALSE),0)=1,IF(WEEKDAY(C69+1)=7,C69+2,C69+1),C69)","v":""},28,{"$f":"IF(B69>$C$21,\"\",IF(Listas!$H$21=Listas!$I$17,IF(WEEKDAY(C68+$D$13)=1,C68+$D$13+1,C68+$D$13),IF(B69<=$C$21,IF((DATE(YEAR(C68),MONTH(C68)+1,DAY($C$14))-C68)>=27,IF(WEEKDAY(DATE(YEAR(C68),MONTH(C68)+1,DAY($C$14)))=1,DATE(YEAR(C68),MONTH(C68)+1,DAY($C$14)+1),DATE(YEAR(C68),MONTH(C68)+1,DAY($C$14))),DATE(YEAR(C68),MONTH(C68)+2,DAY($C$14))),\"\")))","v":""},"","",{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(B69<=$C$21,IF(ROUND((D68/$T$120)*$C$23*Q69,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((D68/$T$120)*$C$23,2)*Q69),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(B69<=$C$21,IF(ROUND(D68*$C$23*Q69,2)<1,1,ROUND(D68*$C$23,2)*Q69),0),2))))))","v":0},"",null,0,0,0,0,0,0,0,0,{"$f":"IF(Listas!$H$21=Listas!$I$15,1,IF(B69<=$C$21,ROUND((EOMONTH(A69,0)-EOMONTH(A68,0))/30,0),0))","v":0},null,"",null,"","",{"$f":"IF(U68=\"\",\"\",IF(U69=\"\",SUM($W$42:W68),IF(U69=$C$21,V68,Z69-X69-Y69)))","v":""},{"$f":"IF(U68=\"\",\"\",IF(U69=\"\",SUM($X$42:X68),ROUND(((1+$C$24)^(AG69/30)-1)*V68,2)))","v":""},{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(U69<=$C$21,IF(ROUND((V68/$T$120)*$C$23*AI69,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((V68/$T$120)*$C$23,2)*AI69),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(U69<=$C$21,IF(ROUND(V68*$C$23*AI69,2)<1,1,ROUND(V68*$C$23,2)*AI69),0),2))))))","v":0},{"$f":"IF(U68=\"\",\"\",IF(U69=\"\",SUM($Z$42:Z68),IF(U69=$C$21,SUM(W69,X69,Y69,AQ69),IF(U69<$C$21,$C$34,0))))","v":""},{"$f":"IF(U68=\"\",\"\",IF(U69=\"\",SUM($AA$42:AA68),IF(U69<=$C$21,$C$17,0)))","v":""},0,null,"",0,null,0,0,{"$f":"IF(Listas!$H$21=Listas!$I$17,1,IF(U69<=$C$21,ROUND((EOMONTH(S69,0)-EOMONTH(S68,0))/30,0),0))","v":0},null,null,"00:00:00",{"$nulls":3},0,0]
[{"$f":"IF(IFERROR(VLOOKUP(C70,Listas!AT:AV,3,FALSE),0)=1,IF(WEEKDAY(C70+1)=7,C70+2,C70+1),C70)","v":""},29,{"$f":"IF(B70>$C$21,\"\",IF(Listas!$H$21=Listas!$I$17,IF(WEEKDAY(C69+$D$13)=1,C69+$D$13+1,C69+$D$13),IF(B70<=$C$21,IF((DATE(YEAR(C69),MONTH(C69)+1,DAY($C$14))-C69)>=27,IF(WEEKDAY(DATE(YEAR(C69),MONTH(C69)+1,DAY($C$14)))=1,DATE(YEAR(C69),MONTH(C69)+1,DAY($C$14)+1),DATE(YEAR(C69),MONTH(C69)+1,DAY($C$14))),DATE(YEAR(C69),MONTH(C69)+2,DAY($C$14))),\"\")))","v":""},"","",{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(B70<=$C$21,IF(ROUND((D69/$T$120)*$C$23*Q70,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((D69/$T$120)*$C$23,2)*Q70),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(B70<=$C$21,IF(ROUND(D69*$C$23*Q70,2)<1,1,ROUND(D69*$C$23,2)*Q70),0),2))))))","v":0},"",null,0,0,0,0,0,0,0,0,{"$f":"IF(Listas!$H$21=Listas!$I$15,1,IF(B70<=$C$21,ROUND((EOMONTH(A70,0)-EOMONTH(A69,0))/30,0),0))","v":0},null,"",null,"","",{"$f":"IF(U69=\"\",\"\",IF(U70=\"\",SUM($W$42:W69),IF(U70=$C$21,V69,Z70-X70-Y70)))","v":""},{"$f":"IF(U69=\"\",\"\",IF(U70=\"\",SUM($X$42:X69),ROUND(((1+$C$24)^(AG70/30)-1)*V69,2)))","v":""},{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(U70<=$C$21,IF(ROUND((V69/$T$120)*$C$23*AI70,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((V69/$T$120)*$C$23,2)*AI70),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(U70<=$C$21,IF(ROUND(V69*$C$23*AI70,2)<1,1,ROUND(V69*$C$23,2)*AI70),0),2))))))","v":0},{"$f":"IF(U69=\"\",\"\",IF(U70=\"\",SUM($Z$42:Z69),IF(U70=$C$21,SUM(W70,X70,Y70,AQ70),IF(U70<$C$21,$C$34,0))))","v":""},{"$f":"IF(U69=\"\",\"\",IF(U70=\"\",SUM($AA$42:AA69),IF(U70<=$C$21,$C$17,0)))","v":""},0,null,"",0,null,0,0,{"$f":"IF(Listas!$H$21=Listas!$I$17,1,IF(U70<=$C$21,ROUND((EOMONTH(S70,0)-EOMONTH(S69,0))/30,0),0))","v":0},null,null,"00:00:00",{"$nulls":3},0,0]
[{"$f":"IF(IFERROR(VLOOKUP(C71,Listas!AT:AV,3,FALSE),0)=1,IF(WEEKDAY(C71+1)=7,C71+2,C71+1),C71)","v":""},30,{"$f":"IF(B71>$C$21,\"\",IF(Listas!$H$21=Listas!$I$17,IF(WEEKDAY(C70+$D$13)=1,C70+$D$13+1,C70+$D$13),IF(B71<=$C$21,IF((DATE(YEAR(C70),MONTH(C70)+1,DAY($C$14))-C70)>=27,IF(WEEKDAY(DATE(YEAR(C70),MONTH(C70)+1,DAY($C$14)))=1,DATE(YEAR(C70),MONTH(C70)+1,DAY($C$14)+1),DATE(YEAR(C70),MONTH(C70)+1,DAY($C$14))),DATE(YEAR(C70),MONTH(C70)+2,DAY($C$14))),\"\")))","v":""},"","",{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(B71<=$C$21,IF(ROUND((D70/$T$120)*$C$23*Q71,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((D70/$T$120)*$C$23,2)*Q71),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(B71<=$C$21,IF(ROUND(D70*$C$23*Q71,2)<1,1,ROUND(D70*$C$23,2)*Q71),0),2))))))","v":0},"",null,0,0,0,0,0,0,0,0,{"$f":"IF(Listas!$H$21=Listas!$I$15,1,IF(B71<=$C$21,ROUND((EOMONTH(A71,0)-EOMONTH(A70,0))/30,0),0))","v":0},null,"",null,"","",{"$f":"IF(U70=\"\",\"\",IF(U71=\"\",SUM($W$42:W70),IF(U71=$C$21,V70,Z71-X71-Y71)))","v":""},{"$f":"IF(U70=\"\",\"\",IF(U71=\"\",SUM($X$42:X70),ROUND(((1+$C$24)^(AG71/30)-1)*V70,2)))","v":""},{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(U71<=$C$21,IF(ROUND((V70/$T$120)*$C$23*AI71,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((V70/$T$120)*$C$23,2)*AI71),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(U71<=$C$21,IF(ROUND(V70*$C$23*AI71,2)<1,1,ROUND(V70*$C$23,2)*AI71),0),2))))))","v":0},{"$f":"IF(U70=\"\",\"\",IF(U71=\"\",SUM($Z$42:Z70),IF(U71=$C$21,SUM(W71,X71,Y71,AQ71),IF(U71<$C$21,$C$34,0))))","v":""},{"$f":"IF(U70=\"\",\"\",IF(U71=\"\",SUM($AA$42:AA70),IF(U71<=$C$21,$C$17,0)))","v":""},0,null,"",0,null,0,0,{"$f":"IF(Listas!$H$21=Listas!$I$17,1,IF(U71<=$C$21,ROUND((EOMONTH(S71,0)-EOMONTH(S70,0))/30,0),0))","v":0},null,null,"00:00:00",{"$nulls":3},0,0]
[{"$f":"IF(IFERROR(VLOOKUP(C72,Listas!AT:AV,3,FALSE),0)=1,IF(WEEKDAY(C72+1)=7,C72+2,C72+1),C72)","v":""},31,{"$f":"IF(B72>$C$21,\"\",IF(Listas!$H$21=Listas!$I$17,IF(WEEKDAY(C71+$D$13)=1,C71+$D$13+1,C71+$D$13),IF(B72<=$C$21,IF((DATE(YEAR(C71),MONTH(C71)+1,DAY($C$14))-C71)>=27,IF(WEEKDAY(DATE(YEAR(C71),MONTH(C71)+1,DAY($C$14)))=1,DATE(YEAR(C71),MONTH(C71)+1,DAY($C$14)+1),DATE(YEAR(C71),MONTH(C71)+1,DAY($C$14))),DATE(YEAR(C71),MONTH(C71)+2,DAY($C$14))),\"\")))","v":""},"","",{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(B72<=$C$21,IF(ROUND((D71/$T$120)*$C$23*Q72,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((D71/$T$120)*$C$23,2)*Q72),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(B72<=$C$21,IF(ROUND(D71*$C$23*Q72,2)<1,1,ROUND(D71*$C$23,2)*Q72),0),2))))))","v":0},"",null,0,0,0,0,0,0,0,0,{"$f":"IF(Listas!$H$21=Listas!$I$15,1,IF(B72<=$C$21,ROUND((EOMONTH(A72,0)-EOMONTH(A71,0))/30,0),0))","v":0},null,"",null,"","",{"$f":"IF(U71=\"\",\"\",IF(U72=\"\",SUM($W$42:W71),IF(U72=$C$21,V71,Z72-X72-Y72)))","v":""},{"$f":"IF(U71=\"\",\"\",IF(U72=\"\",SUM($X$42:X71),ROUND(((1+$C$24)^(AG72/30)-1)*V71,2)))","v":""},{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(U72<=$C$21,IF(ROUND((V71/$T$120)*$C$23*AI72,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((V71/$T$120)*$C$23,2)*AI72),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(U72<=$C$21,IF(ROUND(V71*$C$23*AI72,2)<1,1,ROUND(V71*$C$23,2)*AI72),0),2))))))","v":0},{"$f":"IF(U71=\"\",\"\",IF(U72=\"\",SUM($Z$42:Z71),IF(U72=$C$21,SUM(W72,X72,Y72,AQ72),IF(U72<$C$21,$C$34,0))))","v":""},{"$f":"IF(U71=\"\",\"\",IF(U72=\"\",SUM($AA$42:AA71),IF(U72<=$C$21,$C$17,0)))","v":""},0,null,"",0,null,0,0,{"$f":"IF(Listas!$H$21=Listas!$I$17,1,IF(U72<=$C$21,ROUND((EOMONTH(S72,0)-EOMONTH(S71,0))/30,0),0))","v":0},null,null,"00:00:00",{"$nulls":3},0,0]
[{"$f":"IF(IFERROR(VLOOKUP(C73,Listas!AT:AV,3,FALSE),0)=1,IF(WEEKDAY(C73+1)=7,C73+2,C73+1),C73)","v":""},32,{"$f":"IF(B73>$C$21,\"\",IF(Listas!$H$21=Listas!$I$17,IF(WEEKDAY(C72+$D$13)=1,C72+$D$13+1,C72+$D$13),IF(B73<=$C$21,IF((DATE(YEAR(C72),MONTH(C72)+1,DAY($C$14))-C72)>=27,IF(WEEKDAY(DATE(YEAR(C72),MONTH(C72)+1,DAY($C$14)))=1,DATE(YEAR(C72),MONTH(C72)+1,DAY($C$14)+1),DATE(YEAR(C72),MONTH(C72)+1,DAY($C$14))),DATE(YEAR(C72),MONTH(C72)+2,DAY($C$14))),\"\")))","v":""},"","",{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(B73<=$C$21,IF(ROUND((D72/$T$120)*$C$23*Q73,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((D72/$T$120)*$C$23,2)*Q73),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(B73<=$C$21,IF(ROUND(D72*$C$23*Q73,2)<1,1,ROUND(D72*$C$23,2)*Q73),0),2))))))","v":0},"",null,0,0,0,0,0,0,0,0,{"$f":"IF(Listas!$H$21=Listas!$I$15,1,IF(B73<=$C$21,ROUND((EOMONTH(A73,0)-EOMONTH(A72,0))/30,0),0))","v":0},null,"",null,"","",{"$f":"IF(U72=\"\",\"\",IF(U73=\"\",SUM($W$42:W72),IF(U73=$C$21,V72,Z73-X73-Y73)))","v":""},{"$f":"IF(U72=\"\",\"\",IF(U73=\"\",SUM($X$42:X72),ROUND(((1+$C$24)^(AG73/30)-1)*V72,2)))","v":""},{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(U73<=$C$21,IF(ROUND((V72/$T$120)*$C$23*AI73,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((V72/$T$120)*$C$23,2)*AI73),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(U73<=$C$21,IF(ROUND(V72*$C$23*AI73,2)<1,1,ROUND(V72*$C$23,2)*AI73),0),2))))))","v":0},{"$f":"IF(U72=\"\",\"\",IF(U73=\"\",SUM($Z$42:Z72),IF(U73=$C$21,SUM(W73,X73,Y73,AQ73),IF(U73<$C$21,$C$34,0))))","v":""},{"$f":"IF(U72=\"\",\"\",IF(U73=\"\",SUM($AA$42:AA72),IF(U73<=$C$21,$C$17,0)))","v":""},0,null,"",0,null,0,0,{"$f":"IF(Listas!$H$21=Listas!$I$17,1,IF(U73<=$C$21,ROUND((EOMONTH(S73,0)-EOMONTH(S72,0))/30,0),0))","v":0},null,null,{"$f":"IF(S73=\"\",0,IF(S73=\"Total\",0,S73))","v":"00:00:00"},{"$nulls":3},0,0]
[{"$f":"IF(IFERROR(VLOOKUP(C74,Listas!AT:AV,3,FALSE),0)=1,IF(WEEKDAY(C74+1)=7,C74+2,C74+1),C74)","v":""},33,{"$f":"IF(B74>$C$21,\"\",IF(Listas!$H$21=Listas!$I$17,IF(WEEKDAY(C73+$D$13)=1,C73+$D$13+1,C73+$D$13),IF(B74<=$C$21,IF((DATE(YEAR(C73),MONTH(C73)+1,DAY($C$14))-C73)>=27,IF(WEEKDAY(DATE(YEAR(C73),MONTH(C73)+1,DAY($C$14)))=1,DATE(YEAR(C73),MONTH(C73)+1,DAY($C$14)+1),DATE(YEAR(C73),MONTH(C73)+1,DAY($C$14))),DATE(YEAR(C73),MONTH(C73)+2,DAY($C$14))),\"\")))","v":""},"","",{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(B74<=$C$21,IF(ROUND((D73/$T$120)*$C$23*Q74,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((D73/$T$120)*$C$23,2)*Q74),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(B74<=$C$21,IF(ROUND(D73*$C$23*Q74,2)<1,1,ROUND(D73*$C$23,2)*Q74),0),2))))))","v":0},"",null,0,0,0,0,0,0,0,0,{"$f":"IF(Listas!$H$21=Listas!$I$15,1,IF(B74<=$C$21,ROUND((EOMONTH(A74,0)-EOMONTH(A73,0))/30,0),0))","v":0},null,"",null,"","",{"$f":"IF(U73=\"\",\"\",IF(U74=\"\",SUM($W$42:W73),IF(U74=$C$21,V73,Z74-X74-Y74)))","v":""},{"$f":"IF(U73=\"\",\"\",IF(U74=\"\",SUM($X$42:X73),ROUND(((1+$C$24)^(AG74/30)-1)*V73,2)))","v":""},{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(U74<=$C$21,IF(ROUND((V73/$T$120)*$C$23*AI74,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((V73/$T$120)*$C$23,2)*AI74),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(U74<=$C$21,IF(ROUND(V73*$C$23*AI74,2)<1,1,ROUND(V73*$C$23,2)*AI74),0),2))))))","v":0},{"$f":"IF(U73=\"\",\"\",IF(U74=\"\",SUM($Z$42:Z73),IF(U74=$C$21,SUM(W74,X74,Y74,AQ74),IF(U74<$C$21,$C$34,0))))","v":""},{"$f":"IF(U73=\"\",\"\",IF(U74=\"\",SUM($AA$42:AA73),IF(U74<=$C$21,$C$17,0)))","v":""},{"$f":"SUM(Z74:AA74)","v":0},null,"",0,null,{"$f":"IF(U74<=$C$21,S74-S73,0)","v":0},0,{"$f":"IF(Listas!$H$21=Listas!$I$17,1,IF(U74<=$C$21,ROUND((EOMONTH(S74,0)-EOMONTH(S73,0))/30,0),0))","v":0},null,null,"00:00:00",{"$nulls":3},{"$f":"IF(S74=\"Total\",0,IF(S74=\"\",0,Z74))","v":0},{"$f":"IF(U74<=$C$21,$C$15,0)","v":0}]
[{"$f":"IF(IFERROR(VLOOKUP(C75,Listas!AT:AV,3,FALSE),0)=1,IF(WEEKDAY(C75+1)=7,C75+2,C75+1),C75)","v":""},34,{"$f":"IF(B75>$C$21,\"\",IF(Listas!$H$21=Listas!$I$17,IF(WEEKDAY(C74+$D$13)=1,C74+$D$13+1,C74+$D$13),IF(B75<=$C$21,IF((DATE(YEAR(C74),MONTH(C74)+1,DAY($C$14))-C74)>=27,IF(WEEKDAY(DATE(YEAR(C74),MONTH(C74)+1,DAY($C$14)))=1,DATE(YEAR(C74),MONTH(C74)+1,DAY($C$14)+1),DATE(YEAR(C74),MONTH(C74)+1,DAY($C$14))),DATE(YEAR(C74),MONTH(C74)+2,DAY($C$14))),\"\")))","v":""},"","",{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(B75<=$C$21,IF(ROUND((D74/$T$120)*$C$23*Q75,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((D74/$T$120)*$C$23,2)*Q75),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(B75<=$C$21,IF(ROUND(D74*$C$23*Q75,2)<1,1,ROUND(D74*$C$23,2)*Q75),0),2))))))","v":0},"",null,0,0,0,0,0,0,0,0,{"$f":"IF(Listas!$H$21=Listas!$I$15,1,IF(B75<=$C$21,ROUND((EOMONTH(A75,0)-EOMONTH(A74,0))/30,0),0))","v":0},null,"",null,"","",{"$f":"IF(U74=\"\",\"\",IF(U75=\"\",SUM($W$42:W74),IF(U75=$C$21,V74,Z75-X75-Y75)))","v":""},{"$f":"IF(U74=\"\",\"\",IF(U75=\"\",SUM($X$42:X74),ROUND(((1+$C$24)^(AG75/30)-1)*V74,2)))","v":""},{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(U75<=$C$21,IF(ROUND((V74/$T$120)*$C$23*AI75,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((V74/$T$120)*$C$23,2)*AI75),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(U75<=$C$21,IF(ROUND(V74*$C$23*AI75,2)<1,1,ROUND(V74*$C$23,2)*AI75),0),2))))))","v":0},{"$f":"IF(U74=\"\",\"\",IF(U75=\"\",SUM($Z$42:Z74),IF(U75=$C$21,SUM(W75,X75,Y75,AQ75),IF(U75<$C$21,$C$34,0))))","v":""},{"$f":"IF(U74=\"\",\"\",IF(U75=\"\",SUM($AA$42:AA74),IF(U75<=$C$21,$C$17,0)))","v":""},0,null,"",0,null,0,0,{"$f":"IF(Listas!$H$21=Listas!$I$17,1,IF(U75<=$C$21,ROUND((EOMONTH(S75,0)-EOMONTH(S74,0))/30,0),0))","v":0},null,null,"00:00:00",{"$nulls":3},0,0]
[{"$f":"IF(IFERROR(VLOOKUP(C76,Listas!AT:AV,3,FALSE),0)=1,IF(WEEKDAY(C76+1)=7,C76+2,C76+1),C76)","v":""},35,{"$f":"IF(B76>$C$21,\"\",IF(Listas!$H$21=Listas!$I$17,IF(WEEKDAY(C75+$D$13)=1,C75+$D$13+1,C75+$D$13),IF(B76<=$C$21,IF((DATE(YEAR(C75),MONTH(C75)+1,DAY($C$14))-C75)>=27,IF(WEEKDAY(DATE(YEAR(C75),MONTH(C75)+1,DAY($C$14)))=1,DATE(YEAR(C75),MONTH(C75)+1,DAY($C$14)+1),DATE(YEAR(C75),MONTH(C75)+1,DAY($C$14))),DATE(YEAR(C75),MONTH(C75)+2,DAY($C$14))),\"\")))","v":""},"","",{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(B76<=$C$21,IF(ROUND((D75/$T$120)*$C$23*Q76,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((D75/$T$120)*$C$23,2)*Q76),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(B76<=$C$21,IF(ROUND(D75*$C$23*Q76,2)<1,1,ROUND(D75*$C$23,2)*Q76),0),2))))))","v":0},"",null,0,0,0,0,0,0,0,0,{"$f":"IF(Listas!$H$21=Listas!$I$15,1,IF(B76<=$C$21,ROUND((EOMONTH(A76,0)-EOMONTH(A75,0))/30,0),0))","v":0},null,"",null,"","",{"$f":"IF(U75=\"\",\"\",IF(U76=\"\",SUM($W$42:W75),IF(U76=$C$21,V75,Z76-X76-Y76)))","v":""},{"$f":"IF(U75=\"\",\"\",IF(U76=\"\",SUM($X$42:X75),ROUND(((1+$C$24)^(AG76/30)-1)*V75,2)))","v":""},{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(U76<=$C$21,IF(ROUND((V75/$T$120)*$C$23*AI76,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((V75/$T$120)*$C$23,2)*AI76),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(U76<=$C$21,IF(ROUND(V75*$C$23*AI76,2)<1,1,ROUND(V75*$C$23,2)*AI76),0),2))))))","v":0},{"$f":"IF(U75=\"\",\"\",IF(U76=\"\",SUM($Z$42:Z75),IF(U76=$C$21,SUM(W76,X76,Y76,AQ76),IF(U76<$C$21,$C$34,0))))","v":""},{"$f":"IF(U75=\"\",\"\",IF(U76=\"\",SUM($AA$42:AA75),IF(U76<=$C$21,$C$17,0)))","v":""},0,null,"",0,null,0,0,{"$f":"IF(Listas!$H$21=Listas!$I$17,1,IF(U76<=$C$21,ROUND((EOMONTH(S76,0)-EOMONTH(S75,0))/30,0),0))","v":0},null,null,"00:00:00",{"$nulls":3},0,0]
[{"$f":"IF(IFERROR(VLOOKUP(C77,Listas!AT:AV,3,FALSE),0)=1,IF(WEEKDAY(C77+1)=7,C77+2,C77+1),C77)","v":""},36,{"$f":"IF(B77>$C$21,\"\",IF(Listas!$H$21=Listas!$I$17,IF(WEEKDAY(C76+$D$13)=1,C76+$D$13+1,C76+$D$13),IF(B77<=$C$21,IF((DATE(YEAR(C76),MONTH(C76)+1,DAY($C$14))-C76)>=27,IF(WEEKDAY(DATE(YEAR(C76),MONTH(C76)+1,DAY($C$14)))=1,DATE(YEAR(C76),MONTH(C76)+1,DAY($C$14)+1),DATE(YEAR(C76),MONTH(C76)+1,DAY($C$14))),DATE(YEAR(C76),MONTH(C76)+2,DAY($C$14))),\"\")))","v":""},"","",{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(B77<=$C$21,IF(ROUND((D76/$T$120)*$C$23*Q77,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((D76/$T$120)*$C$23,2)*Q77),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(B77<=$C$21,IF(ROUND(D76*$C$23*Q77,2)<1,1,ROUND(D76*$C$23,2)*Q77),0),2))))))","v":0},"",null,0,0,0,0,0,0,0,0,{"$f":"IF(Listas!$H$21=Listas!$I$15,1,IF(B77<=$C$21,ROUND((EOMONTH(A77,0)-EOMONTH(A76,0))/30,0),0))","v":0},null,"",null,"","",{"$f":"IF(U76=\"\",\"\",IF(U77=\"\",SUM($W$42:W76),IF(U77=$C$21,V76,Z77-X77-Y77)))","v":""},{"$f":"IF(U76=\"\",\"\",IF(U77=\"\",SUM($X$42:X76),ROUND(((1+$C$24)^(AG77/30)-1)*V76,2)))","v":""},{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(U77<=$C$21,IF(ROUND((V76/$T$120)*$C$23*AI77,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((V76/$T$120)*$C$23,2)*AI77),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(U77<=$C$21,IF(ROUND(V76*$C$23*AI77,2)<1,1,ROUND(V76*$C$23,2)*AI77),0),2))))))","v":0},{"$f":"IF(U76=\"\",\"\",IF(U77=\"\",SUM($Z$42:Z76),IF(U77=$C$21,SUM(W77,X77,Y77,AQ77),IF(U77<$C$21,$C$34,0))))","v":""},{"$f":"IF(U76=\"\",\"\",IF(U77=\"\",SUM($AA$42:AA76),IF(U77<=$C$21,$C$17,0)))","v":""},0,null,"",0,null,0,0,{"$f":"IF(Listas!$H$21=Listas!$I$17,1,IF(U77<=$C$21,ROUND((EOMONTH(S77,0)-EOMONTH(S76,0))/30,0),0))","v":0},null,null,"00:00:00",{"$nulls":3},0,0]
[{"$f":"IF(IFERROR(VLOOKUP(C78,Listas!AT:AV,3,FALSE),0)=1,IF(WEEKDAY(C78+1)=7,C78+2,C78+1),C78)","v":""},37,{"$f":"IF(B78>$C$21,\"\",IF(Listas!$H$21=Listas!$I$17,IF(WEEKDAY(C77+$D$13)=1,C77+$D$13+1,C77+$D$13),IF(B78<=$C$21,IF((DATE(YEAR(C77),MONTH(C77)+1,DAY($C$14))-C77)>=27,IF(WEEKDAY(DATE(YEAR(C77),MONTH(C77)+1,DAY($C$14)))=1,DATE(YEAR(C77),MONTH(C77)+1,DAY($C$14)+1),DATE(YEAR(C77),MONTH(C77)+1,DAY($C$14))),DATE(YEAR(C77),MONTH(C77)+2,DAY($C$14))),\"\")))","v":""},"","",{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(B78<=$C$21,IF(ROUND((D77/$T$120)*$C$23*Q78,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((D77/$T$120)*$C$23,2)*Q78),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(B78<=$C$21,IF(ROUND(D77*$C$23*Q78,2)<1,1,ROUND(D77*$C$23,2)*Q78),0),2))))))","v":0},"",null,0,0,0,0,0,0,0,0,{"$f":"IF(Listas!$H$21=Listas!$I$15,1,IF(B78<=$C$21,ROUND((EOMONTH(A78,0)-EOMONTH(A77,0))/30,0),0))","v":0},null,"",null,"","",{"$f":"IF(U77=\"\",\"\",IF(U78=\"\",SUM($W$42:W77),IF(U78=$C$21,V77,Z78-X78-Y78)))","v":""},{"$f":"IF(U77=\"\",\"\",IF(U78=\"\",SUM($X$42:X77),ROUND(((1+$C$24)^(AG78/30)-1)*V77,2)))","v":""},{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(U78<=$C$21,IF(ROUND((V77/$T$120)*$C$23*AI78,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((V77/$T$120)*$C$23,2)*AI78),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(U78<=$C$21,IF(ROUND(V77*$C$23*AI78,2)<1,1,ROUND(V77*$C$23,2)*AI78),0),2))))))","v":0},{"$f":"IF(U77=\"\",\"\",IF(U78=\"\",SUM($Z$42:Z77),IF(U78=$C$21,SUM(W78,X78,Y78,AQ78),IF(U78<$C$21,$C$34,0))))","v":""},{"$f":"IF(U77=\"\",\"\",IF(U78=\"\",SUM($AA$42:AA77),IF(U78<=$C$21,$C$17,0)))","v":""},0,null,"",0,null,0,0,{"$f":"IF(Listas!$H$21=Listas!$I$17,1,IF(U78<=$C$21,ROUND((EOMONTH(S78,0)-EOMONTH(S77,0))/30,0),0))","v":0},null,null,"00:00:00",{"$nulls":3},0,0]
[{"$f":"IF(IFERROR(VLOOKUP(C79,Listas!AT:AV,3,FALSE),0)=1,IF(WEEKDAY(C79+1)=7,C79+2,C79+1),C79)","v":""},38,{"$f":"IF(B79>$C$21,\"\",IF(Listas!$H$21=Listas!$I$17,IF(WEEKDAY(C78+$D$13)=1,C78+$D$13+1,C78+$D$13),IF(B79<=$C$21,IF((DATE(YEAR(C78),MONTH(C78)+1,DAY($C$14))-C78)>=27,IF(WEEKDAY(DATE(YEAR(C78),MONTH(C78)+1,DAY($C$14)))=1,DATE(YEAR(C78),MONTH(C78)+1,DAY($C$14)+1),DATE(YEAR(C78),MONTH(C78)+1,DAY($C$14))),DATE(YEAR(C78),MONTH(C78)+2,DAY($C$14))),\"\")))","v":""},"","",{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(B79<=$C$21,IF(ROUND((D78/$T$120)*$C$23*Q79,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((D78/$T$120)*$C$23,2)*Q79),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(B79<=$C$21,IF(ROUND(D78*$C$23*Q79,2)<1,1,ROUND(D78*$C$23,2)*Q79),0),2))))))","v":0},"",null,0,0,0,0,0,0,0,0,{"$f":"IF(Listas!$H$21=Listas!$I$15,1,IF(B79<=$C$21,ROUND((EOMONTH(A79,0)-EOMONTH(A78,0))/30,0),0))","v":0},null,"",null,"","",{"$f":"IF(U78=\"\",\"\",IF(U79=\"\",SUM($W$42:W78),IF(U79=$C$21,V78,Z79-X79-Y79)))","v":""},{"$f":"IF(U78=\"\",\"\",IF(U79=\"\",SUM($X$42:X78),ROUND(((1+$C$24)^(AG79/30)-1)*V78,2)))","v":""},{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(U79<=$C$21,IF(ROUND((V78/$T$120)*$C$23*AI79,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((V78/$T$120)*$C$23,2)*AI79),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(U79<=$C$21,IF(ROUND(V78*$C$23*AI79,2)<1,1,ROUND(V78*$C$23,2)*AI79),0),2))))))","v":0},{"$f":"IF(U78=\"\",\"\",IF(U79=\"\",SUM($Z$42:Z78),IF(U79=$C$21,SUM(W79,X79,Y79,AQ79),IF(U79<$C$21,$C$34,0))))","v":""},{"$f":"IF(U78=\"\",\"\",IF(U79=\"\",SUM($AA$42:AA78),IF(U79<=$C$21,$C$17,0)))","v":""},0,null,"",0,null,0,0,{"$f":"IF(Listas!$H$21=Listas!$I$17,1,IF(U79<=$C$21,ROUND((EOMONTH(S79,0)-EOMONTH(S78,0))/30,0),0))","v":0},null,null,"00:00:00",{"$nulls":3},0,0]
[{"$f":"IF(IFERROR(VLOOKUP(C80,Listas!AT:AV,3,FALSE),0)=1,IF(WEEKDAY(C80+1)=7,C80+2,C80+1),C80)","v":""},39,{"$f":"IF(B80>$C$21,\"\",IF(Listas!$H$21=Listas!$I$17,IF(WEEKDAY(C79+$D$13)=1,C79+$D$13+1,C79+$D$13),IF(B80<=$C$21,IF((DATE(YEAR(C79),MONTH(C79)+1,DAY($C$14))-C79)>=27,IF(WEEKDAY(DATE(YEAR(C79),MONTH(C79)+1,DAY($C$14)))=1,DATE(YEAR(C79),MONTH(C79)+1,DAY($C$14)+1),DATE(YEAR(C79),MONTH(C79)+1,DAY($C$14))),DATE(YEAR(C79),MONTH(C79)+2,DAY($C$14))),\"\")))","v":""},"","",{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(B80<=$C$21,IF(ROUND((D79/$T$120)*$C$23*Q80,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((D79/$T$120)*$C$23,2)*Q80),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(B80<=$C$21,IF(ROUND(D79*$C$23*Q80,2)<1,1,ROUND(D79*$C$23,2)*Q80),0),2))))))","v":0},"",null,0,0,0,0,0,0,0,0,{"$f":"IF(Listas!$H$21=Listas!$I$15,1,IF(B80<=$C$21,ROUND((EOMONTH(A80,0)-EOMONTH(A79,0))/30,0),0))","v":0},null,"",null,"","",{"$f":"IF(U79=\"\",\"\",IF(U80=\"\",SUM($W$42:W79),IF(U80=$C$21,V79,Z80-X80-Y80)))","v":""},{"$f":"IF(U79=\"\",\"\",IF(U80=\"\",SUM($X$42:X79),ROUND(((1+$C$24)^(AG80/30)-1)*V79,2)))","v":""},{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(U80<=$C$21,IF(ROUND((V79/$T$120)*$C$23*AI80,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((V79/$T$120)*$C$23,2)*AI80),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(U80<=$C$21,IF(ROUND(V79*$C$23*AI80,2)<1,1,ROUND(V79*$C$23,2)*AI80),0),2))))))","v":0},{"$f":"IF(U79=\"\",\"\",IF(U80=\"\",SUM($Z$42:Z79),IF(U80=$C$21,SUM(W80,X80,Y80,AQ80),IF(U80<$C$21,$C$34,0))))","v":""},{"$f":"IF(U79=\"\",\"\",IF(U80=\"\",SUM($AA$42:AA79),IF(U80<=$C$21,$C$17,0)))","v":""},0,null,"",0,null,0,0,{"$f":"IF(Listas!$H$21=Listas!$I$17,1,IF(U80<=$C$21,ROUND((EOMONTH(S80,0)-EOMONTH(S79,0))/30,0),0))","v":0},null,null,"00:00:00",{"$nulls":3},0,0]
[{"$f":"IF(IFERROR(VLOOKUP(C81,Listas!AT:AV,3,FALSE),0)=1,IF(WEEKDAY(C81+1)=7,C81+2,C81+1),C81)","v":""},40,{"$f":"IF(B81>$C$21,\"\",IF(Listas!$H$21=Listas!$I$17,IF(WEEKDAY(C80+$D$13)=1,C80+$D$13+1,C80+$D$13),IF(B81<=$C$21,IF((DATE(YEAR(C80),MONTH(C80)+1,DAY($C$14))-C80)>=27,IF(WEEKDAY(DATE(YEAR(C80),MONTH(C80)+1,DAY($C$14)))=1,DATE(YEAR(C80),MONTH(C80)+1,DAY($C$14)+1),DATE(YEAR(C80),MONTH(C80)+1,DAY($C$14))),DATE(YEAR(C80),MONTH(C80)+2,DAY($C$14))),\"\")))","v":""},"","",{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(B81<=$C$21,IF(ROUND((D80/$T$120)*$C$23*Q81,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((D80/$T$120)*$C$23,2)*Q81),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(B81<=$C$21,IF(ROUND(D80*$C$23*Q81,2)<1,1,ROUND(D80*$C$23,2)*Q81),0),2))))))","v":0},"",null,0,0,0,0,0,0,0,0,{"$f":"IF(Listas!$H$21=Listas!$I$15,1,IF(B81<=$C$21,ROUND((EOMONTH(A81,0)-EOMONTH(A80,0))/30,0),0))","v":0},null,"",null,"","",{"$f":"IF(U80=\"\",\"\",IF(U81=\"\",SUM($W$42:W80),IF(U81=$C$21,V80,Z81-X81-Y81)))","v":""},{"$f":"IF(U80=\"\",\"\",IF(U81=\"\",SUM($X$42:X80),ROUND(((1+$C$24)^(AG81/30)-1)*V80,2)))","v":""},{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(U81<=$C$21,IF(ROUND((V80/$T$120)*$C$23*AI81,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((V80/$T$120)*$C$23,2)*AI81),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(U81<=$C$21,IF(ROUND(V80*$C$23*AI81,2)<1,1,ROUND(V80*$C$23,2)*AI81),0),2))))))","v":0},{"$f":"IF(U80=\"\",\"\",IF(U81=\"\",SUM($Z$42:Z80),IF(U81=$C$21,SUM(W81,X81,Y81,AQ81),IF(U81<$C$21,$C$34,0))))","v":""},{"$f":"IF(U80=\"\",\"\",IF(U81=\"\",SUM($AA$42:AA80),IF(U81<=$C$21,$C$17,0)))","v":""},0,null,"",0,null,0,0,{"$f":"IF(Listas!$H$21=Listas!$I$17,1,IF(U81<=$C$21,ROUND((EOMONTH(S81,0)-EOMONTH(S80,0))/30,0),0))","v":0},null,null,"00:00:00",{"$nulls":3},0,0]
[{"$f":"IF(IFERROR(VLOOKUP(C82,Listas!AT:AV,3,FALSE),0)=1,IF(WEEKDAY(C82+1)=7,C82+2,C82+1),C82)","v":""},41,{"$f":"IF(B82>$C$21,\"\",IF(Listas!$H$21=Listas!$I$17,IF(WEEKDAY(C81+$D$13)=1,C81+$D$13+1,C81+$D$13),IF(B82<=$C$21,IF((DATE(YEAR(C81),MONTH(C81)+1,DAY($C$14))-C81)>=27,IF(WEEKDAY(DATE(YEAR(C81),MONTH(C81)+1,DAY($C$14)))=1,DATE(YEAR(C81),MONTH(C81)+1,DAY($C$14)+1),DATE(YEAR(C81),MONTH(C81)+1,DAY($C$14))),DATE(YEAR(C81),MONTH(C81)+2,DAY($C$14))),\"\")))","v":""},"","",{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(B82<=$C$21,IF(ROUND((D81/$T$120)*$C$23*Q82,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((D81/$T$120)*$C$23,2)*Q82),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(B82<=$C$21,IF(ROUND(D81*$C$23*Q82,2)<1,1,ROUND(D81*$C$23,2)*Q82),0),2))))))","v":0},"",null,0,0,0,0,0,0,0,0,{"$f":"IF(Listas!$H$21=Listas!$I$15,1,IF(B82<=$C$21,ROUND((EOMONTH(A82,0)-EOMONTH(A81,0))/30,0),0))","v":0},null,"",null,"","",{"$f":"IF(U81=\"\",\"\",IF(U82=\"\",SUM($W$42:W81),IF(U82=$C$21,V81,Z82-X82-Y82)))","v":""},{"$f":"IF(U81=\"\",\"\",IF(U82=\"\",SUM($X$42:X81),ROUND(((1+$C$24)^(AG82/30)-1)*V81,2)))","v":""},{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(U82<=$C$21,IF(ROUND((V81/$T$120)*$C$23*AI82,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((V81/$T$120)*$C$23,2)*AI82),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(U82<=$C$21,IF(ROUND(V81*$C$23*AI82,2)<1,1,ROUND(V81*$C$23,2)*AI82),0),2))))))","v":0},{"$f":"IF(U81=\"\",\"\",IF(U82=\"\",SUM($Z$42:Z81),IF(U82=$C$21,SUM(W82,X82,Y82,AQ82),IF(U82<$C$21,$C$34,0))))","v":""},{"$f":"IF(U81=\"\",\"\",IF(U82=\"\",SUM($AA$42:AA81),IF(U82<=$C$21,$C$17,0)))","v":""},0,null,"",0,null,0,0,{"$f":"IF(Listas!$H$21=Listas!$I$17,1,IF(U82<=$C$21,ROUND((EOMONTH(S82,0)-EOMONTH(S81,0))/30,0),0))","v":0},null,null,"00:00:00",{"$nulls":3},0,0]
[{"$f":"IF(IFERROR(VLOOKUP(C83,Listas!AT:AV,3,FALSE),0)=1,IF(WEEKDAY(C83+1)=7,C83+2,C83+1),C83)","v":""},42,{"$f":"IF(B83>$C$21,\"\",IF(Listas!$H$21=Listas!$I$17,IF(WEEKDAY(C82+$D$13)=1,C82+$D$13+1,C82+$D$13),IF(B83<=$C$21,IF((DATE(YEAR(C82),MONTH(C82)+1,DAY($C$14))-C82)>=27,IF(WEEKDAY(DATE(YEAR(C82),MONTH(C82)+1,DAY($C$14)))=1,DATE(YEAR(C82),MONTH(C82)+1,DAY($C$14)+1),DATE(YEAR(C82),MONTH(C82)+1,DAY($C$14))),DATE(YEAR(C82),MONTH(C82)+2,DAY($C$14))),\"\")))","v":""},"","",{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(B83<=$C$21,IF(ROUND((D82/$T$120)*$C$23*Q83,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((D82/$T$120)*$C$23,2)*Q83),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(B83<=$C$21,IF(ROUND(D82*$C$23*Q83,2)<1,1,ROUND(D82*$C$23,2)*Q83),0),2))))))","v":0},"",null,0,0,0,0,0,0,0,0,{"$f":"IF(Listas!$H$21=Listas!$I$15,1,IF(B83<=$C$21,ROUND((EOMONTH(A83,0)-EOMONTH(A82,0))/30,0),0))","v":0},null,"",null,"","",{"$f":"IF(U82=\"\",\"\",IF(U83=\"\",SUM($W$42:W82),IF(U83=$C$21,V82,Z83-X83-Y83)))","v":""},{"$f":"IF(U82=\"\",\"\",IF(U83=\"\",SUM($X$42:X82),ROUND(((1+$C$24)^(AG83/30)-1)*V82,2)))","v":""},{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(U83<=$C$21,IF(ROUND((V82/$T$120)*$C$23*AI83,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((V82/$T$120)*$C$23,2)*AI83),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(U83<=$C$21,IF(ROUND(V82*$C$23*AI83,2)<1,1,ROUND(V82*$C$23,2)*AI83),0),2))))))","v":0},{"$f":"IF(U82=\"\",\"\",IF(U83=\"\",SUM($Z$42:Z82),IF(U83=$C$21,SUM(W83,X83,Y83,AQ83),IF(U83<$C$21,$C$34,0))))","v":""},{"$f":"IF(U82=\"\",\"\",IF(U83=\"\",SUM($AA$42:AA82),IF(U83<=$C$21,$C$17,0)))","v":""},0,null,"",0,null,0,0,{"$f":"IF(Listas!$H$21=Listas!$I$17,1,IF(U83<=$C$21,ROUND((EOMONTH(S83,0)-EOMONTH(S82,0))/30,0),0))","v":0},null,null,"00:00:00",{"$nulls":3},0,0]
[{"$f":"IF(IFERROR(VLOOKUP(C84,Listas!AT:AV,3,FALSE),0)=1,IF(WEEKDAY(C84+1)=7,C84+2,C84+1),C84)","v":""},43,{"$f":"IF(B84>$C$21,\"\",IF(Listas!$H$21=Listas!$I$17,IF(WEEKDAY(C83+$D$13)=1,C83+$D$13+1,C83+$D$13),IF(B84<=$C$21,IF((DATE(YEAR(C83),MONTH(C83)+1,DAY($C$14))-C83)>=27,IF(WEEKDAY(DATE(YEAR(C83),MONTH(C83)+1,DAY($C$14)))=1,DATE(YEAR(C83),MONTH(C83)+1,DAY($C$14)+1),DATE(YEAR(C83),MONTH(C83)+1,DAY($C$14))),DATE(YEAR(C83),MONTH(C83)+2,DAY($C$14))),\"\")))","v":""},"","",{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(B84<=$C$21,IF(ROUND((D83/$T$120)*$C$23*Q84,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((D83/$T$120)*$C$23,2)*Q84),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(B84<=$C$21,IF(ROUND(D83*$C$23*Q84,2)<1,1,ROUND(D83*$C$23,2)*Q84),0),2))))))","v":0},"",null,0,0,0,0,0,0,0,0,{"$f":"IF(Listas!$H$21=Listas!$I$15,1,IF(B84<=$C$21,ROUND((EOMONTH(A84,0)-EOMONTH(A83,0))/30,0),0))","v":0},null,"",null,"","",{"$f":"IF(U83=\"\",\"\",IF(U84=\"\",SUM($W$42:W83),IF(U84=$C$21,V83,Z84-X84-Y84)))","v":""},{"$f":"IF(U83=\"\",\"\",IF(U84=\"\",SUM($X$42:X83),ROUND(((1+$C$24)^(AG84/30)-1)*V83,2)))","v":""},{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(U84<=$C$21,IF(ROUND((V83/$T$120)*$C$23*AI84,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((V83/$T$120)*$C$23,2)*AI84),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(U84<=$C$21,IF(ROUND(V83*$C$23*AI84,2)<1,1,ROUND(V83*$C$23,2)*AI84),0),2))))))","v":0},{"$f":"IF(U83=\"\",\"\",IF(U84=\"\",SUM($Z$42:Z83),IF(U84=$C$21,SUM(W84,X84,Y84,AQ84),IF(U84<$C$21,$C$34,0))))","v":""},{"$f":"IF(U83=\"\",\"\",IF(U84=\"\",SUM($AA$42:AA83),IF(U84<=$C$21,$C$17,0)))","v":""},0,null,"",0,null,0,0,{"$f":"IF(Listas!$H$21=Listas!$I$17,1,IF(U84<=$C$21,ROUND((EOMONTH(S84,0)-EOMONTH(S83,0))/30,0),0))","v":0},null,null,"00:00:00",{"$nulls":3},0,0]
[{"$f":"IF(IFERROR(VLOOKUP(C85,Listas!AT:AV,3,FALSE),0)=1,IF(WEEKDAY(C85+1)=7,C85+2,C85+1),C85)","v":""},44,{"$f":"IF(B85>$C$21,\"\",IF(Listas!$H$21=Listas!$I$17,IF(WEEKDAY(C84+$D$13)=1,C84+$D$13+1,C84+$D$13),IF(B85<=$C$21,IF((DATE(YEAR(C84),MONTH(C84)+1,DAY($C$14))-C84)>=27,IF(WEEKDAY(DATE(YEAR(C84),MONTH(C84)+1,DAY($C$14)))=1,DATE(YEAR(C84),MONTH(C84)+1,DAY($C$14)+1),DATE(YEAR(C84),MONTH(C84)+1,DAY($C$14))),DATE(YEAR(C84),MONTH(C84)+2,DAY($C$14))),\"\")))","v":""},"","",{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(B85<=$C$21,IF(ROUND((D84/$T$120)*$C$23*Q85,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((D84/$T$120)*$C$23,2)*Q85),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(B85<=$C$21,IF(ROUND(D84*$C$23*Q85,2)<1,1,ROUND(D84*$C$23,2)*Q85),0),2))))))","v":0},"",null,0,0,0,0,0,0,0,0,{"$f":"IF(Listas!$H$21=Listas!$I$15,1,IF(B85<=$C$21,ROUND((EOMONTH(A85,0)-EOMONTH(A84,0))/30,0),0))","v":0},null,"",null,"","",{"$f":"IF(U84=\"\",\"\",IF(U85=\"\",SUM($W$42:W84),IF(U85=$C$21,V84,Z85-X85-Y85)))","v":""},{"$f":"IF(U84=\"\",\"\",IF(U85=\"\",SUM($X$42:X84),ROUND(((1+$C$24)^(AG85/30)-1)*V84,2)))","v":""},{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(U85<=$C$21,IF(ROUND((V84/$T$120)*$C$23*AI85,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((V84/$T$120)*$C$23,2)*AI85),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(U85<=$C$21,IF(ROUND(V84*$C$23*AI85,2)<1,1,ROUND(V84*$C$23,2)*AI85),0),2))))))","v":0},{"$f":"IF(U84=\"\",\"\",IF(U85=\"\",SUM($Z$42:Z84),IF(U85=$C$21,SUM(W85,X85,Y85,AQ85),IF(U85<$C$21,$C$34,0))))","v":""},{"$f":"IF(U84=\"\",\"\",IF(U85=\"\",SUM($AA$42:AA84),IF(U85<=$C$21,$C$17,0)))","v":""},0,null,{"$f":"S85","v":""},{"$f":"IF(S85<>\"\",1,0)","v":0},null,0,0,{"$f":"IF(Listas!$H$21=Listas!$I$17,1,IF(U85<=$C$21,ROUND((EOMONTH(S85,0)-EOMONTH(S84,0))/30,0),0))","v":0},null,null,"00:00:00",{"$nulls":3},0,0]
[{"$f":"IF(IFERROR(VLOOKUP(C86,Listas!AT:AV,3,FALSE),0)=1,IF(WEEKDAY(C86+1)=7,C86+2,C86+1),C86)","v":""},45,{"$f":"IF(B86>$C$21,\"\",IF(Listas!$H$21=Listas!$I$17,IF(WEEKDAY(C85+$D$13)=1,C85+$D$13+1,C85+$D$13),IF(B86<=$C$21,IF((DATE(YEAR(C85),MONTH(C85)+1,DAY($C$14))-C85)>=27,IF(WEEKDAY(DATE(YEAR(C85),MONTH(C85)+1,DAY($C$14)))=1,DATE(YEAR(C85),MONTH(C85)+1,DAY($C$14)+1),DATE(YEAR(C85),MONTH(C85)+1,DAY($C$14))),DATE(YEAR(C85),MONTH(C85)+2,DAY($C$14))),\"\")))","v":""},"","",{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(B86<=$C$21,IF(ROUND((D85/$T$120)*$C$23*Q86,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((D85/$T$120)*$C$23,2)*Q86),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(B86<=$C$21,IF(ROUND(D85*$C$23*Q86,2)<1,1,ROUND(D85*$C$23,2)*Q86),0),2))))))","v":0},"",null,0,0,0,0,0,0,0,0,{"$f":"IF(Listas!$H$21=Listas!$I$15,1,IF(B86<=$C$21,ROUND((EOMONTH(A86,0)-EOMONTH(A85,0))/30,0),0))","v":0},null,"",null,"","",{"$f":"IF(U85=\"\",\"\",IF(U86=\"\",SUM($W$42:W85),IF(U86=$C$21,V85,Z86-X86-Y86)))","v":""},{"$f":"IF(U85=\"\",\"\",IF(U86=\"\",SUM($X$42:X85),ROUND(((1+$C$24)^(AG86/30)-1)*V85,2)))","v":""},{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(U86<=$C$21,IF(ROUND((V85/$T$120)*$C$23*AI86,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((V85/$T$120)*$C$23,2)*AI86),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(U86<=$C$21,IF(ROUND(V85*$C$23*AI86,2)<1,1,ROUND(V85*$C$23,2)*AI86),0),2))))))","v":0},{"$f":"IF(U85=\"\",\"\",IF(U86=\"\",SUM($Z$42:Z85),IF(U86=$C$21,SUM(W86,X86,Y86,AQ86),IF(U86<$C$21,$C$34,0))))","v":""},{"$f":"IF(U85=\"\",\"\",IF(U86=\"\",SUM($AA$42:AA85),IF(U86<=$C$21,$C$17,0)))","v":""},0,null,"",0,null,0,0,{"$f":"IF(Listas!$H$21=Listas!$I$17,1,IF(U86<=$C$21,ROUND((EOMONTH(S86,0)-EOMONTH(S85,0))/30,0),0))","v":0},null,null,"00:00:00",{"$nulls":3},0,0]
[{"$f":"IF(IFERROR(VLOOKUP(C87,Listas!AT:AV,3,FALSE),0)=1,IF(WEEKDAY(C87+1)=7,C87+2,C87+1),C87)","v":""},46,{"$f":"IF(B87>$C$21,\"\",IF(Listas!$H$21=Listas!$I$17,IF(WEEKDAY(C86+$D$13)=1,C86+$D$13+1,C86+$D$13),IF(B87<=$C$21,IF((DATE(YEAR(C86),MONTH(C86)+1,DAY($C$14))-C86)>=27,IF(WEEKDAY(DATE(YEAR(C86),MONTH(C86)+1,DAY($C$14)))=1,DATE(YEAR(C86),MONTH(C86)+1,DAY($C$14)+1),DATE(YEAR(C86),MONTH(C86)+1,DAY($C$14))),DATE(YEAR(C86),MONTH(C86)+2,DAY($C$14))),\"\")))","v":""},"","",{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(B87<=$C$21,IF(ROUND((D86/$T$120)*$C$23*Q87,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((D86/$T$120)*$C$23,2)*Q87),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(B87<=$C$21,IF(ROUND(D86*$C$23*Q87,2)<1,1,ROUND(D86*$C$23,2)*Q87),0),2))))))","v":0},"",null,0,0,0,0,0,0,0,0,{"$f":"IF(Listas!$H$21=Listas!$I$15,1,IF(B87<=$C$21,ROUND((EOMONTH(A87,0)-EOMONTH(A86,0))/30,0),0))","v":0},null,"",null,"","",{"$f":"IF(U86=\"\",\"\",IF(U87=\"\",SUM($W$42:W86),IF(U87=$C$21,V86,Z87-X87-Y87)))","v":""},{"$f":"IF(U86=\"\",\"\",IF(U87=\"\",SUM($X$42:X86),ROUND(((1+$C$24)^(AG87/30)-1)*V86,2)))","v":""},{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(U87<=$C$21,IF(ROUND((V86/$T$120)*$C$23*AI87,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((V86/$T$120)*$C$23,2)*AI87),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(U87<=$C$21,IF(ROUND(V86*$C$23*AI87,2)<1,1,ROUND(V86*$C$23,2)*AI87),0),2))))))","v":0},{"$f":"IF(U86=\"\",\"\",IF(U87=\"\",SUM($Z$42:Z86),IF(U87=$C$21,SUM(W87,X87,Y87,AQ87),IF(U87<$C$21,$C$34,0))))","v":""},{"$f":"IF(U86=\"\",\"\",IF(U87=\"\",SUM($AA$42:AA86),IF(U87<=$C$21,$C$17,0)))","v":""},0,null,"",0,null,0,0,{"$f":"IF(Listas!$H$21=Listas!$I$17,1,IF(U87<=$C$21,ROUND((EOMONTH(S87,0)-EOMONTH(S86,0))/30,0),0))","v":0},null,null,"00:00:00",{"$nulls":3},0,0]
[{"$f":"IF(IFERROR(VLOOKUP(C88,Listas!AT:AV,3,FALSE),0)=1,IF(WEEKDAY(C88+1)=7,C88+2,C88+1),C88)","v":""},47,{"$f":"IF(B88>$C$21,\"\",IF(Listas!$H$21=Listas!$I$17,IF(WEEKDAY(C87+$D$13)=1,C87+$D$13+1,C87+$D$13),IF(B88<=$C$21,IF((DATE(YEAR(C87),MONTH(C87)+1,DAY($C$14))-C87)>=27,IF(WEEKDAY(DATE(YEAR(C87),MONTH(C87)+1,DAY($C$14)))=1,DATE(YEAR(C87),MONTH(C87)+1,DAY($C$14)+1),DATE(YEAR(C87),MONTH(C87)+1,DAY($C$14))),DATE(YEAR(C87),MONTH(C87)+2,DAY($C$14))),\"\")))","v":""},"","",{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(B88<=$C$21,IF(ROUND((D87/$T$120)*$C$23*Q88,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((D87/$T$120)*$C$23,2)*Q88),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(B88<=$C$21,IF(ROUND(D87*$C$23*Q88,2)<1,1,ROUND(D87*$C$23,2)*Q88),0),2))))))","v":0},"",null,0,0,0,0,0,0,0,0,{"$f":"IF(Listas!$H$21=Listas!$I$15,1,IF(B88<=$C$21,ROUND((EOMONTH(A88,0)-EOMONTH(A87,0))/30,0),0))","v":0},null,"",null,"","",{"$f":"IF(U87=\"\",\"\",IF(U88=\"\",SUM($W$42:W87),IF(U88=$C$21,V87,Z88-X88-Y88)))","v":""},{"$f":"IF(U87=\"\",\"\",IF(U88=\"\",SUM($X$42:X87),ROUND(((1+$C$24)^(AG88/30)-1)*V87,2)))","v":""},{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(U88<=$C$21,IF(ROUND((V87/$T$120)*$C$23*AI88,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((V87/$T$120)*$C$23,2)*AI88),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(U88<=$C$21,IF(ROUND(V87*$C$23*AI88,2)<1,1,ROUND(V87*$C$23,2)*AI88),0),2))))))","v":0},{"$f":"IF(U87=\"\",\"\",IF(U88=\"\",SUM($Z$42:Z87),IF(U88=$C$21,SUM(W88,X88,Y88,AQ88),IF(U88<$C$21,$C$34,0))))","v":""},{"$f":"IF(U87=\"\",\"\",IF(U88=\"\",SUM($AA$42:AA87),IF(U88<=$C$21,$C$17,0)))","v":""},0,null,"",0,null,0,0,{"$f":"IF(Listas!$H$21=Listas!$I$17,1,IF(U88<=$C$21,ROUND((EOMONTH(S88,0)-EOMONTH(S87,0))/30,0),0))","v":0},null,null,"00:00:00",{"$nulls":3},0,0]
[{"$f":"IF(IFERROR(VLOOKUP(C89,Listas!AT:AV,3,FALSE),0)=1,IF(WEEKDAY(C89+1)=7,C89+2,C89+1),C89)","v":""},48,{"$f":"IF(B89>$C$21,\"\",IF(Listas!$H$21=Listas!$I$17,IF(WEEKDAY(C88+$D$13)=1,C88+$D$13+1,C88+$D$13),IF(B89<=$C$21,IF((DATE(YEAR(C88),MONTH(C88)+1,DAY($C$14))-C88)>=27,IF(WEEKDAY(DATE(YEAR(C88),MONTH(C88)+1,DAY($C$14)))=1,DATE(YEAR(C88),MONTH(C88)+1,DAY($C$14)+1),DATE(YEAR(C88),MONTH(C88)+1,DAY($C$14))),DATE(YEAR(C88),MONTH(C88)+2,DAY($C$14))),\"\")))","v":""},"","",{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(B89<=$C$21,IF(ROUND((D88/$T$120)*$C$23*Q89,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((D88/$T$120)*$C$23,2)*Q89),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(B89<=$C$21,IF(ROUND(D88*$C$23*Q89,2)<1,1,ROUND(D88*$C$23,2)*Q89),0),2))))))","v":0},"",null,0,0,0,0,0,0,0,0,{"$f":"IF(Listas!$H$21=Listas!$I$15,1,IF(B89<=$C$21,ROUND((EOMONTH(A89,0)-EOMONTH(A88,0))/30,0),0))","v":0},null,"",null,"","",{"$f":"IF(U88=\"\",\"\",IF(U89=\"\",SUM($W$42:W88),IF(U89=$C$21,V88,Z89-X89-Y89)))","v":""},{"$f":"IF(U88=\"\",\"\",IF(U89=\"\",SUM($X$42:X88),ROUND(((1+$C$24)^(AG89/30)-1)*V88,2)))","v":""},{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(U89<=$C$21,IF(ROUND((V88/$T$120)*$C$23*AI89,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((V88/$T$120)*$C$23,2)*AI89),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(U89<=$C$21,IF(ROUND(V88*$C$23*AI89,2)<1,1,ROUND(V88*$C$23,2)*AI89),0),2))))))","v":0},{"$f":"IF(U88=\"\",\"\",IF(U89=\"\",SUM($Z$42:Z88),IF(U89=$C$21,SUM(W89,X89,Y89,AQ89),IF(U89<$C$21,$C$34,0))))","v":""},{"$f":"IF(U88=\"\",\"\",IF(U89=\"\",SUM($AA$42:AA88),IF(U89<=$C$21,$C$17,0)))","v":""},0,null,"",0,null,0,0,{"$f":"IF(Listas!$H$21=Listas!$I$17,1,IF(U89<=$C$21,ROUND((EOMONTH(S89,0)-EOMONTH(S88,0))/30,0),0))","v":0},null,null,"00:00:00",{"$nulls":3},0,0]
[{"$f":"IF(IFERROR(VLOOKUP(C90,Listas!AT:AV,3,FALSE),0)=1,IF(WEEKDAY(C90+1)=7,C90+2,C90+1),C90)","v":""},49,{"$f":"IF(B90>$C$21,\"\",IF(Listas!$H$21=Listas!$I$17,IF(WEEKDAY(C89+$D$13)=1,C89+$D$13+1,C89+$D$13),IF(B90<=$C$21,IF((DATE(YEAR(C89),MONTH(C89)+1,DAY($C$14))-C89)>=27,IF(WEEKDAY(DATE(YEAR(C89),MONTH(C89)+1,DAY($C$14)))=1,DATE(YEAR(C89),MONTH(C89)+1,DAY($C$14)+1),DATE(YEAR(C89),MONTH(C89)+1,DAY($C$14))),DATE(YEAR(C89),MONTH(C89)+2,DAY($C$14))),\"\")))","v":""},"","",{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(B90<=$C$21,IF(ROUND((D89/$T$120)*$C$23*Q90,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((D89/$T$120)*$C$23,2)*Q90),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(B90<=$C$21,IF(ROUND(D89*$C$23*Q90,2)<1,1,ROUND(D89*$C$23,2)*Q90),0),2))))))","v":0},"",null,0,0,0,0,0,0,0,0,{"$f":"IF(Listas!$H$21=Listas!$I$15,1,IF(B90<=$C$21,ROUND((EOMONTH(A90,0)-EOMONTH(A89,0))/30,0),0))","v":0},null,"",null,"","",{"$f":"IF(U89=\"\",\"\",IF(U90=\"\",SUM($W$42:W89),IF(U90=$C$21,V89,Z90-X90-Y90)))","v":""},{"$f":"IF(U89=\"\",\"\",IF(U90=\"\",SUM($X$42:X89),ROUND(((1+$C$24)^(AG90/30)-1)*V89,2)))","v":""},{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(U90<=$C$21,IF(ROUND((V89/$T$120)*$C$23*AI90,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((V89/$T$120)*$C$23,2)*AI90),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(U90<=$C$21,IF(ROUND(V89*$C$23*AI90,2)<1,1,ROUND(V89*$C$23,2)*AI90),0),2))))))","v":0},{"$f":"IF(U89=\"\",\"\",IF(U90=\"\",SUM($Z$42:Z89),IF(U90=$C$21,SUM(W90,X90,Y90,AQ90),IF(U90<$C$21,$C$34,0))))","v":""},{"$f":"IF(U89=\"\",\"\",IF(U90=\"\",SUM($AA$42:AA89),IF(U90<=$C$21,$C$17,0)))","v":""},0,null,"",0,null,0,0,{"$f":"IF(Listas!$H$21=Listas!$I$17,1,IF(U90<=$C$21,ROUND((EOMONTH(S90,0)-EOMONTH(S89,0))/30,0),0))","v":0},null,null,"00:00:00",{"$nulls":3},0,0]
[{"$f":"IF(IFERROR(VLOOKUP(C91,Listas!AT:AV,3,FALSE),0)=1,IF(WEEKDAY(C91+1)=7,C91+2,C91+1),C91)","v":""},50,{"$f":"IF(B91>$C$21,\"\",IF(Listas!$H$21=Listas!$I$17,IF(WEEKDAY(C90+$D$13)=1,C90+$D$13+1,C90+$D$13),IF(B91<=$C$21,IF((DATE(YEAR(C90),MONTH(C90)+1,DAY($C$14))-C90)>=27,IF(WEEKDAY(DATE(YEAR(C90),MONTH(C90)+1,DAY($C$14)))=1,DATE(YEAR(C90),MONTH(C90)+1,DAY($C$14)+1),DATE(YEAR(C90),MONTH(C90)+1,DAY($C$14))),DATE(YEAR(C90),MONTH(C90)+2,DAY($C$14))),\"\")))","v":""},"","",{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(B91<=$C$21,IF(ROUND((D90/$T$120)*$C$23*Q91,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((D90/$T$120)*$C$23,2)*Q91),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(B91<=$C$21,IF(ROUND(D90*$C$23*Q91,2)<1,1,ROUND(D90*$C$23,2)*Q91),0),2))))))","v":0},"",null,0,0,0,0,0,0,0,0,{"$f":"IF(Listas!$H$21=Listas!$I$15,1,IF(B91<=$C$21,ROUND((EOMONTH(A91,0)-EOMONTH(A90,0))/30,0),0))","v":0},null,"",null,"","",{"$f":"IF(U90=\"\",\"\",IF(U91=\"\",SUM($W$42:W90),IF(U91=$C$21,V90,Z91-X91-Y91)))","v":""},{"$f":"IF(U90=\"\",\"\",IF(U91=\"\",SUM($X$42:X90),ROUND(((1+$C$24)^(AG91/30)-1)*V90,2)))","v":""},{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(U91<=$C$21,IF(ROUND((V90/$T$120)*$C$23*AI91,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((V90/$T$120)*$C$23,2)*AI91),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(U91<=$C$21,IF(ROUND(V90*$C$23*AI91,2)<1,1,ROUND(V90*$C$23,2)*AI91),0),2))))))","v":0},{"$f":"IF(U90=\"\",\"\",IF(U91=\"\",SUM($Z$42:Z90),IF(U91=$C$21,SUM(W91,X91,Y91,AQ91),IF(U91<$C$21,$C$34,0))))","v":""},{"$f":"IF(U90=\"\",\"\",IF(U91=\"\",SUM($AA$42:AA90),IF(U91<=$C$21,$C$17,0)))","v":""},0,null,"",0,null,0,0,{"$f":"IF(Listas!$H$21=Listas!$I$17,1,IF(U91<=$C$21,ROUND((EOMONTH(S91,0)-EOMONTH(S90,0))/30,0),0))","v":0},null,null,"00:00:00",{"$nulls":3},0,0]
[{"$f":"IF(IFERROR(VLOOKUP(C92,Listas!AT:AV,3,FALSE),0)=1,IF(WEEKDAY(C92+1)=7,C92+2,C92+1),C92)","v":""},51,{"$f":"IF(B92>$C$21,\"\",IF(Listas!$H$21=Listas!$I$17,IF(WEEKDAY(C91+$D$13)=1,C91+$D$13+1,C91+$D$13),IF(B92<=$C$21,IF((DATE(YEAR(C91),MONTH(C91)+1,DAY($C$14))-C91)>=27,IF(WEEKDAY(DATE(YEAR(C91),MONTH(C91)+1,DAY($C$14)))=1,DATE(YEAR(C91),MONTH(C91)+1,DAY($C$14)+1),DATE(YEAR(C91),MONTH(C91)+1,DAY($C$14))),DATE(YEAR(C91),MONTH(C91)+2,DAY($C$14))),\"\")))","v":""},"","",{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(B92<=$C$21,IF(ROUND((D91/$T$120)*$C$23*Q92,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((D91/$T$120)*$C$23,2)*Q92),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(B92<=$C$21,IF(ROUND(D91*$C$23*Q92,2)<1,1,ROUND(D91*$C$23,2)*Q92),0),2))))))","v":0},"",null,0,0,0,0,0,0,0,0,{"$f":"IF(Listas!$H$21=Listas!$I$15,1,IF(B92<=$C$21,ROUND((EOMONTH(A92,0)-EOMONTH(A91,0))/30,0),0))","v":0},null,"",null,"","",{"$f":"IF(U91=\"\",\"\",IF(U92=\"\",SUM($W$42:W91),IF(U92=$C$21,V91,Z92-X92-Y92)))","v":""},{"$f":"IF(U91=\"\",\"\",IF(U92=\"\",SUM($X$42:X91),ROUND(((1+$C$24)^(AG92/30)-1)*V91,2)))","v":""},{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(U92<=$C$21,IF(ROUND((V91/$T$120)*$C$23*AI92,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((V91/$T$120)*$C$23,2)*AI92),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(U92<=$C$21,IF(ROUND(V91*$C$23*AI92,2)<1,1,ROUND(V91*$C$23,2)*AI92),0),2))))))","v":0},{"$f":"IF(U91=\"\",\"\",IF(U92=\"\",SUM($Z$42:Z91),IF(U92=$C$21,SUM(W92,X92,Y92,AQ92),IF(U92<$C$21,$C$34,0))))","v":""},{"$f":"IF(U91=\"\",\"\",IF(U92=\"\",SUM($AA$42:AA91),IF(U92<=$C$21,$C$17,0)))","v":""},0,null,"",0,null,0,0,{"$f":"IF(Listas!$H$21=Listas!$I$17,1,IF(U92<=$C$21,ROUND((EOMONTH(S92,0)-EOMONTH(S91,0))/30,0),0))","v":0},null,null,"00:00:00",{"$nulls":3},0,0]
[{"$f":"IF(IFERROR(VLOOKUP(C93,Listas!AT:AV,3,FALSE),0)=1,IF(WEEKDAY(C93+1)=7,C93+2,C93+1),C93)","v":""},52,{"$f":"IF(B93>$C$21,\"\",IF(Listas!$H$21=Listas!$I$17,IF(WEEKDAY(C92+$D$13)=1,C92+$D$13+1,C92+$D$13),IF(B93<=$C$21,IF((DATE(YEAR(C92),MONTH(C92)+1,DAY($C$14))-C92)>=27,IF(WEEKDAY(DATE(YEAR(C92),MONTH(C92)+1,DAY($C$14)))=1,DATE(YEAR(C92),MONTH(C92)+1,DAY($C$14)+1),DATE(YEAR(C92),MONTH(C92)+1,DAY($C$14))),DATE(YEAR(C92),MONTH(C92)+2,DAY($C$14))),\"\")))","v":""},"","",{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(B93<=$C$21,IF(ROUND((D92/$T$120)*$C$23*Q93,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((D92/$T$120)*$C$23,2)*Q93),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(B93<=$C$21,IF(ROUND(D92*$C$23*Q93,2)<1,1,ROUND(D92*$C$23,2)*Q93),0),2))))))","v":0},"",null,0,0,0,0,0,0,0,0,{"$f":"IF(Listas!$H$21=Listas!$I$15,1,IF(B93<=$C$21,ROUND((EOMONTH(A93,0)-EOMONTH(A92,0))/30,0),0))","v":0},null,"",null,"","",{"$f":"IF(U92=\"\",\"\",IF(U93=\"\",SUM($W$42:W92),IF(U93=$C$21,V92,Z93-X93-Y93)))","v":""},{"$f":"IF(U92=\"\",\"\",IF(U93=\"\",SUM($X$42:X92),ROUND(((1+$C$24)^(AG93/30)-1)*V92,2)))","v":""},{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(U93<=$C$21,IF(ROUND((V92/$T$120)*$C$23*AI93,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((V92/$T$120)*$C$23,2)*AI93),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(U93<=$C$21,IF(ROUND(V92*$C$23*AI93,2)<1,1,ROUND(V92*$C$23,2)*AI93),0),2))))))","v":0},{"$f":"IF(U92=\"\",\"\",IF(U93=\"\",SUM($Z$42:Z92),IF(U93=$C$21,SUM(W93,X93,Y93,AQ93),IF(U93<$C$21,$C$34,0))))","v":""},{"$f":"IF(U92=\"\",\"\",IF(U93=\"\",SUM($AA$42:AA92),IF(U93<=$C$21,$C$17,0)))","v":""},0,null,"",0,null,0,0,{"$f":"IF(Listas!$H$21=Listas!$I$17,1,IF(U93<=$C$21,ROUND((EOMONTH(S93,0)-EOMONTH(S92,0))/30,0),0))","v":0},null,null,"00:00:00",{"$nulls":3},0,0]
[{"$f":"IF(IFERROR(VLOOKUP(C94,Listas!AT:AV,3,FALSE),0)=1,IF(WEEKDAY(C94+1)=7,C94+2,C94+1),C94)","v":""},53,{"$f":"IF(B94>$C$21,\"\",IF(Listas!$H$21=Listas!$I$17,IF(WEEKDAY(C93+$D$13)=1,C93+$D$13+1,C93+$D$13),IF(B94<=$C$21,IF((DATE(YEAR(C93),MONTH(C93)+1,DAY($C$14))-C93)>=27,IF(WEEKDAY(DATE(YEAR(C93),MONTH(C93)+1,DAY($C$14)))=1,DATE(YEAR(C93),MONTH(C93)+1,DAY($C$14)+1),DATE(YEAR(C93),MONTH(C93)+1,DAY($C$14))),DATE(YEAR(C93),MONTH(C93)+2,DAY($C$14))),\"\")))","v":""},"","",{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(B94<=$C$21,IF(ROUND((D93/$T$120)*$C$23*Q94,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((D93/$T$120)*$C$23,2)*Q94),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(B94<=$C$21,IF(ROUND(D93*$C$23*Q94,2)<1,1,ROUND(D93*$C$23,2)*Q94),0),2))))))","v":0},"",null,0,0,0,0,0,0,0,0,{"$f":"IF(Listas!$H$21=Listas!$I$15,1,IF(B94<=$C$21,ROUND((EOMONTH(A94,0)-EOMONTH(A93,0))/30,0),0))","v":0},null,"",null,"","",{"$f":"IF(U93=\"\",\"\",IF(U94=\"\",SUM($W$42:W93),IF(U94=$C$21,V93,Z94-X94-Y94)))","v":""},{"$f":"IF(U93=\"\",\"\",IF(U94=\"\",SUM($X$42:X93),ROUND(((1+$C$24)^(AG94/30)-1)*V93,2)))","v":""},{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(U94<=$C$21,IF(ROUND((V93/$T$120)*$C$23*AI94,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((V93/$T$120)*$C$23,2)*AI94),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(U94<=$C$21,IF(ROUND(V93*$C$23*AI94,2)<1,1,ROUND(V93*$C$23,2)*AI94),0),2))))))","v":0},{"$f":"IF(U93=\"\",\"\",IF(U94=\"\",SUM($Z$42:Z93),IF(U94=$C$21,SUM(W94,X94,Y94,AQ94),IF(U94<$C$21,$C$34,0))))","v":""},{"$f":"IF(U93=\"\",\"\",IF(U94=\"\",SUM($AA$42:AA93),IF(U94<=$C$21,$C$17,0)))","v":""},0,null,"",0,null,0,0,{"$f":"IF(Listas!$H$21=Listas!$I$17,1,IF(U94<=$C$21,ROUND((EOMONTH(S94,0)-EOMONTH(S93,0))/30,0),0))","v":0},null,null,"00:00:00",{"$nulls":3},0,0]
[{"$f":"IF(IFERROR(VLOOKUP(C95,Listas!AT:AV,3,FALSE),0)=1,IF(WEEKDAY(C95+1)=7,C95+2,C95+1),C95)","v":""},54,{"$f":"IF(B95>$C$21,\"\",IF(Listas!$H$21=Listas!$I$17,IF(WEEKDAY(C94+$D$13)=1,C94+$D$13+1,C94+$D$13),IF(B95<=$C$21,IF((DATE(YEAR(C94),MONTH(C94)+1,DAY($C$14))-C94)>=27,IF(WEEKDAY(DATE(YEAR(C94),MONTH(C94)+1,DAY($C$14)))=1,DATE(YEAR(C94),MONTH(C94)+1,DAY($C$14)+1),DATE(YEAR(C94),MONTH(C94)+1,DAY($C$14))),DATE(YEAR(C94),MONTH(C94)+2,DAY($C$14))),\"\")))","v":""},"","",{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(B95<=$C$21,IF(ROUND((D94/$T$120)*$C$23*Q95,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((D94/$T$120)*$C$23,2)*Q95),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(B95<=$C$21,IF(ROUND(D94*$C$23*Q95,2)<1,1,ROUND(D94*$C$23,2)*Q95),0),2))))))","v":0},"",null,0,0,0,0,0,0,0,0,{"$f":"IF(Listas!$H$21=Listas!$I$15,1,IF(B95<=$C$21,ROUND((EOMONTH(A95,0)-EOMONTH(A94,0))/30,0),0))","v":0},null,"",null,"","",{"$f":"IF(U94=\"\",\"\",IF(U95=\"\",SUM($W$42:W94),IF(U95=$C$21,V94,Z95-X95-Y95)))","v":""},{"$f":"IF(U94=\"\",\"\",IF(U95=\"\",SUM($X$42:X94),ROUND(((1+$C$24)^(AG95/30)-1)*V94,2)))","v":""},{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(U95<=$C$21,IF(ROUND((V94/$T$120)*$C$23*AI95,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((V94/$T$120)*$C$23,2)*AI95),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(U95<=$C$21,IF(ROUND(V94*$C$23*AI95,2)<1,1,ROUND(V94*$C$23,2)*AI95),0),2))))))","v":0},{"$f":"IF(U94=\"\",\"\",IF(U95=\"\",SUM($Z$42:Z94),IF(U95=$C$21,SUM(W95,X95,Y95,AQ95),IF(U95<$C$21,$C$34,0))))","v":""},{"$f":"IF(U94=\"\",\"\",IF(U95=\"\",SUM($AA$42:AA94),IF(U95<=$C$21,$C$17,0)))","v":""},0,null,"",0,null,0,0,{"$f":"IF(Listas!$H$21=Listas!$I$17,1,IF(U95<=$C$21,ROUND((EOMONTH(S95,0)-EOMONTH(S94,0))/30,0),0))","v":0},null,null,"00:00:00",{"$nulls":3},0,0]
[{"$f":"IF(IFERROR(VLOOKUP(C96,Listas!AT:AV,3,FALSE),0)=1,IF(WEEKDAY(C96+1)=7,C96+2,C96+1),C96)","v":""},55,{"$f":"IF(B96>$C$21,\"\",IF(Listas!$H$21=Listas!$I$17,IF(WEEKDAY(C95+$D$13)=1,C95+$D$13+1,C95+$D$13),IF(B96<=$C$21,IF((DATE(YEAR(C95),MONTH(C95)+1,DAY($C$14))-C95)>=27,IF(WEEKDAY(DATE(YEAR(C95),MONTH(C95)+1,DAY($C$14)))=1,DATE(YEAR(C95),MONTH(C95)+1,DAY($C$14)+1),DATE(YEAR(C95),MONTH(C95)+1,DAY($C$14))),DATE(YEAR(C95),MONTH(C95)+2,DAY($C$14))),\"\")))","v":""},"","",{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(B96<=$C$21,IF(ROUND((D95/$T$120)*$C$23*Q96,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((D95/$T$120)*$C$23,2)*Q96),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(B96<=$C$21,IF(ROUND(D95*$C$23*Q96,2)<1,1,ROUND(D95*$C$23,2)*Q96),0),2))))))","v":0},"",null,0,0,0,0,0,0,0,0,{"$f":"IF(Listas!$H$21=Listas!$I$15,1,IF(B96<=$C$21,ROUND((EOMONTH(A96,0)-EOMONTH(A95,0))/30,0),0))","v":0},null,"",null,"","",{"$f":"IF(U95=\"\",\"\",IF(U96=\"\",SUM($W$42:W95),IF(U96=$C$21,V95,Z96-X96-Y96)))","v":""},{"$f":"IF(U95=\"\",\"\",IF(U96=\"\",SUM($X$42:X95),ROUND(((1+$C$24)^(AG96/30)-1)*V95,2)))","v":""},{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(U96<=$C$21,IF(ROUND((V95/$T$120)*$C$23*AI96,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((V95/$T$120)*$C$23,2)*AI96),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(U96<=$C$21,IF(ROUND(V95*$C$23*AI96,2)<1,1,ROUND(V95*$C$23,2)*AI96),0),2))))))","v":0},{"$f":"IF(U95=\"\",\"\",IF(U96=\"\",SUM($Z$42:Z95),IF(U96=$C$21,SUM(W96,X96,Y96,AQ96),IF(U96<$C$21,$C$34,0))))","v":""},{"$f":"IF(U95=\"\",\"\",IF(U96=\"\",SUM($AA$42:AA95),IF(U96<=$C$21,$C$17,0)))","v":""},0,null,"",0,null,0,0,{"$f":"IF(Listas!$H$21=Listas!$I$17,1,IF(U96<=$C$21,ROUND((EOMONTH(S96,0)-EOMONTH(S95,0))/30,0),0))","v":0},null,null,"00:00:00",{"$nulls":3},0,0]
[{"$f":"IF(IFERROR(VLOOKUP(C97,Listas!AT:AV,3,FALSE),0)=1,IF(WEEKDAY(C97+1)=7,C97+2,C97+1),C97)","v":""},56,{"$f":"IF(B97>$C$21,\"\",IF(Listas!$H$21=Listas!$I$17,IF(WEEKDAY(C96+$D$13)=1,C96+$D$13+1,C96+$D$13),IF(B97<=$C$21,IF((DATE(YEAR(C96),MONTH(C96)+1,DAY($C$14))-C96)>=27,IF(WEEKDAY(DATE(YEAR(C96),MONTH(C96)+1,DAY($C$14)))=1,DATE(YEAR(C96),MONTH(C96)+1,DAY($C$14)+1),DATE(YEAR(C96),MONTH(C96)+1,DAY($C$14))),DATE(YEAR(C96),MONTH(C96)+2,DAY($C$14))),\"\")))","v":""},"","",{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(B97<=$C$21,IF(ROUND((D96/$T$120)*$C$23*Q97,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((D96/$T$120)*$C$23,2)*Q97),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(B97<=$C$21,IF(ROUND(D96*$C$23*Q97,2)<1,1,ROUND(D96*$C$23,2)*Q97),0),2))))))","v":0},"",null,0,0,0,0,0,0,0,0,{"$f":"IF(Listas!$H$21=Listas!$I$15,1,IF(B97<=$C$21,ROUND((EOMONTH(A97,0)-EOMONTH(A96,0))/30,0),0))","v":0},null,"",null,"","",{"$f":"IF(U96=\"\",\"\",IF(U97=\"\",SUM($W$42:W96),IF(U97=$C$21,V96,Z97-X97-Y97)))","v":""},{"$f":"IF(U96=\"\",\"\",IF(U97=\"\",SUM($X$42:X96),ROUND(((1+$C$24)^(AG97/30)-1)*V96,2)))","v":""},{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(U97<=$C$21,IF(ROUND((V96/$T$120)*$C$23*AI97,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((V96/$T$120)*$C$23,2)*AI97),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(U97<=$C$21,IF(ROUND(V96*$C$23*AI97,2)<1,1,ROUND(V96*$C$23,2)*AI97),0),2))))))","v":0},{"$f":"IF(U96=\"\",\"\",IF(U97=\"\",SUM($Z$42:Z96),IF(U97=$C$21,SUM(W97,X97,Y97,AQ97),IF(U97<$C$21,$C$34,0))))","v":""},{"$f":"IF(U96=\"\",\"\",IF(U97=\"\",SUM($AA$42:AA96),IF(U97<=$C$21,$C$17,0)))","v":""},0,null,"",0,null,0,0,{"$f":"IF(Listas!$H$21=Listas!$I$17,1,IF(U97<=$C$21,ROUND((EOMONTH(S97,0)-EOMONTH(S96,0))/30,0),0))","v":0},null,null,"00:00:00",{"$nulls":3},0,0]
[{"$f":"IF(IFERROR(VLOOKUP(C98,Listas!AT:AV,3,FALSE),0)=1,IF(WEEKDAY(C98+1)=7,C98+2,C98+1),C98)","v":""},57,{"$f":"IF(B98>$C$21,\"\",IF(Listas!$H$21=Listas!$I$17,IF(WEEKDAY(C97+$D$13)=1,C97+$D$13+1,C97+$D$13),IF(B98<=$C$21,IF((DATE(YEAR(C97),MONTH(C97)+1,DAY($C$14))-C97)>=27,IF(WEEKDAY(DATE(YEAR(C97),MONTH(C97)+1,DAY($C$14)))=1,DATE(YEAR(C97),MONTH(C97)+1,DAY($C$14)+1),DATE(YEAR(C97),MONTH(C97)+1,DAY($C$14))),DATE(YEAR(C97),MONTH(C97)+2,DAY($C$14))),\"\")))","v":""},"","",{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(B98<=$C$21,IF(ROUND((D97/$T$120)*$C$23*Q98,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((D97/$T$120)*$C$23,2)*Q98),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(B98<=$C$21,IF(ROUND(D97*$C$23*Q98,2)<1,1,ROUND(D97*$C$23,2)*Q98),0),2))))))","v":0},"",null,0,0,0,0,0,0,0,0,{"$f":"IF(Listas!$H$21=Listas!$I$15,1,IF(B98<=$C$21,ROUND((EOMONTH(A98,0)-EOMONTH(A97,0))/30,0),0))","v":0},null,"",null,"","",{"$f":"IF(U97=\"\",\"\",IF(U98=\"\",SUM($W$42:W97),IF(U98=$C$21,V97,Z98-X98-Y98)))","v":""},{"$f":"IF(U97=\"\",\"\",IF(U98=\"\",SUM($X$42:X97),ROUND(((1+$C$24)^(AG98/30)-1)*V97,2)))","v":""},{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(U98<=$C$21,IF(ROUND((V97/$T$120)*$C$23*AI98,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((V97/$T$120)*$C$23,2)*AI98),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(U98<=$C$21,IF(ROUND(V97*$C$23*AI98,2)<1,1,ROUND(V97*$C$23,2)*AI98),0),2))))))","v":0},{"$f":"IF(U97=\"\",\"\",IF(U98=\"\",SUM($Z$42:Z97),IF(U98=$C$21,SUM(W98,X98,Y98,AQ98),IF(U98<$C$21,$C$34,0))))","v":""},{"$f":"IF(U97=\"\",\"\",IF(U98=\"\",SUM($AA$42:AA97),IF(U98<=$C$21,$C$17,0)))","v":""},0,null,"",0,null,0,0,{"$f":"IF(Listas!$H$21=Listas!$I$17,1,IF(U98<=$C$21,ROUND((EOMONTH(S98,0)-EOMONTH(S97,0))/30,0),0))","v":0},null,null,"00:00:00",{"$nulls":3},0,0]
[{"$f":"IF(IFERROR(VLOOKUP(C99,Listas!AT:AV,3,FALSE),0)=1,IF(WEEKDAY(C99+1)=7,C99+2,C99+1),C99)","v":""},58,{"$f":"IF(B99>$C$21,\"\",IF(Listas!$H$21=Listas!$I$17,IF(WEEKDAY(C98+$D$13)=1,C98+$D$13+1,C98+$D$13),IF(B99<=$C$21,IF((DATE(YEAR(C98),MONTH(C98)+1,DAY($C$14))-C98)>=27,IF(WEEKDAY(DATE(YEAR(C98),MONTH(C98)+1,DAY($C$14)))=1,DATE(YEAR(C98),MONTH(C98)+1,DAY($C$14)+1),DATE(YEAR(C98),MONTH(C98)+1,DAY($C$14))),DATE(YEAR(C98),MONTH(C98)+2,DAY($C$14))),\"\")))","v":""},"","",{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(B99<=$C$21,IF(ROUND((D98/$T$120)*$C$23*Q99,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((D98/$T$120)*$C$23,2)*Q99),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(B99<=$C$21,IF(ROUND(D98*$C$23*Q99,2)<1,1,ROUND(D98*$C$23,2)*Q99),0),2))))))","v":0},"",null,0,0,0,0,0,0,0,0,{"$f":"IF(Listas!$H$21=Listas!$I$15,1,IF(B99<=$C$21,ROUND((EOMONTH(A99,0)-EOMONTH(A98,0))/30,0),0))","v":0},null,"",null,"","",{"$f":"IF(U98=\"\",\"\",IF(U99=\"\",SUM($W$42:W98),IF(U99=$C$21,V98,Z99-X99-Y99)))","v":""},{"$f":"IF(U98=\"\",\"\",IF(U99=\"\",SUM($X$42:X98),ROUND(((1+$C$24)^(AG99/30)-1)*V98,2)))","v":""},{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(U99<=$C$21,IF(ROUND((V98/$T$120)*$C$23*AI99,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((V98/$T$120)*$C$23,2)*AI99),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(U99<=$C$21,IF(ROUND(V98*$C$23*AI99,2)<1,1,ROUND(V98*$C$23,2)*AI99),0),2))))))","v":0},{"$f":"IF(U98=\"\",\"\",IF(U99=\"\",SUM($Z$42:Z98),IF(U99=$C$21,SUM(W99,X99,Y99,AQ99),IF(U99<$C$21,$C$34,0))))","v":""},{"$f":"IF(U98=\"\",\"\",IF(U99=\"\",SUM($AA$42:AA98),IF(U99<=$C$21,$C$17,0)))","v":""},0,null,"",0,null,0,0,{"$f":"IF(Listas!$H$21=Listas!$I$17,1,IF(U99<=$C$21,ROUND((EOMONTH(S99,0)-EOMONTH(S98,0))/30,0),0))","v":0},null,null,"00:00:00",{"$nulls":3},0,0]
[{"$f":"IF(IFERROR(VLOOKUP(C100,Listas!AT:AV,3,FALSE),0)=1,IF(WEEKDAY(C100+1)=7,C100+2,C100+1),C100)","v":""},59,{"$f":"IF(B100>$C$21,\"\",IF(Listas!$H$21=Listas!$I$17,IF(WEEKDAY(C99+$D$13)=1,C99+$D$13+1,C99+$D$13),IF(B100<=$C$21,IF((DATE(YEAR(C99),MONTH(C99)+1,DAY($C$14))-C99)>=27,IF(WEEKDAY(DATE(YEAR(C99),MONTH(C99)+1,DAY($C$14)))=1,DATE(YEAR(C99),MONTH(C99)+1,DAY($C$14)+1),DATE(YEAR(C99),MONTH(C99)+1,DAY($C$14))),DATE(YEAR(C99),MONTH(C99)+2,DAY($C$14))),\"\")))","v":""},"","",{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(B100<=$C$21,IF(ROUND((D99/$T$120)*$C$23*Q100,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((D99/$T$120)*$C$23,2)*Q100),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(B100<=$C$21,IF(ROUND(D99*$C$23*Q100,2)<1,1,ROUND(D99*$C$23,2)*Q100),0),2))))))","v":0},"",null,0,0,0,0,0,0,0,0,{"$f":"IF(Listas!$H$21=Listas!$I$15,1,IF(B100<=$C$21,ROUND((EOMONTH(A100,0)-EOMONTH(A99,0))/30,0),0))","v":0},null,"",null,"","",{"$f":"IF(U99=\"\",\"\",IF(U100=\"\",SUM($W$42:W99),IF(U100=$C$21,V99,Z100-X100-Y100)))","v":""},{"$f":"IF(U99=\"\",\"\",IF(U100=\"\",SUM($X$42:X99),ROUND(((1+$C$24)^(AG100/30)-1)*V99,2)))","v":""},{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(U100<=$C$21,IF(ROUND((V99/$T$120)*$C$23*AI100,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((V99/$T$120)*$C$23,2)*AI100),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(U100<=$C$21,IF(ROUND(V99*$C$23*AI100,2)<1,1,ROUND(V99*$C$23,2)*AI100),0),2))))))","v":0},{"$f":"IF(U99=\"\",\"\",IF(U100=\"\",SUM($Z$42:Z99),IF(U100=$C$21,SUM(W100,X100,Y100,AQ100),IF(U100<$C$21,$C$34,0))))","v":""},{"$f":"IF(U99=\"\",\"\",IF(U100=\"\",SUM($AA$42:AA99),IF(U100<=$C$21,$C$17,0)))","v":""},0,null,"",0,null,0,0,{"$f":"IF(Listas!$H$21=Listas!$I$17,1,IF(U100<=$C$21,ROUND((EOMONTH(S100,0)-EOMONTH(S99,0))/30,0),0))","v":0},null,null,"00:00:00",{"$nulls":3},0,0]
[{"$f":"IF(IFERROR(VLOOKUP(C101,Listas!AT:AV,3,FALSE),0)=1,IF(WEEKDAY(C101+1)=7,C101+2,C101+1),C101)","v":""},60,{"$f":"IF(B101>$C$21,\"\",IF(Listas!$H$21=Listas!$I$17,IF(WEEKDAY(C100+$D$13)=1,C100+$D$13+1,C100+$D$13),IF(B101<=$C$21,IF((DATE(YEAR(C100),MONTH(C100)+1,DAY($C$14))-C100)>=27,IF(WEEKDAY(DATE(YEAR(C100),MONTH(C100)+1,DAY($C$14)))=1,DATE(YEAR(C100),MONTH(C100)+1,DAY($C$14)+1),DATE(YEAR(C100),MONTH(C100)+1,DAY($C$14))),DATE(YEAR(C100),MONTH(C100)+2,DAY($C$14))),\"\")))","v":""},"","",{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(B101<=$C$21,IF(ROUND((D100/$T$120)*$C$23*Q101,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((D100/$T$120)*$C$23,2)*Q101),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(B101<=$C$21,IF(ROUND(D100*$C$23*Q101,2)<1,1,ROUND(D100*$C$23,2)*Q101),0),2))))))","v":0},"",null,0,0,0,0,0,0,0,0,{"$f":"IF(Listas!$H$21=Listas!$I$15,1,IF(B101<=$C$21,ROUND((EOMONTH(A101,0)-EOMONTH(A100,0))/30,0),0))","v":0},null,"",null,"","",{"$f":"IF(U100=\"\",\"\",IF(U101=\"\",SUM($W$42:W100),IF(U101=$C$21,V100,Z101-X101-Y101)))","v":""},{"$f":"IF(U100=\"\",\"\",IF(U101=\"\",SUM($X$42:X100),ROUND(((1+$C$24)^(AG101/30)-1)*V100,2)))","v":""},{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(U101<=$C$21,IF(ROUND((V100/$T$120)*$C$23*AI101,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((V100/$T$120)*$C$23,2)*AI101),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(U101<=$C$21,IF(ROUND(V100*$C$23*AI101,2)<1,1,ROUND(V100*$C$23,2)*AI101),0),2))))))","v":0},{"$f":"IF(U100=\"\",\"\",IF(U101=\"\",SUM($Z$42:Z100),IF(U101=$C$21,SUM(W101,X101,Y101,AQ101),IF(U101<$C$21,$C$34,0))))","v":""},{"$f":"IF(U100=\"\",\"\",IF(U101=\"\",SUM($AA$42:AA100),IF(U101<=$C$21,$C$17,0)))","v":""},0,null,"",0,null,0,0,{"$f":"IF(Listas!$H$21=Listas!$I$17,1,IF(U101<=$C$21,ROUND((EOMONTH(S101,0)-EOMONTH(S100,0))/30,0),0))","v":0},null,null,"00:00:00",{"$nulls":3},0,0]
[{"$f":"IF(IFERROR(VLOOKUP(C102,Listas!AT:AV,3,FALSE),0)=1,IF(WEEKDAY(C102+1)=7,C102+2,C102+1),C102)","v":""},61,{"$f":"IF(B102>$C$21,\"\",IF(Listas!$H$21=Listas!$I$17,IF(WEEKDAY(C101+$D$13)=1,C101+$D$13+1,C101+$D$13),IF(B102<=$C$21,IF((DATE(YEAR(C101),MONTH(C101)+1,DAY($C$14))-C101)>=27,IF(WEEKDAY(DATE(YEAR(C101),MONTH(C101)+1,DAY($C$14)))=1,DATE(YEAR(C101),MONTH(C101)+1,DAY($C$14)+1),DATE(YEAR(C101),MONTH(C101)+1,DAY($C$14))),DATE(YEAR(C101),MONTH(C101)+2,DAY($C$14))),\"\")))","v":""},{"$f":"IF(B102<=$C$21,D101-G102,\"\")","v":""},{"$f":"IFERROR(ROUND(((1+$C$24)^(L102/30)-1)*D101,2),\"\")","v":""},{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(B102<=$C$21,IF(ROUND((D101/$T$120)*$C$23*Q102,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((D101/$T$120)*$C$23,2)*Q102),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(B102<=$C$21,IF(ROUND(D101*$C$23*Q102,2)<1,1,ROUND(D101*$C$23,2)*Q102),0),2))))))","v":0},{"$f":"IF(B102>$C$21,D101,I102-E102-F102-H102)","v":""},null,{"$f":"IF(B102<=$C$21,$C$32,0)","v":0},{"$f":"IF(B102<=$C$21,$C$15,0)","v":0},0,{"$f":"IF(B102<=$C$21,A102-A101,0)","v":0},0,0,{"$f":"IF(B102<=$C$21,ROUND((1+$C$25)^(N102/30),6),0)","v":0},0,{"$f":"IF(Listas!$H$21=Listas!$I$15,1,IF(B102<=$C$21,ROUND((EOMONTH(A102,0)-EOMONTH(A101,0))/30,0),0))","v":0},null,"",null,"","",{"$f":"IF(U101=\"\",\"\",IF(U102=\"\",SUM($W$42:W101),IF(U102=$C$21,V101,Z102-X102-Y102)))","v":""},{"$f":"IF(U101=\"\",\"\",IF(U102=\"\",SUM($X$42:X101),ROUND(((1+$C$24)^(AG102/30)-1)*V101,2)))","v":""},{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(U102<=$C$21,IF(ROUND((V101/$T$120)*$C$23*AI102,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((V101/$T$120)*$C$23,2)*AI102),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(U102<=$C$21,IF(ROUND(V101*$C$23*AI102,2)<1,1,ROUND(V101*$C$23,2)*AI102),0),2))))))","v":0},{"$f":"IF(U101=\"\",\"\",IF(U102=\"\",SUM($Z$42:Z101),IF(U102=$C$21,SUM(W102,X102,Y102,AQ102),IF(U102<$C$21,$C$34,0))))","v":""},{"$f":"IF(U101=\"\",\"\",IF(U102=\"\",SUM($AA$42:AA101),IF(U102<=$C$21,$C$17,0)))","v":""},0,null,"",0,null,0,{"$f":"AH101-AG102","v":0},{"$f":"IF(Listas!$H$21=Listas!$I$17,1,IF(U102<=$C$21,ROUND((EOMONTH(S102,0)-EOMONTH(S101,0))/30,0),0))","v":0},null,null,"00:00:00",{"$nulls":3},0,0]
[{"$f":"IF(IFERROR(VLOOKUP(C103,Listas!AT:AV,3,FALSE),0)=1,IF(WEEKDAY(C103+1)=7,C103+2,C103+1),C103)","v":""},62,{"$f":"IF(B103>$C$21,\"\",IF(Listas!$H$21=Listas!$I$17,IF(WEEKDAY(C102+$D$13)=1,C102+$D$13+1,C102+$D$13),IF(B103<=$C$21,IF((DATE(YEAR(C102),MONTH(C102)+1,DAY($C$14))-C102)>=27,IF(WEEKDAY(DATE(YEAR(C102),MONTH(C102)+1,DAY($C$14)))=1,DATE(YEAR(C102),MONTH(C102)+1,DAY($C$14)+1),DATE(YEAR(C102),MONTH(C102)+1,DAY($C$14))),DATE(YEAR(C102),MONTH(C102)+2,DAY($C$14))),\"\")))","v":""},"","",{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(B103<=$C$21,IF(ROUND((D102/$T$120)*$C$23*Q103,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((D102/$T$120)*$C$23,2)*Q103),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(B103<=$C$21,IF(ROUND(D102*$C$23*Q103,2)<1,1,ROUND(D102*$C$23,2)*Q103),0),2))))))","v":0},"",null,0,0,0,0,0,0,0,0,{"$f":"IF(Listas!$H$21=Listas!$I$15,1,IF(B103<=$C$21,ROUND((EOMONTH(A103,0)-EOMONTH(A102,0))/30,0),0))","v":0},null,"",null,"","",{"$f":"IF(U102=\"\",\"\",IF(U103=\"\",SUM($W$42:W102),IF(U103=$C$21,V102,Z103-X103-Y103)))","v":""},{"$f":"IF(U102=\"\",\"\",IF(U103=\"\",SUM($X$42:X102),ROUND(((1+$C$24)^(AG103/30)-1)*V102,2)))","v":""},{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(U103<=$C$21,IF(ROUND((V102/$T$120)*$C$23*AI103,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((V102/$T$120)*$C$23,2)*AI103),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(U103<=$C$21,IF(ROUND(V102*$C$23*AI103,2)<1,1,ROUND(V102*$C$23,2)*AI103),0),2))))))","v":0},{"$f":"IF(U102=\"\",\"\",IF(U103=\"\",SUM($Z$42:Z102),IF(U103=$C$21,SUM(W103,X103,Y103,AQ103),IF(U103<$C$21,$C$34,0))))","v":""},{"$f":"IF(U102=\"\",\"\",IF(U103=\"\",SUM($AA$42:AA102),IF(U103<=$C$21,$C$17,0)))","v":""},0,null,"",0,null,0,0,{"$f":"IF(Listas!$H$21=Listas!$I$17,1,IF(U103<=$C$21,ROUND((EOMONTH(S103,0)-EOMONTH(S102,0))/30,0),0))","v":0},null,null,"00:00:00",{"$nulls":3},0,0]
[{"$f":"IF(IFERROR(VLOOKUP(C104,Listas!AT:AV,3,FALSE),0)=1,IF(WEEKDAY(C104+1)=7,C104+2,C104+1),C104)","v":""},63,{"$f":"IF(B104>$C$21,\"\",IF(Listas!$H$21=Listas!$I$17,IF(WEEKDAY(C103+$D$13)=1,C103+$D$13+1,C103+$D$13),IF(B104<=$C$21,IF((DATE(YEAR(C103),MONTH(C103)+1,DAY($C$14))-C103)>=27,IF(WEEKDAY(DATE(YEAR(C103),MONTH(C103)+1,DAY($C$14)))=1,DATE(YEAR(C103),MONTH(C103)+1,DAY($C$14)+1),DATE(YEAR(C103),MONTH(C103)+1,DAY($C$14))),DATE(YEAR(C103),MONTH(C103)+2,DAY($C$14))),\"\")))","v":""},"","",{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(B104<=$C$21,IF(ROUND((D103/$T$120)*$C$23*Q104,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((D103/$T$120)*$C$23,2)*Q104),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(B104<=$C$21,IF(ROUND(D103*$C$23*Q104,2)<1,1,ROUND(D103*$C$23,2)*Q104),0),2))))))","v":0},"",null,0,0,0,0,0,0,0,0,{"$f":"IF(Listas!$H$21=Listas!$I$15,1,IF(B104<=$C$21,ROUND((EOMONTH(A104,0)-EOMONTH(A103,0))/30,0),0))","v":0},null,"",null,"","",{"$f":"IF(U103=\"\",\"\",IF(U104=\"\",SUM($W$42:W103),IF(U104=$C$21,V103,Z104-X104-Y104)))","v":""},{"$f":"IF(U103=\"\",\"\",IF(U104=\"\",SUM($X$42:X103),ROUND(((1+$C$24)^(AG104/30)-1)*V103,2)))","v":""},{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(U104<=$C$21,IF(ROUND((V103/$T$120)*$C$23*AI104,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((V103/$T$120)*$C$23,2)*AI104),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(U104<=$C$21,IF(ROUND(V103*$C$23*AI104,2)<1,1,ROUND(V103*$C$23,2)*AI104),0),2))))))","v":0},{"$f":"IF(U103=\"\",\"\",IF(U104=\"\",SUM($Z$42:Z103),IF(U104=$C$21,SUM(W104,X104,Y104,AQ104),IF(U104<$C$21,$C$34,0))))","v":""},{"$f":"IF(U103=\"\",\"\",IF(U104=\"\",SUM($AA$42:AA103),IF(U104<=$C$21,$C$17,0)))","v":""},0,null,"",0,null,0,0,{"$f":"IF(Listas!$H$21=Listas!$I$17,1,IF(U104<=$C$21,ROUND((EOMONTH(S104,0)-EOMONTH(S103,0))/30,0),0))","v":0},null,null,"00:00:00",{"$nulls":3},0,0]
[{"$f":"IF(IFERROR(VLOOKUP(C105,Listas!AT:AV,3,FALSE),0)=1,IF(WEEKDAY(C105+1)=7,C105+2,C105+1),C105)","v":""},64,{"$f":"IF(B105>$C$21,\"\",IF(Listas!$H$21=Listas!$I$17,IF(WEEKDAY(C104+$D$13)=1,C104+$D$13+1,C104+$D$13),IF(B105<=$C$21,IF((DATE(YEAR(C104),MONTH(C104)+1,DAY($C$14))-C104)>=27,IF(WEEKDAY(DATE(YEAR(C104),MONTH(C104)+1,DAY($C$14)))=1,DATE(YEAR(C104),MONTH(C104)+1,DAY($C$14)+1),DATE(YEAR(C104),MONTH(C104)+1,DAY($C$14))),DATE(YEAR(C104),MONTH(C104)+2,DAY($C$14))),\"\")))","v":""},"","",{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(B105<=$C$21,IF(ROUND((D104/$T$120)*$C$23*Q105,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((D104/$T$120)*$C$23,2)*Q105),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(B105<=$C$21,IF(ROUND(D104*$C$23*Q105,2)<1,1,ROUND(D104*$C$23,2)*Q105),0),2))))))","v":0},"",null,0,0,0,0,0,0,0,0,{"$f":"IF(Listas!$H$21=Listas!$I$15,1,IF(B105<=$C$21,ROUND((EOMONTH(A105,0)-EOMONTH(A104,0))/30,0),0))","v":0},null,"",null,"","",{"$f":"IF(U104=\"\",\"\",IF(U105=\"\",SUM($W$42:W104),IF(U105=$C$21,V104,Z105-X105-Y105)))","v":""},{"$f":"IF(U104=\"\",\"\",IF(U105=\"\",SUM($X$42:X104),ROUND(((1+$C$24)^(AG105/30)-1)*V104,2)))","v":""},{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(U105<=$C$21,IF(ROUND((V104/$T$120)*$C$23*AI105,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((V104/$T$120)*$C$23,2)*AI105),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(U105<=$C$21,IF(ROUND(V104*$C$23*AI105,2)<1,1,ROUND(V104*$C$23,2)*AI105),0),2))))))","v":0},{"$f":"IF(U104=\"\",\"\",IF(U105=\"\",SUM($Z$42:Z104),IF(U105=$C$21,SUM(W105,X105,Y105,AQ105),IF(U105<$C$21,$C$34,0))))","v":""},{"$f":"IF(U104=\"\",\"\",IF(U105=\"\",SUM($AA$42:AA104),IF(U105<=$C$21,$C$17,0)))","v":""},0,null,"",0,null,0,0,{"$f":"IF(Listas!$H$21=Listas!$I$17,1,IF(U105<=$C$21,ROUND((EOMONTH(S105,0)-EOMONTH(S104,0))/30,0),0))","v":0},null,null,{"$f":"IF(S105=\"\",0,IF(S105=\"Total\",0,S105))","v":"00:00:00"},{"$nulls":3},0,0]
[{"$f":"IF(IFERROR(VLOOKUP(C106,Listas!AT:AV,3,FALSE),0)=1,IF(WEEKDAY(C106+1)=7,C106+2,C106+1),C106)","v":""},65,{"$f":"IF(B106>$C$21,\"\",IF(Listas!$H$21=Listas!$I$17,IF(WEEKDAY(C105+$D$13)=1,C105+$D$13+1,C105+$D$13),IF(B106<=$C$21,IF((DATE(YEAR(C105),MONTH(C105)+1,DAY($C$14))-C105)>=27,IF(WEEKDAY(DATE(YEAR(C105),MONTH(C105)+1,DAY($C$14)))=1,DATE(YEAR(C105),MONTH(C105)+1,DAY($C$14)+1),DATE(YEAR(C105),MONTH(C105)+1,DAY($C$14))),DATE(YEAR(C105),MONTH(C105)+2,DAY($C$14))),\"\")))","v":""},"","",{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(B106<=$C$21,IF(ROUND((D105/$T$120)*$C$23*Q106,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((D105/$T$120)*$C$23,2)*Q106),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(B106<=$C$21,IF(ROUND(D105*$C$23*Q106,2)<1,1,ROUND(D105*$C$23,2)*Q106),0),2))))))","v":0},"",null,0,0,0,0,0,0,0,0,{"$f":"IF(Listas!$H$21=Listas!$I$15,1,IF(B106<=$C$21,ROUND((EOMONTH(A106,0)-EOMONTH(A105,0))/30,0),0))","v":0},null,"",null,"","",{"$f":"IF(U105=\"\",\"\",IF(U106=\"\",SUM($W$42:W105),IF(U106=$C$21,V105,Z106-X106-Y106)))","v":""},{"$f":"IF(U105=\"\",\"\",IF(U106=\"\",SUM($X$42:X105),ROUND(((1+$C$24)^(AG106/30)-1)*V105,2)))","v":""},{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(U106<=$C$21,IF(ROUND((V105/$T$120)*$C$23*AI106,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((V105/$T$120)*$C$23,2)*AI106),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(U106<=$C$21,IF(ROUND(V105*$C$23*AI106,2)<1,1,ROUND(V105*$C$23,2)*AI106),0),2))))))","v":0},{"$f":"IF(U105=\"\",\"\",IF(U106=\"\",SUM($Z$42:Z105),IF(U106=$C$21,SUM(W106,X106,Y106,AQ106),IF(U106<$C$21,$C$34,0))))","v":""},{"$f":"IF(U105=\"\",\"\",IF(U106=\"\",SUM($AA$42:AA105),IF(U106<=$C$21,$C$17,0)))","v":""},{"$f":"SUM(Z106:AA106)","v":0},null,"",0,null,{"$f":"IF(U106<=$C$21,S106-S105,0)","v":0},0,{"$f":"IF(Listas!$H$21=Listas!$I$17,1,IF(U106<=$C$21,ROUND((EOMONTH(S106,0)-EOMONTH(S105,0))/30,0),0))","v":0},null,null,"00:00:00",{"$nulls":3},{"$f":"IF(S106=\"Total\",0,IF(S106=\"\",0,Z106))","v":0},{"$f":"IF(U106<=$C$21,$C$15,0)","v":0}]
[{"$f":"IF(IFERROR(VLOOKUP(C107,Listas!AT:AV,3,FALSE),0)=1,IF(WEEKDAY(C107+1)=7,C107+2,C107+1),C107)","v":""},66,{"$f":"IF(B107>$C$21,\"\",IF(Listas!$H$21=Listas!$I$17,IF(WEEKDAY(C106+$D$13)=1,C106+$D$13+1,C106+$D$13),IF(B107<=$C$21,IF((DATE(YEAR(C106),MONTH(C106)+1,DAY($C$14))-C106)>=27,IF(WEEKDAY(DATE(YEAR(C106),MONTH(C106)+1,DAY($C$14)))=1,DATE(YEAR(C106),MONTH(C106)+1,DAY($C$14)+1),DATE(YEAR(C106),MONTH(C106)+1,DAY($C$14))),DATE(YEAR(C106),MONTH(C106)+2,DAY($C$14))),\"\")))","v":""},"","",{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(B107<=$C$21,IF(ROUND((D106/$T$120)*$C$23*Q107,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((D106/$T$120)*$C$23,2)*Q107),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(B107<=$C$21,IF(ROUND(D106*$C$23*Q107,2)<1,1,ROUND(D106*$C$23,2)*Q107),0),2))))))","v":0},"",null,0,0,{"$f":"L107*Q107","v":0},0,0,{"$f":"N106-M107","v":0},0,{"$f":"IF(B107<=$C$21,ROUND((1+$C$24)^(N107/30),8),0)*K107*Q107","v":0},{"$f":"IF(Listas!$H$21=Listas!$I$15,1,IF(B107<=$C$21,ROUND((EOMONTH(A107,0)-EOMONTH(A106,0))/30,0),0))","v":0},null,"",null,"","",{"$f":"IF(U106=\"\",\"\",IF(U107=\"\",SUM($W$42:W106),IF(U107=$C$21,V106,Z107-X107-Y107)))","v":""},{"$f":"IF(U106=\"\",\"\",IF(U107=\"\",SUM($X$42:X106),ROUND(((1+$C$24)^(AG107/30)-1)*V106,2)))","v":""},{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(U107<=$C$21,IF(ROUND((V106/$T$120)*$C$23*AI107,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((V106/$T$120)*$C$23,2)*AI107),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(U107<=$C$21,IF(ROUND(V106*$C$23*AI107,2)<1,1,ROUND(V106*$C$23,2)*AI107),0),2))))))","v":0},{"$f":"IF(U106=\"\",\"\",IF(U107=\"\",SUM($Z$42:Z106),IF(U107=$C$21,SUM(W107,X107,Y107,AQ107),IF(U107<$C$21,$C$34,0))))","v":""},{"$f":"IF(U106=\"\",\"\",IF(U107=\"\",SUM($AA$42:AA106),IF(U107<=$C$21,$C$17,0)))","v":""},0,null,"",0,null,0,0,{"$f":"IF(Listas!$H$21=Listas!$I$17,1,IF(U107<=$C$21,ROUND((EOMONTH(S107,0)-EOMONTH(S106,0))/30,0),0))","v":0},null,null,"00:00:00",{"$nulls":3},0,0]
[{"$f":"IF(IFERROR(VLOOKUP(C108,Listas!AT:AV,3,FALSE),0)=1,IF(WEEKDAY(C108+1)=7,C108+2,C108+1),C108)","v":""},67,{"$f":"IF(B108>$C$21,\"\",IF(Listas!$H$21=Listas!$I$17,IF(WEEKDAY(C107+$D$13)=1,C107+$D$13+1,C107+$D$13),IF(B108<=$C$21,IF((DATE(YEAR(C107),MONTH(C107)+1,DAY($C$14))-C107)>=27,IF(WEEKDAY(DATE(YEAR(C107),MONTH(C107)+1,DAY($C$14)))=1,DATE(YEAR(C107),MONTH(C107)+1,DAY($C$14)+1),DATE(YEAR(C107),MONTH(C107)+1,DAY($C$14))),DATE(YEAR(C107),MONTH(C107)+2,DAY($C$14))),\"\")))","v":""},"","",{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(B108<=$C$21,IF(ROUND((D107/$T$120)*$C$23*Q108,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((D107/$T$120)*$C$23,2)*Q108),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(B108<=$C$21,IF(ROUND(D107*$C$23*Q108,2)<1,1,ROUND(D107*$C$23,2)*Q108),0),2))))))","v":0},"",null,0,0,0,0,0,0,0,0,{"$f":"IF(Listas!$H$21=Listas!$I$15,1,IF(B108<=$C$21,ROUND((EOMONTH(A108,0)-EOMONTH(A107,0))/30,0),0))","v":0},null,"",null,"","",{"$f":"IF(U107=\"\",\"\",IF(U108=\"\",SUM($W$42:W107),IF(U108=$C$21,V107,Z108-X108-Y108)))","v":""},{"$f":"IF(U107=\"\",\"\",IF(U108=\"\",SUM($X$42:X107),ROUND(((1+$C$24)^(AG108/30)-1)*V107,2)))","v":""},{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(U108<=$C$21,IF(ROUND((V107/$T$120)*$C$23*AI108,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((V107/$T$120)*$C$23,2)*AI108),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(U108<=$C$21,IF(ROUND(V107*$C$23*AI108,2)<1,1,ROUND(V107*$C$23,2)*AI108),0),2))))))","v":0},{"$f":"IF(U107=\"\",\"\",IF(U108=\"\",SUM($Z$42:Z107),IF(U108=$C$21,SUM(W108,X108,Y108,AQ108),IF(U108<$C$21,$C$34,0))))","v":""},{"$f":"IF(U107=\"\",\"\",IF(U108=\"\",SUM($AA$42:AA107),IF(U108<=$C$21,$C$17,0)))","v":""},0,null,"",0,null,0,0,{"$f":"IF(Listas!$H$21=Listas!$I$17,1,IF(U108<=$C$21,ROUND((EOMONTH(S108,0)-EOMONTH(S107,0))/30,0),0))","v":0},null,null,"00:00:00",{"$nulls":3},0,0]
[{"$f":"IF(IFERROR(VLOOKUP(C109,Listas!AT:AV,3,FALSE),0)=1,IF(WEEKDAY(C109+1)=7,C109+2,C109+1),C109)","v":""},68,{"$f":"IF(B109>$C$21,\"\",IF(Listas!$H$21=Listas!$I$17,IF(WEEKDAY(C108+$D$13)=1,C108+$D$13+1,C108+$D$13),IF(B109<=$C$21,IF((DATE(YEAR(C108),MONTH(C108)+1,DAY($C$14))-C108)>=27,IF(WEEKDAY(DATE(YEAR(C108),MONTH(C108)+1,DAY($C$14)))=1,DATE(YEAR(C108),MONTH(C108)+1,DAY($C$14)+1),DATE(YEAR(C108),MONTH(C108)+1,DAY($C$14))),DATE(YEAR(C108),MONTH(C108)+2,DAY($C$14))),\"\")))","v":""},"","",{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(B109<=$C$21,IF(ROUND((D108/$T$120)*$C$23*Q109,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((D108/$T$120)*$C$23,2)*Q109),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(B109<=$C$21,IF(ROUND(D108*$C$23*Q109,2)<1,1,ROUND(D108*$C$23,2)*Q109),0),2))))))","v":0},"",null,0,0,0,0,0,0,0,0,{"$f":"IF(Listas!$H$21=Listas!$I$15,1,IF(B109<=$C$21,ROUND((EOMONTH(A109,0)-EOMONTH(A108,0))/30,0),0))","v":0},null,"",null,"","",{"$f":"IF(U108=\"\",\"\",IF(U109=\"\",SUM($W$42:W108),IF(U109=$C$21,V108,Z109-X109-Y109)))","v":""},{"$f":"IF(U108=\"\",\"\",IF(U109=\"\",SUM($X$42:X108),ROUND(((1+$C$24)^(AG109/30)-1)*V108,2)))","v":""},{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(U109<=$C$21,IF(ROUND((V108/$T$120)*$C$23*AI109,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((V108/$T$120)*$C$23,2)*AI109),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(U109<=$C$21,IF(ROUND(V108*$C$23*AI109,2)<1,1,ROUND(V108*$C$23,2)*AI109),0),2))))))","v":0},{"$f":"IF(U108=\"\",\"\",IF(U109=\"\",SUM($Z$42:Z108),IF(U109=$C$21,SUM(W109,X109,Y109,AQ109),IF(U109<$C$21,$C$34,0))))","v":""},{"$f":"IF(U108=\"\",\"\",IF(U109=\"\",SUM($AA$42:AA108),IF(U109<=$C$21,$C$17,0)))","v":""},0,null,"",0,null,0,0,{"$f":"IF(Listas!$H$21=Listas!$I$17,1,IF(U109<=$C$21,ROUND((EOMONTH(S109,0)-EOMONTH(S108,0))/30,0),0))","v":0},null,null,"00:00:00",{"$nulls":3},0,0]
[{"$f":"IF(IFERROR(VLOOKUP(C110,Listas!AT:AV,3,FALSE),0)=1,IF(WEEKDAY(C110+1)=7,C110+2,C110+1),C110)","v":""},69,{"$f":"IF(B110>$C$21,\"\",IF(Listas!$H$21=Listas!$I$17,IF(WEEKDAY(C109+$D$13)=1,C109+$D$13+1,C109+$D$13),IF(B110<=$C$21,IF((DATE(YEAR(C109),MONTH(C109)+1,DAY($C$14))-C109)>=27,IF(WEEKDAY(DATE(YEAR(C109),MONTH(C109)+1,DAY($C$14)))=1,DATE(YEAR(C109),MONTH(C109)+1,DAY($C$14)+1),DATE(YEAR(C109),MONTH(C109)+1,DAY($C$14))),DATE(YEAR(C109),MONTH(C109)+2,DAY($C$14))),\"\")))","v":""},"","",{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(B110<=$C$21,IF(ROUND((D109/$T$120)*$C$23*Q110,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((D109/$T$120)*$C$23,2)*Q110),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(B110<=$C$21,IF(ROUND(D109*$C$23*Q110,2)<1,1,ROUND(D109*$C$23,2)*Q110),0),2))))))","v":0},"",null,0,0,0,0,0,0,0,0,{"$f":"IF(Listas!$H$21=Listas!$I$15,1,IF(B110<=$C$21,ROUND((EOMONTH(A110,0)-EOMONTH(A109,0))/30,0),0))","v":0},null,"",null,"","",{"$f":"IF(U109=\"\",\"\",IF(U110=\"\",SUM($W$42:W109),IF(U110=$C$21,V109,Z110-X110-Y110)))","v":""},{"$f":"IF(U109=\"\",\"\",IF(U110=\"\",SUM($X$42:X109),ROUND(((1+$C$24)^(AG110/30)-1)*V109,2)))","v":""},{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(U110<=$C$21,IF(ROUND((V109/$T$120)*$C$23*AI110,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((V109/$T$120)*$C$23,2)*AI110),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(U110<=$C$21,IF(ROUND(V109*$C$23*AI110,2)<1,1,ROUND(V109*$C$23,2)*AI110),0),2))))))","v":0},{"$f":"IF(U109=\"\",\"\",IF(U110=\"\",SUM($Z$42:Z109),IF(U110=$C$21,SUM(W110,X110,Y110,AQ110),IF(U110<$C$21,$C$34,0))))","v":""},{"$f":"IF(U109=\"\",\"\",IF(U110=\"\",SUM($AA$42:AA109),IF(U110<=$C$21,$C$17,0)))","v":""},0,null,"",0,null,0,0,{"$f":"IF(Listas!$H$21=Listas!$I$17,1,IF(U110<=$C$21,ROUND((EOMONTH(S110,0)-EOMONTH(S109,0))/30,0),0))","v":0},null,null,"00:00:00",{"$nulls":3},0,0]
[{"$f":"IF(IFERROR(VLOOKUP(C111,Listas!AT:AV,3,FALSE),0)=1,IF(WEEKDAY(C111+1)=7,C111+2,C111+1),C111)","v":""},70,{"$f":"IF(B111>$C$21,\"\",IF(Listas!$H$21=Listas!$I$17,IF(WEEKDAY(C110+$D$13)=1,C110+$D$13+1,C110+$D$13),IF(B111<=$C$21,IF((DATE(YEAR(C110),MONTH(C110)+1,DAY($C$14))-C110)>=27,IF(WEEKDAY(DATE(YEAR(C110),MONTH(C110)+1,DAY($C$14)))=1,DATE(YEAR(C110),MONTH(C110)+1,DAY($C$14)+1),DATE(YEAR(C110),MONTH(C110)+1,DAY($C$14))),DATE(YEAR(C110),MONTH(C110)+2,DAY($C$14))),\"\")))","v":""},"","",{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(B111<=$C$21,IF(ROUND((D110/$T$120)*$C$23*Q111,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((D110/$T$120)*$C$23,2)*Q111),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(B111<=$C$21,IF(ROUND(D110*$C$23*Q111,2)<1,1,ROUND(D110*$C$23,2)*Q111),0),2))))))","v":0},"",null,0,0,0,0,0,0,0,0,{"$f":"IF(Listas!$H$21=Listas!$I$15,1,IF(B111<=$C$21,ROUND((EOMONTH(A111,0)-EOMONTH(A110,0))/30,0),0))","v":0},null,"",null,"","",{"$f":"IF(U110=\"\",\"\",IF(U111=\"\",SUM($W$42:W110),IF(U111=$C$21,V110,Z111-X111-Y111)))","v":""},{"$f":"IF(U110=\"\",\"\",IF(U111=\"\",SUM($X$42:X110),ROUND(((1+$C$24)^(AG111/30)-1)*V110,2)))","v":""},{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(U111<=$C$21,IF(ROUND((V110/$T$120)*$C$23*AI111,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((V110/$T$120)*$C$23,2)*AI111),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(U111<=$C$21,IF(ROUND(V110*$C$23*AI111,2)<1,1,ROUND(V110*$C$23,2)*AI111),0),2))))))","v":0},{"$f":"IF(U110=\"\",\"\",IF(U111=\"\",SUM($Z$42:Z110),IF(U111=$C$21,SUM(W111,X111,Y111,AQ111),IF(U111<$C$21,$C$34,0))))","v":""},{"$f":"IF(U110=\"\",\"\",IF(U111=\"\",SUM($AA$42:AA110),IF(U111<=$C$21,$C$17,0)))","v":""},0,null,"",0,null,0,0,{"$f":"IF(Listas!$H$21=Listas!$I$17,1,IF(U111<=$C$21,ROUND((EOMONTH(S111,0)-EOMONTH(S110,0))/30,0),0))","v":0},null,null,"00:00:00",{"$nulls":3},0,0]
[{"$f":"IF(IFERROR(VLOOKUP(C112,Listas!AT:AV,3,FALSE),0)=1,IF(WEEKDAY(C112+1)=7,C112+2,C112+1),C112)","v":""},71,{"$f":"IF(B112>$C$21,\"\",IF(Listas!$H$21=Listas!$I$17,IF(WEEKDAY(C111+$D$13)=1,C111+$D$13+1,C111+$D$13),IF(B112<=$C$21,IF((DATE(YEAR(C111),MONTH(C111)+1,DAY($C$14))-C111)>=27,IF(WEEKDAY(DATE(YEAR(C111),MONTH(C111)+1,DAY($C$14)))=1,DATE(YEAR(C111),MONTH(C111)+1,DAY($C$14)+1),DATE(YEAR(C111),MONTH(C111)+1,DAY($C$14))),DATE(YEAR(C111),MONTH(C111)+2,DAY($C$14))),\"\")))","v":""},{"$f":"IF(B112<=$C$21,D111-G112,\"\")","v":""},{"$f":"IFERROR(ROUND(((1+$C$24)^(L112/30)-1)*D111,2),\"\")","v":""},{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(B112<=$C$21,IF(ROUND((D111/$T$120)*$C$23*Q112,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((D111/$T$120)*$C$23,2)*Q112),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(B112<=$C$21,IF(ROUND(D111*$C$23*Q112,2)<1,1,ROUND(D111*$C$23,2)*Q112),0),2))))))","v":0},{"$f":"IF(B112>$C$21,D111,I112-E112-F112-H112)","v":""},null,{"$f":"IF(B112<=$C$21,$C$32,0)","v":0},{"$f":"IF(B112<=$C$21,$C$15,0)","v":0},0,{"$f":"IF(B112<=$C$21,A112-A111,0)","v":0},0,0,{"$f":"IF(B112<=$C$21,ROUND((1+$C$25)^(N112/30),6),0)","v":0},0,{"$f":"IF(Listas!$H$21=Listas!$I$15,1,IF(B112<=$C$21,ROUND((EOMONTH(A112,0)-EOMONTH(A111,0))/30,0),0))","v":0},null,"",null,"","",{"$f":"IF(U111=\"\",\"\",IF(U112=\"\",SUM($W$42:W111),IF(U112=$C$21,V111,Z112-X112-Y112)))","v":""},{"$f":"IF(U111=\"\",\"\",IF(U112=\"\",SUM($X$42:X111),ROUND(((1+$C$24)^(AG112/30)-1)*V111,2)))","v":""},{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(U112<=$C$21,IF(ROUND((V111/$T$120)*$C$23*AI112,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((V111/$T$120)*$C$23,2)*AI112),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(U112<=$C$21,IF(ROUND(V111*$C$23*AI112,2)<1,1,ROUND(V111*$C$23,2)*AI112),0),2))))))","v":0},{"$f":"IF(U111=\"\",\"\",IF(U112=\"\",SUM($Z$42:Z111),IF(U112=$C$21,SUM(W112,X112,Y112,AQ112),IF(U112<$C$21,$C$34,0))))","v":""},{"$f":"IF(U111=\"\",\"\",IF(U112=\"\",SUM($AA$42:AA111),IF(U112<=$C$21,$C$17,0)))","v":""},0,null,"",0,null,0,{"$f":"AH111-AG112","v":0},{"$f":"IF(Listas!$H$21=Listas!$I$17,1,IF(U112<=$C$21,ROUND((EOMONTH(S112,0)-EOMONTH(S111,0))/30,0),0))","v":0},null,null,"00:00:00",{"$nulls":3},0,{"$f":"IF(U112<=$C$21,$C$15,0)","v":0}]
[{"$f":"IF(IFERROR(VLOOKUP(C113,Listas!AT:AV,3,FALSE),0)=1,IF(WEEKDAY(C113+1)=7,C113+2,C113+1),C113)","v":""},72,{"$f":"IF(B113>$C$21,\"\",IF(Listas!$H$21=Listas!$I$17,IF(WEEKDAY(C112+$D$13)=1,C112+$D$13+1,C112+$D$13),IF(B113<=$C$21,IF((DATE(YEAR(C112),MONTH(C112)+1,DAY($C$14))-C112)>=27,IF(WEEKDAY(DATE(YEAR(C112),MONTH(C112)+1,DAY($C$14)))=1,DATE(YEAR(C112),MONTH(C112)+1,DAY($C$14)+1),DATE(YEAR(C112),MONTH(C112)+1,DAY($C$14))),DATE(YEAR(C112),MONTH(C112)+2,DAY($C$14))),\"\")))","v":""},"","",{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(B113<=$C$21,IF(ROUND((D112/$T$120)*$C$23*Q113,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((D112/$T$120)*$C$23,2)*Q113),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(B113<=$C$21,IF(ROUND(D112*$C$23*Q113,2)<1,1,ROUND(D112*$C$23,2)*Q113),0),2))))))","v":0},"",null,0,0,0,0,{"$f":"IF(B113<=$C$21,A113-A112,0)","v":0},0,0,0,{"$f":"IF(Listas!$H$21=Listas!$I$15,1,IF(B113<=$C$21,ROUND((EOMONTH(A113,0)-EOMONTH(A112,0))/30,0),0))","v":0},null,"",null,"","",{"$f":"IF(U112=\"\",\"\",IF(U113=\"\",SUM($W$42:W112),IF(U113=$C$21,V112,Z113-X113-Y113)))","v":""},{"$f":"IF(U112=\"\",\"\",IF(U113=\"\",SUM($X$42:X112),ROUND(((1+$C$24)^(AG113/30)-1)*V112,2)))","v":""},{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(U113<=$C$21,IF(ROUND((V112/$T$120)*$C$23*AI113,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((V112/$T$120)*$C$23,2)*AI113),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(U113<=$C$21,IF(ROUND(V112*$C$23*AI113,2)<1,1,ROUND(V112*$C$23,2)*AI113),0),2))))))","v":0},{"$f":"IF(U112=\"\",\"\",IF(U113=\"\",SUM($Z$42:Z112),IF(U113=$C$21,SUM(W113,X113,Y113,AQ113),IF(U113<$C$21,$C$34,0))))","v":""},{"$f":"IF(U112=\"\",\"\",IF(U113=\"\",SUM($AA$42:AA112),IF(U113<=$C$21,$C$17,0)))","v":""},0,null,"",0,null,0,0,{"$f":"IF(Listas!$H$21=Listas!$I$17,1,IF(U113<=$C$21,ROUND((EOMONTH(S113,0)-EOMONTH(S112,0))/30,0),0))","v":0},null,null,"00:00:00",{"$nulls":3},0,0]
[{"$nulls":4},{"$f":"SUM(E42:E113)","v":{"v":614.0599999999998,"d":"614.06"}},{"$f":"SUM(F42:F113)","v":{"v":92.02000000000001,"d":"92.02"}},{"$f":"SUM(G42:G113)","v":{"v":1999.9999999999998,"d":"2,000.00"}},{"$nulls":3},{"$f":"SUM(K42:K113)","v":379},{"$f":"SUM(L42:L113)","v":379},{"$f":"SUM(M42:M113)","v":379},null,{"$f":"SUM(O42:O113)","v":{"v":15.647587,"d":"15.6476"}},{"$f":"SUM(P42:P113)","v":{"v":480.25332082,"d":"480.2533"}},null,null,"",null,"","",{"$f":"IF(U113=\"\",\"\",IF(U114=\"\",SUM($W$42:W113),IF(U114=$C$21,V113,Z114-X114-Y114)))","v":""},{"$f":"IF(U113=\"\",\"\",IF(U114=\"\",SUM($X$42:X113),ROUND(((1+$C$24)^(AG114/30)-1)*V113,2)))","v":""},{"$f":"IF($C$23=0,0,IF(OR(Listas!$K$6=Listas!$L$3,Listas!$K$6=Listas!$L$4),0,IF($C$23=\"\",0,IF(Listas!$D$5=Listas!$C$3,ROUND(IF(U114<=$C$21,IF(ROUND((V113/$T$120)*$C$23*AI114,2)<(1/$T$120),ROUND((1/$T$120),2),ROUND((V113/$T$120)*$C$23,2)*AI114),0),2),IF(Listas!$D$5=Listas!$C$2,ROUND(IF(U114<=$C$21,IF(ROUND(V113*$C$23*AI114,2)<1,1,ROUND(V113*$C$23,2)*AI114),0),2))))))","v":0},{"$f":"IF(U113=\"\",\"\",IF(U114=\"\",SUM($Z$42:Z113),IF(U114=$C$21,SUM(W114,X114,Y114,AQ114),IF(U114<$C$21,$C$34,0))))","v":""},{"$f":"IF(U113=\"\",\"\",IF(U114=\"\",SUM($AA$42:AA113),IF(U114<=$C$21,$C$17,0)))","v":""},0,null,"",0,null,null,{"$f":"SUM(AH42:AH101)","v":{"v":2022,"d":"2,022.0000"}},{"$nulls":3},"00:00:00",{"$nulls":3},0]
[{"$nulls":10},{"$f":"K114/C21","v":{"v":31.583333333333332,"d":"31.58"}},{"$f":"L114/C21","v":{"v":31.583333333333332,"d":"31.58"}}]
[{"$nulls":11},{"$f":"SUMPRODUCT(P42:P113,L42:L113)/P114","v":32.27223767984938},{"$nulls":5},">    \tLa información contenida en esta simulación es referencial, por lo que está sujeta a variaciones. Asimismo, no representa compromiso u obligación de alguna naturaleza a cargo de Compartamos Financiera. Los términos y condiciones definitivos del crédito tales como, monto, plazo, tasa de interés, entre otras consideraciones importantes, se pondrán en conocimiento del cliente de manera previa a la oportunidad de contratación del producto. \n>   \tLas condiciones contenidas en esta simulación tienen una vigencia de un día .  La presente simulación incluye el seguro desgravamen de Compartamos Financiera, sin embargo, ud. tiene la opción de endosar sus pólizas a favor de la financiera hasta por el monto del saldo adeudado previa evaluación de Compartamos Financiera. La simulación para la determinación de la cuota no incluye ITF (Impuesto a las Transacciones Financieras). Consulte nuestro Tarifario al momento de realizar la simulación.\n>    \tEl período de gracia se contabiliza desde la fecha de desembolso del préstamo hasta la fecha de vencimiento de la primera cuota. \n>    \tSi desea imprimir la presente simulación, presione la tecla Ctrl + la letra P",{"$nulls":22},"TIR",{"$f":"XIRR(AP41:AP113,AL41:AL113)","v":{"v":0.7268153548240663,"d":"72.7%"}}]
[{"$nulls":40},"TIR ajustado",{"$f":"(1+AP116)^(360/365)-1","v":{"v":0.7139413552398766,"d":"71.39%"}}]
[null,null,">>> MIN",{"$f":"MIN(D41:D113)","v":{"v":-2.865329750022454,"d":"-2.865"}},{"$nulls":36},"TIR Mensual a 2 digitos",{"$f":"ROUND((1+AP117)^(1/12)-1,4)","v":{"v":0.0459,"d":"4.59%"}}]
[{"$nulls":40},"TIR Anualizado (TCEA)",{"$f":"(1+AP118)^(12)-1","v":{"v":0.713491506209261,"d":"71.35%"}}]

{"sheet":"Listas","index":1,"n_rows":69,"n_cols":49,"rows_kept":69}
["COD","Nombre",{"$nulls":6},"Soles","Dolares",{"$nulls":3},"COD","Nombre",{"$nulls":5},"COD","Nombre",{"$nulls":6},"Rango Periodo de Gracia",null,null,"Rango de N° de Cuotas",null,null,"Rango de Monto",null,null,"Rango de Tasas","TEA","TEM",null,"TIPO DE TASA",{"$nulls":3},"Feriados",null,null,"https://www.wincalendar.com/es/Calendario-2021-Feriados-Peru-Excel#google_vignette"]
[2,"INDIVIDUAL",1,"SOLES","Si",null,1,{"$f":"IF(AND($B$5=$A$3,$D$5=$C$3),\"\",IF(AND($D$5=$C$2,$B$5=1),$I$16,IF($D$5=$C$2,I2,J2)))","v":"VIVIENDA"},"VIVIENDA","PYME",1,"CON SEGURO",null,1,{"$f":"IF(AND($I$21=$I$17,$U$7=$Y$3),Q34,IF(AND($I$21=$I$17,$U$7=$Y$4),P34,O34))","v":2},1,null,"No",null,null,1,{"$f":"IF($I$21=I17,Y3,$Y$2)","v":"MENSUAL"},null,null,"MENSUAL",null,null,1,{"$f":"'Reglas de CI'!B21","v":"No"},{"$f":"IF(AC2=\"No\",0,AC2)","v":0},null,"Min",{"$f":"IF(I21=I17,VLOOKUP(CONCATENATE(I21,U7),'Tabla Consolidada'!A:K,6,FALSE),VLOOKUP(I21,'Tabla Consolidada'!A:K,6,FALSE))","v":6},null,"Min",{"$f":"IF(D5=C2,IF(I21=I17,VLOOKUP(CONCATENATE(I21,U7),'Tabla Consolidada'!A:K,4,FALSE),VLOOKUP(I21,'Tabla Consolidada'!A:K,4,FALSE)),IF(I21=I17,VLOOKUP(CONCATENATE(I21,U7),'Tabla Consolidada'!A:M,12,FALSE),VLOOKUP(I21,'Tabla Consolidada'!A:M,12,FALSE)))","v":{"v":1000,"d":"1,000"}},null,"Min",{"$f":"IF(D5=C2,IF(I21=I17,VLOOKUP(CONCATENATE(I21,U7),'Tabla Consolidada'!A:K,8,FALSE),VLOOKUP(I21,'Tabla Consolidada'!A:K,8,FALSE)),IF(I21=I17,VLOOKUP(CONCATENATE(I21,U7),'Tabla Consolidada'!A:K,10,FALSE),VLOOKUP(I21,'Tabla Consolidada'!A:K,10,FALSE)))","v":{"v":0.1855,"d":"18.55%"}},{"$f":"IF(D5=C2,IF(I21=I17,VLOOKUP(CONCATENATE(I21,U7),'Tabla Consolidada'!A:O,14,FALSE),VLOOKUP(I21,'Tabla Consolidada'!A:O,14,FALSE)),IF(I21=I17,VLOOKUP(CONCATENATE(I21,U7),'Tabla Consolidada'!A:O,10,FALSE),VLOOKUP(I21,'Tabla Consolidada'!A:O,10,FALSE)))","v":{"v":0.014283999999999998,"d":"1.43%"}},1,"TEA (Tasa Efectiva Anual)",{"$nulls":3},"2021-01-01","Año Nuevo",1]
[1,"GRUPAL",2,"DOLARES","No",null,2,{"$f":"IF(AND($B$5=$A$3,$D$5=$C$3),\"\",IF(AND($D$5=$C$2,$B$5=1),$I$17,IF($D$5=$C$2,I3,J3)))","v":"LOCAL COMERCIAL"},"LOCAL COMERCIAL","ACTIVO FIJO",2,"SIN SEGURO",null,2,{"$f":"IF(AND($I$21=$I$17,$U$7=$Y$3),Q35,IF(AND($I$21=$I$17,$U$7=$Y$4),P35,O35))","v":3},2,null,"1 Mes",null,null,2,{"$f":"IF($I$21=I17,Y4,\"\")","v":""},null,null,"CADA 14 DIAS (CG)",14,null,2,{"$f":"'Reglas de CI'!B22","v":""},{"$f":"IF(AC3=\"No\",0,AC3)","v":""},null,"Max",{"$f":"IF(I21=I17,VLOOKUP(CONCATENATE(I21,U7),'Tabla Consolidada'!A:K,7,FALSE),VLOOKUP(I21,'Tabla Consolidada'!A:K,7,FALSE))","v":72},null,"Max",{"$f":"IF(D5=C2,IF(I21=I17,VLOOKUP(CONCATENATE(I21,U7),'Tabla Consolidada'!A:K,5,FALSE),VLOOKUP(I21,'Tabla Consolidada'!A:K,5,FALSE)),IF(I21=I17,VLOOKUP(CONCATENATE(I21,U7),'Tabla Consolidada'!A:M,13,FALSE),VLOOKUP(I21,'Tabla Consolidada'!A:M,13,FALSE)))","v":{"v":300000,"d":"300,000"}},null,"Max",{"$f":"IF(D5=C2,IF(I21=I17,VLOOKUP(CONCATENATE(I21,U7),'Tabla Consolidada'!A:K,9,FALSE),VLOOKUP(I21,'Tabla Consolidada'!A:K,9,FALSE)),IF(I21=I17,VLOOKUP(CONCATENATE(I21,U7),'Tabla Consolidada'!A:K,11,FALSE),VLOOKUP(I21,'Tabla Consolidada'!A:K,11,FALSE)))","v":{"v":0.8845999999999999,"d":"88.46%"}},{"$f":"IF(D5=C2,IF(I21=I17,VLOOKUP(CONCATENATE(I21,U7),'Tabla Consolidada'!A:O,15,FALSE),VLOOKUP(I21,'Tabla Consolidada'!A:O,15,FALSE)),IF(I21=I17,VLOOKUP(CONCATENATE(I21,U7),'Tabla Consolidada'!A:O,10,FALSE),VLOOKUP(I21,'Tabla Consolidada'!A:O,10,FALSE)))","v":{"v":0.054229,"d":"5.42%"}},2,"TEM (Tasa Efectiva Mensual)",{"$nulls":3},"2021-02-15","Carnaval (Lunes)",1]
[{"$nulls":6},3,{"$f":"IF(AND($B$5=$A$3,$D$5=$C$3),\"\",IF(AND($D$5=$C$2,$B$5=1),\"\",IF($D$5=$C$2,I4,J4)))","v":"EFECTIVO"},"EFECTIVO","COMPRA DE DEUDA",3,"ENDOSADO",null,3,4,3,null,"2 Meses",{"$nulls":6},"CADA 28 DIAS (CG)",28,null,3,{"$f":"'Reglas de CI'!B23","v":""},"",{"$nulls":15},"2021-04-01","Jueves Santo",1]
[{"$f":"'Simulador '!U3","v":"INDIVIDUAL"},{"$f":"_xlfn.XLOOKUP(A5,B2:B3,A2:A3,\"x\",0,1)","v":2},null,{"$f":"_xlfn.XLOOKUP(D6,D2:D3,C2:C3,\"x\",0,1)","v":1},null,null,4,"SUPERFACIL","SUPERFACIL","LOCAL COMERCIAL",4,"CON DEVOLUCIÓN",null,4,6,4,null,"3 Meses",{"$nulls":9},4,{"$f":"'Reglas de CI'!B24","v":""},"",{"$nulls":10},{"$f":"'Simulador '!U10","v":"TEM (Tasa Efectiva Mensual)"},{"$f":"_xlfn.XLOOKUP(AO5,AP2:AP3,AO2:AO3,\"x\",0,1)","v":2},{"$nulls":3},"2021-04-02","Viernes Santo",1]
[{"$nulls":3},{"$f":"'Simulador '!U4","v":"SOLES"},null,null,5,"ACTIVO FIJO","ACTIVO FIJO","EMPRESARIO",{"$f":"VLOOKUP(L6,K2:L5,2,FALSE)","v":"CON SEGURO"},{"$f":"_xlfn.XLOOKUP(L7,L2:L5,K2:K5,\"x\",0,1)","v":1},null,5,8,5,{"$nulls":11},5,{"$f":"'Reglas de CI'!B25","v":""},"",{"$nulls":15},"2021-05-01","Día del Trabajo",1]
[{"$nulls":6},6,"AGRO","AGRO","VIVIENDA",null,{"$f":"'Simulador '!U12","v":"CON SEGURO"},null,6,10,6,{"$nulls":4},{"$f":"IF(I21=I16,$Y$2,'Simulador '!U13)","v":"CADA 28 DIAS (CG)"},{"$f":"_xlfn.XLOOKUP(U7,V2:V5,U2:U5,\"x\",0,1)","v":"x"},{"$nulls":5},6,{"$f":"'Reglas de CI'!B26","v":""},"",{"$nulls":15},"2021-05-13","Ascensión",1]
[{"$nulls":6},7,"EMPRESARIO","EMPRESARIO",{"$nulls":4},7,12,7,{"$nulls":4},{"$f":"'Simulador '!AO2","v":"MENSUAL"},{"$nulls":6},7,{"$f":"'Reglas de CI'!B27","v":""},"",{"$nulls":15},"2021-06-29","San Pedro y San Pablo",1]
[{"$nulls":6},8,"PYME","PYME",{"$nulls":4},8,14,8,{"$nulls":11},8,{"$f":"'Reglas de CI'!B28","v":""},"",{"$nulls":15},"2021-07-28","Independencia del Perú",1]
[{"$nulls":6},9,"COMPRA DE DEUDA","COMPRA DE DEUDA",{"$nulls":4},9,16,9,{"$nulls":11},9,{"$f":"'Reglas de CI'!B29","v":""},"",{"$nulls":15},"2021-07-29","Día de las Fuerzas Armadas",1]
[{"$nulls":6},10,"IMPULSA PERU","IMPULSA PERU",{"$nulls":4},10,18,10,{"$nulls":29},"2021-08-30","Santa Rosa de Lima",1]
[{"$nulls":6},11,"CASH","CASH",{"$nulls":4},11,20,11,{"$nulls":11},{"$f":"IF(AC12=\"x\",0,VLOOKUP(AC12,AB2:AD10,3))","v":0},{"$f":"_xlfn.XLOOKUP(AC13,AC2:AC10,AB2:AB10,\"x\",0,1)","v":"x"},{"$nulls":16},"2021-10-08","Combate Naval de Angamos",1]
[{"$nulls":6},12,"VUELVE","VUELVE",{"$nulls":4},12,22,12,{"$nulls":12},{"$f":"'Simulador '!U14","v":180},{"$nulls":16},"2021-11-01","Día de Todos los Santos",1]
[{"$nulls":6},13,"LÍNEA DE CRÉDITO","LÍNEA DE CRÉDITO",{"$nulls":4},13,24,13,{"$nulls":29},"2021-12-08","Día de la Inmaculada Concepción",1]
[{"$nulls":6},14,"LÍNEA DE CRÉDITO CREDITIENDA","LÍNEA DE CRÉDITO CREDITIENDA",{"$nulls":4},14,{"$f":"IF(AND($I$21=$I$15,$U$7=$Y$3),Q47,IF(AND($I$21=$I$15,$U$7=$Y$4),P47,O47))","v":" "},14,{"$nulls":29},"2021-12-25","Navidad",1]
[{"$nulls":6},15,null,"CRECE Y MEJORA",{"$nulls":4},15," ",15,{"$nulls":29},"2022-01-01","Año Nuevo",1]
[{"$nulls":6},16,null,"CREDITO GRUPAL",{"$nulls":4},16," ",16,{"$nulls":29},"2022-02-28","Carnaval (Lunes)",1]
[{"$nulls":13},17," ",17,{"$nulls":29},"2022-04-14","Jueves Santo",1]
[{"$f":"IF(H21=I14,B2,IF(A5=B2,B2,A5))","v":"INDIVIDUAL"},{"$nulls":6},{"$f":"_xlfn.XLOOKUP(H21,H2:H16,G2:G16,\"x\",0,1)","v":"x"},{"$nulls":5},18," ",18,{"$nulls":29},"2022-04-15","Viernes Santo",1]
[{"$nulls":13},19," ",19,{"$nulls":29},"2022-05-01","Día del Trabajo",1]
[{"$nulls":7},{"$f":"'Simulador '!U5","v":"CRECE Y MEJORA"},{"$f":"'Simulador '!AM2","v":"VIVIENDA"},{"$nulls":4},20," ",20,{"$nulls":29},"2022-05-26","Ascensión",1]
[{"$nulls":13},21," ",21,{"$nulls":29},"2022-06-29","San Pedro y San Pablo",1]
[{"$nulls":45},"2022-07-28","Independencia del Perú",1]
[{"$nulls":13},{"$f":"IFERROR(IF(A5=$B$3,LEFT(VLOOKUP(O24,N2:O22,2,FALSE),2)*1,VLOOKUP(O24,N2:O22,2,FALSE)),0)","v":16},{"$f":"VLOOKUP(P25,O2:P22,2,FALSE)","v":9},{"$nulls":30},"2022-07-29","Día de las Fuerzas Armadas",1]
[{"$nulls":7},"FILTROS",{"$nulls":6},{"$f":"'Simulador '!U9","v":16},{"$f":"'Simulador '!AN2","v":16},{"$nulls":29},"2022-08-30","Santa Rosa de Lima",1]
[{"$nulls":45},"2022-10-08","Combate Naval de Angamos",1]
[{"$nulls":7},"VIVIENDA","INDIVIDUAL",{"$nulls":4},{"$f":"IF(AND($H$21=$I$16,$U$7=$Y$3),Q34,IF(AND($H$21=$I$16,$U$7=$Y$4),P34,O34))","v":"28 Primer Pago"},{"$nulls":31},"2022-11-01","Día de Todos los Santos",1]
[{"$nulls":7},"LOCAL COMERCIAL","INDIVIDUAL",{"$nulls":4},{"$f":"IFERROR(IF(A5=$B$3,LEFT(VLOOKUP(O24,N2:O22,2,FALSE),2)*1,VLOOKUP(O24,N2:O22,2,FALSE)),0)","v":16},{"$nulls":31},"2022-12-08","Día de la Inmaculada Concepción",1]
[{"$nulls":7},"EFECTIVO","INDIVIDUAL",{"$nulls":36},"2022-12-25","Navidad",1]
[{"$nulls":7},"SUPERFACIL","INDIVIDUAL",{"$nulls":36},"2023-01-01","Año Nuevo",1]
[{"$nulls":7},"ACTIVO FIJO","INDIVIDUAL",{"$nulls":36},"2023-02-20","Carnaval (Lunes)",1]
[{"$nulls":7},"AGRO","INDIVIDUAL",{"$nulls":36},"2023-04-06","Jueves Santo",1]
[{"$nulls":7},"EMPRESARIO","INDIVIDUAL",{"$nulls":5},"INDIVIDUAL","GRUPAL 28 DIAS","GRUPAL 14 DIAS",{"$nulls":28},"2023-04-07","Viernes Santo",1]
[{"$nulls":7},"PYME","INDIVIDUAL",{"$nulls":5},2,"28 Primer Pago","14 Primer Pago",{"$nulls":28},"2023-05-01","Día del Trabajo",1]
[{"$nulls":7},"COMPRA DE DEUDA","INDIVIDUAL",{"$nulls":5},3,{"$nulls":30},"2023-05-18","Ascensión",1]
[{"$nulls":7},"IMPULSA PERU","INDIVIDUAL",{"$nulls":5},4,{"$nulls":30},"2023-06-29","San Pedro y San Pablo",1]
[{"$nulls":7},"CASH","INDIVIDUAL",{"$nulls":5},6,{"$nulls":30},"2023-07-28","Independencia del Perú",1]
[{"$nulls":7},"VUELVE","INDIVIDUAL",{"$nulls":5},{"$f":"O37+2","v":8},{"$nulls":30},"2023-07-29","Día de las Fuerzas Armadas",1]
[{"$nulls":7},"LÍNEA DE CRÉDITO","INDIVIDUAL",{"$nulls":5},{"$f":"O38+2","v":10},{"$nulls":30},"2023-08-30","Santa Rosa de Lima",1]
[{"$nulls":7},"LÍNEA DE CRÉDITO CREDITIENDA","INDIVIDUAL",{"$nulls":5},12,{"$nulls":30},"2023-10-08","Combate Naval de Angamos",1]
[{"$nulls":7},"CRECE Y MEJORA","GRUPAL",{"$nulls":5},14," ",{"$nulls":29},"2023-11-01","Día de Todos los Santos",1]
[{"$nulls":7},"CREDITO GRUPAL","GRUPAL",{"$nulls":5},16," ",{"$nulls":29},"2023-12-08","Día de la Inmaculada Concepción",1]
[{"$nulls":14},18," ",{"$nulls":29},"2023-12-25","Navidad",1]
[{"$nulls":14},20," ",{"$nulls":29},"2024-01-01","Año Nuevo",1]
[{"$nulls":14},22," ",{"$nulls":29},"2024-02-12","Carnaval (Lunes)",1]
[{"$nulls":7},2,"INDIVIDUAL",{"$nulls":5},24," ",{"$nulls":29},"2024-03-28","Jueves Santo",1]
[{"$nulls":7},3,"INDIVIDUAL",{"$nulls":5}," "," ",{"$nulls":29},"2024-03-29","Viernes Santo",1]
[{"$nulls":7},4,"INDIVIDUAL",{"$nulls":5}," "," ",{"$nulls":29},"2024-05-01","Día del Trabajo",1]
[{"$nulls":7},6,"INDIVIDUAL",{"$nulls":5}," "," ",{"$nulls":29},"2024-05-09","Ascensión",1]
[{"$nulls":7},8,"INDIVIDUAL",{"$nulls":5}," "," ",{"$nulls":29},"2024-06-29","San Pedro y San Pablo",1]
[{"$nulls":7},10,"INDIVIDUAL",{"$nulls":5}," "," ",{"$nulls":29},"2024-07-28","Independencia del Perú",1]
[{"$nulls":7},12,"INDIVIDUAL",{"$nulls":5}," "," ",{"$nulls":29},"2024-07-29","Día de las Fuerzas Armadas",1]
[{"$nulls":7},14,"INDIVIDUAL",{"$nulls":5}," "," ",{"$nulls":29},"2024-08-30","Santa Rosa de Lima",1]
[{"$nulls":7},16,"INDIVIDUAL",{"$nulls":5}," "," ",{"$nulls":29},"2024-10-08","Combate Naval de Angamos",1]
[{"$nulls":7},18,"INDIVIDUAL",{"$nulls":36},"2024-11-01","Día de Todos los Santos",1]
[{"$nulls":7},20,"INDIVIDUAL",{"$nulls":36},"2024-12-08","Día de la Inmaculada Concepción",1]
[{"$nulls":7},22,"INDIVIDUAL",{"$nulls":36},"2024-12-25","Navidad",1]
[{"$nulls":7},24,"INDIVIDUAL",{"$nulls":36},"2025-01-01","Año Nuevo",1]
[{"$nulls":7},"28 Primer Pago","GRUPAL",{"$nulls":36},"2025-04-17","Jueves Santo",1]
[{"$nulls":7},"14 Primer Pago","GRUPAL",{"$nulls":36},"2025-04-18","Viernes Santo",1]
[{"$nulls":45},"2025-05-01","Día del Trabajo",1]
[{"$nulls":7},"MENSUAL","INDIVIDUAL",{"$nulls":36},"2025-06-29","San Pedro y San Pablo",1]
[{"$nulls":7},"CADA 14 DIAS (CG)","GRUPAL",{"$nulls":36},"2025-07-28","Independencia del Perú",1]
[{"$nulls":7},"CADA 28 DIAS (CG)","GRUPAL",{"$nulls":36},"2025-07-29","Día de las Fuerzas Armadas",1]
[{"$nulls":45},"2025-08-30","Santa Rosa de Lima",1]
[{"$nulls":45},"2025-10-08","Combate Naval de Angamos",1]
[{"$nulls":45},"2025-11-01","Día de Todos los Santos",1]
[{"$nulls":45},"2025-12-08","Día de la Inmaculada Concepción",1]
[{"$nulls":45},"2025-12-25","Navidad",1]

{"sheet":"Tabla Consolidada","index":2,"n_rows":21,"n_cols":17,"rows_kept":21,"merged":[[1,7,1,8],[1,13,1,14]]}
[1,{"$f":"+A1+1","v":2},{"$f":"+B1+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15]
[{"$nulls":7},"TEA",{"$nulls":5},"TEM",null,null,"Antes:"]
[null,"Producto","Frecuencia","Monto mínimo","Monto máximo","Plazo mínimo (meses)","Plazo máximo (meses)","Tasa mínima soles","Tasa máxima soles","Tasa mínima dólares","Tasa máxima dólares","Monto mínimo USD","Monto máximo USD","Tasa mínima soles","Tasa máxima soles"]
[{"$f":"CONCATENATE(B4,C4)","v":"CREDITO GRUPALMENSUAL"},"CREDITO GRUPAL",{"$f":"Listas!V2","v":"MENSUAL"},{"v":1000,"d":"1,000"},{"v":13000,"d":"13,000"},8,10,{"v":1.0983,"d":"109.83%"},{"v":1.1298,"d":"112.98%"},0,0,null,null,{"$f":"+ROUND((1+H4)^(0.0833333333333333)-1,6)","v":{"v":0.063708,"d":"6.3708%"}},{"$f":"+ROUND((1+I4)^(0.0833333333333333)-1,6)","v":{"v":0.065029,"d":"6.5029%"}}]
[{"$f":"CONCATENATE(B5,C5)","v":"CREDITO GRUPAL"},"CREDITO GRUPAL",{"$f":"Listas!V3","v":""},{"v":1000,"d":"1,000"},{"v":13000,"d":"13,000"},4,8,{"v":1.0983,"d":"109.83%"},{"v":1.1298,"d":"112.98%"},0,0,null,null,{"v":0.063708,"d":"6.3708%"},{"$f":"+ROUND((1+I5)^(0.0833333333333333)-1,6)","v":{"v":0.065029,"d":"6.5029%"}}]
["CRECE Y MEJORA","CRECE Y MEJORA",null,{"v":1300,"d":"1,300"},{"v":10000,"d":"10,000"},6,18,{"v":0.5,"d":"50.00%"},{"v":0.82,"d":"82.00%"},0,0,null,null,{"$f":"+ROUND((1+H6)^(0.0833333333333333)-1,6)","v":{"v":0.034366,"d":"3.4366%"}},{"$f":"+ROUND((1+I6)^(0.0833333333333333)-1,6)","v":{"v":0.051169,"d":"5.1169%"}}]
[""]
["SUPERFACIL","SUPERFACIL",null,{"v":1000,"d":"1,000"},{"v":30000,"d":"30,000"},6,18,{"v":0.2452,"d":"24.52%"},{"v":1.0981999999999998,"d":"109.82%"},0,0,null,null,{"v":0.018444000000000002,"d":"1.8444%"},{"v":0.06370300000000001,"d":"6.3703%"}]
["EFECTIVO","EFECTIVO",null,{"v":1000,"d":"1,000"},{"v":20000,"d":"20,000"},6,24,{"v":0.22690000000000002,"d":"22.69%"},{"v":1.0979999999999999,"d":"109.80%"},0,0,null,null,{"v":0.01719,"d":"1.7190%"},{"v":0.063695,"d":"6.3695%"}]
["PYME","PYME",null,{"v":1000,"d":"1,000"},{"v":50000,"d":"50,000"},1,24,{"v":0.1855,"d":"18.55%"},{"v":0.8845999999999999,"d":"88.46%"},0,0,{"$f":"D10/'Simulador '!$T$120","v":{"$error":"#DIV/0!"}},{"$f":"E10/'Simulador '!$T$120","v":{"$error":"#DIV/0!"}},{"v":0.014283999999999998,"d":"1.4284%"},{"v":0.054229,"d":"5.4229%"}]
["ACTIVO FIJO","ACTIVO FIJO",null,{"v":1000,"d":"1,000"},{"v":50000,"d":"50,000"},6,72,{"v":0.1855,"d":"18.55%"},{"v":0.8845999999999999,"d":"88.46%"},0,0,{"$f":"D11/'Simulador '!$T$120","v":{"$error":"#DIV/0!"}},{"$f":"E11/'Simulador '!$T$120","v":{"$error":"#DIV/0!"}},{"v":0.014283999999999998,"d":"1.4284%"},{"v":0.054229,"d":"5.4229%"}]
["COMPRA DE DEUDA","COMPRA DE DEUDA",null,{"v":1000,"d":"1,000"},{"v":280000,"d":"280,000"},6,72,{"v":0.1855,"d":"18.55%"},{"v":0.8845999999999999,"d":"88.46%"},0,0,{"$f":"D12/'Simulador '!$T$120","v":{"$error":"#DIV/0!"}},{"$f":"E12/'Simulador '!$T$120","v":{"$error":"#DIV/0!"}},{"v":0.014283999999999998,"d":"1.4284%"},{"v":0.054229,"d":"5.4229%"}]
["LOCAL COMERCIAL","LOCAL COMERCIAL",null,{"v":1000,"d":"1,000"},{"v":300000,"d":"300,000"},6,72,{"v":0.1855,"d":"18.55%"},{"v":0.8845999999999999,"d":"88.46%"},0,0,{"$f":"D13/'Simulador '!$T$120","v":{"$error":"#DIV/0!"}},{"$f":"E13/'Simulador '!$T$120","v":{"$error":"#DIV/0!"}},{"v":0.014283999999999998,"d":"1.4284%"},{"v":0.054229,"d":"5.4229%"}]
["EMPRESARIO","EMPRESARIO",null,{"v":1000,"d":"1,000"},{"v":300000,"d":"300,000"},1,60,{"v":0.1796,"d":"17.96%"},{"v":0.8845999999999999,"d":"88.46%"},0,0,{"$f":"D14/'Simulador '!$T$120","v":{"$error":"#DIV/0!"}},{"$f":"E14/'Simulador '!$T$120","v":{"$error":"#DIV/0!"}},{"v":0.013857,"d":"1.3857%"},{"v":0.054229,"d":"5.4229%"}]
["VIVIENDA","VIVIENDA",null,{"v":1000,"d":"1,000"},{"v":300000,"d":"300,000"},6,72,{"v":0.1855,"d":"18.55%"},{"v":0.8845999999999999,"d":"88.46%"},0,0,{"$f":"D15/'Simulador '!$T$120","v":{"$error":"#DIV/0!"}},{"$f":"E15/'Simulador '!$T$120","v":{"$error":"#DIV/0!"}},{"v":0.014283999999999998,"d":"1.4284%"},{"v":0.054229,"d":"5.4229%"}]
["IMPULSA PERU","IMPULSA PERU",null,{"v":1000,"d":"1,000"},{"v":300000,"d":"300,000"},12,54,{"v":0.115,"d":"11.50%"},{"v":0.14,"d":"14.00%"},{"$nulls":4},{"$f":"+ROUND((1+H16)^(0.0833333333333333)-1,6)","v":{"v":0.009112,"d":"0.9112%"}},{"$f":"+ROUND((1+I16)^(0.0833333333333333)-1,6)","v":{"v":0.010979,"d":"1.0979%"}}]
["AGRO","AGRO",null,{"v":1000,"d":"1,000"},{"v":30000,"d":"30,000"},1,8,{"v":0.1855,"d":"18.55%"},{"v":0.8845999999999999,"d":"88.46%"},0,0,null,null,{"v":0.014283999999999998,"d":"1.4284%"},{"v":0.054229,"d":"5.4229%"}]
["CASH","CASH",null,{"v":1000,"d":"1,000"},{"v":50000,"d":"50,000"},12,18,{"v":0.1855,"d":"18.55%"},{"v":0.8845999999999999,"d":"88.46%"},0,0,null,null,{"v":0.014283999999999998,"d":"1.4284%"},{"v":0.054229,"d":"5.4229%"}]
["VUELVE","VUELVE",null,{"v":1000,"d":"1,000"},{"v":50000,"d":"50,000"},6,18,{"v":0.1855,"d":"18.55%"},{"v":0.8845999999999999,"d":"88.46%"},0,0,null,null,{"v":0.014283999999999998,"d":"1.4284%"},{"v":0.054229,"d":"5.4229%"}]
["LÍNEA DE CRÉDITO","LÍNEA DE CRÉDITO",null,{"v":1000,"d":"1,000"},{"v":120000,"d":"120,000"},6,24,{"v":0.22,"d":"22.00%"},{"v":0.73,"d":"73.00%"},{"$nulls":4},{"v":0.016708,"d":"1.6708%"},{"v":0.04673600000000001,"d":"4.6736%"}]
["LÍNEA DE CRÉDITO CREDITIENDA","LÍNEA DE CRÉDITO CREDITIENDA",null,{"v":9.99,"d":"10"},{"v":10000,"d":"10,000"},4,12,{"v":0.7,"d":"70.00%"},{"v":1.04,"d":"104.00%"},{"$nulls":4},{"$f":"+ROUND((1+H21)^(0.0833333333333333)-1,6)","v":{"v":0.045211,"d":"4.5211%"}},{"$f":"+ROUND((1+I21)^(0.0833333333333333)-1,6)","v":{"v":0.061213,"d":"6.1213%"}}]

{"sheet":"RangoTasa","index":3,"n_rows":0,"n_cols":0,"rows_kept":0}

{"sheet":"Hoja1","index":4,"n_rows":0,"n_cols":0,"rows_kept":0}

{"sheet":"Reglas de CI","index":5,"n_rows":29,"n_cols":23,"rows_kept":29,"merged":[[3,10,3,18]]}
[]
[]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23]
["Producto","Monto mínimo","Monto máximo","Plazo mínimo (meses)","Plazo máximo (meses)","Tasa mínima soles","Tasa máxima soles","Tasa mínima dólares","Tasa máxima dólares","PRIMERA CUOTA 59 DIAS","periodo Libre",{"$nulls":9},"Periodo de Gracia"]
["SUPERFACIL",{"v":1000,"d":"1,000"},{"v":20000,"d":"20,000"},6,18,{"v":0.2282,"d":"22.82%"},{"v":0.8791,"d":"87.91%"},"No aplica","No aplica","Aplica","No"]
["EFECTIVO",{"v":1000,"d":"1,000"},{"v":30000,"d":"30,000"},6,24,{"v":0.2282,"d":"22.82%"},{"v":0.8791,"d":"87.91%"},"No aplica","No aplica","Aplica","No"]
["PYME",{"v":1000,"d":"1,000"},{"v":50000,"d":"50,000"},1,24,{"v":0.177,"d":"17.70%"},{"v":0.8791,"d":"87.91%"},"No aplica","No aplica","Aplica","No",30,60]
["ACTIVO FIJO",{"v":1000,"d":"1,000"},{"v":50000,"d":"50,000"},6,"36 a sola firma /\n72 con garantía real",{"v":0.177,"d":"17.70%"},{"v":0.8791,"d":"87.91%"},"No aplica","No aplica","Aplica","No",30,60,{"$nulls":7},1,2,3]
["COMPRA DE DEUDA",{"v":1000,"d":"1,000"},"Microempresa: S/50,000",6,"Capital de Trabajo: 18 meses.\nActivo Fijo:\nA sola firma: 36 meses.\nCon garantía real: Hasta 72 meses.",{"v":0.177,"d":"17.70%"},{"v":0.8791,"d":"87.91%"},"No aplica","No aplica","Aplica","No"]
["LOCAL COMERCIAL",{"v":1000,"d":"1,000"},"Pequeña Empresa:",6,"A sola firma: hasta 48 meses\nCon garantía real: hasta 72 meses",{"v":0.177,"d":"17.70%"},{"v":0.8791,"d":"87.91%"},"No aplica","No aplica","Aplica","No",30,60,{"$nulls":7},1,2,3]
["EMPRESARIO",{"v":1000,"d":"1,000"},"Capital de Trabajo: S/220,000",1,"Capital de Trabajo: Hasta 18 meses.\n*Score A 24 meses de S/50,000 hasta S/120,000\n\nActivo Fijo:\nA sola firma: 36 meses.\nCon garantía real: Hasta 72 meses",{"v":0.177,"d":"17.70%"},{"v":0.8791,"d":"87.91%"},"No aplica","No aplica","Aplica","No",30,60,90,{"$nulls":6},1,2,3]
["VIVIENDA",{"v":1000,"d":"1,000"},"Activo Fijo: S/280,000",6,"Dependientes Formales y Microempresa: 36\nPequeña empresa:\nSin garantía Hipotecaria 48 meses\nCon Garantía Real: 72 meses",{"v":0.177,"d":"17.70%"},{"v":0.8791,"d":"87.91%"},"No aplica","No aplica","Aplica","No",30,60,90,{"$nulls":6},1,2,3]
["IMPULSA PERU",{"v":1000,"d":"1,000"},{"$nulls":8},"No",180]
["AGRO",{"v":1000,"d":"1,000"},"Microempresa: S/50,000",1,"6 cuotas campaña chica / 8 cuotas campaña grande",{"v":0.177,"d":"17.70%"},{"v":0.8791,"d":"87.91%"},"No aplica","No aplica","Aplica","No",30,60,90,120,150,180,210,240,null,1,2,3]
[]
[]
["PRODUCTO",{"$f":"Listas!H21","v":"CRECE Y MEJORA"},{"$nulls":10},"Se agrega el periodo como gracia"]
["LINEA",{"$f":"Listas!A5","v":"INDIVIDUAL"}]
[]
[null,"RANGO GRACIA","Dias adicionales"]
[1,{"$f":"IFERROR(VLOOKUP($B$17,$A$4:$S$14,K3,FALSE),\"No\")","v":"No"},{"$f":"IF(B21=\"No\",0,B21)","v":0}]
[2,{"$f":"IFERROR(VLOOKUP($B$17,$A$4:$S$14,L3,FALSE),\"\")","v":""},{"$f":"IF(B22=\"No\",0,B22)","v":""}]
[3,{"$f":"IFERROR(VLOOKUP($B$17,$A$4:$S$14,M3,FALSE),\"\")","v":""},""]
[4,{"$f":"IFERROR(VLOOKUP($B$17,$A$4:$S$14,N3,FALSE),\"\")","v":""},""]
[5,{"$f":"IFERROR(VLOOKUP($B$17,$A$4:$S$14,O3,FALSE),\"\")","v":""},""]
[6,{"$f":"IFERROR(VLOOKUP($B$17,$A$4:$S$14,P3,FALSE),\"\")","v":""},""]
[7,{"$f":"IFERROR(VLOOKUP($B$17,$A$4:$S$14,Q3,FALSE),\"\")","v":""},""]
[8,{"$f":"IFERROR(VLOOKUP($B$17,$A$4:$S$14,R3,FALSE),\"\")","v":""},""]
[9,{"$f":"IFERROR(VLOOKUP($B$17,$A$4:$S$14,S3,FALSE),\"\")","v":""},""]