{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["CapitalSeguro","Calculo"],"not_rendered":{"charts":1,"images":2,"macros":1,"external_links":0,"defined_names":7,"comments":1,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"CapitalSeguro","index":0,"n_rows":86,"n_cols":34,"rows_kept":86,"cut":false,"hidden":false,"merged":[[67,26,67,32],[66,33,66,37],[67,33,67,37],[43,26,43,32],[44,26,44,32],[45,26,45,32],[46,26,46,32],[47,26,47,32],[48,26,48,32],[49,26,49,32],[50,26,50,32],[51,26,51,32],[52,26,52,32],[53,26,53,32],[54,26,54,32],[55,26,55,32],[56,26,56,32],[57,26,57,32],[58,26,58,32],[59,26,59,32],[60,26,60,32],[61,26,61,32],[62,26,62,32],[63,26,63,32],[64,26,64,32],[67,20,67,24],[43,33,43,37],[44,33,44,37],[45,33,45,37],[46,33,46,37],[48,33,48,37],[47,33,47,37],[49,33,49,37],[51,33,51,37],[50,33,50,37],[52,33,52,37],[54,33,54,37],[53,33,53,37],[55,33,55,37],[56,33,56,37],[57,33,57,37],[58,33,58,37],[59,33,59,37],[60,33,60,37],[61,33,61,37],[62,33,62,37],[63,33,63,37],[64,33,64,37],[65,33,65,37],[67,13,67,19],[64,13,64,19],[43,20,43,24],[44,20,44,24],[45,20,45,24],[46,20,46,24],[47,20,47,24],[48,20,48,24],[49,20,49,24],[50,20,50,24],[51,20,51,24],[52,20,52,24],[53,20,53,24],[54,20,54,24],[55,20,55,24],[56,20,56,24],[57,20,57,24],[58,20,58,24],[59,20,59,24],[60,20,60,24],[61,20,61,24],[62,20,62,24],[63,20,63,24],[62,6,62,9],[63,6,63,9],[64,6,64,9],[65,6,65,9],[66,6,66,9],[67,6,67,9],[43,13,43,19],[44,13,44,19],[45,13,45,19],[46,13,46,19],[47,13,47,19],[48,13,48,19],[49,13,49,19],[50,13,50,19],[51,13,51,19],[52,13,52,19],[53,13,53,19],[54,13,54,19],[55,13,55,19],[56,13,56,19],[57,13,57,19],[58,13,58,19],[59,13,59,19],[60,13,60,19],[60,10,60,12],[61,10,61,12],[62,10,62,12],[63,10,63,12],[64,10,64,12],[65,10,65,12],[44,6,44,9],[45,6,45,9],[46,6,46,9],[47,6,47,9],[48,6,48,9],[49,6,49,9],[50,6,50,9],[51,6,51,9],[52,6,52,9],[53,6,53,9],[54,6,54,9],[55,6,55,9],[56,6,56,9],[57,6,57,9],[58,6,58,9],[59,6,59,9],[60,6,60,9],[61,6,61,9],[73,18,73,21],[66,10,66,12],[67,10,67,12],[61,13,61,19],[62,13,62,19],[63,13,63,19],[38,13,38,24],[38,26,38,37],[39,6,41,9],[39,10,41,12],[39,13,41,19],[39,20,41,24],[39,26,41,32],[39,33,41,37],[43,10,43,12],[43,6,43,9],[44,10,44,12],[45,10,45,12],[46,10,46,12],[47,10,47,12],[48,10,48,12],[49,10,49,12],[50,10,50,12],[51,10,51,12],[82,27,82,31],[82,22,82,26],[83,39,83,44],[83,33,83,38],[83,27,83,31],[83,22,83,26],[82,18,82,21],[80,27,80,31],[80,33,80,38],[80,39,80,44],[81,33,81,38],[81,39,81,44],[82,39,82,44],[82,33,82,38],[84,27,84,31],[84,33,84,38],[84,39,84,44],[85,5,85,7],[85,8,85,9],[85,10,85,13],[85,14,85,17],[85,18,85,21],[85,22,85,26],[85,27,85,31],[84,5,84,7],[84,8,84,9],[84,10,84,13],[84,14,84,17],[84,18,84,21],[84,22,84,26],[86,39,86,44],[91,27,91,45],[85,33,85,38],[85,39,85,44],[86,5,86,7],[86,8,86,9],[86,10,86,13],[86,14,86,17],[86,18,86,21],[86,22,86,26],[86,27,86,31],[86,33,86,38],[83,5,83,7],[83,8,83,9],[83,10,83,13],[83,14,83,17],[83,18,83,21],[82,5,82,7],[82,8,82,9],[82,10,82,13],[82,14,82,17],[81,5,81,7],[81,8,81,9],[81,10,81,13],[81,14,81,17],[81,18,81,21],[81,22,81,26],[81,27,81,31],[80,5,80,7],[80,8,80,9],[80,10,80,13],[80,14,80,17],[80,18,80,21],[80,22,80,26],[79,5,79,7],[79,8,79,9],[79,10,79,13],[79,14,79,17],[79,18,79,21],[79,22,79,26],[79,27,79,31],[79,33,79,38],[79,39,79,44],[78,5,78,7],[78,8,78,9],[78,10,78,13],[78,14,78,17],[78,18,78,21],[77,5,77,7],[77,8,77,9],[77,10,77,13],[77,14,77,17],[77,18,77,21],[72,5,72,7],[72,8,72,9],[72,10,72,13],[72,14,72,17],[72,18,72,21],[76,5,76,7],[76,8,76,9],[76,10,76,13],[76,14,76,17],[76,18,76,21],[75,5,75,7],[75,8,75,9],[75,10,75,13],[75,14,75,17],[75,18,75,21],[74,5,74,7],[74,8,74,9],[74,10,74,13],[74,14,74,17],[74,18,74,21],[73,5,73,7],[73,8,73,9],[73,10,73,13],[73,14,73,17],[11,30,11,32],[11,33,11,38],[15,30,15,32],[15,33,15,38],[69,5,69,7],[68,5,68,7],[71,5,71,7],[71,8,71,9],[71,10,71,13],[71,14,71,17],[71,18,71,21],[70,5,70,7],[70,8,70,9],[70,10,70,13],[70,14,70,17],[70,18,70,21],[53,10,53,12],[54,10,54,12],[55,10,55,12],[56,10,56,12],[52,10,52,12],[57,10,57,12],[58,10,58,12],[59,10,59,12],[65,13,65,19],[66,13,66,19],[64,20,64,24],[65,20,65,24],[66,20,66,24],[65,26,65,32],[66,26,66,32],[70,26,70,41],[7,2,8,46],[10,3,10,5],[11,3,11,16],[11,21,11,24],[12,3,12,9],[12,21,12,23],[16,21,16,24],[16,3,16,9],[16,12,16,17],[32,8,32,13],[12,30,12,32],[12,33,12,38],[13,30,13,32],[13,33,13,38],[14,30,14,32],[14,33,14,38]]}
[]
[]
[]
[]
[]
[]
[]
[null,null,"Old Mutual | Capital Seguro"]
[]
[]
[null,null,null,"Datos",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aportaciones Adicionales"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,null,null,null,null,null,null,null,null,"Año",null,null,"Monto"]
[null,null,null,"Nombre",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Edad"]
[]
[]
[null,null,null,"Características de la Inversión Inicial"]
[null,null,null,600000,null,null,null,null,null,null,null,null,"Especulativo",null,null,null,null,null,null,null,null,25]
[null,null,null,"Monto",null,null,null,null,null,null,null,null,"Portafolio de Inversión (*)",null,null,null,null,null,null,null,null,"Término"]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Simulación al\"&\" \"&VLOOKUP($M$17,Calculo!$AO$3:$AP$6,2,FALSE)*100&\"%\"","v":"Simulación al 10%"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Simulación al\"&\" \"&VLOOKUP($M$17,Calculo!$AO$3:$AQ$6,3,FALSE)*100&\"%\"","v":"Simulación al 12%"}]
[null,null,null,null,null,null,"Año",null,null,null,"Edad",null,null,{"$f":"\"Valor de Portafolio al\"&\" \"&VLOOKUP($M$17,Calculo!$AO$3:$AP$6,2,FALSE)*100&\"%\"","v":"Valor de Portafolio al 10%"},null,null,null,null,null,null,"Beneficio por fallecimiento",null,null,null,null,null,{"$f":"\"Valor de Portafolio al\"&\" \"&VLOOKUP($M$17,Calculo!$AO$3:$AQ$6,3,FALSE)*100&\"%\"","v":"Valor de Portafolio al 12%"},null,null,null,null,null,null,"Beneficio por fallecimiento"]
[]
[]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,{"$f":"IFERROR(IF(G43+1<=$V$17,G43+1,\"\"),\"\")","v":1},null,null,null,{"$f":"IFERROR(edad+(G44-1),\"\")","v":45},null,null,{"$f":"IFERROR(VLOOKUP((G44*12),Calculo!$C$3:$N$302,12,FALSE),\"\")","v":639375.60007364268},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP((G44*12),Calculo!$C$3:$Q$302,15,FALSE),\"\")","v":1918126.8002209282},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP((G44*12),Calculo!$C$3:$X$302,21,FALSE),\"\")","v":651005.59280225448},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP((G44*12),Calculo!$C$3:$Z$302,24,FALSE),\"\")","v":1953016.7784067634}]
[null,null,null,null,null,null,{"$f":"IFERROR(IF(G44+1<=$V$17,G44+1,\"\"),\"\")","v":2},null,null,null,46,null,null,{"$f":"IFERROR(VLOOKUP((G45*12),Calculo!$C$3:$N$302,12,FALSE),\"\")","v":698830.86646829161},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP((G45*12),Calculo!$C$3:$Q$302,15,FALSE),\"\")","v":2096492.5994048747},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP((G45*12),Calculo!$C$3:$X$302,21,FALSE),\"\")","v":724489.51690981654},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP((G45*12),Calculo!$C$3:$Z$302,24,FALSE),\"\")","v":2173468.5507294498}]
[null,null,null,null,null,null,3,null,null,null,47,null,null,{"$f":"IFERROR(VLOOKUP((G46*12),Calculo!$C$3:$N$302,12,FALSE),\"\")","v":780666.39380398137},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP((G46*12),Calculo!$C$3:$Q$302,15,FALSE),\"\")","v":2341999.1814119443},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP((G46*12),Calculo!$C$3:$X$302,21,FALSE),\"\")","v":806299.05566244025},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP((G46*12),Calculo!$C$3:$Z$302,24,FALSE),\"\")","v":2470866.4100688091}]
[null,1,null,null,null,null,4,null,null,null,48,null,null,{"$f":"IFERROR(VLOOKUP((G47*12),Calculo!$C$3:$N$302,12,FALSE),\"\")","v":853320.78049170808},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP((G47*12),Calculo!$C$3:$Q$302,15,FALSE),\"\")","v":2559962.3414751245},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP((G47*12),Calculo!$C$3:$X$302,21,FALSE),\"\")","v":916663.24753184197},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP((G47*12),Calculo!$C$3:$Z$302,24,FALSE),\"\")","v":2749989.7425955259}]
[null,2,null,null,null,null,5,null,null,null,49,null,null,{"$f":"IFERROR(VLOOKUP((G48*12),Calculo!$C$3:$N$302,12,FALSE),\"\")","v":932762.40337786253},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP((G48*12),Calculo!$C$3:$Q$302,15,FALSE),\"\")","v":2798287.2101335875},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP((G48*12),Calculo!$C$3:$X$302,21,FALSE),\"\")","v":1020245.7719475734},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP((G48*12),Calculo!$C$3:$Z$302,24,FALSE),\"\")","v":3020245.7719475734}]
[null,3,null,null,null,null,6,null,null,null,50,null,null,{"$f":"IFERROR(VLOOKUP((G49*12),Calculo!$C$3:$N$302,12,FALSE),\"\")","v":1019625.3133066315},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP((G49*12),Calculo!$C$3:$Q$302,15,FALSE),\"\")","v":3019625.3133066315},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP((G49*12),Calculo!$C$3:$X$302,21,FALSE),\"\")","v":1135564.0357474145},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP((G49*12),Calculo!$C$3:$Z$302,24,FALSE),\"\")","v":3135564.0357474145}]
[null,4,null,null,null,null,7,null,null,null,51,null,null,{"$f":"IFERROR(VLOOKUP((G50*12),Calculo!$C$3:$N$302,12,FALSE),\"\")","v":1114602.7929599134},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP((G50*12),Calculo!$C$3:$Q$302,15,FALSE),\"\")","v":3114602.7929599136},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP((G50*12),Calculo!$C$3:$X$302,21,FALSE),\"\")","v":1263947.6800042067},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP((G50*12),Calculo!$C$3:$Z$302,24,FALSE),\"\")","v":3263947.6800042065}]
[null,5,null,null,null,null,8,null,null,null,52,null,null,{"$f":"IFERROR(VLOOKUP((G51*12),Calculo!$C$3:$N$302,12,FALSE),\"\")","v":1218452.8901842285},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP((G51*12),Calculo!$C$3:$Q$302,15,FALSE),\"\")","v":3218452.8901842283},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP((G51*12),Calculo!$C$3:$X$302,21,FALSE),\"\")","v":1406876.9920623831},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP((G51*12),Calculo!$C$3:$Z$302,24,FALSE),\"\")","v":3406876.9920623833}]
[null,6,null,null,null,null,9,null,null,null,53,null,null,{"$f":"IFERROR(VLOOKUP((G52*12),Calculo!$C$3:$N$302,12,FALSE),\"\")","v":1332004.4682306258},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP((G52*12),Calculo!$C$3:$Q$302,15,FALSE),\"\")","v":3332004.4682306256},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP((G52*12),Calculo!$C$3:$X$302,21,FALSE),\"\")","v":1565999.9735269223},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP((G52*12),Calculo!$C$3:$Z$302,24,FALSE),\"\")","v":3565999.9735269221}]
[null,7,null,null,null,null,10,null,null,null,54,null,null,{"$f":"IFERROR(VLOOKUP((G53*12),Calculo!$C$3:$N$302,12,FALSE),\"\")","v":1456163.8211966234},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP((G53*12),Calculo!$C$3:$Q$302,15,FALSE),\"\")","v":3456163.8211966231},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP((G53*12),Calculo!$C$3:$X$302,21,FALSE),\"\")","v":1743151.3420289836},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP((G53*12),Calculo!$C$3:$Z$302,24,FALSE),\"\")","v":3743151.3420289839}]
[null,8,null,null,null,null,11,null,null,null,55,null,null,{"$f":"IFERROR(VLOOKUP((G54*12),Calculo!$C$3:$N$302,12,FALSE),\"\")","v":1591921.9074703029},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP((G54*12),Calculo!$C$3:$Q$302,15,FALSE),\"\")","v":3183843.8149406058},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP((G54*12),Calculo!$C$3:$X$302,21,FALSE),\"\")","v":1940373.6858621198},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP((G54*12),Calculo!$C$3:$Z$302,24,FALSE),\"\")","v":3880747.3717242396}]
[null,9,null,null,null,null,12,null,null,null,56,null,null,{"$f":"IFERROR(VLOOKUP((G55*12),Calculo!$C$3:$N$302,12,FALSE),\"\")","v":1740362.2589091444},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP((G55*12),Calculo!$C$3:$Q$302,15,FALSE),\"\")","v":3480724.5178182889},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP((G55*12),Calculo!$C$3:$X$302,21,FALSE),\"\")","v":2159941.0154059678},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP((G55*12),Calculo!$C$3:$Z$302,24,FALSE),\"\")","v":4159941.0154059678}]
[null,10,null,null,null,null,13,null,null,null,57,null,null,{"$f":"IFERROR(VLOOKUP((G56*12),Calculo!$C$3:$N$302,12,FALSE),\"\")","v":1902669.6288794796},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP((G56*12),Calculo!$C$3:$Q$302,15,FALSE),\"\")","v":3805339.2577589592},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP((G56*12),Calculo!$C$3:$X$302,21,FALSE),\"\")","v":2404384.9828897202},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP((G56*12),Calculo!$C$3:$Z$302,24,FALSE),\"\")","v":4404384.9828897202}]
[null,11,null,null,null,null,14,null,null,null,58,null,null,{"$f":"IFERROR(VLOOKUP((G57*12),Calculo!$C$3:$N$302,12,FALSE),\"\")","v":2080139.4481795304},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP((G57*12),Calculo!$C$3:$Q$302,15,FALSE),\"\")","v":4080139.4481795304},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP((G57*12),Calculo!$C$3:$X$302,21,FALSE),\"\")","v":2676524.0728141409},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP((G57*12),Calculo!$C$3:$Z$302,24,FALSE),\"\")","v":4676524.0728141405}]
[null,12,null,null,null,null,15,null,null,null,59,null,null,{"$f":"IFERROR(VLOOKUP((G58*12),Calculo!$C$3:$N$302,12,FALSE),\"\")","v":2274188.1643169979},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP((G58*12),Calculo!$C$3:$Q$302,15,FALSE),\"\")","v":4274188.1643169979},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP((G58*12),Calculo!$C$3:$X$302,21,FALSE),\"\")","v":2979496.0996031198},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP((G58*12),Calculo!$C$3:$Z$302,24,FALSE),\"\")","v":4979496.0996031202}]
[null,13,null,null,null,null,16,null,null,null,60,null,null,{"$f":"IFERROR(VLOOKUP((G59*12),Calculo!$C$3:$N$302,12,FALSE),\"\")","v":2486364.5466625285},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP((G59*12),Calculo!$C$3:$Q$302,15,FALSE),\"\")","v":4486364.5466625281},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP((G59*12),Calculo!$C$3:$X$302,21,FALSE),\"\")","v":3316794.3871887615},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP((G59*12),Calculo!$C$3:$Z$302,24,FALSE),\"\")","v":5316794.3871887615}]
[null,14,null,null,null,null,17,null,null,null,61,null,null,{"$f":"IFERROR(VLOOKUP((G60*12),Calculo!$C$3:$N$302,12,FALSE),\"\")","v":2718362.0477093509},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP((G60*12),Calculo!$C$3:$Q$302,15,FALSE),\"\")","v":2745545.6681864443},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP((G60*12),Calculo!$C$3:$X$302,21,FALSE),\"\")","v":3692308.0476873508},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP((G60*12),Calculo!$C$3:$Z$302,24,FALSE),\"\")","v":3729231.1281642243}]
[null,15,null,null,null,null,18,null,null,null,62,null,null,{"$f":"IFERROR(VLOOKUP((G61*12),Calculo!$C$3:$N$302,12,FALSE),\"\")","v":2972032.3190985541},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP((G61*12),Calculo!$C$3:$Q$302,15,FALSE),\"\")","v":3001752.6422895398},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP((G61*12),Calculo!$C$3:$X$302,21,FALSE),\"\")","v":4110366.8235868467},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP((G61*12),Calculo!$C$3:$Z$302,24,FALSE),\"\")","v":4151470.4918227154}]
[null,16,null,null,null,null,19,null,null,null,63,null,null,{"$f":"IFERROR(VLOOKUP((G62*12),Calculo!$C$3:$N$302,12,FALSE),\"\")","v":3249399.990286035},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP((G62*12),Calculo!$C$3:$Q$302,15,FALSE),\"\")","v":3281893.9901888953},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP((G62*12),Calculo!$C$3:$X$302,21,FALSE),\"\")","v":4575791.0104846796},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP((G62*12),Calculo!$C$3:$Z$302,24,FALSE),\"\")","v":4621548.9205895262}]
[null,17,null,null,null,null,20,null,null,null,64,null,null,{"$f":"IFERROR(VLOOKUP((G63*12),Calculo!$C$3:$N$302,12,FALSE),\"\")","v":3552678.8278047182},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP((G63*12),Calculo!$C$3:$Q$302,15,FALSE),\"\")","v":3588205.6160827652},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP((G63*12),Calculo!$C$3:$X$302,21,FALSE),\"\")","v":5093947.035994323},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP((G63*12),Calculo!$C$3:$Z$302,24,FALSE),\"\")","v":5144886.5063542658}]
[null,18,null,null,null,null,21,null,null,null,65,null,null,{"$f":"IFERROR(VLOOKUP((G64*12),Calculo!$C$3:$N$302,12,FALSE),\"\")","v":3884289.4040946751},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP((G64*12),Calculo!$C$3:$Q$302,15,FALSE),\"\")","v":3923132.2981356219},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP((G64*12),Calculo!$C$3:$X$302,21,FALSE),\"\")","v":5670809.3356557842},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP((G64*12),Calculo!$C$3:$Z$302,24,FALSE),\"\")","v":5727517.4290123424}]
[null,19,null,null,null,null,22,null,null,null,66,null,null,{"$f":"IFERROR(VLOOKUP((G65*12),Calculo!$C$3:$N$302,12,FALSE),\"\")","v":4246878.4169221297},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP((G65*12),Calculo!$C$3:$Q$302,15,FALSE),\"\")","v":4289347.201091351},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP((G65*12),Calculo!$C$3:$X$302,21,FALSE),\"\")","v":6313029.2392908074},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP((G65*12),Calculo!$C$3:$Z$302,24,FALSE),\"\")","v":6376159.5316837151}]
[null,20,null,null,null,null,23,null,null,null,67,null,null,{"$f":"IFERROR(VLOOKUP((G66*12),Calculo!$C$3:$N$302,12,FALSE),\"\")","v":4643339.813582263},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP((G66*12),Calculo!$C$3:$Q$302,15,FALSE),\"\")","v":4689773.2117180852},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP((G66*12),Calculo!$C$3:$X$302,21,FALSE),\"\")","v":7028011.6620752895},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP((G66*12),Calculo!$C$3:$Z$302,24,FALSE),\"\")","v":7098291.7786960425}]
[null,21,null,null,null,null,24,null,null,null,68,null,null,{"$f":"IFERROR(VLOOKUP((G67*12),Calculo!$C$3:$N$302,12,FALSE),\"\")","v":5076837.8884853292},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP((G67*12),Calculo!$C$3:$Q$302,15,FALSE),\"\")","v":5127606.2673701821},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP((G67*12),Calculo!$C$3:$X$302,21,FALSE),\"\")","v":7824000.4845912661},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP((G67*12),Calculo!$C$3:$Z$302,24,FALSE),\"\")","v":7902240.4894371787}]
[null,22,null,null,null,null,25,null,null,null,69,null,null,{"$f":"IFERROR(VLOOKUP((G68*12),Calculo!$C$3:$N$302,12,FALSE),\"\")","v":5550832.5384758255},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP((G68*12),Calculo!$C$3:$Q$302,15,FALSE),\"\")","v":5606340.8638605839},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP((G68*12),Calculo!$C$3:$X$302,21,FALSE),\"\")","v":8710173.6063063983},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP((G68*12),Calculo!$C$3:$Z$302,24,FALSE),\"\")","v":8797275.3423694614}]
[null,23]
[null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Firma:"]
[null,25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$D$12","v":0}]
[null,26]
[null,27]
[null,28]
[null,29]
[null,30]
[null,31]
[null,32]
[null,33]
[null,34]
[null,35]
[null,36]
[null,37]
[null,38]
[null,39]
[null,40]

{"sheet":"Calculo","index":1,"n_rows":302,"n_cols":48,"rows_kept":302,"cut":false,"hidden":true,"merged":[[0,45,0,47],[74,0,85,0],[86,0,97,0],[98,0,109,0],[110,0,121,0],[0,30,0,33],[14,0,25,0],[26,0,37,0],[38,0,49,0],[50,0,61,0],[62,0,73,0],[0,35,0,36],[4,30,4,33],[2,30,2,32],[3,30,3,32],[2,0,13,0],[122,0,133,0],[134,0,145,0],[146,0,157,0],[158,0,169,0],[170,0,181,0],[182,0,193,0],[194,0,205,0],[206,0,217,0],[218,0,229,0],[230,0,241,0],[242,0,253,0],[254,0,265,0],[266,0,277,0],[278,0,289,0],[290,0,301,0]]}
["AÑO","Año2","Mes","Edad","Aportes","Monto Inversión","Cargo Inicial",null,"Valor de la cuenta rend minimo","Costo Variable","Saldo fin de mes sin costo fijo","Costo fijo","Saldo fin de mes menos costo fijo","Saldo fin de mes menos costo fijo+bono perm","Ganancia","Seguro de Vida rend minimo","Beneficio por Fallecimiento rend minimo",null,"Valor de la cuenta rend maximo","Costo Variable","Saldo fin de mes sin costo fijo","Costo Fijo","Saldo fin de mes menos costo fijo","Saldo fin de mes menos costo fijo+bono perm","Seguro de vida rend maximo","Beneficio por Fallecimiento rend maximo",null,null,null,null,"Cargos",null,null,null,null,"Rendimiento anual",null,"Mensualizado",null,"Combo Edad","Combo Portafolio","Rend. Min","Rend. Max","Combo Termino",null,"Relativo a la inversion"]
[0,null,0,{"$f":"edad","v":45},0,{"$f":"E2","v":0},null,null,0,0,0,0,0,null,null,null,null,null,0,0,0,0]
[1,1,1,{"$f":"$D$2+(B3-1)","v":45},{"$f":"invinicial","v":600000},{"$f":"E3+F2","v":600000},{"$f":"F3*($AH$3)","v":15000},null,{"$f":"(N2+E3-G3)*(1+$AL$3)","v":589664.87215090869},{"$f":"IF(AND(invinicial>=$AE$7,invinicial<$AF$7),I3*$AH$7,IF(AND(invinicial>=$AE$8,invinicial<$AF$8),I3*$AH$8,IF(AND(invinicial>=$AE$9,invinicial<$AF$9),I3*$AH$9,IF(invinicial>=$AE$10,I3*$AH$10,\"Error\"))))","v":294.83243607545432},{"$f":"I3-J3","v":589370.03971483326},{"$f":"IF(B3*12=C3,$AH$4,0)","v":0},{"$f":"K3-L3","v":589370.03971483326},{"$f":"IF(C3=36,M3+bonopermconv,M3)","v":589370.03971483326},{"$f":"N3-F3","v":-10629.960285166744},{"$f":"MIN(2000000,IF(D3<$AU$4,N3*$AV$4,IF(AND(D3>=$AT$5,D3<=$AU$5),N3*$AV$5,IF(D3>$AT$6,N3*$AV$6,\"\"))))","v":1178740.0794296665},{"$f":"P3+N3","v":1768110.1191444998},null,{"$f":"(X2+E3-G3)*(1+$AL$4)","v":590550.94386673113},{"$f":"IF(AND(invinicial>=$AE$7,invinicial<$AF$7),S3*$AH$7,IF(AND(invinicial>=$AE$8,invinicial<$AF$8),S3*$AH$8,IF(AND(invinicial>=$AE$9,invinicial<$AF$9),S3*$AH$9,IF(invinicial>=$AE$10,S3*$AH$10,\"Error\"))))","v":295.27547193336557},{"$f":"S3-T3","v":590255.66839479771},{"$f":"IF(C3=B3*12,$AH$4,0)","v":0},{"$f":"U3-V3","v":590255.66839479771},{"$f":"IF(C3=36,W3+bonopermopt,W3)","v":590255.66839479771},{"$f":"MIN(2000000,IF(D3<$AU$4,X3*$AV$4,IF(AND(D3>=$AT$5,D3<=$AU$5),X3*$AV$5,IF(D3>$AT$6,X3*$AV$6,\"\"))))","v":1180511.3367895954},{"$f":"Y3+X3","v":1770767.0051843931},null,null,null,null,"Inicial",null,null,2.5000000000000001E-2,null,"Minimo",{"$f":"VLOOKUP(CapitalSeguro!$M$17,Calculo!$AO$3:$AQ$6,2,FALSE)","v":0.1},{"$f":"((1+$AK$3)^(1/12))-1","v":7.9741404289037643E-3},null,18,"Estabilidad",0.06,0.08,10,null,"Edad min","Edad Max","Valor de cuenta X"]
[null,1,{"$f":"C3+1","v":2},{"$f":"$D$2+(B4-1)","v":45},{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C4,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C4,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C4,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C4,CapitalSeguro!$AH$16,0)","v":0},{"$f":"E4+F3","v":600000},0,null,{"$f":"(N3+E4-G4)*(1+$AL$3)","v":594069.75917610794},297.03487958805397,{"$f":"I4-J4","v":593772.72429651988},{"$f":"IF(B4*12=C4,$AH$4,0)","v":0},{"$f":"K4-L4","v":593772.72429651988},593772.72429651988,{"$f":"N4-F4","v":-6227.275703480118},1187545.4485930398,{"$f":"P4+N4","v":1781318.1728895595},null,{"$f":"(X3+E4-G4)*(1+$AL$4)","v":595856.48221065989},{"$f":"IF(AND(invinicial>=$AE$7,invinicial<$AF$7),S4*$AH$7,IF(AND(invinicial>=$AE$8,invinicial<$AF$8),S4*$AH$8,IF(AND(invinicial>=$AE$9,invinicial<$AF$9),S4*$AH$9,IF(invinicial>=$AE$10,S4*$AH$10,\"Error\"))))","v":297.92824110532996},595558.5539695546,{"$f":"IF(C4=B4*12,$AH$4,0)","v":0},{"$f":"U4-V4","v":595558.5539695546},595558.5539695546,{"$f":"MIN(2000000,IF(D4<$AU$4,X4*$AV$4,IF(AND(D4>=$AT$5,D4<=$AU$5),X4*$AV$5,IF(D4>$AT$6,X4*$AV$6,\"\"))))","v":1191117.1079391092},{"$f":"Y4+X4","v":1786675.6619086638},null,null,null,null,"Fijo Anual",null,null,274,null,"Maximo",{"$f":"VLOOKUP(CapitalSeguro!$M$17,Calculo!$AO$3:$AQ$6,3,FALSE)","v":0.12},{"$f":"((1+$AK$4)^(1/12))-1","v":9.4887929345830457E-3},null,19,"Moderado",7.0000000000000007E-2,0.09,11,null,null,55,2]
[null,1,{"$f":"C4+1","v":3},45,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C5,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C5,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C5,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C5,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,598507.55138291314,299.25377569145655,598208.29760722164,{"$f":"IF(B5*12=C5,$AH$4,0)","v":0},598208.29760722164,598208.29760722164,-1791.7023927783594,1196416.5952144433,1794624.8928216649,null,601209.68576859136,300.60484288429569,600909.08092570701,0,600909.08092570701,600909.08092570701,1201818.161851414,1802727.242777121,null,null,null,null,"Relativo a la inversion",null,null,null,null,null,null,null,null,20,"Dinámico",0.08,0.1,12,null,55,60,1]
[null,1,4,45,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C6,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C6,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C6,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C6,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,602978.49457807711,301.48924728903859,602677.00533078809,0,602677.00533078809,602677.00533078809,2677.005330788088,1205354.0106615762,1808031.0159923644,null,606610.98276712163,303.30549138356082,606307.6772757381,0,606307.6772757381,606307.6772757381,1212615.3545514762,1818923.0318272142,null,null,null,null,"Min","Max","Cargo anual","Mensualizado",null,null,null,null,null,21,"Especulativo",0.1,0.12,13,null,60,null,0.01]
[null,1,5,45,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C7,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C7,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C7,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C7,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,607482.836404567,303.74141820228351,607179.09498636471,0,607179.09498636471,607179.09498636471,7179.0949863647111,1214358.1899727294,1821537.2849590941,null,612060.80528005562,306.03040264002783,611754.77487741562,0,611754.77487741562,611754.77487741562,1223509.5497548312,1835264.324632247,null,null,null,null,50000,75000,1.4999999999999999E-2,{"$f":"AG7/12","v":1.25E-3},null,null,null,null,null,22,null,null,null,14]
[null,1,6,45,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C8,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C8,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C8,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C8,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,612020.8263552807,306.01041317764037,611714.81594210304,0,611714.81594210304,611714.81594210304,11714.815942103043,1223429.6318842061,1835144.4478263091,null,617559.58926296991,308.77979463148495,617250.80946833838,0,617250.80946833838,617250.80946833838,1234501.6189366768,1851752.4284050153,null,null,null,null,75000,500000,0.01,{"$f":"AG8/12","v":8.3333333333333339E-4},null,null,null,null,null,23,null,null,null,15]
[null,1,7,45,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C9,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C9,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C9,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C9,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,616592.71578686638,308.2963578934332,616284.41942897299,0,616284.41942897299,616284.41942897299,16284.419428972993,1232568.838857946,1848853.258286919,null,623107.77458808722,311.55388729404359,622796.2207007932,0,622796.2207007932,622796.2207007932,1245592.4414015864,1868388.6621023796,null,null,null,null,500000,1000000,6.0000000000000001E-3,5.0000000000000001E-4,null,null,null,null,null,24,null,null,null,16]
[null,1,8,45,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C10,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C10,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C10,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C10,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,621198.75793364504,310.59937896682254,620888.1585546782,0,620888.1585546782,620888.1585546782,20888.158554678201,1241776.3171093564,1862664.4756640345,null,628705.80507946387,314.35290253973193,628391.4521769241,0,628391.4521769241,628391.4521769241,1256782.9043538482,1885174.3565307723,null,null,null,null,1000000,null,2E-3,1.6666666666666666E-4,null,null,null,null,null,25,null,null,null,17]
[null,1,9,45,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C11,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C11,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C11,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C11,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,625839.20792163664,312.91960396081834,625526.28831767582,0,625526.28831767582,625526.28831767582,25526.288317675819,1251052.5766353516,1876578.8649530276,null,634354.12854849291,317.17706427424645,634036.95148421871,0,634036.95148421871,634036.95148421871,1268073.9029684374,1902110.8544526561,null,null,null,null,null,null,null,null,null,null,null,null,null,26,null,null,null,18]
[null,1,10,45,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C12,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C12,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C12,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C12,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,630514.32278269192,315.25716139134596,630199.0656213006,0,630199.0656213006,630199.0656213006,30199.0656213006,1260398.1312426012,1890597.1968639018,null,640053.19682972669,320.02659841486337,639733.17023131181,0,639733.17023131181,639733.17023131181,1279466.3404626236,1919199.5106939354,null,null,null,null,null,null,null,null,null,null,null,null,null,27,null,null,null,19]
[null,1,11,45,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C13,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C13,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C13,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C13,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,635224.36146872875,317.61218073436436,634906.74928799435,0,634906.74928799435,634906.74928799435,34906.749287994346,1269813.4985759887,1904720.247863983,null,645803.46581702109,322.90173290851055,645480.56408411253,0,645480.56408411253,645480.56408411253,1290961.1281682251,1936441.6922523375,null,null,null,null,"Bono de Permanencia (escenario conservador)",null,null,null,null,{"$f":"(AVERAGE($M$3:$M$38)*$AH$3)+(aporteadic2*2/3*2.5%)+(aportadic3*1/3*2.5%)","v":16826.061743195263},null,null,null,28,null,null,null,20]
[null,1,12,45,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C14,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C14,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C14,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C14,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,639969.58486607566,319.98479243303785,639649.60007364268,274,639375.60007364268,639375.60007364268,39375.600073642679,1278751.2001472854,1918126.8002209282,null,651605.39550000452,325.80269775000227,651279.59280225448,274,651005.59280225448,651005.59280225448,1302011.185604509,1953016.7784067634,null,null,null,null,"Bono de Permanencia (escenario optimista)",null,null,null,null,{"$f":"AVERAGE($W$3:$W$38)*$AH$3+(aporteadic2*2/3*2.5%)+(aportadic3*1/3*2.5%)","v":17323.081027162898},null,null,null,29,null,null,null,21]
[2,2,13,46,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C15,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C15,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C15,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C15,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,644474.07089544449,322.23703544772223,644151.83385999675,0,644151.83385999675,644151.83385999675,44151.833859996754,1288303.6677199935,1932455.5015799901,null,657182.85007161053,328.59142503580529,656854.25864657469,0,656854.25864657469,656854.25864657469,1313708.5172931494,1970562.7759397239,null,null,null,null,null,null,null,null,null,null,null,null,null,30,null,null,null,22]
[null,2,14,46,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C16,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C16,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C16,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C16,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,649288.39104073227,324.64419552036617,648963.74684521195,0,648963.74684521195,648963.74684521195,48963.74684521195,1297927.4936904239,1946891.240535636,null,663087.01269507105,331.54350634753553,662755.46918872348,0,662755.46918872348,662755.46918872348,1325510.938377447,1988266.4075661704,null,null,null,null,null,null,null,null,null,null,null,null,null,31,null,null,null,23]
[null,2,15,46,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C17,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C17,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C17,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C17,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,654138.67489582323,327.06933744791161,653811.60555837536,0,653811.60555837536,653811.60555837536,53811.605558375362,1307623.2111167507,1961434.8166751261,null,669044.21860211773,334.52210930105889,668709.69649281667,0,668709.69649281667,668709.69649281667,1337419.3929856333,2006129.0894784499,null,null,null,null,null,null,null,null,null,null,null,null,null,32,null,null,null,24]
[null,2,16,46,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C18,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C18,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C18,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C18,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,659025.19111514487,329.51259555757247,658695.67851958727,0,658695.67851958727,658695.67851958727,58695.678519587265,1317391.3570391745,1976087.0355587618,null,675054.94433618488,337.52747216809246,674717.41686401679,0,674717.41686401679,674717.41686401679,1349434.8337280336,2024152.2505920504,null,null,null,null,null,null,null,null,null,null,null,null,null,33,null,null,null,25]
[null,2,17,46,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C19,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C19,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C19,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C19,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,663948.21036001446,331.97410518000726,663616.23625483445,0,663616.23625483445,663616.23625483445,63616.236254834454,1327232.4725096689,1990848.7087645032,null,681119.67072199623,340.55983536099814,680779.11088663526,0,680779.11088663526,680779.11088663526,1361558.2217732705,2042337.3326599058,null,null,null,null,null,null,null,null,null,null,null,null,null,34]
[null,2,18,46,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C20,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C20,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C20,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C20,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,668908.00531363103,334.45400265681553,668573.55131097417,0,668573.55131097417,668573.55131097417,68573.551310974173,1337147.1026219483,2005720.6539329225,null,687238.88290402805,343.61944145201403,686895.26346257608,0,686895.26346257608,686895.26346257608,1373790.5269251522,2060685.7903877283,null,null,null,null,null,null,null,null,null,null,null,null,null,35]
[null,2,19,46,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C21,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C21,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C21,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C21,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,673904.85069617874,336.95242534808938,673567.89827083063,0,673567.89827083063,673567.89827083063,73567.898270830628,1347135.7965416613,2020703.694812492,null,693413.07038531837,346.7065351926592,693066.36385012569,0,693066.36385012569,693066.36385012569,1386132.7277002514,2079199.0915503772,null,null,null,null,null,null,null,null,null,null,null,null,null,36]
[null,2,20,46,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C22,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C22,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C22,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C22,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,678939.02328004385,339.46951164002195,678599.55376840383,0,678599.55376840383,678599.55376840383,78599.553768403828,1357199.1075368077,2035798.6613052115,null,699642.72706662398,349.82136353331202,699292.90570309071,0,699292.90570309071,699292.90570309071,1398585.8114061814,2097878.7171092723,null,null,null,null,null,null,null,null,null,null,null,null,null,37]
[null,2,21,46,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C23,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C23,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C23,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C23,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,684010.80190514447,342.00540095257224,683668.79650419194,0,683668.79650419194,683668.79650419194,83668.796504191938,1367337.5930083839,2051006.3895125757,null,705928.35128593026,352.96417564296513,705575.38711028732,0,705575.38711028732,705575.38711028732,1411150.7742205746,2116726.161330862,null,null,null,null,null,null,null,null,null,null,null,null,null,38]
[null,2,22,46,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C24,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C24,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C24,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C24,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,689120.467494376,344.56023374718802,688775.90726062877,0,688775.90726062877,688775.90726062877,88775.907260628766,1377551.8145212575,2066327.7217818862,null,712270.4458583151,356.13522292915758,711914.31063538592,0,711914.31063538592,711914.31063538592,1423828.6212707718,2135742.9319061576,null,null,null,null,null,null,null,null,null,null,null,null,null,39]
[null,2,23,46,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C25,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C25,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C25,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C25,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,694268.30306917056,347.13415153458527,693921.16891763592,0,693921.16891763592,693921.16891763592,93921.168917635921,1387842.3378352718,2081763.5067529078,null,718669.51811617147,359.33475905808575,718310.18335711339,0,718310.18335711339,718310.18335711339,1436620.3667142268,2154930.5500713401,null,null,null,null,null,null,null,null,null,null,null,null,null,40]
[null,2,24,46,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C26,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C26,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C26,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C26,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,699454.59376517416,349.7272968825871,699104.86646829161,274,698830.86646829161,698830.86646829161,98830.866468291613,1397661.7329365832,2096492.5994048747,null,725126.07994979143,362.56303997489573,724763.51690981654,274,724489.51690981654,724489.51690981654,1448979.0338196331,2173468.5507294498,null,null,null,null,null,null,null,null,null,null,null,null,null,41]
[3,3,25,47,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C27,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C27,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C27,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C27,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,704403.44193356228,352.20172096678112,704051.24021259556,0,704051.24021259556,704051.24021259556,104051.24021259556,1408102.4804251911,2112153.7206377867,null,731364.04791904986,365.68202395952494,730998.36589509039,0,730998.36589509039,730998.36589509039,1461996.7317901808,2192995.0976852709,null,null,null,null,null,null,null,null,null,null,null,null,null,42]
[null,3,26,47,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C28,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C28,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C28,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C28,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,709665.4436711946,354.83272183559728,709310.61094935902,0,709310.61094935902,709310.61094935902,109310.61094935902,1418621.221898718,2127931.8328480772,null,737934.65802458744,368.9673290122937,737565.69069557509,0,737565.69069557509,737565.69069557509,1475131.3813911502,2212697.0720867254,null,null,null,null,null,null,null,null,null,null,null,null,null,43]
[null,3,27,47,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C29,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C29,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C29,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C29,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,714966.75336878072,357.48337668439035,714609.26999209635,0,714609.26999209635,714609.26999209635,114609.26999209635,1429218.5399841927,2143827.809976289,null,744564.29881023814,372.28214940511907,744192.01666083303,0,744192.01666083303,744192.01666083303,1488384.0333216661,2232576.0499824993,null,null,null,null,null,null,null,null,null,null,null,null,null,44]
[null,3,28,47,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C30,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C30,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C30,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C30,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,720307.66466280969,360.15383233140483,719947.51083047828,0,719947.51083047828,719947.51083047828,119947.51083047828,1439895.0216609566,2159842.5324914348,null,751253.50061049743,375.62675030524872,750877.87386019214,0,750877.87386019214,750877.87386019214,1501755.7477203843,2252633.6215805765,null,null,null,null,null,null,null,null,null,null,null,null,null,45]
[null,3,29,47,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C31,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C31,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C31,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C31,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,725688.47338328022,362.84423669164011,725325.62914658862,0,725325.62914658862,725325.62914658862,125325.62914658862,1450651.2582931772,2175976.887439766,null,758002.79852441151,379.00139926220578,757623.79712514929,0,757623.79712514929,757623.79712514929,1515247.5942502986,2272871.3913754476,null,null,null,null,null,null,null,null,null,null,null,null,null,46]
[null,3,30,47,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C32,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C32,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C32,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C32,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,731109.47757008648,365.55473878504324,730743.92283130146,0,730743.92283130146,730743.92283130146,130743.92283130146,1461487.8456626029,2192231.7684939043,null,764812.73245838238,382.40636622919118,764430.32609215321,0,764430.32609215321,764430.32609215321,1528860.6521843064,2293290.9782764595,null,null,null,null,null,null,null,null,null,null,null,null,null,47]
[null,3,31,47,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C33,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C33,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C33,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C33,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,736570.97748952627,368.28548874476314,736202.69200078154,0,736202.69200078154,736202.69200078154,136202.69200078154,1472405.3840015631,2208608.0760023445,null,771683.84716935747,385.84192358467874,771298.00524577277,0,771298.00524577277,771298.00524577277,1542596.0104915455,2313894.0157373184,null,null,null,null,null,null,null,null,null,null,null,null,null,48]
[null,3,32,47,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C34,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C34,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C34,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C34,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,742073.2756509328,371.03663782546641,741702.23901310738,0,741702.23901310738,741702.23901310738,141702.23901310738,1483404.4780262148,2225106.717039322,null,778616.69230840681,389.30834615420343,778227.38396225264,0,778227.38396225264,778227.38396225264,1556454.7679245053,2334682.1518867579,null,null,null,null,null,null,null,null,null,null,null,null,null,49]
[null,3,33,47,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C35,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C35,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C35,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C35,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,747616.67682343023,{"$f":"IF(AND(invinicial>=$AE$7,invinicial<$AF$7),I35*$AH$7,IF(AND(invinicial>=$AE$8,invinicial<$AF$8),I35*$AH$8,IF(AND(invinicial>=$AE$9,invinicial<$AF$9),I35*$AH$9,IF(invinicial>=$AE$10,I35*$AH$10,\"Error\"))))","v":373.80833841171511},747242.86848501849,0,747242.86848501849,{"$f":"IF(C35=36,M35+bonopermconv,M35)","v":747242.86848501849},147242.86848501849,1494485.736970037,2241728.6054550554,null,785611.82246469276,{"$f":"IF(AND(invinicial>=$AE$7,invinicial<$AF$7),S35*$AH$7,IF(AND(invinicial>=$AE$8,invinicial<$AF$8),S35*$AH$8,IF(AND(invinicial>=$AE$9,invinicial<$AF$9),S35*$AH$9,IF(invinicial>=$AE$10,S35*$AH$10,\"Error\"))))","v":392.80591123234638},{"$f":"S35-T35","v":785219.01655346039},0,785219.01655346039,{"$f":"IF(C35=36,W35+bonopermopt,W35)","v":785219.01655346039},1570438.0331069208,2355657.0496603809,null,null,null,null,null,null,null,null,null,null,null,null,null,50]
[null,3,34,47,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C36,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C36,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C36,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C36,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,753201.48805281485,376.60074402640743,752824.88730878849,0,752824.88730878849,752824.88730878849,152824.88730878849,1505649.774617577,2258474.6619263655,null,792669.79720983317,396.33489860491659,792273.46231122827,0,792273.46231122827,792273.46231122827,1584546.9246224565,2376820.3869336848,null,null,null,null,null,null,null,null,null,null,null,null,null,51]
[null,3,35,47,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C37,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C37,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C37,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C37,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,758828.01867856237,379.41400933928117,758448.60466922307,0,758448.60466922307,758448.60466922307,158448.60466922307,1516897.2093384461,2275345.8140076692,null,799791.18114266475,399.89559057133238,799391.28555209341,0,799391.28555209341,799391.28555209341,1598782.5711041868,2398173.8566562803,null,null,null,null,null,null,null,null,null,null,null,null,null,52]
[null,3,36,47,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C38,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C38,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C38,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C38,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,764496.58035096154,382.2482901754808,764114.33206078608,274,763840.33206078608,780666.39380398137,180666.39380398137,{"$f":"MIN(2000000,IF(D38<$AU$4,N38*$AV$4,IF(AND(D38>=$AT$5,D38<=$AU$5),N38*$AV$5,IF(D38>$AT$6,N38*$AV$6,\"\"))))","v":1561332.7876079627},2341999.1814119443,null,806976.54393440741,403.48827196720373,806573.05566244025,274,806299.05566244025,{"$f":"IF(C38=36,W38+bonopermopt,W38)","v":823622.1366896031},1647244.2733792062,2470866.4100688091,null,null,null,null,null,null,null,null,null,null,null,null,null,53]
[4,4,37,48,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C39,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C39,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C39,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C39,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,786891.53725630022,393.44576862815012,786498.09148767206,0,786498.09148767206,786498.09148767206,186498.09148767206,{"$f":"MIN(2000000,IF(D39<$AU$4,N39*$AV$4,IF(AND(D39>=$AT$5,D39<=$AU$5),N39*$AV$5,IF(D39>$AT$6,N39*$AV$6,\"\"))))","v":1572996.1829753441},2359494.2744630161,null,831437.31660098955,415.71865830049478,831021.59794268908,0,831021.59794268908,831021.59794268908,1662043.1958853782,2493064.7938280674,null,null,null,null,null,null,null,null,null,null,null,null,null,54]
[null,4,38,48,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C40,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C40,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C40,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C40,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,792769.73771625955,396.38486885812978,792373.3528474014,0,792373.3528474014,792373.3528474014,192373.3528474014,1584746.7056948028,2377120.0585422041,null,838906.98980973358,419.45349490486677,838487.53631482867,0,838487.53631482867,838487.53631482867,1676975.0726296573,2515462.6089444859,null,null,null,null,null,null,null,null,null,null,null,null,null,55]
[null,4,39,48,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C41,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C41,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C41,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C41,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,798691.84923512791,399.34592461756398,798292.50331051031,0,798292.50331051031,798292.50331051031,198292.50331051031,1596585.0066210206,2394877.5099315308,null,846443.77092514874,423.22188546257439,846020.54903968622,0,846020.54903968622,846020.54903968622,1692041.0980793724,2538061.6471190588,null,null,null,null,null,null,null,null,null,null,null,null,null,56]
[null,4,40,48,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C42,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C42,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C42,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C42,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,804658.19983524946,402.32909991762472,804255.87073533179,0,804255.87073533179,804255.87073533179,204255.87073533179,1608511.7414706636,2412767.6122059952,null,854048.262847926,427.02413142396301,853621.23871650209,0,853621.23871650209,853621.23871650209,1707242.4774330042,2560863.7161495062,null,null,null,null,null,null,null,null,null,null,null,null,null,57]
[null,4,41,48,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C43,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C43,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C43,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C43,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,810669.11998934555,405.33455999467276,810263.78542935092,0,810263.78542935092,810263.78542935092,210263.78542935092,1620527.5708587018,2430791.3562880526,null,861721.07389524521,430.86053694762262,861290.21335829759,0,861290.21335829759,861290.21335829759,1722580.4267165952,2583870.6400748929,null,null,null,null,null,null,null,null,null,null,null,null,null,58]
[null,4,42,48,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C44,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C44,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C44,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C44,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,816724.94263881969,408.36247131940985,816316.5801675003,0,816316.5801675003,816316.5801675003,216316.5801675003,1632633.1603350006,2448949.7405025009,null,869462.81784943736,434.73140892471866,869028.08644051268,0,869028.08644051268,869028.08644051268,1738056.1728810254,2607084.2593215378,null,null,null,null,null,null,null,null,null,null,null,null,null,59]
[null,4,43,48,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C45,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C45,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C45,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C45,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,822826.00321219838,411.41300160609921,822414.59021059226,0,822414.59021059226,822414.59021059226,222414.59021059226,1644829.1804211845,2467243.7706317767,null,877274.11400708358,438.63705700354183,876835.47695008002,0,876835.47695008002,876835.47695008002,1753670.95390016,2630506.4308502399,null,null,null,null,null,null,null,null,null,null,null,null,null,60]
[null,4,44,48,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C46,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C46,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C46,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C46,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,828972.63964371092,414.48631982185549,828558.15332388901,0,828558.15332388901,828558.15332388901,228558.15332388901,1657116.306647778,2485674.4599716673,null,885155.5872285557,442.57779361427788,884713.00943494146,0,884713.00943494146,884713.00943494146,1769426.0188698829,2654139.0283048246,null,null,null,null,null,null,null,null,null,null,null,null,null,61]
[null,4,45,48,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C47,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C47,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C47,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C47,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,835165.19239200687,417.58259619600346,834747.60979581089,0,834747.60979581089,834747.60979581089,234747.60979581089,1669495.2195916218,2504242.8293874329,null,893107.86798800144,446.55393399400072,892661.31405400741,0,892661.31405400741,892661.31405400741,1785322.6281080148,2677983.942162022,null,null,null,null,null,null,null,null,null,null,null,null,null,62]
[null,4,46,48,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C48,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C48,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C48,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C48,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,841404.0044590144,420.70200222950723,840983.30245678488,0,840983.30245678488,840983.30245678488,240983.30245678488,1681966.6049135698,2522949.9073703545,null,901131.59242377873,450.56579621188939,900681.02662756678,0,900681.02662756678,900681.02662756678,1801362.0532551336,2702043.0798827005,null,null,null,null,null,null,null,null,null,null,null,null,null,63]
[null,4,47,48,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C49,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C49,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C49,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C49,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,847689.42140893848,423.84471070446926,847265.57669823396,0,847265.57669823396,847265.57669823396,247265.57669823396,1694531.1533964679,2541796.730094702,null,909227.40238934348,454.61370119467176,908772.78868814884,0,908772.78868814884,908772.78868814884,1817545.5773762977,2726318.3660644465,null,null,null,null,null,null,null,null,null,null,null,null,null,64]
[null,4,48,48,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C50,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C50,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C50,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C50,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,854021.79138740175,427.01089569370089,853594.78049170808,274,853320.78049170808,853320.78049170808,253320.78049170808,1706641.5609834162,2559962.3414751245,null,917395.94550459424,458.69797275229712,916937.24753184197,274,916663.24753184197,916663.24753184197,1833326.4950636839,2749989.7425955259,null,null,null,null,null,null,null,null,null,null,null,null,null,65]
[5,5,49,49,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C51,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C51,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C51,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C51,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,860125.28022625076,430.06264011312538,859695.21758613759,0,859695.21758613759,859695.21758613759,259695.21758613759,1719390.4351722752,2579085.652758413,null,925361.27527841402,462.68063763920702,924898.59464077477,0,924898.59464077477,924898.59464077477,1849797.1892815495,2774695.7839223244,null,null,null,null,null,null,null,null,null,null,null,null,null,66]
[null,5,50,49,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C52,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C52,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C52,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C52,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,866550.54797722644,433.27527398861321,866117.27270323783,0,866117.27270323783,866117.27270323783,266117.27270323783,1732234.5454064757,2598351.8181097135,null,933674.76589080796,466.83738294540399,933207.92850786261,0,933207.92850786261,933207.92850786261,1866415.8570157252,2799623.7855235878,null,null,null,null,null,null,null,null,null,null,null,null,null,67]
[null,5,51,49,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C53,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C53,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C53,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C53,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,873023.81346367253,436.51190673183629,872587.30155694066,0,872587.30155694066,872587.30155694066,272587.30155694066,1745174.6031138813,2617761.904670822,null,942062.94530638494,471.03147265319245,941591.91383373179,0,941591.91383373179,941591.91383373179,1883183.8276674636,2824775.7415011954,null,null,null,null,null,null,null,null,null,null,null,null,null,68]
[null,5,52,49,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C54,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C54,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C54,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C54,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,879545.43523603387,439.77271761801694,879105.66251841583,0,879105.66251841583,879105.66251841583,279105.66251841583,1758211.3250368317,2637316.9875552477,null,950526.4845329778,475.26324226648893,950051.22129071131,0,950051.22129071131,950051.22129071131,1900102.4425814226,2850153.6638721339,null,null,null,null,null,null,null,null,null,null,null,null,null,69]
[null,5,53,49,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C55,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C55,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C55,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C55,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,886115.77452318219,443.05788726159108,885672.71663592057,0,885672.71663592057,885672.71663592057,285672.71663592057,1771345.4332718411,2657018.1499077617,null,959066.06060678663,479.53303030339333,958586.5275764832,0,958586.5275764832,958586.5275764832,1917173.0551529664,2875759.5827294495,null,null,null,null,null,null,null,null,null,null,null,null,null,70]
[null,5,54,49,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C56,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C56,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C56,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C56,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,892735.19525242411,446.36759762621205,892288.82765479793,0,892288.82765479793,892288.82765479793,292288.82765479793,1784577.6553095959,2676866.4829643937,null,967682.35664653743,483.84117832326871,967198.51546821417,0,967198.51546821417,967198.51546821417,1934397.0309364283,2901595.5464046425,null,null,null,null,null,null,null,null,null,null,null,null,null,71]
[null,5,55,49,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C57,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C57,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C57,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C57,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,899404.06406965922,449.70203203482964,898954.36203762435,0,898954.36203762435,898954.36203762435,298954.36203762435,1797908.7240752487,2696863.0861128732,null,976376.06190812821,488.18803095406412,975887.8738771741,0,975887.8738771741,975887.8738771741,1951775.7477543482,2927663.6216315222,null,null,null,null,null,null,null,null,null,null,null,null,null,72]
[null,5,56,49,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C58,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C58,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C58,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C58,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,906122.75035968795,453.06137517984399,905669.68898450816,0,905669.68898450816,905669.68898450816,305669.68898450816,1811339.3779690163,2717009.0669535245,null,985147.87183976511,492.57393591988256,984655.2979038452,0,984655.2979038452,984655.2979038452,1969310.5958076904,2953965.8937115357,null,null,null,null,null,null,null,null,null,null,null,null,null,73]
[null,5,57,49,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C59,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C59,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C59,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C59,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,912891.62626667228,456.44581313333617,912435.18045353889,0,912435.18045353889,912435.18045353889,312435.18045353889,1824870.3609070778,2737305.5413606167,null,993998.48813759501,496.99924406879751,993501.48889352626,0,993501.48889352626,993501.48889352626,1987002.9777870525,2980504.4666805789,null,null,null,null,null,null,null,null,null,null,null,null,null,74]
[null,5,58,49,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C60,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C60,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C60,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C60,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,919711.06671474758,459.85553335737382,919251.21118139022,0,919251.21118139022,919251.21118139022,319251.21118139022,1838502.4223627804,2757753.6335441708,null,1002928.6188018369,501.46430940091847,1002427.154492436,0,1002427.154492436,1002427.154492436,2000000,3002427.154492436,null,null,null,null,null,null,null,null,null,null,null,null,null,75]
[null,5,59,49,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C61,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C61,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C61,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C61,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,926581.44942879048,463.29072471439525,926118.15870407608,0,926118.15870407608,926118.15870407608,326118.15870407608,1852236.3174081522,2778354.4761122284,null,1011938.978193418,505.96948909670903,1011433.0087043213,0,1011433.0087043213,1011433.0087043213,2000000,3011433.0087043215,null,null,null,null,null,null,null,null,null,null,null,null,null,76]
[null,5,60,49,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C62,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C62,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C62,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C62,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,933503.1549553402,466.75157747767008,933036.40337786253,274,932762.40337786253,932762.40337786253,332762.40337786253,1865524.8067557251,2798287.2101335875,null,1021030.287091119,510.51514354555951,1020519.7719475734,274,1020245.7719475734,1020245.7719475734,2000000,3020245.7719475734,null,null,null,null,null,null,null,null,null,null,null,null,null,77]
[6,6,61,50,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C63,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C63,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C63,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C63,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,940200.38176919939,470.10019088459973,939730.28157831484,0,939730.28157831484,939730.28157831484,339730.28157831484,1879460.5631566297,2819190.8447349444,null,1029926.6728199677,514.96333640998387,1029411.7094835577,0,1029411.7094835577,1029411.7094835577,2000000,3029411.7094835578,null,null,null,null,null,null,null,null,null,null,null,null,null,78]
[null,6,62,50,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C64,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C64,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C64,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C64,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,947223.82280891365,473.61191140445686,946750.21089750924,0,946750.21089750924,946750.21089750924,346750.21089750924,1893500.4217950185,2840250.632692528,null,1039179.5840392824,519.58979201964121,1038659.9942472627,0,1038659.9942472627,1038659.9942472627,2000000,3038659.9942472628,null,null,null,null,null,null,null,null,null,null,null,null,null,79]
[null,6,63,50,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C65,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C65,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C65,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C65,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,954299.73003030021,477.14986501515011,953822.58016528504,0,953822.58016528504,953822.58016528504,353822.58016528504,1907645.1603305701,2861467.740495855,null,1048515.6238621102,524.25781193105513,1047991.3660501791,0,1047991.3660501791,1047991.3660501791,2000000,3047991.3660501791,null,null,null,null,null,null,null,null,null,null,null,null,null,80]
[null,6,64,50,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C66,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C66,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C66,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C66,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,961428.49536378239,480.71424768189121,960947.78111610049,0,960947.78111610049,960947.78111610049,360947.78111610049,1921895.562232201,2882843.3433483015,null,1057935.5391198602,528.96776955993005,1057406.5713503002,0,1057406.5713503002,1057406.5713503002,2000000,3057406.5713503002,null,null,null,null,null,null,null,null,null,null,null,null,null,81]
[null,6,65,50,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C67,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C67,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C67,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C67,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,968610.51366756379,{"$f":"IF(AND(invinicial>=$AE$7,invinicial<$AF$7),I67*$AH$7,IF(AND(invinicial>=$AE$8,invinicial<$AF$8),I67*$AH$8,IF(AND(invinicial>=$AE$9,invinicial<$AF$9),I67*$AH$9,IF(invinicial>=$AE$10,I67*$AH$10,\"Error\"))))","v":484.30525683378193},968126.20841073,0,968126.20841073,{"$f":"IF(C67=36,M67+bonopermconv,M67)","v":968126.20841073},368126.20841073,1936252.41682146,2904378.6252321899,null,1067440.0833535106,{"$f":"IF(AND(invinicial>=$AE$7,invinicial<$AF$7),S67*$AH$7,IF(AND(invinicial>=$AE$8,invinicial<$AF$8),S67*$AH$8,IF(AND(invinicial>=$AE$9,invinicial<$AF$9),S67*$AH$9,IF(invinicial>=$AE$10,S67*$AH$10,\"Error\"))))","v":533.72004167675527},{"$f":"S67-T67","v":1066906.3633118339},0,1066906.3633118339,{"$f":"IF(C67=36,W67+bonopermopt,W67)","v":1066906.3633118339},2000000,3066906.3633118337,null,null,null,null,null,null,null,null,null,null,null,null,null,82]
[null,6,66,{"$f":"$D$2+(B68-1)","v":50},{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C68,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C68,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C68,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C68,CapitalSeguro!$AH$16,0)","v":0},{"$f":"E68+F67","v":600000},0,null,{"$f":"(N67+E68-G68)*(1+$AL$3)","v":975846.18274949933},487.92309137474967,{"$f":"I68-J68","v":975358.25965812453},{"$f":"IF(B68*12=C68,$AH$4,0)","v":0},{"$f":"K68-L68","v":975358.25965812453},975358.25965812453,{"$f":"N68-F68","v":375358.25965812453},1950716.5193162491,{"$f":"P68+N68","v":2926074.7789743738},null,{"$f":"(X67+E68-G68)*(1+$AL$4)","v":1077030.0168738889},538.51500843694441,1076491.5018654519,{"$f":"IF(C68=B68*12,$AH$4,0)","v":0},{"$f":"U68-V68","v":1076491.5018654519},1076491.5018654519,{"$f":"MIN(2000000,IF(D68<$AU$4,X68*$AV$4,IF(AND(D68>=$AT$5,D68<=$AU$5),X68*$AV$5,IF(D68>$AT$6,X68*$AV$6,\"\"))))","v":2000000},{"$f":"Y68+X68","v":3076491.5018654522},null,null,null,null,null,null,null,null,null,null,null,null,null,83]
[null,6,{"$f":"C68+1","v":67},50,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C69,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C69,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C69,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C69,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,983135.90338912955,491.56795169456478,982644.33543743496,0,982644.33543743496,982644.33543743496,382644.33543743496,1965288.6708748699,2947933.0063123051,null,1086706.1068224916,543.35305341124581,1086162.7537690804,0,1086162.7537690804,1086162.7537690804,2000000,3086162.7537690802,null,null,null,null,null,null,null,null,null,null,null,null,null,84]
[null,6,68,50,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C70,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C70,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C70,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C70,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,990480.07935987983,495.24003967993991,989984.83932019991,0,989984.83932019991,989984.83932019991,389984.83932019991,1979969.6786403998,2969954.5179605996,null,1096469.1272328517,548.23456361642582,1095920.8926692354,0,1095920.8926692354,1095920.8926692354,2000000,3095920.8926692354,null,null,null,null,null,null,null,null,null,null,null,null,null,85]
[null,6,69,50,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C71,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C71,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C71,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C71,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,997879.11745142494,498.93955872571246,997380.17789269926,0,997380.17789269926,997380.17789269926,397380.17789269926,1994760.3557853985,2992140.5336780977,null,1106319.8590924572,553.15992954622857,1105766.6991629109,0,1105766.6991629109,1105766.6991629109,2000000,3105766.6991629107,null,null,null,null,null,null,null,null,null,null,null,null,null,86]
[null,6,70,50,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C72,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C72,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C72,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C72,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,1005333.4274922207,502.66671374611036,1004830.7607784745,0,1004830.7607784745,1004830.7607784745,404830.76077847451,2000000,3004830.7607784746,null,1116259.0904052251,558.12954520261258,1115700.9608600223,0,1115700.9608600223,1115700.9608600223,2000000,3115700.9608600223,null,null,null,null,null,null,null,null,null,null,null,null,null,87]
[null,6,71,50,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C73,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C73,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C73,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C73,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,1012843.4223722043,506.42171118610213,1012337.0006610182,0,1012337.0006610182,1012337.0006610182,412337.00066101819,2000000,3012337.0006610183,null,1126287.6162545385,563.14380812726927,1125724.4724464111,0,1125724.4724464111,1125724.4724464111,2000000,3125724.4724464109,null,null,null,null,null,null,null,null,null,null,null,null,null,88]
[null,6,72,50,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C74,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C74,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C74,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C74,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,1020409.5180656643,510.20475903283216,1019899.3133066315,274,1019625.3133066315,1019625.3133066315,419625.31330663152,2000000,3019625.3133066315,null,1136406.2388668479,568.20311943342404,1135838.0357474145,274,1135564.0357474145,1135564.0357474145,2000000,3135564.0357474145,null,null,null,null,null,null,null,null,null,null,null,null,null,89]
[7,7,73,51,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C75,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C75,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C75,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C75,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,1027755.9487398036,513.87797436990184,1027242.0707654337,0,1027242.0707654337,1027242.0707654337,427242.07076543372,2000000,3027242.0707654338,null,1146339.1677465811,573.16958387329055,1145765.9981627078,0,1145765.9981627078,1145765.9981627078,2000000,3145765.9981627078,null,null,null,null,null,null,null,null,null,null,null,null,null,90]
[null,7,74,51,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C76,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C76,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C76,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C76,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,1035433.4432921952,517.71672164609765,1034915.7265705491,0,1034915.7265705491,1034915.7265705491,434915.72657054907,2000000,3034915.726570549,null,1156637.9344707595,578.31896723537977,1156059.6155035242,0,1156059.6155035242,1156059.6155035242,2000000,3156059.6155035244,null,null,null,null,null,null,null,null,null,null,null,null,null,91]
[null,7,75,51,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C77,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C77,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C77,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C77,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,1043168.2899063036,521.58414495315185,1042646.7057613505,0,1042646.7057613505,1042646.7057613505,442646.70576135046,2000000,3042646.7057613507,null,1167029.2258150708,583.51461290753537,1166445.7112021632,0,1166445.7112021632,1166445.7112021632,2000000,3166445.7112021632,null,null,null,null,null,null,null,null,null,null,null,null,null,92]
[null,7,76,51,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C78,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C78,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C78,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C78,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,1050960.9170108254,525.48045850541268,1050435.4365523199,0,1050435.4365523199,1050435.4365523199,450435.43655231991,2000000,3050435.4365523197,null,1177513.8730251931,588.75693651259655,1176925.1160886805,0,1176925.1160886805,1176925.1160886805,2000000,3176925.1160886805,null,null,null,null,null,null,null,null,null,null,null,null,null,93]
[null,7,77,51,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C79,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C79,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C79,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C79,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,1058811.756234885,529.40587811744251,1058282.3503567674,0,1058282.3503567674,1058282.3503567674,458282.35035676742,2000000,3058282.3503567674,null,1188092.7148147561,594.04635740737808,1187498.6684573486,0,1187498.6684573486,1187498.6684573486,2000000,3187498.6684573488,null,null,null,null,null,null,null,null,null,null,null,null,null,94]
[null,7,78,51,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C80,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C80,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C80,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C80,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,1066721.2424319426,533.36062121597126,1066187.8818107266,0,1066187.8818107266,1066187.8818107266,466187.8818107266,2000000,3066187.8818107266,null,1198766.5974324334,599.3832987162167,1198167.2141337171,0,1198167.2141337171,1198167.2141337171,2000000,3198167.2141337171,null,null,null,null,null,null,null,null,null,null,null,null,null,95]
[null,7,79,51,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C81,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C81,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C81,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C81,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,1074689.8137038809,537.34490685194044,1074152.468797029,0,1074152.468797029,1074152.468797029,474152.468797029,2000000,3074152.468797029,null,1209536.3747296382,604.76818736481914,1208931.6065422734,0,1208931.6065422734,1208931.6065422734,2000000,3208931.6065422734,null,null,null,null,null,null,null,null,null,null,null,null,null,96]
[null,7,80,51,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C82,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C82,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C82,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C82,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,1082717.9114252701,541.35895571263507,1082176.5524695576,0,1082176.5524695576,1082176.5524695576,482176.55246955762,2000000,3082176.5524695576,null,1220402.9082288258,610.20145411441285,1219792.7067747114,0,1219792.7067747114,1219792.7067747114,2000000,3219792.7067747116,null,null,null,null,null,null,null,null,null,null,null,null,null,97]
[null,7,81,51,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C83,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C83,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C83,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C83,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,1090805.9802678169,545.40299013390847,1090260.577277683,0,1090260.577277683,1090260.577277683,490260.57727768295,2000000,3090260.5772776827,null,1231367.0671924113,615.68353359620562,1230751.3836588152,0,1230751.3836588152,1230751.3836588152,2000000,3230751.3836588152,null,null,null,null,null,null,null,null,null,null,null,null,null,98]
[null,7,82,51,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C84,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C84,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C84,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C84,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,1098954.468224993,549.47723411249649,1098404.9909908804,0,1098404.9909908804,1098404.9909908804,498404.99099088041,2000000,3098404.9909908804,null,1242429.7286923053,621.21486434615269,1241808.5138279591,0,1241808.5138279591,1241808.5138279591,2000000,3241808.5138279591,null,null,null,null,null,null,null,null,null,null,null,null,null,99]
[null,7,83,51,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C85,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C85,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C85,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C85,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,1107163.8266368504,553.58191331842522,1106610.2447235319,0,1106610.2447235319,1106610.2447235319,506610.24472353188,2000000,3106610.2447235319,null,1253591.7776800748,626.79588884003738,1252964.9817912348,0,1252964.9817912348,1252964.9817912348,2000000,3252964.9817912346]
[null,7,84,51,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C86,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C86,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C86,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C86,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,1115434.510215021,557.71725510751048,1114876.7929599134,274,1114602.7929599134,1114602.7929599134,514602.79295991338,2000000,3114602.7929599136,null,1264854.1070577356,632.42705352886776,1264221.6800042067,274,1263947.6800042067,1263947.6800042067,2000000,3263947.6800042065]
[8,8,85,52,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C87,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C87,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C87,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C87,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,1123490.7921534241,561.74539607671204,1122929.0467573474,0,1122929.0467573474,1122929.0467573474,522929.04675734742,2000000,3122929.0467573474,null,1275941.0178199133,637.97050890995672,1275303.0473110033,0,1275303.0473110033,1275303.0473110033,2000000,3275303.0473110033]
[null,8,86,52,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C88,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C88,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C88,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C88,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,1131883.4406678856,565.94172033394284,1131317.4989475517,0,1131317.4989475517,1131317.4989475517,531317.49894755171,2000000,3131317.4989475515,null,1287404.1338557801,643.70206692789009,1286760.4317888522,0,1286760.4317888522,1286760.4317888522,2000000,3286760.4317888524]
[null,8,87,52,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C89,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C89,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C89,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C89,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,1140338.7835538357,570.16939177691791,1139768.6141620588,0,1139768.6141620588,1139768.6141620588,539768.6141620588,2000000,3139768.6141620586,null,1298970.2350825113,649.4851175412557,1298320.7499649702,0,1298320.7499649702,1298320.7499649702,2000000,3298320.7499649702]
[null,8,88,52,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C90,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C90,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C90,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C90,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,1148857.2891478441,574.42864457392204,1148282.8605032701,0,1148282.8605032701,1148282.8605032701,548282.86050327006,2000000,3148282.8605032703,null,1310640.2467240603,655.32012336203013,1309984.9266006981,0,1309984.9266006981,1309984.9266006981,2000000,3309984.9266006984]
[null,8,89,52,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C91,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C91,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C91,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C91,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,1157439.4292850264,578.71971464251317,1156860.7095703839,0,1156860.7095703839,1156860.7095703839,556860.70957038389,2000000,3156860.7095703837,null,1322415.1023166371,661.20755115831855,1321753.8947654788,0,1321753.8947654788,1321753.8947654788,2000000,3321753.8947654786]
[null,8,90,52,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C92,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C92,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C92,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C92,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,1166085.6793251794,583.0428396625897,1165502.6364855168,0,1165502.6364855168,1165502.6364855168,565502.63648551679,2000000,3165502.636485517,null,1334295.7437833871,667.14787189169363,1333628.5959114954,0,1333628.5959114954,1333628.5959114954,2000000,3333628.5959114954]
[null,8,91,52,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C93,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C93,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C93,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C93,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,1174796.5181791098,587.39825908955493,1174209.1199200202,0,1174209.1199200202,1174209.1199200202,574209.11992002022,2000000,3174209.11992002,null,1346283.1215097383,673.14156075486915,1345609.9799489833,0,1345609.9799489833,1345609.9799489833,2000000,3345609.9799489835]
[null,8,92,52,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C94,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C94,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C94,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C94,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,1183572.4283351619,591.78621416758097,1182980.6421209944,0,1182980.6421209944,1182980.6421209944,582980.64212099439,2000000,3182980.6421209946,null,1358378.1944194275,679.18909720971374,1357699.0053222179,0,1357699.0053222179,1357699.0053222179,2000000,3357699.0053222179]
[null,8,93,52,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C95,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C95,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C95,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C95,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,1192413.895885942,596.20694794297106,1191817.6889379991,0,1191817.6889379991,1191817.6889379991,591817.68893799908,2000000,3191817.6889379993,null,1370581.9300512099,685.29096502560492,1369896.6390861843,0,1369896.6390861843,1369896.6390861843,2000000,3369896.6390861841]
[null,8,94,52,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C96,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C96,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C96,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C96,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,1201321.4105552423,600.66070527762122,1200720.7498499646,0,1200720.7498499646,1200720.7498499646,600720.74984996463,2000000,3200720.7498499649,null,1382895.3046362544,691.44765231812721,1382203.8569839364,0,1382203.8569839364,1382203.8569839364,2000000,3382203.8569839364]
[null,8,95,52,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C97,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C97,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C97,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C97,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,1210295.465725167,605.14773286258344,1209690.3179923045,0,1209690.3179923045,1209690.3179923045,609690.31799230445,2000000,3209690.3179923045,null,1395319.3031762389,697.65965158811946,1394621.6435246507,0,1394621.6435246507,1394621.6435246507,2000000,3394621.6435246505]
[null,8,96,52,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C98,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C98,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C98,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C98,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,1219336.5584634603,609.66827923173014,1218726.8901842285,274,1218452.8901842285,1218452.8901842285,618452.89018422854,2000000,3218452.8901842283,null,1407854.9195221441,703.9274597610721,1407150.9920623831,274,1406876.9920623831,1406876.9920623831,2000000,3406876.9920623833]
[9,9,97,53,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C99,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C99,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C99,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C99,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,1228169.0046365613,{"$f":"IF(AND(invinicial>=$AE$7,invinicial<$AF$7),I99*$AH$7,IF(AND(invinicial>=$AE$8,invinicial<$AF$8),I99*$AH$8,IF(AND(invinicial>=$AE$9,invinicial<$AF$9),I99*$AH$9,IF(invinicial>=$AE$10,I99*$AH$10,\"Error\"))))","v":614.08450231828067},1227554.9201342431,0,1227554.9201342431,{"$f":"IF(C99=36,M99+bonopermconv,M99)","v":1227554.9201342431},627554.92013424309,2000000,3227554.9201342431,null,1420226.5565244921,{"$f":"IF(AND(invinicial>=$AE$7,invinicial<$AF$7),S99*$AH$7,IF(AND(invinicial>=$AE$8,invinicial<$AF$8),S99*$AH$8,IF(AND(invinicial>=$AE$9,invinicial<$AF$9),S99*$AH$9,IF(invinicial>=$AE$10,S99*$AH$10,\"Error\"))))","v":710.11327826224601},{"$f":"S99-T99","v":1419516.4432462298},0,1419516.4432462298,{"$f":"IF(C99=36,W99+bonopermopt,W99)","v":1419516.4432462298},2000000,3419516.4432462296]
[null,9,98,53,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C100,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C100,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C100,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C100,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,1237343.6154515853,618.67180772579263,1236724.9436438596,0,1236724.9436438596,1236724.9436438596,636724.94364385959,2000000,3236724.9436438596,null,1432985.940843429,716.49297042171452,1432269.4478730073,0,1432269.4478730073,1432269.4478730073,2000000,3432269.4478730075]
[null,9,99,53,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C101,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C101,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C101,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C101,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,1246586.7620164037,623.29338100820189,1245963.4686353956,0,1245963.4686353956,1245963.4686353956,645963.46863539563,2000000,3245963.4686353956,null,1445859.9560904037,722.92997804520189,1445137.0261123586,0,1445137.0261123586,1445137.0261123586,2000000,3445137.0261123586]
[null,9,100,53,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C102,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C102,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C102,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C102,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,1255898.9563035783,627.94947815178921,1255271.0068254266,0,1255271.0068254266,1255271.0068254266,655271.00682542659,2000000,3255271.0068254266,null,1458849.6321152379,729.42481605761895,1458120.2072991803,0,1458120.2072991803,1458120.2072991803,2000000,3458120.2072991803]
[null,9,101,53,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C103,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C103,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C103,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C103,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,1265280.714110184,632.64035705509195,1264648.073753129,0,1264648.073753129,1264648.073753129,664648.07375312899,{"$f":"MIN(2000000,IF(D103<$AU$4,N103*$AV$4,IF(AND(D103>=$AT$5,D103<=$AU$5),N103*$AV$5,IF(D103>$AT$6,N103*$AV$6,\"\"))))","v":2000000},3264648.0737531288,null,1471956.0080199735,735.97800400998676,1471220.0300159636,0,1471220.0300159636,1471220.0300159636,2000000,3471220.0300159636]
[null,9,102,53,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C104,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C104,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C104,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C104,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,1274732.5550863792,637.36627754318965,1274095.188808836,0,1274095.188808836,1274095.188808836,674095.18880883604,2000000,3274095.188808836,null,1485180.1322419962,742.59006612099813,1484437.5421758753,0,1484437.5421758753,1484437.5421758753,2000000,3484437.542175875]
[null,9,103,53,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C105,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C105,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C105,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C105,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,1284255.0027641885,642.12750138209424,1283612.8752628064,0,1283612.8752628064,1283612.8752628064,683612.87526280642,2000000,3283612.8752628062,null,1498523.0626379035,749.26153131895171,1497773.8011065845,0,1497773.8011065845,1497773.8011065845,2000000,3497773.8011065843]
[null,9,104,53,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C106,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C106,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C106,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C106,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,1293848.5845865009,646.92429229325046,1293201.6602942077,0,1293201.6602942077,1293201.6602942077,693201.66029420774,2000000,3293201.6602942077,null,1511985.8665681283,755.99293328406418,1511229.8736348443,0,1511229.8736348443,1511229.8736348443,2000000,3511229.8736348441]
[null,9,105,53,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C107,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C107,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C107,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C107,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,1303513.8319362854,651.75691596814272,1302862.0750203172,0,1302862.0750203172,1302862.0750203172,702862.07502031722,2000000,3302862.075020317,null,1525569.6209823214,762.78481049116078,1524806.8361718303,0,1524806.8361718303,1524806.8361718303,2000000,3524806.8361718301]
[null,9,106,53,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C108,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C108,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C108,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C108,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,1313251.2801660222,656.62564008301115,1312594.6545259391,0,1312594.6545259391,1312594.6545259391,712594.65452593914,2000000,3312594.6545259394,null,1539275.4125055014,769.63770625275072,1538505.7747992487,0,1538505.7747992487,1538505.7747992487,2000000,3538505.7747992487]
[null,9,107,53,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C109,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C109,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C109,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C109,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,1323061.4686273574,661.53073431367875,1322399.9378930437,0,1322399.9378930437,1322399.9378930437,722399.93789304374,2000000,3322399.9378930437,null,1553104.3375249789,776.55216876248949,1552327.7853562164,0,1552327.7853562164,1552327.7853562164,2000000,3552327.7853562161]
[null,9,108,53,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C110,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C110,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C110,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C110,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,1332944.9407009764,666.47247035048827,1332278.4682306258,274,1332004.4682306258,1332004.4682306258,732004.46823062585,2000000,3332004.4682306256,null,1567057.5022780614,783.52875113903065,1566273.9735269223,274,1565999.9735269223,1565999.9735269223,2000000,3565999.9735269221]
[10,10,109,54,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C111,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C111,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C111,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C111,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,1342626.0589122241,671.31302945611208,1341954.745882768,0,1341954.745882768,1341954.745882768,741954.74588276795,2000000,3341954.7458827682,null,1580859.4230112818,790.42971150564085,1580068.9932997762,0,1580068.9932997762,1580068.9932997762,2000000,3580068.9932997762]
[null,10,110,54,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C112,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C112,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C112,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C112,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,1352655.681475671,676.32784073783557,1351979.3536349332,0,1351979.3536349332,1351979.3536349332,751979.35363493324,2000000,3351979.353634933,null,1595061.9407995529,797.53097039977649,1594264.4098291532,0,1594264.4098291532,1594264.4098291532,2000000,3594264.4098291532]
[null,10,111,54,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C113,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C113,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C113,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C113,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,1362760.2268577968,681.38011342889843,1362078.8467443679,0,1362078.8467443679,1362078.8467443679,762078.84674436785,2000000,3362078.8467443679,null,1609392.0546969974,804.69602734849866,1608587.3586696489,0,1608587.3586696489,1608587.3586696489,2000000,3608587.3586696489]
[null,10,112,54,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C114,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C114,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C114,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C114,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,1372940.2547435467,686.4701273717734,1372253.7846161749,0,1372253.7846161749,1372253.7846161749,772253.78461617487,2000000,3372253.7846161751,null,1623850.911033253,811.92545551662647,1623038.9855777363,0,1623038.9855777363,1623038.9855777363,2000000,3623038.985577736]
[null,10,113,54,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C115,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C115,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C115,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C115,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,1383196.328998799,691.59816449939945,1382504.7308342995,0,1382504.7308342995,1382504.7308342995,782504.73083429947,2000000,3382504.7308342997,null,1638439.6664366391,819.21983321831954,1637620.4466034209,0,1637620.4466034209,1637620.4466034209,2000000,3637620.4466034211]
[null,10,114,54,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C116,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C116,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C116,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C116,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,1393529.017701596,696.76450885079805,1392832.2531927451,0,1392832.2531927451,1392832.2531927451,792832.25319274515,2000000,3392832.2531927451,null,1653159.4879266801,826.57974396334009,1652332.9081827167,0,1652332.9081827167,1652332.9081827167,2000000,3652332.9081827169]
[null,10,115,54,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C117,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C117,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C117,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C117,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,1403938.8931736106,701.96944658680525,1403236.9237270236,0,1403236.9237270236,1403236.9237270236,803236.92372702365,2000000,3403236.9237270234,null,1668011.55300746,834.00577650372998,1667177.5472309561,0,1667177.5472309561,1667177.5472309561,2000000,3667177.5472309561]
[null,10,116,54,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C118,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C118,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C118,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C118,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,1414426.5320118458,707.21326600592295,1413719.3187458399,0,1413719.3187458399,1413719.3187458399,813719.31874583988,2000000,3413719.3187458399,null,1682997.0497618166,841.49852488090835,1682155.5512369357,0,1682155.5512369357,1682155.5512369357,2000000,3682155.5512369359]
[null,10,117,54,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C119,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C119,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C119,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C119,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,1424992.5151205733,712.49625756028672,1424280.018863013,0,1424280.018863013,1424280.018863013,824280.01886301301,2000000,3424280.018863013,null,1698117.1769463823,849.05858847319121,1697268.1183579091,0,1697268.1183579091,1697268.1183579091,2000000,3697268.1183579089]
[null,10,118,54,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C120,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C120,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C120,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C120,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,1435637.4277435085,717.8187138717542,1434919.6090296367,0,1434919.6090296367,1434919.6090296367,834919.60902963672,2000000,3434919.6090296367,null,1713373.1440874767,856.68657204373835,1712516.457515433,0,1712516.457515433,1712516.457515433,2000000,3712516.457515433]
[null,10,119,54,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C121,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C121,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C121,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C121,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,1446361.8594962268,723.18092974811339,1445638.6785664787,0,1445638.6785664787,1445638.6785664787,845638.67856647866,2000000,3445638.6785664787,null,1728766.1715778627,864.38308578893134,1727901.7884920738,0,1727901.7884920738,1727901.7884920738,2000000,3727901.7884920738]
[null,10,{"$f":"C121+1","v":120},54,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C122,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C122,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C122,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C122,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,1457166.4043988227,728.5832021994114,1456437.8211966234,274,1456163.8211966234,1456163.8211966234,856163.82119662338,2000000,3456163.8211966231,null,1744297.4907743707,872.14874538718539,1743425.3420289836,274,1743151.3420289836,1743151.3420289836,2000000,3743151.3420289839]
[11,11,121,{"$f":"$D$2+(B123-1)","v":55},{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C123,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C123,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C123,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C123,CapitalSeguro!$AH$16,0)","v":0},{"$f":"E123+F122","v":600000},0,null,{"$f":"(N122+E123-G123)*(1+$AL$3)","v":1467775.4759943343},{"$f":"IF(AND(invinicial>=$AE$7,invinicial<$AF$7),I123*$AH$7,IF(AND(invinicial>=$AE$8,invinicial<$AF$8),I123*$AH$8,IF(AND(invinicial>=$AE$9,invinicial<$AF$9),I123*$AH$9,IF(invinicial>=$AE$10,I123*$AH$10,\"Error\"))))","v":733.88773799716716},{"$f":"I123-J123","v":1467041.5882563372},{"$f":"IF(B123*12=C123,$AH$4,0)","v":0},{"$f":"K123-L123","v":1467041.5882563372},{"$f":"IF(C123=36,M123+bonopermconv,M123)","v":1467041.5882563372},{"$f":"N123-F123","v":867041.58825633721},1467041.5882563372,2934083.1765126744,null,{"$f":"(X122+E123-G123)*(1+$AL$4)","v":1759691.7441671372},{"$f":"IF(AND(invinicial>=$AE$7,invinicial<$AF$7),S123*$AH$7,IF(AND(invinicial>=$AE$8,invinicial<$AF$8),S123*$AH$8,IF(AND(invinicial>=$AE$9,invinicial<$AF$9),S123*$AH$9,IF(invinicial>=$AE$10,S123*$AH$10,\"Error\"))))","v":879.84587208356857},{"$f":"S123-T123","v":1758811.8982950535},{"$f":"IF(C123=B123*12,$AH$4,0)","v":0},{"$f":"U123-V123","v":1758811.8982950535},{"$f":"IF(C123=36,W123+bonopermopt,W123)","v":1758811.8982950535},1758811.8982950535,3517623.796590107]
[null,11,122,55,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C124,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C124,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C124,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C124,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,1478739.9838961354,739.36999194806765,1478000.6139041872,0,1478000.6139041872,1478000.6139041872,878000.61390418722,1478000.6139041872,2956001.2278083744,null,1775500.9002088562,887.75045010442807,1774613.1497587517,0,1774613.1497587517,1774613.1497587517,1774613.1497587517,3549226.2995175035]
[null,11,123,55,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C125,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C125,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C125,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C125,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,1489786.3983534651,744.89319917673254,1489041.5051542884,0,1489041.5051542884,1489041.5051542884,889041.50515428837,1489041.5051542884,2978083.0103085767,null,1791452.0864758007,895.7260432379004,1790556.3604325629,0,1790556.3604325629,1790556.3604325629,1790556.3604325629,3581112.7208651258]
[null,11,124,55,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C126,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C126,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C126,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C126,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,1500915.331220855,750.45766561042751,1500164.8735552446,0,1500164.8735552446,1500164.8735552446,900164.87355524465,1500164.8735552446,3000329.7471104893,null,1807546.5789744081,903.77328948720412,1806642.8056849209,0,1806642.8056849209,1806642.8056849209,1806642.8056849209,3613285.6113698417]
[null,11,125,55,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C127,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C127,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C127,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C127,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,1512127.3989234827,756.06369946174141,1511371.335224021,0,1511371.335224021,1511371.335224021,911371.33522402099,1511371.335224021,3022742.670448042,null,1823785.6651748193,911.89283258740966,1822873.7723422318,0,1822873.7723422318,1822873.7723422318,1822873.7723422318,3645747.5446844636]
[null,11,126,55,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C128,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C128,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C128,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C128,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,1523423.2224913172,761.71161124565856,1522661.5108800714,0,1522661.5108800714,1522661.5108800714,922661.51088007144,1522661.5108800714,3045323.0217601429,null,1840170.6441138696,920.08532205693484,1839250.5587918127,0,1839250.5587918127,1839250.5587918127,1839250.5587918127,3678501.1175836255]
[null,11,127,55,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C129,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C129,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C129,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C129,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,1534803.427593516,767.40171379675803,1534036.0258797193,0,1534036.0258797193,1534036.0258797193,934036.02587971929,1534036.0258797193,3068072.0517594386,null,1856702.8264990044,928.35141324950223,1855774.4750857549,0,1855774.4750857549,1855774.4750857549,1855774.4750857549,3711548.9501715098]
[null,11,128,55,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C130,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C130,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C130,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C130,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,1546268.6445730815,773.13432228654074,1545495.5102507949,0,1545495.5102507949,1545495.5102507949,945495.51025079493,1545495.5102507949,3090991.0205015899,null,1873383.5348131282,936.69176740656405,1872446.8430457215,0,1872446.8430457215,1872446.8430457215,1872446.8430457215,3744893.6860914431]
[null,11,129,55,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C131,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C131,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C131,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C131,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,1557819.5084817749,778.90975424088754,1557040.5987275341,0,1557040.5987275341,1557040.5987275341,957040.59872753406,1557040.5987275341,3114081.1974550681,null,1890214.1034203961,945.10705171019811,1889268.996368686,0,1889268.996368686,1889268.996368686,1889268.996368686,3778537.9927373719]
[null,11,130,55,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C132,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C132,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C132,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C132,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,1569456.6591152919,784.72832955764602,1568671.9307857342,0,1568671.9307857342,1568671.9307857342,968671.93078573421,1568671.9307857342,{"$f":"P132+N132","v":3137343.8615714684},null,1907195.878672956,953.59793933647802,1906242.2807336196,0,1906242.2807336196,1906242.2807336196,{"$f":"MIN(2000000,IF(D132<$AU$4,X132*$AV$4,IF(AND(D132>=$AT$5,D132<=$AU$5),X132*$AV$5,IF(D132>$AT$6,X132*$AV$6,\"\"))))","v":1906242.2807336196},{"$f":"Y132+X132","v":3812484.5614672392}]
[null,11,{"$f":"C132+1","v":131},55,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C133,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C133,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C133,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C133,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,1581180.7410486992,790.59037052434962,1580390.1506781748,0,1580390.1506781748,1580390.1506781748,980390.1506781748,1580390.1506781748,3160780.3013563496,null,1924330.2190186481,962.16510950932411,1923368.0539091388,0,1923368.0539091388,1923368.0539091388,1923368.0539091388,3846736.1078182776]
[null,11,132,55,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C134,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C134,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C134,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C134,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,1592992.4036721389,796.49620183606953,1592195.9074703029,274,1591921.9074703029,1591921.9074703029,991921.90747030289,1591921.9074703029,3183843.8149406058,null,1941618.4951096745,970.80924755483727,1940647.6858621198,274,1940373.6858621198,1940373.6858621198,1940373.6858621198,3880747.3717242396]
[12,12,133,56,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C135,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C135,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C135,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C135,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,1604616.1163123194,802.30805815615975,1603813.8082541632,0,1603813.8082541632,1603813.8082541632,1003813.8082541632,1603813.8082541632,3207627.6165083265,null,1958785.4899829791,979.39274499148962,1957806.0972379877,0,1957806.0972379877,1957806.0972379877,1957806.0972379877,3915612.1944759754]
[null,12,134,56,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C136,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C136,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C136,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C136,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,1616602.8447829969,808.30142239149848,1615794.5433606054,0,1615794.5433606054,1615794.5433606054,1015794.5433606054,1615794.5433606054,3231589.0867212107,null,1976383.3139007431,988.19165695037157,1975395.1222437927,0,1975395.1222437927,1975395.1222437927,1975395.1222437927,3950790.2444875855]
[null,12,135,56,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C137,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C137,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C137,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C137,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,1628679.1159536194,814.33955797680972,1627864.7763956427,0,1627864.7763956427,1627864.7763956427,1027864.7763956427,1627864.7763956427,3255729.5527912853,null,1994139.2375227495,997.06961876137473,1993142.1679039882,0,1993142.1679039882,1993142.1679039882,1993142.1679039882,3986284.3358079763]
[null,12,136,56,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C138,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C138,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C138,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C138,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,1640845.5987218875,820.42279936094371,1640025.1759225265,0,1640025.1759225265,1640025.1759225265,1040025.1759225265,1640025.1759225265,3280050.351845053,null,2012054.6812244151,1006.0273406122076,2011048.6538838029,0,2011048.6538838029,2011048.6538838029,2000000,4011048.6538838027]
[null,12,137,56,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C139,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C139,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C139,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C139,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,1653102.9669822704,826.55148349113517,1652276.4154987792,0,1652276.4154987792,1652276.4154987792,1052276.4154987792,1652276.4154987792,3304552.8309975583,null,2030131.0781418784,1015.0655390709392,2029116.0126028075,0,2029116.0126028075,2029116.0126028075,2000000,4029116.0126028075]
[null,12,138,56,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C140,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C140,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C140,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C140,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,1665451.8996633322,832.72594983166607,1664619.1737135004,0,1664619.1737135004,1664619.1737135004,1064619.1737135004,1664619.1737135004,3329238.3474270008,null,2048369.8742866423,1024.1849371433211,2047345.6893494991,0,2047345.6893494991,2047345.6893494991,2000000,4047345.6893494991]
[null,12,139,56,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C141,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C141,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C141,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C141,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,1677893.0807653377,838.9465403826689,1677054.134224955,0,1677054.134224955,1677054.134224955,1077054.134224955,1677054.134224955,3354108.26844991,null,2066772.5286612476,1033.3862643306238,2065739.1423969169,0,2065739.1423969169,2065739.1423969169,2000000,4065739.1423969166]
[null,12,140,56,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C142,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C142,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C142,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C142,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,1690427.1993981383,845.21359969906916,1689581.9857984392,0,1689581.9857984392,1689581.9857984392,1089581.9857984392,1689581.9857984392,3379163.9715968785,null,2085340.5133759843,1042.6702566879922,2084297.8431192962,0,2084297.8431192962,2084297.8431192962,2000000,4084297.8431192962]
[null,12,141,56,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C143,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C143,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C143,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C143,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,1703054.949819342,851.52747490967101,1702203.4223444324,0,1702203.4223444324,1702203.4223444324,1102203.4223444324,1702203.4223444324,3404406.8446888649,null,2104075.3137666532,1052.0376568833267,2103023.2761097699,0,2103023.2761097699,2103023.2761097699,2000000,4103023.2761097699]
[null,12,142,56,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C144,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C144,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C144,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C144,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,1715777.0314727675,857.88851573638374,1714919.142957031,0,1714919.142957031,1714919.142957031,1114919.142957031,1714919.142957031,3429838.2859140621,null,2122978.428513384,1061.4892142566921,2121916.9392991271,0,2121916.9392991271,2121916.9392991271,2000000,4121916.9392991271]
[null,12,143,56,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C145,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C145,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C145,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C145,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,1728594.1490271857,864.29707451359286,1727729.8519526722,0,1727729.8519526722,1727729.8519526722,1127729.8519526722,1727729.8519526722,3455459.7039053445,null,2142051.3697605208,1071.0256848802603,2140980.3440756407,0,2140980.3440756407,2140980.3440756407,2000000,4140980.3440756407]
[null,12,144,56,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C146,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C146,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C146,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C146,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,1741507.012415352,870.75350620767608,1740636.2589091444,274,1740362.2589091444,1740362.2589091444,1140362.2589091444,1740362.2589091444,3480724.5178182889,null,2161295.6632375866,1080.6478316187934,2160215.0154059678,274,2159941.0154059678,2159941.0154059678,2000000,4159941.0154059678]
[13,13,145,57,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C147,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C147,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C147,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C147,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,1754240.1519588502,877.12007597942511,1753363.0318828707,0,1753363.0318828707,1753363.0318828707,1153363.0318828707,1753363.0318828707,3506726.0637657414,null,2180436.2484520683,1090.2181242260342,2179346.0303278421,0,2179346.0303278421,2179346.0303278421,2000000,4179346.0303278421]
[null,13,146,57,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C148,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C148,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C148,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C148,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,1767344.5949219533,883.67229746097667,1766460.9226244923,0,1766460.9226244923,1766460.9226244923,1166460.9226244923,1766460.9226244923,3532921.8452489846,null,2200025.3935424285,1100.0126967712142,2198925.3808456571,0,2198925.3808456571,2198925.3808456571,2000000,4198925.3808456566]
[null,13,147,57,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C149,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C149,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C149,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C149,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,1780546.9300836709,890.27346504183549,1779656.6566186291,0,1779656.6566186291,1779656.6566186291,1179656.6566186291,1779656.6566186291,3559313.3132372582,null,2219790.5284631005,1109.8952642315503,2218680.6331988689,0,2218680.6331988689,2218680.6331988689,2000000,4218680.6331988685]
[null,13,148,57,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C150,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C150,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C150,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C150,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,1793847.8887137393,896.9239443568697,1792950.9647693825,0,1792950.9647693825,1792950.9647693825,1192950.9647693825,1792950.9647693825,3585901.929538765,null,2239733.2343152626,1119.8666171576313,2238613.3676981051,0,2238613.3676981051,2238613.3676981051,2000000,4238613.3676981051]
[null,13,149,57,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C151,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C151,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C151,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C151,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,1807248.207544592,903.62410377229605,1806344.5834408198,0,1806344.5834408198,1806344.5834408198,1206344.5834408198,1806344.5834408198,3612689.1668816395,null,2259855.1064047818,1129.927553202391,2258725.1788515793,0,2258725.1788515793,2258725.1788515793,2000000,4258725.1788515793]
[null,13,150,57,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C152,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C152,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C152,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C152,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,1820748.6288121666,910.37431440608339,1819838.2544977604,0,1819838.2544977604,1819838.2544977604,1219838.2544977604,1819838.2544977604,3639676.5089955209,null,2280157.7543698312,1140.0788771849157,2279017.6754926462,0,2279017.6754926462,2279017.6754926462,2000000,4279017.6754926462]
[null,13,151,57,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C153,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C153,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C153,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C153,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,1834349.9002970166,917.17495014850829,1833432.7253468682,0,1833432.7253468682,1833432.7253468682,1233432.7253468682,1833432.7253468682,3666865.4506937363,null,2300642.8023096505,1150.3214011548253,2299492.4809084958,0,2299492.4809084958,2299492.4809084958,2000000,4299492.4809084963]
[null,13,152,57,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C154,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C154,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C154,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C154,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,1848052.7753657319,924.02638768286602,1847128.748978049,0,1847128.748978049,1847128.748978049,1247128.748978049,1847128.748978049,3694257.4979560981,null,2321311.8889144673,1160.6559444572338,2320151.23297001,0,2320151.23297001,2320151.23297001,2000000,4320151.2329700105]
[null,13,153,57,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C155,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C155,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C155,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C155,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,1861858.0130126653,930.92900650633271,1860927.0840061591,0,1860927.0840061591,1860927.0840061591,1260927.0840061591,1860927.0840061591,3721854.1680123182,null,2342166.66759658,1171.0833337982899,2340995.5842627818,0,2340995.5842627818,2340995.5842627818,2000000,4340995.5842627818]
[null,13,154,57,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C156,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C156,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C156,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C156,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,1875766.3779019746,937.88318895098735,1874828.4947130235,0,1874828.4947130235,1874828.4947130235,1274828.4947130235,1874828.4947130235,3749656.9894260471,null,2363208.8066226244,1181.6044033113121,2362027.202219313,0,2362027.202219313,2362027.202219313,2000000,4362027.202219313]
[null,13,155,57,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C157,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C157,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C157,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C157,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,1889778.6404099755,944.88932020498783,1888833.7510897706,0,1888833.7510897706,1888833.7510897706,1288833.7510897706,1888833.7510897706,3777667.5021795412,null,2384439.9892470245,1192.2199946235123,2383247.7692524008,0,2383247.7692524008,2383247.7692524008,2000000,4383247.7692524008]
[null,13,{"$f":"C157+1","v":156},57,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C158,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C158,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C158,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C158,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,1903895.5766678136,951.94778833390683,1902943.6288794796,274,1902669.6288794796,1902669.6288794796,1302669.6288794796,1902669.6288794796,3805339.2577589592,null,2405861.9138466436,1202.9309569233219,2404658.9828897202,274,2404384.9828897202,2404384.9828897202,2000000,4404384.9828897202]
[14,14,157,{"$f":"$D$2+(B159-1)","v":58},{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C159,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C159,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C159,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C159,CapitalSeguro!$AH$16,0)","v":0},{"$f":"E159+F158","v":600000},0,null,{"$f":"(N158+E159-G159)*(1+$AL$3)","v":1917841.7836899748},{"$f":"IF(AND(invinicial>=$AE$7,invinicial<$AF$7),I159*$AH$7,IF(AND(invinicial>=$AE$8,invinicial<$AF$8),I159*$AH$8,IF(AND(invinicial>=$AE$9,invinicial<$AF$9),I159*$AH$9,IF(invinicial>=$AE$10,I159*$AH$10,\"Error\"))))","v":958.92089184498741},{"$f":"I159-J159","v":1916882.8627981299},{"$f":"IF(B159*12=C159,$AH$4,0)","v":0},{"$f":"K159-L159","v":1916882.8627981299},{"$f":"IF(C159=36,M159+bonopermconv,M159)","v":1916882.8627981299},{"$f":"N159-F159","v":1316882.8627981299},1916882.8627981299,3833765.7255962598,null,{"$f":"(X158+E159-G159)*(1+$AL$4)","v":2427199.6941273818},{"$f":"IF(AND(invinicial>=$AE$7,invinicial<$AF$7),S159*$AH$7,IF(AND(invinicial>=$AE$8,invinicial<$AF$8),S159*$AH$8,IF(AND(invinicial>=$AE$9,invinicial<$AF$9),S159*$AH$9,IF(invinicial>=$AE$10,S159*$AH$10,\"Error\"))))","v":1213.599847063691},{"$f":"S159-T159","v":2425986.0942803179},{"$f":"IF(C159=B159*12,$AH$4,0)","v":0},{"$f":"U159-V159","v":2425986.0942803179},{"$f":"IF(C159=36,W159+bonopermopt,W159)","v":2425986.0942803179},2000000,4425986.0942803174]
[null,14,158,58,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C160,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C160,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C160,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C160,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,1932168.3559318413,966.08417796592062,1931202.2717538753,0,1931202.2717538753,1931202.2717538753,1331202.2717538753,1931202.2717538753,3862404.5435077506,null,2449005.7739911219,1224.5028869955611,2447781.2711041262,0,2447781.2711041262,2447781.2711041262,2000000,4447781.2711041262]
[null,14,159,58,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C161,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C161,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C161,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C161,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,1946601.9498654588,973.30097493272945,1945628.648890526,0,1945628.648890526,1945628.648890526,1345628.648890526,1945628.648890526,3891257.2977810521,null,2471007.760734784,1235.503880367392,2469772.2568544163,0,2469772.2568544163,2469772.2568544163,2000000,4469772.2568544168]
[null,14,160,58,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C162,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C162,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C162,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C162,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,1961143.3649592774,980.57168247963875,1960162.7932767977,0,1960162.7932767977,1960162.7932767977,1360162.7932767977,1960162.7932767977,3920325.5865535955,null,2493207.4143952858,1246.603707197643,2491960.8106880882,0,2491960.8106880882,2491960.8106880882,2000000,4491960.8106880877]
[null,14,161,58,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C163,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C163,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C163,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C163,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,1975793.4066538992,987.89670332694959,1974805.5099505724,0,1974805.5099505724,1974805.5099505724,1374805.5099505724,1974805.5099505724,3949611.0199011448,null,2515606.510821803,1257.8032554109016,2514348.7075663921,0,2514348.7075663921,2514348.7075663921,2000000,4514348.7075663917]
[null,14,162,58,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C164,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C164,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C164,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C164,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,1990552.8864066913,995.27644320334571,1989557.6099634878,0,1989557.6099634878,1989557.6099634878,1389557.6099634878,1989557.6099634878,3979115.2199269757,null,2538206.841817826,1269.103420908913,2536937.738396917,0,2536937.738396917,2536937.738396917,2000000,4536937.7383969165]
[null,14,163,58,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C165,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C165,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C165,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C165,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,2005422.6217367309,1002.7113108683654,2004419.9104258625,0,2004419.9104258625,2004419.9104258625,1404419.9104258625,2000000,4004419.9104258623,null,2561010.2152844947,1280.5051076422474,2559729.7101768525,0,2559729.7101768525,2559729.7101768525,2000000,4559729.7101768525]
[null,14,164,58,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C166,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C166,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C166,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C166,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,2020403.4362700891,1010.2017181350445,2019393.2345519541,0,2019393.2345519541,2019393.2345519541,1419393.2345519541,2000000,4019393.2345519541,null,2584018.455365221,1292.0092276826106,2582726.4461375382,0,2582726.4461375382,2582726.4461375382,2000000,4582726.4461375382]
[null,14,165,58,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C167,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C167,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C167,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C167,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,2035496.1597854495,1017.7480798927247,2034478.4117055568,0,2034478.4117055568,2034478.4117055568,1434478.4117055568,{"$f":"MIN(2000000,IF(D167<$AU$4,N167*$AV$4,IF(AND(D167>=$AT$5,D167<=$AU$5),N167*$AV$5,IF(D167>$AT$6,N167*$AV$6,\"\"))))","v":2000000},4034478.4117055568,null,2607233.4025916089,1303.6167012958044,2605929.7858903133,0,2605929.7858903133,2605929.7858903133,2000000,4605929.7858903129]
[null,14,166,58,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C168,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C168,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C168,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C168,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,2050701.62826007,1025.3508141300349,2049676.2774459401,0,2049676.2774459401,2049676.2774459401,1449676.2774459401,2000000,4049676.2774459403,null,2630656.9140306888,1315.3284570153444,2629341.5855736732,0,2629341.5855736732,2629341.5855736732,2000000,4629341.5855736732]
[null,14,167,58,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C169,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C169,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C169,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C169,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,2066020.6839160868,1033.0103419580435,2064987.6735741287,0,2064987.6735741287,2064987.6735741287,1464987.6735741287,2000000,4064987.6735741287,null,2654290.86343347,1327.1454317167349,2652963.7180017531,0,2652963.7180017531,2652963.7180017531,2000000,4652963.7180017531]
[null,14,168,58,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C170,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C170,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C170,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C170,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,2081454.1752671641,1040.7270876335822,2080413.4481795304,274,2080139.4481795304,2080139.4481795304,1480139.4481795304,2000000,4080139.4481795304,null,2678137.1413848335,1339.0685706924169,2676798.0728141409,274,2676524.0728141409,2676524.0728141409,2000000,4676524.0728141405]
[15,15,169,59,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C171,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C171,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C171,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C171,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,2096726.7722510165,1048.3633861255082,2095678.4088648909,0,2095678.4088648909,2095678.4088648909,1495678.4088648909,2000000,4095678.4088648912,null,2701921.0555255013,1350.9605277627506,2700570.0949977385,0,2700570.0949977385,2700570.0949977385,2000000,4700570.0949977385]
[null,15,170,59,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C172,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C172,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C172,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C172,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,2112389.6427910011,1056.1948213955006,2111333.4479696057,0,2111333.4479696057,2111333.4479696057,1511333.4479696057,2000000,4111333.4479696057,null,2726195.2454344993,1363.0976227172498,2724832.1478117821,0,2724832.1478117821,2724832.1478117821,2000000,4724832.1478117816]
[null,15,171,59,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C173,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C173,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C173,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C173,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,2128169.5173759568,1064.0847586879784,2127105.432617269,0,2127105.432617269,2127105.432617269,1527105.432617269,2000000,4127105.432617269,null,2750687.5158438631,1375.3437579219317,2749312.1720859413,0,2749312.1720859413,2749312.1720859413,2000000,4749312.1720859408]
[null,15,172,59,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C174,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C174,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C174,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C174,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,2144067.2700440432,1072.0336350220216,2142995.2364090211,0,2142995.2364090211,2142995.2364090211,1542995.2364090211,2000000,4142995.2364090211,null,2775399.8259993936,1387.6999129996968,2774012.1260863938,0,2774012.1260863938,2774012.1260863938,2000000,4774012.1260863934]
[null,15,173,59,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C175,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C175,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C175,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C175,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,2160083.7813626183,1080.0418906813093,2159003.7394719371,0,2159003.7394719371,2159003.7394719371,1559003.7394719371,2000000,4159003.7394719371,null,2800334.1527488502,1400.1670763744251,2798933.9856724758,0,2798933.9856724758,2798933.9856724758,2000000,4798933.9856724758]
[null,15,174,59,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C176,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C176,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C176,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C176,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,2176219.9384770147,1088.1099692385073,2175131.8285077764,0,2175131.8285077764,2175131.8285077764,1575131.8285077764,2000000,4175131.8285077764,null,2825492.4907000889,1412.7462453500445,2824079.7444547387,0,2824079.7444547387,2824079.7444547387,2000000,4824079.7444547387]
[null,15,175,59,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C177,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C177,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C177,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C177,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,2192476.6351596755,1096.2383175798377,2191380.3968420955,0,2191380.3968420955,2191380.3968420955,1591380.3968420955,2000000,4191380.3968420955,null,2850876.8523806199,1425.4384261903099,2849451.4139544293,0,2849451.4139544293,2849451.4139544293,2000000,4849451.4139544293]
[null,15,176,59,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C178,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C178,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C178,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C178,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,2208854.7718596612,1104.4273859298307,2207750.3444737312,0,2207750.3444737312,2207750.3444737312,1607750.3444737312,2000000,4207750.3444737308,null,2876489.2683985978,1438.2446341992988,2875051.0237643984,0,2875051.0237643984,2875051.0237643984,2000000,4875051.0237643979]
[null,15,177,59,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C179,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C179,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C179,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C179,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,2225355.2557525253,1112.6776278762627,2224242.5781246489,0,2224242.5781246489,2224242.5781246489,1624242.5781246489,2000000,4224242.5781246489,null,2902331.7876052596,1451.1658938026299,2900880.6217114571,0,2900880.6217114571,2900880.6217114571,2000000,4900880.6217114571]
[null,15,178,59,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C180,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C180,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C180,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C180,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,2241979.000790562,1120.9895003952811,2240858.0112901665,0,2240858.0112901665,2240858.0112901665,1640858.0112901665,2000000,4240858.0112901665,null,2928406.4772588215,1464.2032386294109,2926942.2740201922,0,2926942.2740201922,2926942.2740201922,2000000,4926942.2740201922]
[null,15,179,59,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C181,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C181,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C181,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C181,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,2258726.9277534285,1129.3634638767141,2257597.5642895517,0,2257597.5642895517,2257597.5642895517,1657597.5642895517,2000000,4257597.5642895512,null,2954715.4231898473,1477.3577115949236,2953238.0654782522,0,2953238.0654782522,2953238.0654782522,2000000,4953238.0654782522]
[null,15,180,59,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C182,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C182,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C182,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C182,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,2275599.9642991475,1137.7999821495737,2274462.1643169979,274,2274188.1643169979,2274188.1643169979,1674188.1643169979,2000000,4274188.1643169979,null,2981260.729968104,1490.630364984052,2979770.0996031198,274,2979496.0996031198,2979496.0996031198,2000000,4979496.0996031202]
[16,16,181,{"$f":"$D$2+(B183-1)","v":60},{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C183,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C183,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C183,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C183,CapitalSeguro!$AH$16,0)","v":0},{"$f":"E183+F182","v":600000},0,null,{"$f":"(N182+E183-G183)*(1+$AL$3)","v":2292322.8601010125},{"$f":"IF(AND(invinicial>=$AE$7,invinicial<$AF$7),I183*$AH$7,IF(AND(invinicial>=$AE$8,invinicial<$AF$8),I183*$AH$8,IF(AND(invinicial>=$AE$9,invinicial<$AF$9),I183*$AH$9,IF(invinicial>=$AE$10,I183*$AH$10,\"Error\"))))","v":1146.1614300505062},{"$f":"I183-J183","v":2291176.6986709619},{"$f":"IF(B183*12=C183,$AH$4,0)","v":0},{"$f":"K183-L183","v":2291176.6986709619},{"$f":"IF(C183=36,M183+bonopermconv,M183)","v":2291176.6986709619},{"$f":"N183-F183","v":1691176.6986709619},2000000,4291176.6986709619,null,{"$f":"(X182+E183-G183)*(1+$AL$4)","v":3007767.9211416515},{"$f":"IF(AND(invinicial>=$AE$7,invinicial<$AF$7),S183*$AH$7,IF(AND(invinicial>=$AE$8,invinicial<$AF$8),S183*$AH$8,IF(AND(invinicial>=$AE$9,invinicial<$AF$9),S183*$AH$9,IF(invinicial>=$AE$10,S183*$AH$10,\"Error\"))))","v":1503.8839605708258},{"$f":"S183-T183","v":3006264.0371810808},{"$f":"IF(C183=B183*12,$AH$4,0)","v":0},{"$f":"U183-V183","v":3006264.0371810808},{"$f":"IF(C183=36,W183+bonopermopt,W183)","v":3006264.0371810808},2000000,5006264.0371810813]
[null,16,182,60,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C184,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C184,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C184,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C184,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,2309446.8634135961,1154.723431706798,2308292.1399818892,0,2308292.1399818892,2308292.1399818892,1708292.1399818892,2000000,4308292.1399818892,null,3034789.8541365759,1517.3949270682881,3033272.4592095078,0,3033272.4592095078,3033272.4592095078,2000000,5033272.4592095073]
[null,16,183,60,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C185,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C185,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C185,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C185,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,2326698.7856570394,1163.3493928285197,2325535.4362642108,0,2325535.4362642108,2325535.4362642108,1725535.4362642108,2000000,4325535.4362642113,null,3062054.5534891202,1531.0272767445601,3060523.5262123756,0,3060523.5262123756,3060523.5262123756,2000000,5060523.5262123756]
[null,16,184,60,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C186,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C186,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C186,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C186,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,2344079.5824053735,1172.0397912026867,2342907.5426141708,0,2342907.5426141708,2342907.5426141708,1742907.5426141708,2000000,4342907.5426141713,null,3089564.2002240247,1544.7821001120124,3088019.4181239125,0,3088019.4181239125,3088019.4181239125,2000000,5088019.4181239121]
[null,16,185,60,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C187,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C187,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C187,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C187,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,2361590.2163709141,1180.7951081854571,2360409.4212627285,0,2360409.4212627285,2360409.4212627285,1760409.4212627285,2000000,4360409.4212627281,null,3117320.9949604617,1558.660497480231,3115762.3344629817,0,3115762.3344629817,3115762.3344629817,2000000,5115762.3344629817]
[null,16,186,60,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C188,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C188,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C188,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C188,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,2379231.657457585,1189.6158287287926,2378042.0416288562,0,2378042.0416288562,2378042.0416288562,1778042.0416288562,2000000,4378042.0416288562,null,3145327.1580880741,1572.6635790440371,3143754.4945090301,0,3143754.4945090301,3143754.4945090301,2000000,5143754.4945090301]
[null,16,187,60,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C189,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C189,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C189,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C189,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,2397004.8828146416,1198.5024414073207,2395806.3803732344,0,2395806.3803732344,2395806.3803732344,1795806.3803732344,2000000,4395806.3803732339,null,3173584.9299445911,1586.7924649722956,3171998.1374796187,0,3171998.1374796187,3171998.1374796187,2000000,5171998.1374796182]
[null,16,188,60,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C190,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C190,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C190,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C190,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,2414910.8768907944,1207.4554384453972,2413703.4214523491,0,2413703.4214523491,2413703.4214523491,1813703.4214523491,2000000,4413703.4214523491,null,3202096.5709950458,1601.048285497523,3200495.5227095485,0,3200495.5227095485,3200495.5227095485,2000000,5200495.5227095485]
[null,16,189,60,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C191,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C191,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C191,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C191,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,2432950.6314887358,1216.4753157443679,2431734.1561729913,0,2431734.1561729913,2431734.1561729913,1831734.1561729913,2000000,4431734.1561729908,null,3230864.3620125996,1615.4321810062997,3229248.9298315933,0,3229248.9298315933,3229248.9298315933,2000000,5229248.9298315933]
[null,16,190,60,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C192,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C192,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C192,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C192,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,2451125.1458200766,1225.5625729100384,2449899.5832471666,0,2449899.5832471666,2449899.5832471666,1849899.5832471666,2000000,4449899.5832471661,null,3259890.604260989,1629.9453021304946,3258260.6589588583,0,3258260.6589588583,3258260.6589588583,2000000,5258260.6589588579]
[null,16,191,60,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C193,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C193,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C193,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C193,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,2469435.4265606925,1234.7177132803463,2468200.7088474124,0,2468200.7088474124,2468200.7088474124,1868200.7088474124,2000000,4468200.7088474128,null,3289177.619678617,1644.5888098393086,3287533.0308687775,0,3287533.0308687775,3287533.0308687775,2000000,5287533.030868778]
[null,16,192,60,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C194,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C194,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C194,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C194,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,2487882.4879064816,1243.9412439532409,2486638.5466625285,274,2486364.5466625285,2486364.5466625285,1886364.5466625285,2000000,4486364.5466625281,null,3318727.7510642936,1659.3638755321467,3317068.3871887615,274,3316794.3871887615,3316794.3871887615,2000000,5316794.3871887615]
[17,17,193,61,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C195,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C195,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C195,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C195,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,2506191.1667150632,1253.0955833575315,2504938.0711317058,0,2504938.0711317058,2504938.0711317058,1904938.0711317058,25049.380711317059,2529987.4518430228,null,3348266.7623353829,1674.1333811676914,3346592.628954215,0,3346592.628954215,3346592.628954215,33465.926289542149,3380058.5552437571]
[null,17,194,61,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C196,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C196,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C196,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C196,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,2524912.7990766172,1262.4563995383087,2523650.3426770791,0,2523650.3426770791,2523650.3426770791,1923650.3426770791,25236.503426770792,{"$f":"P196+N196","v":2548886.8461038498},null,3378347.7534467634,1689.1738767233817,3376658.5795700401,0,3376658.5795700401,3376658.5795700401,{"$f":"MIN(2000000,IF(D196<$AU$4,X196*$AV$4,IF(AND(D196>=$AT$5,D196<=$AU$5),X196*$AV$5,IF(D196>$AT$6,X196*$AV$6,\"\"))))","v":33766.585795700405},{"$f":"Y196+X196","v":3410425.1653657407}]
[null,17,{"$f":"C196+1","v":195},61,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C197,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C197,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C197,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C197,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,2543774.2849030374,1271.8871424515187,2542502.3977605859,0,2542502.3977605859,2542502.3977605859,1942502.3977605859,25425.023977605859,2567927.4217381915,null,3408698.9936423637,1704.3494968211819,3406994.6441455423,0,3406994.6441455423,3406994.6441455423,34069.946441455424,3441064.5905869976]
[null,17,196,61,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C198,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C198,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C198,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C198,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,2562776.6689211535,1281.3883344605767,2561495.280586693,0,2561495.280586693,2561495.280586693,1961495.280586693,25614.952805866931,2587110.2333925599,null,3439322.910853073,1719.6614554265366,3437603.2493976466,0,3437603.2493976466,3437603.2493976466,34376.032493976469,3471979.281891623]
[null,17,197,61,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C199,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C199,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C199,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C199,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,2581921.0036620656,1290.9605018310328,2580630.0431602346,0,2580630.0431602346,2580630.0431602346,1980630.0431602346,25806.300431602347,2606436.3435918367,null,3470221.9548224309,1735.1109774112156,3468486.8438450196,0,3468486.8438450196,3468486.8438450196,34684.868438450198,3503171.7122834697]
[null,17,198,61,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C200,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C200,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C200,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C200,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,2601208.3495194423,1300.6041747597212,2599907.7453446826,0,2599907.7453446826,2599907.7453446826,1999907.7453446826,25999.077453446826,2625906.8227981296,null,3501398.5973025905,1750.6992986512953,3499647.8980039391,0,3499647.8980039391,3499647.8980039391,34996.478980039392,3534644.3769839783]
[null,17,199,61,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C201,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C201,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C201,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C201,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,2620639.7748082555,1310.3198874041277,2619329.4549208512,0,2619329.4549208512,2619329.4549208512,2019329.4549208512,26193.294549208513,2645522.7494700598,null,3532855.3322520475,1766.4276661260237,3531088.9045859217,0,3531088.9045859217,3531088.9045859217,35310.889045859214,3566399.7936317809]
[null,17,200,61,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C202,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C202,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C202,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C202,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,2640216.3558239541,1320.108177911977,2638896.2476460421,0,2638896.2476460421,2638896.2476460421,2038896.2476460421,26388.962476460423,2665285.2101225024,null,3564594.6760351411,1782.2973380175706,3562812.3786971234,0,3562812.3786971234,3562812.3786971234,35628.123786971235,3598440.5024840948]
[null,17,201,61,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C203,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C203,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C203,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C203,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,2659939.176902079,1329.9695884510395,2658609.2073136279,0,2658609.2073136279,2658609.2073136279,2058609.2073136279,26586.092073136278,2685195.2993867644,null,3596619.1676233495,1798.3095838116749,3594820.8580395379,0,3594820.8580395379,3594820.8580395379,35948.208580395381,3630769.0666199331]
[null,17,202,61,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C204,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C204,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C204,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C204,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,2679809.3304783232,1339.9046652391617,2678469.425813084,0,2678469.425813084,2678469.425813084,2078469.425813084,26784.694258130839,2705254.1200712146,null,3628931.3687983952,1814.4656843991977,3627116.9031139961,0,3627116.9031139961,3627116.9031139961,36271.169031139965,3663388.0721451361]
[null,17,203,61,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C205,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C205,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C205,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C205,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,2699827.9171490427,1349.9139585745213,2698478.0031904681,0,2698478.0031904681,2698478.0031904681,2098478.0031904681,26984.78003190468,2725462.7832223726,null,3661533.8643571711,1830.7669321785856,3659703.0974249924,0,3659703.0974249924,3659703.0974249924,36597.030974249923,3696300.1283992422]
[null,17,204,61,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C206,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C206,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C206,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C206,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,2719996.0457322169,1359.9980228661084,2718636.0477093509,274,2718362.0477093509,2718362.0477093509,2118362.0477093509,27183.620477093511,2745545.6681864443,null,3694429.2623185101,1847.2146311592551,3692582.0476873508,274,3692308.0476873508,3692308.0476873508,36923.080476873511,3729231.1281642243]
[18,18,205,62,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C207,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C207,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C207,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C207,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,2740038.6484143878,1370.0193242071939,2738668.6290901806,0,2738668.6290901806,2738668.6290901806,2138668.6290901806,27386.686290901805,2766055.3153810822,null,3727343.5942025506,1863.6717971012754,3725479.9224054492,0,3725479.9224054492,3725479.9224054492,37254.799224054492,3762734.7216295036]
[null,18,206,62,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C208,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C208,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C208,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C208,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,2760507.1573267789,1380.2535786633894,2759126.9037481155,0,2759126.9037481155,2759126.9037481155,2159126.9037481155,27591.269037481157,2786718.1727855965,null,3760830.229971101,1880.4151149855506,3758949.8148561153,0,3758949.8148561153,3758949.8148561153,37589.498148561157,3796539.3130046763]
[null,18,207,62,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C209,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C209,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C209,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C209,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,2781128.5691397693,1390.5642845698846,2779738.0048551993,0,2779738.0048551993,2779738.0048551993,2179738.0048551993,27797.380048551993,2807535.3849037513,null,3794617.711300774,1897.3088556503872,3792720.4024451235,0,3792720.4024451235,3792720.4024451235,37927.204024451239,3830647.6064695749]
[null,18,208,62,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C210,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C210,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C210,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C210,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,2801904.0260614753,1400.9520130307376,2800503.0740484446,0,2800503.0740484446,2800503.0740484446,2200503.0740484446,28005.030740484446,2828508.1047889292,null,3828708.7410026938,1914.3543705013469,3826794.3866321924,0,3826794.3866321924,3826794.3866321924,38267.943866321926,3865062.3304985142]
[null,18,209,62,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C211,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C211,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C211,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C211,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,2822834.6788324835,1411.4173394162417,2821423.2614930673,0,2821423.2614930673,2821423.2614930673,2221423.2614930673,28214.232614930672,2849637.494107998,null,3863106.04617017,1931.553023085085,3861174.493147085,0,3861174.493147085,3861174.493147085,38611.74493147085,3899786.238078556]
[null,18,210,62,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C212,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C212,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C212,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C212,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,2843921.6867895885,1421.9608433947942,2842499.7259461936,0,2842499.7259461936,2842499.7259461936,2242499.7259461936,28424.997259461936,2870924.7232056553,null,3897812.3783968515,1948.9061891984259,3895863.4722076529,0,3895863.4722076529,3895863.4722076529,38958.634722076531,3934822.1069297292]
[null,18,211,62,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C213,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C213,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C213,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C213,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,2865166.2179300091,1432.5831089650046,2863733.6348210443,0,2863733.6348210443,2863733.6348210443,2263733.6348210443,28637.336348210443,2892370.9711692547,null,3932830.5139968372,1966.4152569984187,3930864.0987398387,0,3930864.0987398387,3930864.0987398387,39308.640987398387,3970172.7397272373]
[null,18,212,62,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C214,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C214,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C214,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C214,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,2886569.4489760823,1443.2847244880411,2885126.1642515943,0,2885126.1642515943,2885126.1642515943,2285126.1642515943,28851.261642515943,2913977.4258941105,null,3968163.2542267675,1984.0816271133838,3966179.1725996542,0,3966179.1725996542,3966179.1725996542,39661.79172599654,4005840.9643256506]
[null,18,213,62,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C215,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C215,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C215,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C215,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,2908132.565440441,1454.0662827202204,2906678.4991577207,0,2906678.4991577207,2906678.4991577207,2306678.4991577207,29066.784991577209,2935745.284149298,null,4003813.4255099082,2001.9067127549542,4001811.5187971531,0,4001811.5187971531,4001811.5187971531,40018.115187971533,4041829.6339851245]
[null,18,214,62,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C216,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C216,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C216,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C216,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,2929856.7616916797,1464.9283808458399,2928391.8333108337,0,2928391.8333108337,2928391.8333108337,2328391.8333108337,29283.918333108337,2957675.7516439422,null,4039783.8796622488,2019.8919398311243,4037763.9877224178,0,4037763.9877224178,4037763.9877224178,40377.639877224181,4078141.6275996421]
[null,18,215,62,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C217,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C217,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C217,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C217,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,2951743.241020509,1475.8716205102546,2950267.3693999988,0,2950267.3693999988,2950267.3693999988,2350267.3693999988,29502.67369399999,2979770.0430939989,null,4076077.4941206323,2038.0387470603162,4074039.4553735722,0,4074039.4553735722,4074039.4553735722,40740.394553735721,4114779.849927308]
[null,18,216,62,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C218,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C218,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C218,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C218,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,2973793.2157064071,1486.8966078532035,2972306.3190985541,274,2972032.3190985541,2972032.3190985541,2372032.3190985541,29720.323190985542,3001752.6422895398,null,4112697.1721729334,2056.3485860864666,4110640.8235868467,274,4110366.8235868467,4110366.8235868467,41103.66823586847,4151470.4918227154]
[19,19,217,63,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C219,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C219,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C219,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C219,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,2995731.7221702863,1497.8658610851433,2994233.8563092011,0,2994233.8563092011,2994233.8563092011,2394233.8563092011,29942.338563092013,3024176.1948722932,null,4149369.2432610421,2074.6846216305212,4147294.5586394113,0,4147294.5586394113,4147294.5586394113,41472.945586394111,4188767.5042258054]
[null,19,218,63,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C220,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C220,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C220,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C220,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,3018110.2975563887,1509.0551487781943,3016601.2424076106,0,3016601.2424076106,3016601.2424076106,2416601.2424076106,30166.012424076107,3046767.2548316866,null,4186647.3779450636,2093.3236889725317,4184554.0542560909,0,4184554.0542560909,4184554.0542560909,41845.540542560913,4226399.5947986515]
[null,19,219,63,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C221,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C221,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C221,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C221,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,3040656.0443325746,1520.3280221662874,3039135.7163104084,0,3039135.7163104084,3039135.7163104084,2439135.7163104084,30391.357163104083,3069527.0734735127,null,4224260.4212004971,2112.1302106002486,4222148.2909898972,0,4222148.2909898972,4222148.2909898972,42221.482909898972,4264369.7738997964]
[null,19,220,63,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C222,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C222,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C222,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C222,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,3063370.2112947647,1531.6851056473824,3061838.5261891172,0,3061838.5261891172,3061838.5261891172,2461838.5261891172,30618.385261891173,3092456.9114510082,null,4262211.3818622036,2131.1056909311019,4260080.2761712726,0,4260080.2761712726,4260080.2761712726,42600.80276171273,4302681.0789329857]
[null,19,221,63,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C223,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C223,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C223,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C223,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,3086254.0565675772,1543.1270282837886,3084710.9295392935,0,3084710.9295392935,3084710.9295392935,2484710.9295392935,30847.109295392936,3115558.0388346864,null,4300503.2957965629,2150.2516478982816,4298353.0441486649,0,4298353.0441486649,4298353.0441486649,42983.530441486648,4341336.5745901512]
[null,19,222,63,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C224,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C224,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C224,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C224,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,3109308.847674014,1554.654423837007,3107754.193250177,0,3107754.193250177,3107754.193250177,2507754.193250177,31077.541932501772,3138831.7351826788,null,4339139.2261443259,2169.5696130721631,4336969.6565312538,0,4336969.6565312538,4336969.6565312538,43369.696565312537,4380339.3530965662]
[null,19,223,63,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C225,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C225,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C225,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C225,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,3132535.8616056684,1566.2679308028341,3130969.5936748656,0,3130969.5936748656,3130969.5936748656,2530969.5936748656,31309.695936748656,3162279.2896116143,null,4378122.2635656483,2189.0611317828243,4375933.2024338655,0,4375933.2024338655,4375933.2024338655,43759.332024338655,4419692.5344582042]
[null,19,224,63,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C226,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C226,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C226,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C226,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,3155936.3848934565,1577.9681924467284,3154358.41670101,0,3154358.41670101,3154358.41670101,2554358.41670101,31543.5841670101,3185902.0008680201,null,4417455.5264873272,2208.7277632436635,4415246.7987240832,0,4415246.7987240832,4415246.7987240832,44152.467987240831,4459399.2667113245]
[null,19,225,63,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C227,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C227,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C227,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C227,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,3179511.7136788783,1589.7558568394393,3177921.9578220388,0,3177921.9578220388,3177921.9578220388,2577921.9578220388,31779.219578220389,3209701.1774002593,null,4457142.1613522563,2228.5710806761281,4454913.59027158,0,4454913.59027158,4454913.59027158,44549.135902715803,4499462.7261742959]
[null,19,226,63,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C228,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C228,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C228,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C228,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,3203263.1537858085,1601.6315768929044,3201661.5222089156,0,3201661.5222089156,3201661.5222089156,2601661.5222089156,32016.615222089156,3233678.1374310046,null,4497185.3428711267,2248.5926714355633,4494936.7501996914,0,4494936.7501996914,4494936.7501996914,44949.367501996916,4539886.1177016879]
[null,19,227,63,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C229,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C229,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C229,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C229,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,3227192.020792827,1613.5960103964135,3225578.4247824308,0,3225578.4247824308,3225578.4247824308,2625578.4247824308,32255.784247824307,3257834.2090302552,null,4537588.2742763842,2268.7941371381921,4535319.4801392462,0,4535319.4801392462,4535319.4801392462,45353.194801392463,4580672.6749406382]
[null,19,228,63,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C230,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C230,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C230,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C230,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,3251299.640106088,1625.6498200530441,3249673.990286035,274,3249399.990286035,3249399.990286035,2649399.990286035,32493.999902860352,3281893.9901888953,null,4578354.1875784686,2289.1770937892343,4576065.0104846796,274,4575791.0104846796,4575791.0104846796,45757.9101048468,4621548.9205895262]
[20,20,229,{"$f":"$D$2+(B231-1)","v":64},{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C231,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C231,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C231,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C231,CapitalSeguro!$AH$16,0)","v":0},{"$f":"E231+F230","v":600000},0,null,{"$f":"(N230+E231-G231)*(1+$AL$3)","v":3275311.1621182542},{"$f":"IF(AND(invinicial>=$AE$7,invinicial<$AF$7),I231*$AH$7,IF(AND(invinicial>=$AE$8,invinicial<$AF$8),I231*$AH$8,IF(AND(invinicial>=$AE$9,invinicial<$AF$9),I231*$AH$9,IF(invinicial>=$AE$10,I231*$AH$10,\"Error\"))))","v":1637.6555810591271},{"$f":"I231-J231","v":3273673.5065371953},{"$f":"IF(B231*12=C231,$AH$4,0)","v":0},{"$f":"K231-L231","v":3273673.5065371953},{"$f":"IF(C231=36,M231+bonopermconv,M231)","v":3273673.5065371953},{"$f":"N231-F231","v":2673673.5065371953},{"$f":"MIN(2000000,IF(D231<$AU$4,N231*$AV$4,IF(AND(D231>=$AT$5,D231<=$AU$5),N231*$AV$5,IF(D231>$AT$6,N231*$AV$6,\"\"))))","v":32736.735065371955},3306410.241602567,null,{"$f":"(X230+E231-G231)*(1+$AL$4)","v":4619209.7438950948},{"$f":"IF(AND(invinicial>=$AE$7,invinicial<$AF$7),S231*$AH$7,IF(AND(invinicial>=$AE$8,invinicial<$AF$8),S231*$AH$8,IF(AND(invinicial>=$AE$9,invinicial<$AF$9),S231*$AH$9,IF(invinicial>=$AE$10,S231*$AH$10,\"Error\"))))","v":2309.6048719475475},{"$f":"S231-T231","v":4616900.1390231475},{"$f":"IF(C231=B231*12,$AH$4,0)","v":0},{"$f":"U231-V231","v":4616900.1390231475},{"$f":"IF(C231=36,W231+bonopermopt,W231)","v":4616900.1390231475},46169.001390231475,4663069.1404133793]
[null,20,230,64,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C232,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C232,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C232,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C232,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,3299778.2387967049,1649.8891193983525,3298128.3496773066,0,3298128.3496773066,3298128.3496773066,2698128.3496773066,32981.283496773067,3331109.6331740795,null,4660708.948441986,2330.3544742209929,4658378.5939677646,0,4658378.5939677646,4658378.5939677646,46583.785939677648,4704962.3799074423]
[null,20,231,64,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C233,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C233,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C233,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C233,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,3324428.0882901819,1662.2140441450911,3322765.8742460366,0,3322765.8742460366,3322765.8742460366,2722765.8742460366,33227.658742460364,3355993.5329884971,null,4702580.9838568186,2351.2904919284092,4700229.6933648903,0,4700229.6933648903,4700229.6933648903,47002.296933648904,4747231.9902985394]
[null,20,232,64,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C234,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C234,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C234,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C234,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,3349262.0759396437,1674.6310379698218,3347587.4449016741,0,3347587.4449016741,3347587.4449016741,2747587.4449016741,33475.874449016745,3381063.3193506906,null,4744829.1996702086,2372.4145998351046,4742456.7850703737,0,4742456.7850703737,4742456.7850703737,47424.567850703737,4789881.3529210771]
[null,20,233,64,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C235,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C235,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C235,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C235,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,3374281.577285355,1687.1407886426775,3372594.4364967123,0,3372594.4364967123,3372594.4364967123,2772594.4364967123,33725.944364967123,3406320.3808616796,null,4787456.9755051145,2393.7284877525572,4785063.2470173622,0,4785063.2470173622,4785063.2470173622,47850.632470173623,4832913.8794875359]
[null,20,234,64,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C236,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C236,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C236,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C236,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,3399487.9781430764,1699.7439890715382,3397788.2341540051,0,3397788.2341540051,3397788.2341540051,2797788.2341540051,33977.882341540055,3431766.116495545,null,4830467.7213471932,2415.2338606735966,4828052.4874865199,0,4828052.4874865199,4828052.4874865199,48280.524874865201,4876333.0123613849]
[null,20,235,64,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C237,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C237,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C237,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C237,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,3424882.6746808263,1712.4413373404132,3423170.2333434857,0,3423170.2333434857,3423170.2333434857,2823170.2333434857,34231.702333434856,3457401.9356769207,null,4873864.8778175777,2436.9324389087888,4871427.9453786686,0,4871427.9453786686,4871427.9453786686,48714.279453786687,4920142.2248324556]
[null,20,236,64,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C238,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C238,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C238,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C238,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,3450467.0734962099,1725.2335367481051,3448741.8399594617,0,3448741.8399594617,3448741.8399594617,2848741.8399594617,34487.418399594615,3483229.2583590564,null,4917651.9164481079,2458.8259582240539,4915193.0904898839,0,4915193.0904898839,4915193.0904898839,49151.930904898843,4964345.0213947827]
[null,20,237,64,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C239,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C239,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C239,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C239,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,3476242.5916943345,1738.1212958471674,3474504.4703984875,0,3474504.4703984875,3474504.4703984875,2874504.4703984875,34745.044703984873,3509249.5151024726,null,4961832.3399590356,2480.9161699795177,4959351.423789056,0,4959351.423789056,4959351.423789056,49593.514237890558,5008944.938026947]
[null,20,238,64,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C240,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C240,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C240,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C240,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,3502210.6569662988,1751.1053284831494,3500459.5516378158,0,3500459.5516378158,3500459.5516378158,2900459.5516378158,35004.595516378162,3535464.1471541938,null,5006409.68253922,2503.2048412696099,5003906.4776979508,0,5003906.4776979508,5003906.4776979508,50039.06477697951,5053945.5424749302]
[null,20,239,64,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C241,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C241,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C241,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C241,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,3528372.7076682732,1764.1863538341368,3526608.5213144389,0,3526608.5213144389,3526608.5213144389,2926608.5213144389,35266.08521314439,3561874.6065275832,null,5051387.5101288455,2525.6937550644229,5048861.8163737813,0,5048861.8163737813,5048861.8163737813,50488.618163737818,5099350.4345375188]
[null,20,240,64,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C242,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C242,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C242,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C242,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,3554730.1929011689,1777.3650964505846,3552952.8278047182,274,3552678.8278047182,3552678.8278047182,2952678.8278047182,35526.788278047185,3588205.6160827652,null,5096769.4207046749,2548.3847103523376,5094221.035994323,274,5093947.035994323,5093947.035994323,50939.470359943232,5144886.5063542658]
[21,21,241,65,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C243,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C243,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C243,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C243,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,3581008.3876764262,1790.504193838213,3579217.883482588,0,3579217.883482588,3579217.883482588,2979217.883482588,35792.178834825878,3615010.0623174137,null,5142282.4446386062,2571.1412223193033,5139711.3034162866,0,5139711.3034162866,5139711.3034162866,51397.113034162867,5191108.4164504493]
[null,21,242,65,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C244,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C244,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C244,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C244,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,3607759.0695111221,1803.8795347555611,3605955.1899763667,0,3605955.1899763667,3605955.1899763667,3005955.1899763667,36059.551899763668,3642014.7418761305,null,5188480.9597179396,2594.24047985897,5185886.719238081,0,5185886.719238081,5185886.719238081,51858.867192380814,5237745.5864304621]
[null,21,243,65,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C245,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C245,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C245,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C245,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,3634709.5830415725,1817.3547915207862,3632892.2282500518,0,3632892.2282500518,3632892.2282500518,3032892.2282500518,36328.92228250052,3669221.1505325525,null,5235094.5244991351,2617.5472622495677,5232476.9772368856,0,5232476.9772368856,5232476.9772368856,52324.769772368854,5284801.7470092541]
[null,21,244,65,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C246,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C246,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C246,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C246,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,3661861.4210411911,1830.9307105205955,3660030.4903306705,0,3660030.4903306705,3660030.4903306705,3060030.4903306705,36600.304903306707,3696630.795233977,null,5282126.8678088598,2641.06343390443,5279485.8043749556,0,5279485.8043749556,5279485.8043749556,52794.858043749555,5332280.6624187054]
[null,21,245,65,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C247,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C247,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C247,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C247,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,3689216.0874346369,1844.6080437173184,3687371.4793909197,0,3687371.4793909197,3687371.4793909197,3087371.4793909197,36873.714793909196,3724245.194184829,null,5329581.7519737398,2664.7908759868701,5326916.9610977527,0,5326916.9610977527,5326916.9610977527,53269.169610977529,5380186.1307087298]
[null,21,246,65,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C248,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C248,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C248,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C248,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,3716775.0973811173,1858.3875486905588,3714916.7098324266,0,3714916.7098324266,3714916.7098324266,3114916.7098324266,37149.167098324266,3752065.8769307509,null,5377462.9731213273,2688.7314865606636,5374774.2416347666,0,5374774.2416347666,5374774.2416347666,53747.742416347668,5428521.9840511139]
[null,21,247,65,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C249,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C249,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C249,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C249,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,3744539.9773583114,1872.2699886791559,3742667.7073696321,0,3742667.7073696321,3742667.7073696321,3142667.7073696321,37426.677073696323,3780094.3844433283,null,5425774.3614837695,2712.887180741885,5423061.4743030276,0,5423061.4743030276,5423061.4743030276,54230.614743030281,5477292.0890460582]
[null,21,248,65,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C250,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C250,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C250,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C250,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,3772512.2652469208,1886.2561326234604,3770626.0091142971,0,3770626.0091142971,3770626.0091142971,3170626.0091142971,37706.260091142969,3808332.2692054403,null,5474519.7817042042,2737.2598908521022,5471782.5218133517,0,5471782.5218133517,5471782.5218133517,54717.825218133519,5526500.3470314853]
[null,21,249,65,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C251,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C251,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C251,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C251,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,3800693.5104158516,1900.3467552079258,3798793.1636606436,0,3798793.1636606436,3798793.1636606436,3198793.1636606436,37987.931636606438,3836781.09529725,null,5523703.1331459088,2761.8515665729547,5520941.2815793362,0,5520941.2815793362,5520941.2815793362,55209.412815793359,5576150.6943951296]
[null,21,250,65,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C252,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C252,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C252,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C252,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,3829085.2738080332,1914.5426369040167,3827170.7311711293,0,3827170.7311711293,3827170.7311711293,3227170.7311711293,38271.707311711296,3865442.4384828405,null,5573328.350204234,2786.664175102117,5570541.6860291315,0,5570541.6860291315,5570541.6860291315,55705.41686029132,5626247.1028894233]
[null,21,251,65,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C253,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C253,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C253,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C253,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,3857689.128026878,1928.8445640134391,3855760.2834628643,0,3855760.2834628643,3855760.2834628643,3255760.2834628643,38557.602834628648,3894317.8862974928,null,5623399.4026213251,2811.6997013106625,5620587.702920014,0,5620587.702920014,5620587.702920014,56205.877029200143,5676793.5799492141]
[null,21,252,65,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C254,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C254,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C254,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C254,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,3886506.6574233868,1943.2533287116935,3884563.4040946751,274,3884289.4040946751,3884289.4040946751,3284289.4040946751,38842.894040946754,3923132.2981356219,null,5673920.2958036857,2836.9601479018429,5671083.3356557842,274,5670809.3356557842,5670809.3356557842,56708.093356557845,5727517.4290123424]
[22,22,253,66,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C255,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C255,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C255,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C255,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,3915263.2732694289,1957.6316366347144,3913305.6416327939,0,3913305.6416327939,3913305.6416327939,3313305.6416327939,39133.056416327941,3952438.698049122,null,5724618.4712133221,2862.3092356066613,5721756.1619777158,0,5721756.1619777158,5721756.1619777158,57217.56161977716,5778973.723597493]
[null,22,254,66,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C256,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C256,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C256,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C256,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,3944510.890360395,1972.2554451801975,3942538.634915215,0,3942538.634915215,3942538.634915215,3342538.634915215,39425.386349152148,3981964.0212643673,null,5776048.7214208972,2888.0243607104485,5773160.6970601864,0,5773160.6970601864,5773160.6970601864,57731.606970601868,5830892.3040307881]
[null,22,255,66,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C257,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C257,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C257,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C257,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,3973976.9916364076,1986.9884958182038,3971990.0031405892,0,3971990.0031405892,3971990.0031405892,3371990.0031405892,39719.900031405894,4011709.9031719952,null,5827941.0234926641,2913.9705117463322,5825027.0529809175,0,5825027.0529809175,5825027.0529809175,58250.270529809175,5883277.3235107269]
[null,22,256,66,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C258,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C258,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C258,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C258,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,4003663.2092078342,2001.8316046039172,4001661.3776032301,0,4001661.3776032301,4001661.3776032301,3401661.3776032301,40016.613776032304,4041677.9913792624,null,5880299.5285249976,2940.149764262499,5877359.3787607355,0,5877359.3787607355,5877359.3787607355,58773.593787607359,5936132.9725483432]
[null,22,257,66,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C259,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C259,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C259,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C259,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,4033571.1873771586,2016.7855936885794,4031554.4017834701,0,4031554.4017834701,4031554.4017834701,3431554.4017834701,40315.544017834698,4071869.9458013047,null,5933128.4249079255,2966.5642124539627,5930161.860695472,0,5930161.860695472,5930161.860695472,59301.618606954718,5989463.4793024268]
[null,22,258,66,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C260,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C260,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C260,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C260,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,4063702.5827300567,2031.8512913650284,4061670.7314386917,0,4061670.7314386917,4061670.7314386917,3461670.7314386917,40616.70731438692,{"$f":"P260+N260","v":4102287.4387530787},null,5986431.9386601727,2993.2159693300864,5983438.722690843,0,5983438.722690843,5983438.722690843,{"$f":"MIN(2000000,IF(D260<$AU$4,X260*$AV$4,IF(AND(D260>=$AT$5,D260<=$AU$5),X260*$AV$5,IF(D260>$AT$6,X260*$AV$6,\"\"))))","v":59834.387226908431},{"$f":"Y260+X260","v":6043273.1099177515}]
[null,22,{"$f":"C260+1","v":259},66,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C261,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C261,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C261,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C261,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,4094059.0642271522,2047.0295321135761,4092012.0346950386,0,4092012.0346950386,4092012.0346950386,3492012.0346950386,40920.120346950389,4132932.1550419889,null,6040214.3337672222,3020.1071668836112,6037194.2266003387,0,6037194.2266003387,6037194.2266003387,60371.942266003389,6097566.1688663419]
[null,22,260,66,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C262,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C262,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C262,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C262,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,4124642.313296461,2062.3211566482305,4122579.9921398126,0,4122579.9921398126,4122579.9921398126,3522579.9921398126,41225.799921398124,4163805.7920612106,null,6094479.9125224091,3047.2399562612045,6091432.6725661475,0,6091432.6725661475,6091432.6725661475,60914.326725661478,6152346.9992918093]
[null,22,261,66,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C263,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C263,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C263,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C263,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,4155454.0239265244,2077.7270119632622,4153376.2969145612,0,4153376.2969145612,4153376.2969145612,3553376.2969145612,41533.76296914561,4194910.0598837072,null,6149233.0158710815,3074.616507935541,6146158.3993631462,0,6146158.3993631462,6146158.3993631462,61461.583993631466,6207619.9833567776]
[null,22,262,66,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C264,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C264,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C264,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C264,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,4186495.9027602384,2093.247951380119,4184402.6548088584,0,4184402.6548088584,4184402.6548088584,3584402.6548088584,41844.026548088586,4226246.6813569469,null,6204478.0237578517,3102.2390118789258,6201375.7847459726,0,6201375.7847459726,6201375.7847459726,62013.757847459725,6263389.5425934326]
[null,22,263,66,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C265,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C265,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C265,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C265,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,4217769.6691893823,2108.8848345946913,4215660.7843547873,0,4215660.7843547873,4215660.7843547873,3615660.7843547873,42156.607843547878,4257817.3921983354,null,6260219.3554769643,3130.1096777384823,6257089.2457992258,0,6257089.2457992258,6257089.2457992258,62570.89245799226,6319660.1382572176]
[null,22,264,66,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C266,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C266,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C266,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C266,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,4249277.0554498546,2124.6385277249274,4247152.4169221297,274,4246878.4169221297,4246878.4169221297,3646878.4169221297,42468.784169221297,4289347.201091351,null,6316461.4700258207,3158.2307350129104,6313303.2392908074,274,6313029.2392908074,6313029.2392908074,63130.292392908079,6376159.5316837151]
[23,23,265,67,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C267,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C267,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C267,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C267,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,4280743.6218031477,2140.371810901574,4278603.2499922458,0,4278603.2499922458,4278603.2499922458,3678603.2499922458,42786.032499922461,4321389.2824921682,null,6372932.2665324062,3186.4661332662031,6369745.8003991405,0,6369745.8003991405,6369745.8003991405,63697.458003991407,6433443.2584031317]
[null,23,266,67,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C268,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C268,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C268,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C268,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,4312721.4331472479,2156.3607165736239,4310565.072430674,0,4310565.072430674,4310565.072430674,3710565.072430674,43105.650724306739,4353670.7231549807,null,6430186.9993450576,3215.0934996725291,6426971.905845385,0,6426971.905845385,6426971.905845385,64269.719058453855,6491241.6249038391]
[null,23,267,67,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C269,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C269,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C269,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C269,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,4344938.1236461643,2172.469061823082,4342765.6545843417,0,4342765.6545843417,4342765.6545843417,3742765.6545843417,43427.65654584342,4386193.3111301847,null,6487956.1114563346,3243.9780557281674,6484712.133400606,0,6484712.133400606,6484712.133400606,64847.121334006064,6549559.2547346121]
[null,23,268,67,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C270,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C270,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C270,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C270,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,4377395.4777638176,2188.6977388819087,4375206.7800249355,0,4375206.7800249355,4375206.7800249355,3775206.7800249355,43752.067800249359,4418958.8478251845,null,6546244.2240748229,3273.1221120374116,6542971.1019627852,0,6542971.1019627852,6542971.1019627852,65429.711019627852,6608400.812982413]
[null,23,269,67,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C271,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C271,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C271,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C271,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,4410095.293294346,2205.0476466471732,4407890.2456476986,0,4407890.2456476986,4407890.2456476986,3807890.2456476986,44078.902456476986,4451969.1481041759,null,6605055.9999262709,3302.5279999631357,6601753.4719263082,0,6601753.4719263082,6601753.4719263082,66017.534719263087,6667771.0066455714]
[null,23,270,67,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C272,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C272,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C272,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C272,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,4443039.3814616883,2221.5196907308441,4440817.8617709577,0,4440817.8617709577,4440817.8617709577,3840817.8617709577,44408.178617709578,4485226.040388667,null,6664396.1436265819,3332.1980718132909,6661063.9455547687,0,6661063.9455547687,6661063.9455547687,66610.639455547687,6727674.5850103162]
[null,23,271,67,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C273,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C273,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C273,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C273,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,4476229.5670199031,2238.1147835099514,4473991.4522363935,0,4473991.4522363935,4473991.4522363935,3873991.4522363935,44739.914522363935,4518731.3667587573,null,6724269.4020581543,3362.1347010290774,6720907.2673571249,0,6720907.2673571249,6720907.2673571249,67209.072673571252,6788116.3400306962]
[null,23,272,67,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C274,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C274,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C274,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C274,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,4509667.6883542417,2254.8338441771207,4507412.8545100642,0,4507412.8545100642,4507412.8545100642,3907412.8545100642,45074.128545100641,4552486.983055165,null,6784680.5647496115,3392.3402823748061,6781288.2244672365,0,6781288.2244672365,6781288.2244672365,67812.882244672364,6849101.1067119092]
[null,23,273,67,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C275,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C275,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C275,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C275,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,4543355.5975829735,2271.677798791487,4541083.9197841818,0,4541083.9197841818,4541083.9197841818,3941083.9197841818,45410.839197841815,4586494.7589820232,null,6845634.4642589325,3422.8172321294664,6842211.6470268033,0,6842211.6470268033,6842211.6470268033,68422.11647026804,6910633.7634970713]
[null,23,274,67,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C276,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C276,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C276,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C276,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,4577295.1606599772,2288.6475803299886,4575006.513079647,0,4575006.513079647,4575006.513079647,3975006.513079647,45750.065130796473,4620756.5782104433,null,6907135.9765600329,3453.5679882800164,6903682.4085717527,0,6903682.4085717527,6903682.4085717527,69036.824085717526,6972719.2326574698]
[null,23,275,67,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C277,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C277,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C277,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C277,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,4611488.2574780937,2305.744128739047,4609182.5133493543,0,4609182.5133493543,4609182.5133493543,4009182.5133493543,46091.825133493541,4655274.3384828474,null,6969190.0214328133,3484.5950107164067,6965705.4264220968,0,6965705.4264220968,6965705.4264220968,69657.054264220962,7035362.4806863181]
[null,23,276,67,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C278,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C278,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C278,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C278,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,4645936.7819732493,2322.9683909866249,4643613.813582263,274,4643339.813582263,4643339.813582263,4043339.813582263,46433.39813582263,4689773.2117180852,null,7031801.562856718,3515.9007814283591,7028285.6620752895,274,7028011.6620752895,7028011.6620752895,70280.116620752902,7098291.7786960425]
[24,24,277,68,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C279,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C279,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C279,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C279,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,4680366.457314888,2340.183228657444,4678026.2740862304,0,4678026.2740862304,4678026.2740862304,4078026.2740862304,46780.262740862308,4724806.536827093,null,7094699.0094785569,3547.3495047392785,7091151.6599738179,0,7091151.6599738179,7091151.6599738179,70911.516599738185,7162063.1765735559]
[null,24,278,68,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C280,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C280,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C280,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C280,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,4715329.5125258956,2357.6647562629478,4712971.8477696329,0,4712971.8477696329,4712971.8477696329,4112971.8477696329,47129.718477696333,4760101.5662473291,null,7158438.129743034,3579.2190648715173,7154858.9106781622,0,7154858.9106781622,7154858.9106781622,71548.589106781626,7226407.4997849436]
[null,24,279,68,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C281,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C281,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C281,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C281,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,4750553.7471212177,2375.2768735606087,4748178.470247657,0,4748178.470247657,4748178.470247657,4148178.470247657,47481.784702476572,4795660.2549501332,null,7222749.8853577441,3611.3749426788722,7219138.5104150651,0,7219138.5104150651,7219138.5104150651,72191.385104150657,7291329.8955192156]
[null,24,280,68,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C282,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C282,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C282,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C282,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,4786041.1121509094,2393.0205560754548,4783648.0915948339,0,4783648.0915948339,4783648.0915948339,4183648.0915948339,47836.480915948341,4831484.5725107826,null,7287639.4209064683,3643.8197104532342,7283995.6011960153,0,7283995.6011960153,7283995.6011960153,72839.956011960152,7356835.5572079755]
[null,24,281,68,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C283,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C283,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C283,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C283,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,4821793.5732396683,2410.8967866198341,4819382.6764530484,0,4819382.6764530484,4819382.6764530484,4219382.6764530484,48193.826764530488,4867576.5032175789,null,7353111.9271921776,3676.555963596089,7349435.3712285813,0,7349435.3712285813,7349435.3712285813,73494.353712285811,7422929.7249408672]
[null,24,282,68,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C284,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C284,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C284,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C284,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,4857813.1106957113,2428.9065553478558,4855384.2041403633,0,4855384.2041403633,4855384.2041403633,4255384.2041403633,48553.84204140363,4903938.0461817672,null,7419172.6416522702,3709.5863208261353,7415463.0553314444,0,7415463.0553314444,7415463.0553314444,74154.630553314448,7489617.6858847588]
[null,24,283,68,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C285,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C285,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C285,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C285,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,4894101.7196204597,2447.0508598102301,4891654.6687606499,0,4891654.6687606499,4891654.6687606499,4291654.6687606499,48916.546687606497,4940571.2154482566,null,7485826.8487775354,3742.9134243887679,7482083.9353531469,0,7482083.9353531469,7482083.9353531469,74820.839353531468,7556904.7747066785]
[null,24,284,68,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C286,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C286,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C286,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C286,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,4930661.4100190504,2465.3307050095254,4928196.079314041,0,4928196.079314041,4928196.079314041,4328196.079314041,49281.96079314041,4977478.0401071813,null,7553079.8805348827,3776.5399402674416,7549303.3405946149,0,7549303.3405946149,7549303.3405946149,75493.033405946146,7624796.3740005614]
[null,24,285,68,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C287,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C287,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C287,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C287,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,4967494.2069116645,2483.7471034558321,4965010.459808209,0,4965010.459808209,4965010.459808209,4365010.459808209,49650.104598082093,5014660.5644062907,null,7620937.1167938728,3810.4685583969363,7617126.6482354756,0,7617126.6482354756,7617126.6482354756,76171.266482354753,7693297.9147178307]
[null,24,286,68,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C288,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C288,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C288,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C288,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,5004602.150445696,2502.3010752228479,5002099.8493704731,0,5002099.8493704731,5002099.8493704731,4402099.8493704731,50020.998493704734,5052120.847864178,null,7689403.9857570771,3844.7019928785385,7685559.2837641984,0,7685559.2837641984,7685559.2837641984,76855.592837641991,7762414.8766018404]
[null,24,287,68,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C289,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C289,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C289,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C289,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,5041987.2960087517,2520.9936480043757,5039466.302360747,0,5039466.302360747,5039466.302360747,4439466.302360747,50394.663023607471,5089860.9653843548,null,7758485.9643942993,3879.2429821971496,7754606.7214121018,0,7754606.7214121018,7754606.7214121018,77546.067214121023,7832152.7886262229]
[null,24,288,68,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C290,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C290,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C290,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C290,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,5079651.7143425001,2539.8258571712499,5077111.8884853292,274,5076837.8884853292,5076837.8884853292,4476837.8884853292,50768.378884853293,5127606.2673701821,null,7828188.5788807068,3914.0942894403534,7824274.4845912661,274,7824000.4845912661,7824000.4845912661,78240.00484591267,7902240.4894371787]
[25,25,289,69,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C291,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C291,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C291,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C291,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,5117321.3067428907,2558.6606533714453,5114762.6460895194,0,5114762.6460895194,5114762.6460895194,4514762.6460895194,51147.626460895197,5165910.2725504143,null,7898240.8051096303,3949.1204025548154,7894291.6847070754,0,7894291.6847070754,7894291.6847070754,78942.916847070752,7973234.601554146]
[null,25,290,69,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C292,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C292,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C292,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C292,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,5155548.4816899486,2577.7742408449744,5152970.7074491037,0,5152970.7074491037,5152970.7074491037,4552970.7074491037,51529.707074491038,5204500.414523595,null,7969198.9838684611,3984.5994919342306,7965214.3843765268,0,7965214.3843765268,7965214.3843765268,79652.143843765269,8044866.5282202922]
[null,25,291,69,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C293,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C293,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C293,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C293,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,5194061.2194963302,2597.0306097481653,5191464.1888865819,0,5191464.1888865819,5191464.1888865819,4591464.1888865819,51914.641888865823,5243378.8307754481,null,8040794.6543494379,4020.3973271747191,8036774.2570222635,0,8036774.2570222635,8036774.2570222635,80367.742570222632,8117141.9995924858]
[null,25,292,69,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C294,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C294,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C294,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C294,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,5232861.6533603882,2616.4308266801941,5230245.2225337084,0,5230245.2225337084,5230245.2225337084,4630245.2225337084,52302.452225337089,5282547.6747590452,null,8113033.5438091354,4056.516771904568,8108977.0270372313,0,8108977.0270372313,8108977.0270372313,81089.770270372319,8190066.797307604]
[null,25,293,{"$f":"$D$2+(B295-1)","v":69},{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C295,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C295,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C295,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C295,CapitalSeguro!$AH$16,0)","v":0},{"$f":"E295+F294","v":600000},0,null,{"$f":"(N294+E295-G295)*(1+$AL$3)","v":5271951.9324157955},{"$f":"IF(AND(invinicial>=$AE$7,invinicial<$AF$7),I295*$AH$7,IF(AND(invinicial>=$AE$8,invinicial<$AF$8),I295*$AH$8,IF(AND(invinicial>=$AE$9,invinicial<$AF$9),I295*$AH$9,IF(invinicial>=$AE$10,I295*$AH$10,\"Error\"))))","v":2635.9759662078977},{"$f":"I295-J295","v":5269315.9564495878},{"$f":"IF(B295*12=C295,$AH$4,0)","v":0},{"$f":"K295-L295","v":5269315.9564495878},{"$f":"IF(C295=36,M295+bonopermconv,M295)","v":5269315.9564495878},{"$f":"N295-F295","v":4669315.9564495878},{"$f":"MIN(2000000,IF(D295<$AU$4,N295*$AV$4,IF(AND(D295>=$AT$5,D295<=$AU$5),N295*$AV$5,IF(D295>$AT$6,N295*$AV$6,\"\"))))","v":52693.15956449588},5322009.1160140838,null,{"$f":"(X294+E295-G295)*(1+$AL$4)","v":8185921.4309580782},{"$f":"IF(AND(invinicial>=$AE$7,invinicial<$AF$7),S295*$AH$7,IF(AND(invinicial>=$AE$8,invinicial<$AF$8),S295*$AH$8,IF(AND(invinicial>=$AE$9,invinicial<$AF$9),S295*$AH$9,IF(invinicial>=$AE$10,S295*$AH$10,\"Error\"))))","v":4092.9607154790392},{"$f":"S295-T295","v":8181828.470242599},{"$f":"IF(C295=B295*12,$AH$4,0)","v":0},{"$f":"U295-V295","v":8181828.470242599},{"$f":"IF(C295=36,W295+bonopermopt,W295)","v":8181828.470242599},81818.284702425997,8263646.7549450248]
[null,25,294,69,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C296,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C296,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C296,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C296,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,5311334.2218505805,2655.6671109252902,5308678.554739655,0,5308678.554739655,5308678.554739655,4708678.554739655,53086.785547396554,5361765.3402870512,null,8259464.1464230074,4129.732073211504,8255334.4143497963,0,8255334.4143497963,8255334.4143497963,82553.344143497961,8337887.758493294]
[null,25,295,69,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C297,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C297,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C297,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C297,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,5351010.7030270593,2675.5053515135296,5348335.1976755457,0,5348335.1976755457,5348335.1976755457,4748335.1976755457,53483.351976755461,5401818.5496523008,null,8333667.5732132988,4166.8337866066495,8329500.739426692,0,8329500.739426692,8329500.739426692,83295.007394266926,8412795.7468209583]
[null,25,296,69,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C298,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C298,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C298,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C298,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,5390983.5736026596,2695.4917868013299,5388288.0818158584,0,5388288.0818158584,5388288.0818158584,4788288.0818158584,53882.880818158585,5442170.9626340168,null,8408537.6471915673,4204.2688235957839,8404333.3783679716,0,8404333.3783679716,8404333.3783679716,84043.333783679715,8488376.7121516522]
[null,25,297,69,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C299,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C299,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C299,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C299,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,5431255.0476516467,2715.6275238258236,5428539.4201278212,0,5428539.4201278212,5428539.4201278212,4828539.4201278212,54285.394201278214,5482824.8143290989,null,8484080.3575485107,4242.0401787742558,8479838.3173697367,0,8479838.3173697367,8479838.3173697367,84798.383173697366,8564636.7005434334]
[null,25,298,69,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C300,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C300,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C300,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C300,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,5471827.3557877606,2735.9136778938805,5469091.442109867,0,5469091.442109867,5469091.442109867,4869091.442109867,54690.914421098671,5523782.3565309653,null,8560301.7472820021,4280.1508736410015,8556021.5964083616,0,8556021.5964083616,8556021.5964083616,85560.215964083618,8641581.8123724461]
[null,25,299,69,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C301,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C301,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C301,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C301,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,5512702.7452877667,2756.3513726438832,5509946.3939151224,0,5509946.3939151224,5509946.3939151224,4909946.3939151224,55099.463939151225,5565045.8578542732,null,8637207.9136805013,4318.6039568402512,8632889.3097236603,0,8632889.3097236603,8632889.3097236603,86328.893097236607,8719218.2028208971]
[null,25,300,69,{"$f":"IF((((CapitalSeguro!$AE$13-1)*12)+1)=Calculo!C302,CapitalSeguro!$AH$13,0)+IF((((CapitalSeguro!$AE$14-1)*12)+1)=Calculo!C302,CapitalSeguro!$AH$14,0)+IF((((CapitalSeguro!$AE$15-1)*12)+1)=Calculo!C302,CapitalSeguro!$AH$15,0)+IF((((CapitalSeguro!$AE$16-1)*12)+1)=Calculo!C302,CapitalSeguro!$AH$16,0)","v":0},600000,0,null,5553883.4802159332,2776.9417401079668,5551106.5384758255,274,5550832.5384758255,5550832.5384758255,4950832.5384758255,55508.325384758253,5606340.8638605839,null,8714805.0088108033,4357.4025044054015,8710447.6063063983,274,8710173.6063063983,8710173.6063063983,87101.736063063989,8797275.3423694614]