{"text_format":"1","workbook":"xlsx","n_sheets":10,"sheets":["Cotizador","Captura","Resumen","Deducible","Referencia","Plazo 1","Plazo 2","Plazo 3","Plazo 4","Plazo 5"],"not_rendered":{"charts":0,"images":4,"macros":1,"external_links":0,"defined_names":9,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Cotizador","index":0,"n_rows":74,"n_cols":21,"rows_kept":74,"cut":false,"hidden":false,"merged":[[6,2,6,3],[8,2,8,3],[10,2,10,3],[12,2,12,3],[16,2,17,3]]}
[null,"COTIZACIÓN DE ARRENDAMIENTO PURO"]
[null,null,null,null,null,"Folio"]
[null,null,null,null,null,"Fecha",{"$f":"TODAY()","v":"2026-03-06"}]
[]
[]
[null,null,null,null,"Régimen"]
[null,"Cliente","SOPORTE LOGISTICO EXPRESS",null,"Moral"]
[]
[null,"Contacto","A QUIEN CORRESPONDA"]
[]
[null,"Teléfono"]
[]
[null,"E-mail"]
[]
[null,"Tipo de activo","Laptops"]
[]
[null,"Descripción del activo","LAP TOP DELL PRO 14\", 16 GB"]
[]
[]
[null,"Valor factura sin IVA",{"$f":"C24/1.16","v":14670.129310344828}]
[]
[null,"IVA",{"$f":"C20*0.16","v":2347.2206896551725}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,"Valor factura con IVA",17017.349999999999]
[]
[null,"Plazo (meses)",24,36,48]
[]
[]
[null,"Anticipo",0.05]
[]
[null,"Renta en depósito","No"]
[]
[null,"Seguro financiado","Si"]
[]
[null,"Seguro anual sin IVA",2000]
[]
[null,"Comisión Referencia",0.02]
[]
[]
[null,null,24,36,48]
[null,"Valores sin IVA"]
[null,"Renta Mensual",{"$f":"Captura!L14","v":796},{"$f":"Captura!M14","v":605},{"$f":"Captura!N14","v":0}]
[]
[null,"Seguro de Daños",{"$f":"Resumen!J30","v":184.57970535006601},{"$f":"Resumen!K30","v":193.60312316302492},{"$f":"Resumen!L30","v":0}]
[]
[null,"Renta Total sin IVA",{"$f":"C42+C44","v":980.57970535006598},{"$f":"D42+D44","v":798.60312316302497},{"$f":"E42+E44","v":0}]
[]
[null,"Renta Total con IVA",{"$f":"C46*1.16","v":1137.4724582060765},{"$f":"D46*1.16","v":926.37962286910886},{"$f":"E46*1.16","v":0}]
[]
[null,null,{"$f":"Captura!L36","v":0.29771210449304863},{"$f":"Captura!M36","v":0.28811620556376472},{"$f":"Captura!N36","v":0}]
[]
[null,"PAGO INICIAL"]
[null,"Valores sin IVA"]
[null,"Anticipo",{"$f":"Resumen!J34","v":733.50646551724139},{"$f":"Resumen!K34","v":733.50646551724139},{"$f":"Resumen!L34","v":0}]
[]
[null,"Comisión de apertura",{"$f":"Resumen!J35","v":440.10387931034484},{"$f":"Resumen!K35","v":440.10387931034484},{"$f":"Resumen!L35","v":0}]
[]
[null,"Seguro de daños *",{"$f":"Captura!L22","v":0},{"$f":"Captura!M22","v":0},{"$f":"Captura!N22","v":0}]
[]
[null,"Renta en depósito",{"$f":"Captura!L19","v":0},{"$f":"Captura!M19","v":0},{"$f":"Captura!N19","v":0}]
[]
[null,"Pago inicial sin IVA",{"$f":"C54+C56+C58+C60","v":1173.6103448275862},{"$f":"D54+D56+D58+D60","v":1173.6103448275862},0]
[]
[null,"Pago inicial con IVA",{"$f":"((C62-C60)*1.16)+C60","v":1361.3879999999999},{"$f":"((D62-D60)*1.16)+D60","v":1361.3879999999999},{"$f":"((E62-E60)*1.16)+E60","v":0}]
[]
[null,"Valor residual sin IVA",{"$f":"Resumen!J44","v":1467.0129310344828},{"$f":"Resumen!K44","v":1467.0129310344828},{"$f":"Resumen!L44","v":1467.0129310344828}]
[]
[null,"* Seguro del primer año"]
[]
["Notas:"]
["1. Esta cotización no es una autorización y no representa ninguna obligación para Leasing Mobile de México, S. A. de C. V."]
["2. La información descrita en el presente documento está sujeta a cambios sin previo aviso."]
["3. Esta cotización no considera gastos que el equipo requiera para su adquisición, uso o mantenimiento."]
["4. Las rentas en depósito serán devueltas al cumplimiento de todas las obligaciones contractauales del Arrendatario."]

{"sheet":"Captura","index":1,"n_rows":64,"n_cols":27,"rows_kept":64,"cut":false,"hidden":true,"merged":[[14,3,16,6],[2,13,2,14],[7,3,7,6],[6,3,6,6],[9,3,9,6],[8,3,8,6],[40,1,40,3],[30,3,30,6],[31,3,31,6],[32,3,32,6],[27,1,27,3]]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cotizador Arrendamiento Puro"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TODAY()","v":"2026-03-06"}]
[]
[null,null,null,null,null,null,null,null,"Full service tasa",null,0.1]
[null,"Solicitante",null,null,null,null,null,null,"Condiciones del arrendamiento",null,null,null,"Condiciones del fondeo"]
[null,"Nombre",null,{"$f":"Cotizador!C7","v":"SOPORTE LOGISTICO EXPRESS"},null,null,null,null,"Tasa de interés activa",null,0.3,null,"% de Fondeo",null,0.5,null,null,"Tipo",2,{"$f":"VLOOKUP(S7,R8:S14,2,FALSE)","v":"Vehículo utilitario"}]
[null,"Atención",null,{"$f":"Cotizador!C9","v":"A QUIEN CORRESPONDA"},null,null,null,null,"No. de rentas en depósito",null,{"$f":"IF(Cotizador!C31=Referencia!D3,0,1)","v":0},null,"Fondeo",null,{"$f":"+G20*O7-K10*C19","v":8391.3139655172399},null,null,1,"Automóvil ejecutivo"]
[null,"Teléfono",null,{"$f":"Cotizador!C11","v":0},null,null,null,null,"Comisión de apertura",null,0.03,null,"Tasa de interés pasiva",null,0.16,null,null,2,"Vehículo utilitario"]
[null,"e-mail",null,{"$f":"Cotizador!C13","v":0},null,null,null,null,"Anticipo",null,{"$f":"G18*(L10)","v":733.50646551724139},{"$f":"Cotizador!$C$29","v":0.05},"Comisión de apertura",null,1.4999999999999999E-2,null,null,3,"Equipo de cómputo"]
[null,null,null,null,null,null,null,null,null,"VP de Flujos",{"$f":"+'Plazo 1'!AJ18+'Plazo 1'!AK18","v":-9543.8838513101946},{"$f":"+'Plazo 2'!AJ18+'Plazo 2'!AK18","v":3963.3970009376681},{"$f":"+'Plazo 3'!AJ18+'Plazo 3'!AK18","v":5918.5629227498794},{"$f":"+'Plazo 4'!AJ18+'Plazo 4'!AK18","v":-13536.762771995589},{"$f":"+'Plazo 5'!AJ18+'Plazo 5'!AK18","v":-15531.068749216094},null,null,4,"Equipo solar"]
[null,"Equipo a cotizar",null,null,null,null,null,null,"Resultados","Indicador Anualiz.",{"$f":"+'Plazo 1'!AK24","v":-0.73760290459861444},{"$f":"+'Plazo 2'!AK24","v":0.29771210449304863},{"$f":"+'Plazo 3'!AK24","v":0.28811620556376472},{"$f":"+'Plazo 4'!AK24","v":-0.39232280962779709},{"$f":"+'Plazo 5'!AK24","v":-0.36009746973303436},null,null,5,"Otro 1"]
[null,"Tipo de equipo",null,null,null,null,null,null,"Plazo en meses",null,18,24,36,48,60,null,null,6,"Otro 2"]
[null,"Estado del equipo",null,null,null,null,null,null,"Renta mensual",null,{"$f":"ROUNDUP(PMT($K$7/12,K13,-$G$18-$G$41+K17,K29),0)*R24","v":0},{"$f":"ROUNDUP(PMT($K$7/12,L13,-$G$18-$G$41+L17,L29),0)*S24","v":796},605,0,0,null,null,7,"Otro 2"]
[null,"Descripción",null,{"$f":"Cotizador!C17","v":"LAP TOP DELL PRO 14\", 16 GB"},null,null,null,null,"Factor",null,{"$f":"((K14*K13)+K10+K29)/G18*R24","v":0},{"$f":"((L14*L13)+K10+L29)/G18*S24","v":1.352238010030939},{"$f":"((M14*M13)+K10+M29)/G18*T24","v":1.5346494900792427},{"$f":"((N14*N13)+K10+N29)/G18*U24","v":0},{"$f":"((O14*O13)+K10+O29)/G18*V24","v":0}]
[null,null,null,null,null,null,null,null,"Renta total",null,{"$f":"+K14","v":0},{"$f":"+L14","v":796},605,0,0]
[null,null,null,null,null,null,null,null,"Anticipo",null,{"$f":"+$K$10*R24","v":0},{"$f":"+$K$10*S24","v":733.50646551724139},{"$f":"+$K$10*T24","v":733.50646551724139},{"$f":"+$K$10*U24","v":0},{"$f":"+$K$10*V24","v":0},null,null,"Estado",1,{"$f":"VLOOKUP(S17,R18:S19,2,FALSE)","v":"Nuevo"}]
[null,"Valor factura sin IVA",null,null,null,null,{"$f":"Cotizador!$C$20","v":14670.129310344828},null,"Comisión de apertura",null,{"$f":"+$G$18*$K$9*R24","v":0},440.10387931034484,440.10387931034484,{"$f":"+$G$18*$K$9*U24","v":0},{"$f":"+$G$18*$K$9*V24","v":0},null,null,1,"Nuevo",null,null,null,{"$f":"W28*W27","v":3243.0823205915294},{"$f":"X28*X27","v":4429.9129284015844},6969.7124338688973,9739.2320389429206,12748.226826760965]
[null,"IVA",0.16,null,null,null,{"$f":"+G18*C19","v":2347.2206896551725},null,"Rentas en depósito",null,{"$f":"+K14*$K$8*R24","v":0},{"$f":"+L14*$K$8*S24","v":0},{"$f":"+M14*$K$8*T24","v":0},{"$f":"+N14*$K$8*U24","v":0},{"$f":"+O14*$K$8*V24","v":0},null,null,2,"Usado"]
[null,"Valor factura con IVA",null,null,null,null,{"$f":"+G18+G19","v":17017.349999999999},null,"Gestoría y Registro",null,{"$f":"+$G$23*R24","v":0},{"$f":"+$G$23*S24","v":0},{"$f":"+$G$23*T24","v":0},{"$f":"+$G$23*U24","v":0},{"$f":"+$G$23*V24","v":0}]
[null,null,null,null,null,null,null,null,"Equipo de geolocalización",null,{"$f":"+$G$24*R24","v":0},{"$f":"+$G$24*S24","v":0},{"$f":"+$G$24*T24","v":0},{"$f":"+$G$24*U24","v":0},{"$f":"+$G$24*V24","v":0},null,null,"Plazo",null,null,null,null,"Renta adicional total"]
[null,"Accesorios - importes sin IVA",null,null,null,null,null,null,"Seguro de daños",null,{"$f":"IF($S$26=1,+$G$25*R24,0)","v":0},{"$f":"IF($S$26=1,+$G$25*S24,0)","v":0},{"$f":"IF($S$26=1,+$G$25*T24,0)","v":0},{"$f":"IF($S$26=1,+$G$25*U24,0)","v":0},{"$f":"IF($S$26=1,+$G$25*V24,0)","v":0},null,null,{"$f":"+K13","v":18},{"$f":"+L13","v":24},{"$f":"+M13","v":36},{"$f":"+N13","v":48},{"$f":"+O13","v":60},{"$f":"R22","v":18},{"$f":"S22","v":24},36,48,60]
[null,"Gestoría y Registro",null,null,null,"Pago único",null,null,"Placas y Tenencia",null,{"$f":"IF($S$33=1,+$G$26*R24,0)","v":0},{"$f":"IF($S$33=1,+$G$26*S24,0)","v":0},{"$f":"IF($S$33=1,+$G$26*T24,0)","v":0},{"$f":"IF($S$33=1,+$G$26*U24,0)","v":0},{"$f":"IF($S$33=1,+$G$26*V24,0)","v":0},null,null,false,true,true,false,false,{"$f":"HLOOKUP(W22,W27:AA28,2,FALSE)+HLOOKUP(W22,W34:AA35,2,FALSE)+HLOOKUP(W22,W41:AA42,2,FALSE)","v":180.17124003286276},{"$f":"HLOOKUP(X22,W27:AA28,2,FALSE)+HLOOKUP(X22,W34:AA35,2,FALSE)+HLOOKUP(X22,W41:AA42,2,FALSE)","v":184.57970535006601},{"$f":"HLOOKUP(Y22,W27:AA28,2,FALSE)+HLOOKUP(Y22,W34:AA35,2,FALSE)+HLOOKUP(Y22,W41:AA42,2,FALSE)","v":193.60312316302492},{"$f":"HLOOKUP(Z22,W27:AA28,2,FALSE)+HLOOKUP(Z22,W34:AA35,2,FALSE)+HLOOKUP(Z22,W41:AA42,2,FALSE)","v":202.90066747797752},{"$f":"HLOOKUP(AA22,W27:AA28,2,FALSE)+HLOOKUP(AA22,W34:AA35,2,FALSE)+HLOOKUP(AA22,W41:AA42,2,FALSE)","v":212.47044711268276}]
[null,"Equipo de geolocalización",null,null,null,"Pago único",null,null,"Servicio de geolocalización",null,{"$f":"IF($S$40=1,+$G$27*R24,0)","v":0},{"$f":"IF($S$40=1,+$G$27*S24,0)","v":0},{"$f":"IF($S$40=1,+$G$27*T24,0)","v":0},{"$f":"IF($S$40=1,+$G$27*U24,0)","v":0},{"$f":"IF($S$40=1,+$G$27*V24,0)","v":0},null,null,{"$f":"IF(R23=TRUE,1,0)","v":0},{"$f":"IF(S23=TRUE,1,0)","v":1},1,0,0]
[null,"Seguro de daños anual",null,null,null,null,{"$f":"Cotizador!$C$35","v":2000},null,{"$f":"IF(B28=\"\",\"Otro\",+B28)","v":"Otro"},null,{"$f":"+$G$28*R24","v":0},{"$f":"+$G$28*S24","v":0},{"$f":"+$G$28*T24","v":0},{"$f":"+$G$28*U24","v":0},{"$f":"+$G$28*V24","v":0}]
[null,"Placas y Tenencia anual",null,null,null,null,null,null,"IVA",null,{"$f":"$C$19*SUM(K17:K18,K20:K22)","v":0},{"$f":"$C$19*SUM(L17:L18,L20:L22)","v":187.7776551724138},{"$f":"$C$19*SUM(M17:M18,M20:M22)","v":187.7776551724138},0,0,null,null,"Seguro de daños",{"$f":"IF(Cotizador!C33=Captura!T29,Captura!R29,Captura!R30)","v":2},{"$f":"VLOOKUP(S26,R29:S30,2,FALSE)","v":"Pago en renta"},null,null,"Rentas"]
[null,"GPS",null,null,null,null,null,null,"Desembolso inicial",null,{"$f":"SUM(K17:K22,K25:K26)","v":0},{"$f":"SUM(L17:L22,L25:L26)","v":1361.3879999999999},{"$f":"SUM(M17:M22,M25:M26)","v":1361.3879999999999},0,0,null,null,{"$f":"R22","v":18},{"$f":"S22","v":24},36,48,60,18,24,36,48,60]
[null,null,null,null,null,null,null,null,"Residual %",null,0,0,0,0,0,null,null,{"$f":"+G25","v":2000},{"$f":"+R28*(1+$D$35)","v":2080},{"$f":"+S28*(1+$D$35)","v":2163.2000000000003},{"$f":"+T28*(1+$D$35)","v":2249.7280000000005},{"$f":"+U28*(1+$D$35)","v":2339.7171200000007},{"$f":"IF($S26=$R30,PMT($K$5/12,R27,-(($R28/12)*W27)*R27/W27),0)","v":180.17124003286276},{"$f":"IF($S26=$R30,PMT($K$5/12,S27,-(($R28/12)*X27)*S27/X27),0)","v":184.57970535006601},193.60312316302492,202.90066747797752,212.47044711268276]
[null,null,null,null,null,null,null,null,"Residual sin IVA",null,{"$f":"+K28*$G$20*R24","v":0},{"$f":"+L28*$G$20*S24","v":0},{"$f":"+M28*$G$20*T24","v":0},{"$f":"+N28*$G$20*U24","v":0},{"$f":"+O28*$G$20*V24","v":0},null,null,1,"Pago anual","No"]
[null,"Ejecutivo LMM",null,null,null,null,null,null,"Pago de fondeo sin IVA",null,{"$f":"PMT($O$9/12,K13,-$O$8,K33)*R24","v":0},{"$f":"PMT($O$9/12,L13,-$O$8,L33)*S24","v":410.86483308158529},{"$f":"PMT($O$9/12,M13,-$O$8,M33)*T24","v":295.01370230407554},{"$f":"PMT($O$9/12,N13,-$O$8,N33)*U24","v":0},{"$f":"PMT($O$9/12,O13,-$O$8,O33)*V24","v":0},null,null,2,"Pago en renta","Si"]
[null,"Nombre",null,"xxxx",null,null,null,null,"Comisión de apertura sin IVA",null,{"$f":"+$G$20*$O$7*$O$10*R24","v":0},{"$f":"+$G$20*$O$7*$O$10*S24","v":127.63012499999998},{"$f":"+$G$20*$O$7*$O$10*T24","v":127.63012499999998},{"$f":"+$G$20*$O$7*$O$10*U24","v":0},{"$f":"+$G$20*$O$7*$O$10*V24","v":0},null,null,3,"Otro no habilitado"]
[null,"Teléfono",null,"xxxx",null,null,null,null,"Bullet payment %",null,0,0,0,0,0]
[null,"e-mail",null,"xxxx",null,null,null,null,"Bullet payment",null,{"$f":"+K32*$G$20*$O$7*R24","v":0},{"$f":"+L32*$G$20*$O$7*S24","v":0},{"$f":"+M32*$G$20*$O$7*T24","v":0},{"$f":"+N32*$G$20*$O$7*U24","v":0},{"$f":"+O32*$G$20*$O$7*V24","v":0},null,null,"Placas y Tenencia",1,{"$f":"VLOOKUP(S33,R36:S37,2,FALSE)","v":"Pago anual"},null,null,"Rentas"]
[null,null,null,null,null,null,null,null,"Capital requerido",null,{"$f":"+$G$20-K14-K17-K18-K19-$O$8","v":8626.0360344827586},{"$f":"+$G$20-L14-L17-L18-L19-$O$8","v":6656.4256896551724},{"$f":"+$G$20-M14-M17-M18-M19-$O$8","v":6847.4256896551724},{"$f":"+$G$20-N14-N17-N18-N19-$O$8","v":8626.0360344827586},{"$f":"+$G$20-O14-O17-O18-O19-$O$8","v":8626.0360344827586},null,null,{"$f":"R22","v":18},{"$f":"S22","v":24},36,48,60,18,24,36,48,60]
[null,"Tasa para VP",null,0.04,null,null,null,null,"resumen",null,"detalle","detalle","detalle","detalle","detalle",null,null,{"$f":"+G26","v":0},{"$f":"+R35*(1+$D$35)","v":0},{"$f":"+S35*(1+$D$35)","v":0},{"$f":"+T35*(1+$D$35)","v":0},{"$f":"+U35*(1+$D$35)","v":0},{"$f":"IF($S33=$R37,PMT($K$5/12,R34,-$R35*R34/W34),0)","v":0},{"$f":"IF($S33=$R37,PMT($K$5/12,S34,-$R35*S34/X34),0)","v":0},0,0,0]
[null,null,null,null,null,null,null,null,"Evaluación",null,{"$f":"IF(R24=0,0,'Plazo 1'!AK24)","v":0},{"$f":"IF(S24=0,0,'Plazo 2'!AK24)","v":0.29771210449304863},{"$f":"IF(T24=0,0,'Plazo 3'!AK24)","v":0.28811620556376472},{"$f":"IF(U24=0,0,'Plazo 4'!AK24)","v":0},{"$f":"IF(V24=0,0,'Plazo 5'!AK24)","v":0},null,null,1,"Pago anual"]
[null,null,null,null,null,null,null,null,"Flujo de rentas vs fondeo",null,{"$f":"IF(K14-K30>=0,\"Positivo\",\"Negativo\")","v":"Positivo"},{"$f":"IF(L14-L30>=0,\"Positivo\",\"Negativo\")","v":"Positivo"},{"$f":"IF(M14-M30>=0,\"Positivo\",\"Negativo\")","v":"Positivo"},{"$f":"IF(N14-N30>=0,\"Positivo\",\"Negativo\")","v":"Positivo"},{"$f":"IF(O14-O30>=0,\"Positivo\",\"Negativo\")","v":"Positivo"},null,null,2,"Pago en renta"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"Otro no habilitado"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"v. 20240220",null,null,"GPS y Servicios",1,{"$f":"VLOOKUP(S40,R43:S44,2,FALSE)","v":"Pago anual"},null,null,"Rentas"]
[null,"Referencia",null,null,null,{"$f":"Cotizador!C37","v":0.02},{"$f":"F41*G18","v":293.40258620689656},null,null,null,null,null,null,null,null,null,null,{"$f":"R22","v":18},{"$f":"S22","v":24},36,48,60,18,24,36,48,60]
[null,null,null,null,null,"Poner % correspondiente",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+G27","v":0},{"$f":"+R42*(1+$D$35)","v":0},{"$f":"+S42*(1+$D$35)","v":0},{"$f":"+T42*(1+$D$35)","v":0},{"$f":"+U42*(1+$D$35)","v":0},{"$f":"IF($S40=$R44,PMT($K$5/12,R41,-$R42*R41/W41),0)","v":0},{"$f":"IF($S40=$R44,PMT($K$5/12,S41,-$R42*S41/X41),0)","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"Pago anual"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,"Pago en renta"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"Otro no habilitado"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"GMOV",null,{"$f":"IFERROR(K47/K14,0)","v":0},{"$f":"IFERROR(L47/L14,0)","v":0},0,{"$f":"IFERROR(N47/N14,0)","v":0},0]
[null,null,null,null,null,null,null,null,"Renta ajustada",null,{"$f":"IFERROR(K48/K14,0)","v":0},{"$f":"IFERROR(L48/L14,0)","v":0},0,0,0]
[null,null,null,null,null,null,null,null,"Deducibilidad"]
[null,null,null,null,null,null,null,null,"Gasolina / Diesel",1,{"$f":"(K$59*1)+(K$60*K52)","v":0},{"$f":"(L$59*1)+(L$60*L52)","v":0},0,0,0]
[null,null,null,null,null,null,null,null,"Eléctrico / Híbrido",2,{"$f":"(K$59*1)+(K$60*K54)","v":0},{"$f":"(L$59*1)+(L$60*L54)","v":0},0,0,0]
[null,null,null,null,null,null,null,null,"Carga / Transporte",3,{"$f":"(K$59*1)+(K$60*K56)","v":0},{"$f":"(L$59*1)+(L$60*L56)","v":0},0,0,0]

{"sheet":"Resumen","index":2,"n_rows":87,"n_cols":13,"rows_kept":87,"cut":false,"hidden":true,"merged":[[84,6,84,8],[84,10,84,12],[84,1,84,3],[82,1,82,3],[82,6,82,8],[82,10,82,12],[44,6,45,12],[32,6,32,12],[18,1,18,12],[22,4,25,5],[22,6,22,12],[23,6,23,7],[6,1,6,12],[7,1,7,12],[9,11,9,12],[13,9,13,12],[14,9,14,12]]}
[]
[]
[]
[]
[]
[]
[null,"Cotización"]
[null,"Arrendamiento Puro"]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Captura!N3","v":"2026-03-06"}]
[]
[]
[]
[null,"Cliente:",null,null,{"$f":"+Captura!D7","v":"SOPORTE LOGISTICO EXPRESS"},null,null,null,"Teléfono",{"$f":"+Captura!D9","v":0}]
[null,"Atención:",null,null,{"$f":"+Captura!D8","v":"A QUIEN CORRESPONDA"},null,null,null,"E-mail",{"$f":"+Captura!D10","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Captura!O40","v":"v. 20240220"}]
[]
[]
[null,"Tipo de equipo",null,null,{"$f":"+Captura!T7","v":"Vehículo utilitario"},null,null,null,null,null,null,null,"Regresar"]
[null,"Estado del equipo",null,null,{"$f":"+Captura!T17","v":"Nuevo"}]
[null,"Descripción",null,null,{"$f":"+Captura!D15","v":"LAP TOP DELL PRO 14\", 16 GB"},null,"RENTAS/MESES    "]
[null,null,null,null,null,null,"Factor interno",null,{"$f":"Captura!K15","v":0},{"$f":"Captura!L15","v":1.352238010030939},{"$f":"Captura!M15","v":1.5346494900792427},{"$f":"Captura!N15","v":0},{"$f":"Captura!O15","v":0}]
[null,null,null,null,null,null,"% de Deducibilidad",null,{"$f":"SUMIF(Captura!$J$62:$J$64,Captura!$K$42,Captura!K62:K64)","v":0},{"$f":"SUMIF(Captura!$J$62:$J$64,Captura!$K$42,Captura!L62:L64)","v":0},{"$f":"SUMIF(Captura!$J$62:$J$64,Captura!$K$42,Captura!M62:M64)","v":0},{"$f":"SUMIF(Captura!$J$62:$J$64,Captura!$K$42,Captura!N62:N64)","v":0},{"$f":"SUMIF(Captura!$J$62:$J$64,Captura!$K$42,Captura!O62:O64)","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"+Captura!K13","v":18},{"$f":"+Captura!L13","v":24},{"$f":"+Captura!M13","v":36},{"$f":"+Captura!N13","v":48},{"$f":"+Captura!O13","v":60}]
[null,"Valor factura sin IVA",null,null,{"$f":"+Captura!G18","v":14670.129310344828},null,"Renta mensual s/IVA",null,{"$f":"Captura!K14","v":0},{"$f":"Captura!L14","v":796},{"$f":"Captura!M14","v":605},{"$f":"Captura!N14","v":0},{"$f":"Captura!O14","v":0}]
[null,null,null,null,null,null,"GMOV",null,{"$f":"Captura!K47","v":0},{"$f":"Captura!L47","v":0},{"$f":"Captura!M47","v":0},{"$f":"Captura!N47","v":0},{"$f":"Captura!O47","v":0}]
[null,"IVA",null,null,{"$f":"+Captura!G19","v":2347.2206896551725},null,"Servicio Geolocalización",null,{"$f":"IF(I24=0,0,Captura!K24)","v":0},{"$f":"IF(J24=0,0,Captura!L24)","v":0},{"$f":"IF(K24=0,0,Captura!M24)","v":0},{"$f":"IF(L24=0,0,Captura!N24)","v":0},{"$f":"IF(M24=0,0,Captura!O24)","v":0}]
[null,"Valor factura con IVA",null,null,{"$f":"+Captura!G20","v":17017.349999999999},null,"Seguro de daños",null,{"$f":"IF(I27=0,0,Captura!W28)","v":0},{"$f":"IF(J27=0,0,Captura!X28)","v":184.57970535006601},{"$f":"IF(K27=0,0,Captura!Y28)","v":193.60312316302492},{"$f":"IF(L27=0,0,Captura!Z28)","v":0},{"$f":"IF(M27=0,0,Captura!AA28)","v":0}]
[null,null,null,null,null,null,"Renta mensual s/IVA",null,{"$f":"SUM(I27:I30)","v":0},{"$f":"SUM(J27:J30)","v":980.57970535006598},{"$f":"SUM(K27:K30)","v":798.60312316302497},{"$f":"SUM(L27:L30)","v":0},{"$f":"SUM(M27:M30)","v":0}]
[null,null,null,null,null,null,"Renta mensual total",null,{"$f":"I31*1.16","v":0},{"$f":"J31*1.16","v":1137.4724582060765},{"$f":"K31*1.16","v":926.37962286910886},{"$f":"L31*1.16","v":0},{"$f":"M31*1.16","v":0}]
[null,null,null,null,null,null,"PAGO INICIAL"]
[null,"No. de rentas en depósito",null,null,{"$f":"+Captura!K8","v":0},null,"Anticipo",null,{"$f":"+Captura!K17","v":0},{"$f":"+Captura!L17","v":733.50646551724139},{"$f":"+Captura!M17","v":733.50646551724139},{"$f":"+Captura!N17","v":0},{"$f":"+Captura!O17","v":0}]
[null,"Comisión de apertura",null,null,{"$f":"+Captura!K9","v":0.03},null,"Comisión de apertura",null,{"$f":"+Captura!K18","v":0},{"$f":"+Captura!L18","v":440.10387931034484},{"$f":"+Captura!M18","v":440.10387931034484},{"$f":"+Captura!N18","v":0},{"$f":"+Captura!O18","v":0}]
[null,"Anticipo",null,null,{"$f":"+Captura!K10","v":733.50646551724139},null,"Gestoría y Registro",null,{"$f":"+Captura!K20","v":0},{"$f":"+Captura!L20","v":0},{"$f":"+Captura!M20","v":0},{"$f":"+Captura!N20","v":0},{"$f":"+Captura!O20","v":0}]
[null,null,null,null,null,null,"Equipo de geo localización",null,{"$f":"+Captura!K21","v":0},{"$f":"+Captura!L21","v":0},{"$f":"+Captura!M21","v":0},{"$f":"+Captura!N21","v":0},{"$f":"+Captura!O21","v":0}]
[null,null,null,null,null,null,"Placas y Tenencia",null,{"$f":"+Captura!K23","v":0},{"$f":"+Captura!L23","v":0},{"$f":"+Captura!M23","v":0},{"$f":"+Captura!N23","v":0},{"$f":"+Captura!O23","v":0}]
[null,null,null,null,null,null,{"$f":"+Captura!I25","v":"Otro"},null,{"$f":"+Captura!K25","v":0},{"$f":"+Captura!L25","v":0},{"$f":"+Captura!M25","v":0},{"$f":"+Captura!N25","v":0},{"$f":"+Captura!O25","v":0}]
[null,"Gestoría y Registro",null,null,{"$f":"+Captura!F23","v":"Pago único"},null,"IVA",null,{"$f":"+Captura!K26","v":0},{"$f":"+Captura!L26","v":187.7776551724138},{"$f":"+Captura!M26","v":187.7776551724138},{"$f":"+Captura!N26","v":0},{"$f":"+Captura!O26","v":0}]
[null,"Equipo de geolocalización",null,null,{"$f":"+Captura!F24","v":"Pago único"},null,"Pago inicial",null,{"$f":"I43-I42","v":0},{"$f":"J43-J42","v":1361.3879999999999},1361.3879999999999,{"$f":"L43-L42","v":0},0]
[null,"Seguro de daños",null,null,{"$f":"+Captura!T26","v":"Pago en renta"},null,"Rentas en depósito",null,{"$f":"+Captura!K19","v":0},{"$f":"+Captura!L19","v":0},{"$f":"+Captura!M19","v":0},{"$f":"+Captura!N19","v":0},{"$f":"+Captura!O19","v":0}]
[null,"Placas y Tenencia",null,null,{"$f":"+Captura!T33","v":"Pago anual"},null,"Pago Total inicial",null,{"$f":"Captura!K27","v":0},{"$f":"Captura!L27","v":1361.3879999999999},{"$f":"Captura!M27","v":1361.3879999999999},{"$f":"Captura!N27","v":0},{"$f":"Captura!O27","v":0}]
[null,"Servicio de geolocalización",null,null,"Pago mensual",null,"Residual s/IVA",null,{"$f":"IF(I24=0,0,Captura!$G$18*Captura!K28)","v":0},{"$f":"$E$27*0.1","v":1467.0129310344828},{"$f":"$E$27*0.1","v":1467.0129310344828},1467.0129310344828,{"$f":"IF(M24=0,0,Captura!$G$18*Captura!O28)","v":0}]
[null,{"$f":"+Captura!I25","v":"Otro"},null,null,{"$f":"+Captura!F28","v":0},null,"No incluye seguro anual, placas y tenencia.\nPago inicial NO incluye renta 1. Las rentas en depósito NO se incluyen en la factura inicial, se otorga recibo."]
[]
[]
[]
[null,"Notas:"]
[null,"1. Esta cotización no es una autorización y no representa ninguna obligación para Leasing Mobile de México, S. A. de C. V."]
[null,"2. La información descrita en el presente documento está sujeta a cambios sin previo aviso."]
[null,"3. Esta cotización no considera gastos que el equipo requiera para su adquisición, uso o mantenimiento."]
[null,"4. Las rentas en depósito serán devueltas al cumplimiento de todas las obligaciones contractauales del Arrendatario."]
[]
[]
[]
[]
[null,"Documentación requerida:"]
[]
[null,1,"Copia de Acta Constitutiva de la empresa y poder (es) del Rep. Legal"]
[null,2,"Información Financiera (últimos 3 años)"]
[null,3,"Comprobante de domicilio con antigüedad no mayor a 3 meses"]
[null,null,null," - Recibo de teléfono fijo."]
[null,null,null," - Estado de cuenta bancario."]
[null,null,null," - Recibo de luz, agua o predial."]
[null,4,"Registro Federal de Contribuyentes."]
[null,5,"Identificación oficial vigente"]
[null,null,null," - Credencial de elector."]
[null,null,null," - Pasaporte."]
[null,null,null," - FM2."]
[null,6,"Buró de crédito de la empresa y principales accionistas."]
[null,7,"Solicitud firmada."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null," "]
[null,"DIRECTIVO LEASING MOBILE",null,null,null,null,{"$f":"Captura!D31","v":"xxxx"},null,null,null,{"$f":"Captura!D8","v":"A QUIEN CORRESPONDA"}]
[null,null,null,null,null,null,null,{"$f":"Captura!D32","v":"xxxx"}]
[null,null,null,null,null,null,null,{"$f":"Captura!D33","v":"xxxx"}]

{"sheet":"Deducible","index":3,"n_rows":22,"n_cols":6,"rows_kept":22,"cut":false,"hidden":true,"merged":[]}
[null,null,"Diario","Mensual","Anual"]
["Gasolina / Diesel",1,200,{"$f":"E2/12","v":6000},{"$f":"C2*360","v":72000}]
["Eléctrico / Híbrido",2,285,{"$f":"E3/12","v":8550},{"$f":"C3*360","v":102600}]
["Carga / Transporte",3,null,null,null,"100% deducible"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"gmdo","Seguro","Renta","Mensual"]
[{"$f":"450000/1.16","v":387931.03448275867},5063,1729.24,5588.71,{"$f":"B17+C17+D17","v":12380.95},{"$f":"E17*1.16","v":14361.902}]
[null,{"$f":"B17/A17","v":1.3051288888888887E-2},null,null,null,{"$f":"Resumen!L32","v":0}]
[null,null,null,null,null,{"$f":"F18-F17","v":-14361.902}]
[]
[]
[null,null,null,{"$f":"(B17+D17)*36","v":383461.55999999994}]

{"sheet":"Referencia","index":4,"n_rows":10,"n_cols":7,"rows_kept":10,"cut":false,"hidden":true,"merged":[]}
["Tipo de activo","Plazo","Anticipo","Flotilla","Residual","Tipo","Persona"]
["Laptops",18,0,"Si",0,1,"Moral"]
["Workstation",24,0.05,"No",0.05,2,"Física AE"]
["Servidores",36,0.1,null,0.1,3]
["Infraestructura de IT",48,0.12,null,0.15]
[null,null,0.15,null,0.2]
[null,null,0.2,null,0.25]
[null,null,0.25,null,0.3]
[null,null,0.3,null,0.35]
[null,null,null,null,0.4]

{"sheet":"Plazo 1","index":5,"n_rows":111,"n_cols":37,"rows_kept":111,"cut":false,"hidden":true,"merged":[[112,1,112,17],[3,15,3,16],[6,1,6,16],[7,1,7,16],[9,15,9,16],[11,10,11,16],[16,35,16,36],[18,35,18,36],[109,1,109,16],[110,1,110,16],[12,10,12,16],[14,1,14,16],[18,4,20,5],[17,16,19,16],[106,1,106,16],[107,1,107,16],[108,1,108,16],[21,4,21,5],[22,4,22,5],[23,4,23,5]]}
[]
[]
[]
[]
[]
[]
[null,"Cotización"]
[null,"Arrendamiento Puro"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Captura!N3","v":"2026-03-06"}]
[]
[null,"Cliente:",null,null,{"$f":"+Captura!D7","v":"SOPORTE LOGISTICO EXPRESS"},null,null,null,null,"Teléfono",{"$f":"+Captura!D9","v":0}]
[null,"Atención:",null,null,{"$f":"+Captura!D8","v":"A QUIEN CORRESPONDA"},null,null,null,null,"E-mail",{"$f":"+Captura!D10","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Captura!O40","v":"v. 20240220"}]
[]
[]
[null,"Tipo de equipo",null,null,{"$f":"+Captura!T7","v":"Vehículo utilitario"},null,null,"Plazo del arrendamiento",null,{"$f":"+Captura!K13","v":18},null,"Gestoría y Registro",null,{"$f":"+Captura!F23","v":"Pago único"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valor presente de flujos"]
[null,"Estado del equipo",null,null,{"$f":"+Captura!T17","v":"Nuevo"},null,null,"No. de rentas en depósito",null,{"$f":"+Captura!K8","v":0},null,"Equipo de geolocalizacióon",null,{"$f":"+Captura!F24","v":"Pago único"},null,null,{"$f":"+Captura!K36","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV(Captura!$D$35/12,AJ29:AJ88)+AJ28","v":-13936.622844827587},{"$f":"NPV(Captura!$D$35/12,AK29:AK88)+AK28","v":4392.7389935173915}]
[null,"Descripción",null,null,{"$f":"+Captura!D15","v":"LAP TOP DELL PRO 14\", 16 GB"},null,null,"Comisión de apertura",null,{"$f":"+Captura!K9","v":0.03},null,"Seguro de daños",null,{"$f":"+Captura!T26","v":"Pago en renta"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tasa Interna de Retorno"]
[null,null,null,null,null,null,null,"Anticipo",null,{"$f":"+Captura!K10","v":733.50646551724139},null,"Placas y Tenencia",null,{"$f":"+Captura!T33","v":"Pago anual"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IRR(AJ28:AJ88,0.01)*12","v":{"$error":"#NUM!"}},{"$f":"IRR(AK28:AK88,0.01)*12","v":-1.0716647041725285}]
[null,null,null,null,null,null,null,"Residual estimado",null,"Valor mercado",null,"Servicio de geolocalización",null,{"$f":"+Captura!T40","v":"Pago anual"},null,null,{"$f":"+Captura!K37","v":"Positivo"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Req.",{"$f":"+Captura!K34","v":8626.0360344827586}]
[null,"Valor factura sin IVA",null,null,{"$f":"+Captura!G18","v":14670.129310344828},null,null,null,null,null,null,{"$f":"+Captura!I25","v":"Otro"},null,{"$f":"+Captura!F28","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VP / CR",{"$f":"+(AJ18+AK18)/AK21","v":-1.1064043568979216}]
[null,"IVA",null,null,{"$f":"+Captura!G19","v":2347.2206896551725},null,null,null,null,null,null,null,null,null,null,null,"Regresar"]
[null,"Valor factua con IVA",null,null,{"$f":"+Captura!G20","v":17017.349999999999},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,"Indicador anualizado",{"$f":"+AK22/J17*12","v":-0.73760290459861444}]
[]
[null,"Periodo","Mes","Renta","Anticipo","Comisión de apertura","Rentas en depósito","Devolución de rentas en depósito","Gestoría y Registro","Equipo de geo localización","Seguro de daños","Placas y Tenencia","Servicio de geo localización",{"$f":"+L22","v":"Otro"},"Residual estimado","IVA","TOTAL",null,null,"Mes","Periodo","Fondeo","Comisión de apertura","Intereses","Capital","Pago","Bullet","Equipo de geo localización","Seguro de daños","Placas y Tenencia","Servicio de geo localización","Otro","IVA","TOTAL",null,"Flujo Activo sin IVA","Flujo Pasivo sin IVA"]
[]
[null,0,{"$f":"+P10","v":"2026-03-06"},{"$f":"+Captura!K16+Resumen!I29+Resumen!I30","v":0},{"$f":"+Captura!K10","v":733.50646551724139},{"$f":"+Captura!K18","v":0},{"$f":"+Captura!K19","v":0},{"$f":"IF(B28=J$17,-G$28,0)","v":0},{"$f":"+Captura!K20","v":0},{"$f":"+Captura!K21","v":0},{"$f":"+Captura!K22","v":0},{"$f":"+Captura!K23","v":0},{"$f":"+Captura!K24","v":0},{"$f":"+Captura!K25","v":0},{"$f":"IF(B28=J$17,Captura!$K$29,0)","v":0},{"$f":"SUM(D28:F28,I28:N28)*Captura!$C$19","v":117.36103448275863},{"$f":"SUM(D28:P28)-O28","v":850.86750000000006},null,null,1,{"$f":"+B28","v":0},{"$f":"+Captura!O8","v":8391.3139655172399},{"$f":"+Captura!K31","v":0},null,null,null,null,{"$f":"+J28","v":0},{"$f":"+Captura!G25","v":2000},{"$f":"+Captura!G26","v":0},{"$f":"+Captura!G27","v":0},{"$f":"+N28","v":0},{"$f":"+(W28+AB28+AC28+AD28+AE28+AF28)*Captura!$C$19","v":320},{"$f":"SUM(W28,Z28:AG28)","v":2320},null,{"$f":"-E22+(Q28-P28)+O28","v":-13936.622844827587},{"$f":"+V28-(AH28-AG28)","v":6391.3139655172399}]
[null,1,{"$f":"EDATE(C28,1)","v":"2026-04-06"},{"$f":"IF(B29<J$17,Captura!$K$16,0)+Resumen!$I$29+Resumen!$I$30","v":0},null,null,null,0,null,null,0,0,0,null,{"$f":"IF(B29=J$17,Captura!$K$29,0)","v":0},{"$f":"SUM(D29:F29,I29:N29)*Captura!$C$19","v":0},{"$f":"SUM(D29:P29)-O29","v":0},null,null,{"$f":"IF(T28=12,1,T28+1)","v":2},{"$f":"+B29","v":1},{"$f":"+V28-Y29-AA29","v":8503.1981517241366},null,{"$f":"+V28*Captura!$O$9/12","v":111.88418620689653},{"$f":"+Z29-X29","v":-111.88418620689653},{"$f":"+Captura!K30","v":0},{"$f":"IF(U29=J$17,Captura!$K$33,0)","v":0},null,0,0,0,null,{"$f":"+(W29+AB29+AC29+AD29+AE29+AF29)*Captura!$C$19","v":0},{"$f":"SUM(W29,Z29:AG29)","v":0},null,{"$f":"Q29-P29+O29","v":0},{"$f":"-(AH29-AG29)","v":0}]
[null,2,{"$f":"EDATE(C29,1)","v":"2026-05-06"},{"$f":"IF(B30<J$17,Captura!$K$16,0)+Resumen!$I$29+Resumen!$I$30","v":0},null,null,null,0,null,null,0,0,0,null,{"$f":"IF(B30=J$17,Captura!$K$29,0)","v":0},{"$f":"SUM(D30:F30,I30:N30)*Captura!$C$19","v":0},0,null,null,{"$f":"IF(T29=12,1,T29+1)","v":3},2,{"$f":"+V29-Y30-AA30","v":8616.5741270804592},null,{"$f":"+V29*Captura!$O$9/12","v":113.37597535632182},{"$f":"+Z30-X30","v":-113.37597535632182},{"$f":"IF(U30>J$17,0,Z29)","v":0},{"$f":"IF(U30=J$17,Captura!$K$33,0)","v":0},null,0,0,0,null,{"$f":"+(W30+AB30+AC30+AD30+AE30+AF30)*Captura!$C$19","v":0},0,null,{"$f":"Q30-P30+O30","v":0},{"$f":"-(AH30-AG30)","v":0}]
[null,3,"2026-06-06",{"$f":"IF(B31<J$17,Captura!$K$16,0)+Resumen!$I$29+Resumen!$I$30","v":0},null,null,null,0,null,null,0,0,0,null,{"$f":"IF(B31=J$17,Captura!$K$29,0)","v":0},{"$f":"SUM(D31:F31,I31:N31)*Captura!$C$19","v":0},0,null,null,4,3,8731.4617821081993,null,{"$f":"+V30*Captura!$O$9/12","v":114.88765502773946},-114.88765502773946,{"$f":"IF(U31>J$17,0,Z30)","v":0},{"$f":"IF(U31=J$17,Captura!$K$33,0)","v":0},null,0,0,0,null,{"$f":"+(W31+AB31+AC31+AD31+AE31+AF31)*Captura!$C$19","v":0},0,null,0,0]
[null,4,"2026-07-06",{"$f":"IF(B32<J$17,Captura!$K$16,0)+Resumen!$I$29+Resumen!$I$30","v":0},null,null,null,0,null,null,0,0,0,null,{"$f":"IF(B32=J$17,Captura!$K$29,0)","v":0},{"$f":"SUM(D32:F32,I32:N32)*Captura!$C$19","v":0},0,null,null,5,4,8847.8812725363077,null,{"$f":"+V31*Captura!$O$9/12","v":116.41949042810933},-116.41949042810933,0,{"$f":"IF(U32=J$17,Captura!$K$33,0)","v":0},null,0,0,0,null,{"$f":"+(W32+AB32+AC32+AD32+AE32+AF32)*Captura!$C$19","v":0},0,null,0,0]
[null,5,"2026-08-06",{"$f":"IF(B33<J$17,Captura!$K$16,0)+Resumen!$I$29+Resumen!$I$30","v":0},null,null,null,0,null,null,0,0,0,null,{"$f":"IF(B33=J$17,Captura!$K$29,0)","v":0},{"$f":"SUM(D33:F33,I33:N33)*Captura!$C$19","v":0},0,null,null,6,5,8965.8530228367927,null,{"$f":"+V32*Captura!$O$9/12","v":117.97175030048412},-117.97175030048412,0,{"$f":"IF(U33=J$17,Captura!$K$33,0)","v":0},null,0,0,0,null,{"$f":"+(W33+AB33+AC33+AD33+AE33+AF33)*Captura!$C$19","v":0},0,null,0,0]
[null,6,"2026-09-06",{"$f":"IF(B34<J$17,Captura!$K$16,0)+Resumen!$I$29+Resumen!$I$30","v":0},null,null,null,0,null,null,0,0,0,null,{"$f":"IF(B34=J$17,Captura!$K$29,0)","v":0},{"$f":"SUM(D34:F34,I34:N34)*Captura!$C$19","v":0},0,null,null,7,6,9085.3977298079499,null,{"$f":"+V33*Captura!$O$9/12","v":119.54470697115723},-119.54470697115723,0,{"$f":"IF(U34=J$17,Captura!$K$33,0)","v":0},null,0,0,0,null,{"$f":"+(W34+AB34+AC34+AD34+AE34+AF34)*Captura!$C$19","v":0},0,null,0,0]
[null,7,"2026-10-06",{"$f":"IF(B35<J$17,Captura!$K$16,0)+Resumen!$I$29+Resumen!$I$30","v":0},null,null,null,0,null,null,0,0,0,null,{"$f":"IF(B35=J$17,Captura!$K$29,0)","v":0},{"$f":"SUM(D35:F35,I35:N35)*Captura!$C$19","v":0},0,null,null,8,7,9206.5363662053896,null,{"$f":"+V34*Captura!$O$9/12","v":121.13863639743933},-121.13863639743933,0,{"$f":"IF(U35=J$17,Captura!$K$33,0)","v":0},null,0,0,0,null,{"$f":"+(W35+AB35+AC35+AD35+AE35+AF35)*Captura!$C$19","v":0},0,null,0,0]
[null,8,"2026-11-06",{"$f":"IF(B36<J$17,Captura!$K$16,0)+Resumen!$I$29+Resumen!$I$30","v":0},null,null,null,0,null,null,0,0,0,null,{"$f":"IF(B36=J$17,Captura!$K$29,0)","v":0},{"$f":"SUM(D36:F36,I36:N36)*Captura!$C$19","v":0},0,null,null,9,8,9329.2901844214612,null,{"$f":"+V35*Captura!$O$9/12","v":122.75381821607186},-122.75381821607186,0,{"$f":"IF(U36=J$17,Captura!$K$33,0)","v":0},null,0,0,0,null,{"$f":"+(W36+AB36+AC36+AD36+AE36+AF36)*Captura!$C$19","v":0},0,null,0,0]
[null,9,"2026-12-06",{"$f":"IF(B37<J$17,Captura!$K$16,0)+Resumen!$I$29+Resumen!$I$30","v":0},null,null,null,0,null,null,0,0,0,null,{"$f":"IF(B37=J$17,Captura!$K$29,0)","v":0},{"$f":"SUM(D37:F37,I37:N37)*Captura!$C$19","v":0},0,null,null,10,9,9453.6807202137479,null,{"$f":"+V36*Captura!$O$9/12","v":124.39053579228614},-124.39053579228614,0,{"$f":"IF(U37=J$17,Captura!$K$33,0)","v":0},null,0,0,0,null,{"$f":"+(W37+AB37+AC37+AD37+AE37+AF37)*Captura!$C$19","v":0},0,null,0,0]
[null,10,"2027-01-06",{"$f":"IF(B38<J$17,Captura!$K$16,0)+Resumen!$I$29+Resumen!$I$30","v":0},null,null,null,0,null,null,0,0,0,null,{"$f":"IF(B38=J$17,Captura!$K$29,0)","v":0},{"$f":"SUM(D38:F38,I38:N38)*Captura!$C$19","v":0},0,null,null,11,10,9579.7297964832651,null,{"$f":"+V37*Captura!$O$9/12","v":126.04907626951665},-126.04907626951665,0,{"$f":"IF(U38=J$17,Captura!$K$33,0)","v":0},null,0,0,0,null,{"$f":"+(W38+AB38+AC38+AD38+AE38+AF38)*Captura!$C$19","v":0},0,null,0,0]
[null,11,"2027-02-06",{"$f":"IF(B39<J$17,Captura!$K$16,0)+Resumen!$I$29+Resumen!$I$30","v":0},null,null,null,0,null,null,0,0,0,null,{"$f":"IF(B39=J$17,Captura!$K$29,0)","v":0},{"$f":"SUM(D39:F39,I39:N39)*Captura!$C$19","v":0},0,null,null,12,11,9707.4595271030412,null,{"$f":"+V38*Captura!$O$9/12","v":127.72973061977687},-127.72973061977687,0,{"$f":"IF(U39=J$17,Captura!$K$33,0)","v":0},null,0,0,0,null,{"$f":"+(W39+AB39+AC39+AD39+AE39+AF39)*Captura!$C$19","v":0},0,null,0,0]
[null,12,"2027-03-06",{"$f":"IF(B40<J$17,Captura!$K$16,0)+Resumen!$I$29+Resumen!$I$30","v":0},null,null,null,0,null,null,{"$f":"IF(B40+1>=$J$17,0,K28*(1+Captura!$D$35))","v":0},{"$f":"IF(B40+1>=$J$17,0,L28*(1+Captura!$D$35))","v":0},{"$f":"IF(B40+1>=$J$17,0,M28*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B40=J$17,Captura!$K$29,0)","v":0},{"$f":"SUM(D40:F40,I40:N40)*Captura!$C$19","v":0},0,null,null,1,12,9836.8923207977477,null,{"$f":"+V39*Captura!$O$9/12","v":129.43279369470721},-129.43279369470721,0,{"$f":"IF(U40=J$17,Captura!$K$33,0)","v":0},null,{"$f":"IF(U40+1>=$J$17,0,AC28*(1+Captura!$D$35))","v":2080},{"$f":"IF(U40+1>=$J$17,0,AD28*(1+Captura!$D$35))","v":0},{"$f":"IF(U40+1>=$J$17,0,AE28*(1+Captura!$D$35))","v":0},null,{"$f":"+(W40+AB40+AC40+AD40+AE40+AF40)*Captura!$C$19","v":332.8},2412.8000000000002,null,0,-2080]
[null,13,"2027-04-06",{"$f":"IF(B41<J$17,Captura!$K$16,0)+Resumen!$I$29+Resumen!$I$30","v":0},null,null,null,0,null,null,{"$f":"IF(B41+1>=$J$17,0,K29*(1+Captura!$D$35))","v":0},{"$f":"IF(B41+1>=$J$17,0,L29*(1+Captura!$D$35))","v":0},{"$f":"IF(B41+1>=$J$17,0,M29*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B41=J$17,Captura!$K$29,0)","v":0},{"$f":"SUM(D41:F41,I41:N41)*Captura!$C$19","v":0},0,null,null,2,13,9968.0508850750502,null,{"$f":"+V40*Captura!$O$9/12","v":131.1585642773033},-131.1585642773033,0,{"$f":"IF(U41=J$17,Captura!$K$33,0)","v":0},null,{"$f":"IF(U41+1>=$J$17,0,AC29*(1+Captura!$D$35))","v":0},{"$f":"IF(U41+1>=$J$17,0,AD29*(1+Captura!$D$35))","v":0},{"$f":"IF(U41+1>=$J$17,0,AE29*(1+Captura!$D$35))","v":0},null,{"$f":"+(W41+AB41+AC41+AD41+AE41+AF41)*Captura!$C$19","v":0},0,null,0,0]
[null,14,"2027-05-06",{"$f":"IF(B42<J$17,Captura!$K$16,0)+Resumen!$I$29+Resumen!$I$30","v":0},null,null,null,{"$f":"IF(B42=J$17,-G$28,0)","v":0},null,null,{"$f":"IF(B42+1>=$J$17,0,K30*(1+Captura!$D$35))","v":0},{"$f":"IF(B42+1>=$J$17,0,L30*(1+Captura!$D$35))","v":0},{"$f":"IF(B42+1>=$J$17,0,M30*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B42=J$17,Captura!$K$29,0)","v":0},{"$f":"SUM(D42:F42,I42:N42)*Captura!$C$19","v":0},0,null,null,3,14,10100.958230209384,null,{"$f":"+V41*Captura!$O$9/12","v":132.90734513433401},-132.90734513433401,0,{"$f":"IF(U42=J$17,Captura!$K$33,0)","v":0},null,{"$f":"IF(U42+1>=$J$17,0,AC30*(1+Captura!$D$35))","v":0},{"$f":"IF(U42+1>=$J$17,0,AD30*(1+Captura!$D$35))","v":0},{"$f":"IF(U42+1>=$J$17,0,AE30*(1+Captura!$D$35))","v":0},null,{"$f":"+(W42+AB42+AC42+AD42+AE42+AF42)*Captura!$C$19","v":0},0,null,0,0]
[null,15,"2027-06-06",{"$f":"IF(B43<J$17,Captura!$K$16,0)+Resumen!$I$29+Resumen!$I$30","v":0},null,null,null,0,null,null,{"$f":"IF(B43+1>=$J$17,0,K31*(1+Captura!$D$35))","v":0},{"$f":"IF(B43+1>=$J$17,0,L31*(1+Captura!$D$35))","v":0},{"$f":"IF(B43+1>=$J$17,0,M31*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B43=J$17,Captura!$K$29,0)","v":0},{"$f":"SUM(D43:F43,I43:N43)*Captura!$C$19","v":0},0,null,null,4,15,10235.637673278843,null,{"$f":"+V42*Captura!$O$9/12","v":134.67944306945847},-134.67944306945847,0,{"$f":"IF(U43=J$17,Captura!$K$33,0)","v":0},null,{"$f":"IF(U43+1>=$J$17,0,AC31*(1+Captura!$D$35))","v":0},{"$f":"IF(U43+1>=$J$17,0,AD31*(1+Captura!$D$35))","v":0},{"$f":"IF(U43+1>=$J$17,0,AE31*(1+Captura!$D$35))","v":0},null,{"$f":"+(W43+AB43+AC43+AD43+AE43+AF43)*Captura!$C$19","v":0},0,null,0,0]
[null,16,"2027-07-06",{"$f":"IF(B44<J$17,Captura!$K$16,0)+Resumen!$I$29+Resumen!$I$30","v":0},null,null,null,0,null,null,{"$f":"IF(B44+1>=$J$17,0,K32*(1+Captura!$D$35))","v":0},{"$f":"IF(B44+1>=$J$17,0,L32*(1+Captura!$D$35))","v":0},{"$f":"IF(B44+1>=$J$17,0,M32*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B44=J$17,Captura!$K$29,0)","v":0},{"$f":"SUM(D44:F44,I44:N44)*Captura!$C$19","v":0},0,null,null,5,16,10372.112842255894,null,{"$f":"+V43*Captura!$O$9/12","v":136.47516897705125},-136.47516897705125,0,{"$f":"IF(U44=J$17,Captura!$K$33,0)","v":0},null,{"$f":"IF(U44+1>=$J$17,0,AC32*(1+Captura!$D$35))","v":0},{"$f":"IF(U44+1>=$J$17,0,AD32*(1+Captura!$D$35))","v":0},{"$f":"IF(U44+1>=$J$17,0,AE32*(1+Captura!$D$35))","v":0},null,{"$f":"+(W44+AB44+AC44+AD44+AE44+AF44)*Captura!$C$19","v":0},0,null,0,0]
[null,17,"2027-08-06",{"$f":"IF(B45<J$17,Captura!$K$16,0)+Resumen!$I$29+Resumen!$I$30","v":0},null,null,null,0,null,null,{"$f":"IF(B45+1>=$J$17,0,K33*(1+Captura!$D$35))","v":0},{"$f":"IF(B45+1>=$J$17,0,L33*(1+Captura!$D$35))","v":0},{"$f":"IF(B45+1>=$J$17,0,M33*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B45=J$17,Captura!$K$29,0)","v":0},{"$f":"SUM(D45:F45,I45:N45)*Captura!$C$19","v":0},0,null,null,6,17,10510.407680152639,null,{"$f":"+V44*Captura!$O$9/12","v":138.29483789674526},-138.29483789674526,0,{"$f":"IF(U45=J$17,Captura!$K$33,0)","v":0},null,{"$f":"IF(U45+1>=$J$17,0,AC33*(1+Captura!$D$35))","v":0},{"$f":"IF(U45+1>=$J$17,0,AD33*(1+Captura!$D$35))","v":0},{"$f":"IF(U45+1>=$J$17,0,AE33*(1+Captura!$D$35))","v":0},null,{"$f":"+(W45+AB45+AC45+AD45+AE45+AF45)*Captura!$C$19","v":0},0,null,0,0]
[null,18,"2027-09-06",{"$f":"IF(B46<J$17,Captura!$K$16,0)","v":0},null,null,null,0,null,null,{"$f":"IF(B46+1>=$J$17,0,K34*(1+Captura!$D$35))","v":0},{"$f":"IF(B46+1>=$J$17,0,L34*(1+Captura!$D$35))","v":0},{"$f":"IF(B46+1>=$J$17,0,M34*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B46=J$17,Captura!$K$29,0)","v":0},{"$f":"SUM(D46:F46,I46:N46)*Captura!$C$19","v":0},0,null,null,7,18,10650.546449221341,null,{"$f":"+V45*Captura!$O$9/12","v":140.13876906870186},-140.13876906870186,0,{"$f":"IF(U46=J$17,Captura!$K$33,0)","v":0},null,{"$f":"IF(U46+1>=$J$17,0,AC34*(1+Captura!$D$35))","v":0},{"$f":"IF(U46+1>=$J$17,0,AD34*(1+Captura!$D$35))","v":0},{"$f":"IF(U46+1>=$J$17,0,AE34*(1+Captura!$D$35))","v":0},null,{"$f":"+(W46+AB46+AC46+AD46+AE46+AF46)*Captura!$C$19","v":0},0,null,0,0]
[null,19,"2027-10-06",{"$f":"IF(B47<J$17,Captura!$K$16,0)","v":0},null,null,null,0,null,null,{"$f":"IF(B47+1>=$J$17,0,K35*(1+Captura!$D$35))","v":0},{"$f":"IF(B47+1>=$J$17,0,L35*(1+Captura!$D$35))","v":0},{"$f":"IF(B47+1>=$J$17,0,M35*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B47=J$17,Captura!$K$29,0)","v":0},{"$f":"SUM(D47:F47,I47:N47)*Captura!$C$19","v":0},0,null,null,8,19,10792.553735210959,null,{"$f":"+V46*Captura!$O$9/12","v":142.00728598961788},-142.00728598961788,0,{"$f":"IF(U47=J$17,Captura!$K$33,0)","v":0},null,{"$f":"IF(U47+1>=$J$17,0,AC35*(1+Captura!$D$35))","v":0},{"$f":"IF(U47+1>=$J$17,0,AD35*(1+Captura!$D$35))","v":0},{"$f":"IF(U47+1>=$J$17,0,AE35*(1+Captura!$D$35))","v":0},null,{"$f":"+(W47+AB47+AC47+AD47+AE47+AF47)*Captura!$C$19","v":0},0,null,0,0]
[null,20,"2027-11-06",{"$f":"IF(B48<J$17,Captura!$K$16,0)","v":0},null,null,null,0,null,null,{"$f":"IF(B48+1>=$J$17,0,K36*(1+Captura!$D$35))","v":0},{"$f":"IF(B48+1>=$J$17,0,L36*(1+Captura!$D$35))","v":0},{"$f":"IF(B48+1>=$J$17,0,M36*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B48=J$17,Captura!$K$29,0)","v":0},{"$f":"SUM(D48:F48,I48:N48)*Captura!$C$19","v":0},0,null,null,9,20,10936.454451680438,null,{"$f":"+V47*Captura!$O$9/12","v":143.90071646947945},-143.90071646947945,0,{"$f":"IF(U48=J$17,Captura!$K$33,0)","v":0},null,{"$f":"IF(U48+1>=$J$17,0,AC36*(1+Captura!$D$35))","v":0},{"$f":"IF(U48+1>=$J$17,0,AD36*(1+Captura!$D$35))","v":0},{"$f":"IF(U48+1>=$J$17,0,AE36*(1+Captura!$D$35))","v":0},null,{"$f":"+(W48+AB48+AC48+AD48+AE48+AF48)*Captura!$C$19","v":0},0,null,0,0]
[null,21,"2027-12-06",{"$f":"IF(B49<J$17,Captura!$K$16,0)","v":0},null,null,null,0,null,null,{"$f":"IF(B49+1>=$J$17,0,K37*(1+Captura!$D$35))","v":0},{"$f":"IF(B49+1>=$J$17,0,L37*(1+Captura!$D$35))","v":0},{"$f":"IF(B49+1>=$J$17,0,M37*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B49=J$17,Captura!$K$29,0)","v":0},{"$f":"SUM(D49:F49,I49:N49)*Captura!$C$19","v":0},0,null,null,10,21,11082.273844369511,null,{"$f":"+V48*Captura!$O$9/12","v":145.81939268907252},-145.81939268907252,0,{"$f":"IF(U49=J$17,Captura!$K$33,0)","v":0},null,{"$f":"IF(U49+1>=$J$17,0,AC37*(1+Captura!$D$35))","v":0},{"$f":"IF(U49+1>=$J$17,0,AD37*(1+Captura!$D$35))","v":0},{"$f":"IF(U49+1>=$J$17,0,AE37*(1+Captura!$D$35))","v":0},null,{"$f":"+(W49+AB49+AC49+AD49+AE49+AF49)*Captura!$C$19","v":0},0,null,0,0]
[null,22,"2028-01-06",{"$f":"IF(B50<J$17,Captura!$K$16,0)","v":0},null,null,null,0,null,null,{"$f":"IF(B50+1>=$J$17,0,K38*(1+Captura!$D$35))","v":0},{"$f":"IF(B50+1>=$J$17,0,L38*(1+Captura!$D$35))","v":0},{"$f":"IF(B50+1>=$J$17,0,M38*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B50=J$17,Captura!$K$29,0)","v":0},{"$f":"SUM(D50:F50,I50:N50)*Captura!$C$19","v":0},0,null,null,11,22,11230.03749562777,null,{"$f":"+V49*Captura!$O$9/12","v":147.76365125826015},-147.76365125826015,0,{"$f":"IF(U50=J$17,Captura!$K$33,0)","v":0},null,{"$f":"IF(U50+1>=$J$17,0,AC38*(1+Captura!$D$35))","v":0},{"$f":"IF(U50+1>=$J$17,0,AD38*(1+Captura!$D$35))","v":0},{"$f":"IF(U50+1>=$J$17,0,AE38*(1+Captura!$D$35))","v":0},null,{"$f":"+(W50+AB50+AC50+AD50+AE50+AF50)*Captura!$C$19","v":0},0,null,0,0]
[null,23,"2028-02-06",{"$f":"IF(B51<J$17,Captura!$K$16,0)","v":0},null,null,null,0,null,null,{"$f":"IF(B51+1>=$J$17,0,K39*(1+Captura!$D$35))","v":0},{"$f":"IF(B51+1>=$J$17,0,L39*(1+Captura!$D$35))","v":0},{"$f":"IF(B51+1>=$J$17,0,M39*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B51=J$17,Captura!$K$29,0)","v":0},{"$f":"SUM(D51:F51,I51:N51)*Captura!$C$19","v":0},0,null,null,12,23,11379.771328902807,null,{"$f":"+V50*Captura!$O$9/12","v":149.73383327503694},-149.73383327503694,0,{"$f":"IF(U51=J$17,Captura!$K$33,0)","v":0},null,{"$f":"IF(U51+1>=$J$17,0,AC39*(1+Captura!$D$35))","v":0},{"$f":"IF(U51+1>=$J$17,0,AD39*(1+Captura!$D$35))","v":0},{"$f":"IF(U51+1>=$J$17,0,AE39*(1+Captura!$D$35))","v":0},null,{"$f":"+(W51+AB51+AC51+AD51+AE51+AF51)*Captura!$C$19","v":0},0,null,0,0]
[null,24,"2028-03-06",{"$f":"IF(B52<J$17,Captura!$K$16,0)","v":0},null,null,null,0,null,null,{"$f":"IF(B52+1>=$J$17,0,K40*(1+Captura!$D$35))","v":0},{"$f":"IF(B52+1>=$J$17,0,L40*(1+Captura!$D$35))","v":0},{"$f":"IF(B52+1>=$J$17,0,M40*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B52=J$17,Captura!$K$29,0)","v":0},{"$f":"SUM(D52:F52,I52:N52)*Captura!$C$19","v":0},0,null,null,1,24,11531.501613288177,null,{"$f":"+V51*Captura!$O$9/12","v":151.73028438537077},-151.73028438537077,0,{"$f":"IF(U52=J$17,Captura!$K$33,0)","v":0},null,{"$f":"IF(U52+1>=$J$17,0,AC40*(1+Captura!$D$35))","v":0},{"$f":"IF(U52+1>=$J$17,0,AD40*(1+Captura!$D$35))","v":0},{"$f":"IF(U52+1>=$J$17,0,AE40*(1+Captura!$D$35))","v":0},null,{"$f":"+(W52+AB52+AC52+AD52+AE52+AF52)*Captura!$C$19","v":0},0,null,0,0]
[null,25,"2028-04-06",{"$f":"IF(B53<J$17,Captura!$K$16,0)","v":0},null,null,null,0,null,null,{"$f":"IF(B53+1>=$J$17,0,K41*(1+Captura!$D$35))","v":0},{"$f":"IF(B53+1>=$J$17,0,L41*(1+Captura!$D$35))","v":0},{"$f":"IF(B53+1>=$J$17,0,M41*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B53=J$17,Captura!$K$29,0)","v":0},{"$f":"SUM(D53:F53,I53:N53)*Captura!$C$19","v":0},0,null,null,2,25,11685.25496813202,null,{"$f":"+V52*Captura!$O$9/12","v":153.75335484384237},-153.75335484384237,0,{"$f":"IF(U53=J$17,Captura!$K$33,0)","v":0},null,{"$f":"IF(U53+1>=$J$17,0,AC41*(1+Captura!$D$35))","v":0},{"$f":"IF(U53+1>=$J$17,0,AD41*(1+Captura!$D$35))","v":0},{"$f":"IF(U53+1>=$J$17,0,AE41*(1+Captura!$D$35))","v":0},null,{"$f":"+(W53+AB53+AC53+AD53+AE53+AF53)*Captura!$C$19","v":0},0,null,0,0]
[null,26,"2028-05-06",{"$f":"IF(B54<J$17,Captura!$K$16,0)","v":0},null,null,null,0,null,null,{"$f":"IF(B54+1>=$J$17,0,K42*(1+Captura!$D$35))","v":0},{"$f":"IF(B54+1>=$J$17,0,L42*(1+Captura!$D$35))","v":0},{"$f":"IF(B54+1>=$J$17,0,M42*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B54=J$17,Captura!$K$29,0)","v":0},{"$f":"SUM(D54:F54,I54:N54)*Captura!$C$19","v":0},0,null,null,3,26,11841.058367707114,null,{"$f":"+V53*Captura!$O$9/12","v":155.80339957509361},-155.80339957509361,0,{"$f":"IF(U54=J$17,Captura!$K$33,0)","v":0},null,{"$f":"IF(U54+1>=$J$17,0,AC42*(1+Captura!$D$35))","v":0},{"$f":"IF(U54+1>=$J$17,0,AD42*(1+Captura!$D$35))","v":0},{"$f":"IF(U54+1>=$J$17,0,AE42*(1+Captura!$D$35))","v":0},null,{"$f":"+(W54+AB54+AC54+AD54+AE54+AF54)*Captura!$C$19","v":0},0,null,0,0]
[null,27,"2028-06-06",{"$f":"IF(B55<J$17,Captura!$K$16,0)","v":0},null,null,null,0,null,null,{"$f":"IF(B55+1>=$J$17,0,K43*(1+Captura!$D$35))","v":0},{"$f":"IF(B55+1>=$J$17,0,L43*(1+Captura!$D$35))","v":0},{"$f":"IF(B55+1>=$J$17,0,M43*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B55=J$17,Captura!$K$29,0)","v":0},{"$f":"SUM(D55:F55,I55:N55)*Captura!$C$19","v":0},0,null,null,4,27,11998.939145943208,null,{"$f":"+V54*Captura!$O$9/12","v":157.88077823609487},-157.88077823609487,0,{"$f":"IF(U55=J$17,Captura!$K$33,0)","v":0},null,{"$f":"IF(U55+1>=$J$17,0,AC43*(1+Captura!$D$35))","v":0},{"$f":"IF(U55+1>=$J$17,0,AD43*(1+Captura!$D$35))","v":0},{"$f":"IF(U55+1>=$J$17,0,AE43*(1+Captura!$D$35))","v":0},null,{"$f":"+(W55+AB55+AC55+AD55+AE55+AF55)*Captura!$C$19","v":0},0,null,0,0]
[null,28,"2028-07-06",{"$f":"IF(B56<J$17,Captura!$K$16,0)","v":0},null,null,null,0,null,null,{"$f":"IF(B56+1>=$J$17,0,K44*(1+Captura!$D$35))","v":0},{"$f":"IF(B56+1>=$J$17,0,L44*(1+Captura!$D$35))","v":0},{"$f":"IF(B56+1>=$J$17,0,M44*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B56=J$17,Captura!$K$29,0)","v":0},{"$f":"SUM(D56:F56,I56:N56)*Captura!$C$19","v":0},0,null,null,5,28,12158.925001222451,null,{"$f":"+V55*Captura!$O$9/12","v":159.98585527924277},-159.98585527924277,0,{"$f":"IF(U56=J$17,Captura!$K$33,0)","v":0},null,{"$f":"IF(U56+1>=$J$17,0,AC44*(1+Captura!$D$35))","v":0},{"$f":"IF(U56+1>=$J$17,0,AD44*(1+Captura!$D$35))","v":0},{"$f":"IF(U56+1>=$J$17,0,AE44*(1+Captura!$D$35))","v":0},null,{"$f":"+(W56+AB56+AC56+AD56+AE56+AF56)*Captura!$C$19","v":0},0,null,0,0]
[null,29,"2028-08-06",{"$f":"IF(B57<J$17,Captura!$K$16,0)","v":0},null,null,null,0,null,null,{"$f":"IF(B57+1>=$J$17,0,K45*(1+Captura!$D$35))","v":0},{"$f":"IF(B57+1>=$J$17,0,L45*(1+Captura!$D$35))","v":0},{"$f":"IF(B57+1>=$J$17,0,M45*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B57=J$17,Captura!$K$29,0)","v":0},{"$f":"SUM(D57:F57,I57:N57)*Captura!$C$19","v":0},0,null,null,6,29,12321.04400123875,null,{"$f":"+V56*Captura!$O$9/12","v":162.11900001629934},-162.11900001629934,0,{"$f":"IF(U57=J$17,Captura!$K$33,0)","v":0},null,{"$f":"IF(U57+1>=$J$17,0,AC45*(1+Captura!$D$35))","v":0},{"$f":"IF(U57+1>=$J$17,0,AD45*(1+Captura!$D$35))","v":0},{"$f":"IF(U57+1>=$J$17,0,AE45*(1+Captura!$D$35))","v":0},null,{"$f":"+(W57+AB57+AC57+AD57+AE57+AF57)*Captura!$C$19","v":0},0,null,0,0]
[null,30,"2028-09-06",{"$f":"IF(B58<J$17,Captura!$K$16,0)","v":0},null,null,null,0,null,null,{"$f":"IF(B58+1>=$J$17,0,K46*(1+Captura!$D$35))","v":0},{"$f":"IF(B58+1>=$J$17,0,L46*(1+Captura!$D$35))","v":0},{"$f":"IF(B58+1>=$J$17,0,M46*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B58=J$17,Captura!$K$29,0)","v":0},{"$f":"SUM(D58:F58,I58:N58)*Captura!$C$19","v":0},0,null,null,7,30,12485.324587921934,null,{"$f":"+V57*Captura!$O$9/12","v":164.28058668318334},-164.28058668318334,0,{"$f":"IF(U58=J$17,Captura!$K$33,0)","v":0},null,{"$f":"IF(U58+1>=$J$17,0,AC46*(1+Captura!$D$35))","v":0},{"$f":"IF(U58+1>=$J$17,0,AD46*(1+Captura!$D$35))","v":0},{"$f":"IF(U58+1>=$J$17,0,AE46*(1+Captura!$D$35))","v":0},null,{"$f":"+(W58+AB58+AC58+AD58+AE58+AF58)*Captura!$C$19","v":0},0,null,0,0]
[null,31,"2028-10-06",{"$f":"IF(B59<J$17,Captura!$K$16,0)","v":0},null,null,null,0,null,null,{"$f":"IF(B59+1>=$J$17,0,K47*(1+Captura!$D$35))","v":0},{"$f":"IF(B59+1>=$J$17,0,L47*(1+Captura!$D$35))","v":0},{"$f":"IF(B59+1>=$J$17,0,M47*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B59=J$17,Captura!$K$29,0)","v":0},{"$f":"SUM(D59:F59,I59:N59)*Captura!$C$19","v":0},0,null,null,8,31,12651.79558242756,null,{"$f":"+V58*Captura!$O$9/12","v":166.47099450562578},-166.47099450562578,0,{"$f":"IF(U59=J$17,Captura!$K$33,0)","v":0},null,{"$f":"IF(U59+1>=$J$17,0,AC47*(1+Captura!$D$35))","v":0},{"$f":"IF(U59+1>=$J$17,0,AD47*(1+Captura!$D$35))","v":0},{"$f":"IF(U59+1>=$J$17,0,AE47*(1+Captura!$D$35))","v":0},null,{"$f":"+(W59+AB59+AC59+AD59+AE59+AF59)*Captura!$C$19","v":0},0,null,0,0]
[null,32,"2028-11-06",{"$f":"IF(B60<J$17,Captura!$K$16,0)","v":0},null,null,null,0,null,null,{"$f":"IF(B60+1>=$J$17,0,K48*(1+Captura!$D$35))","v":0},{"$f":"IF(B60+1>=$J$17,0,L48*(1+Captura!$D$35))","v":0},{"$f":"IF(B60+1>=$J$17,0,M48*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B60=J$17,Captura!$K$29,0)","v":0},{"$f":"SUM(D60:F60,I60:N60)*Captura!$C$19","v":0},0,null,null,9,32,12820.48619019326,null,{"$f":"+V59*Captura!$O$9/12","v":168.6906077657008},-168.6906077657008,0,{"$f":"IF(U60=J$17,Captura!$K$33,0)","v":0},null,{"$f":"IF(U60+1>=$J$17,0,AC48*(1+Captura!$D$35))","v":0},{"$f":"IF(U60+1>=$J$17,0,AD48*(1+Captura!$D$35))","v":0},{"$f":"IF(U60+1>=$J$17,0,AE48*(1+Captura!$D$35))","v":0},null,{"$f":"+(W60+AB60+AC60+AD60+AE60+AF60)*Captura!$C$19","v":0},0,null,0,0]
[null,33,"2028-12-06",{"$f":"IF(B61<J$17,Captura!$K$16,0)","v":0},null,null,null,0,null,null,{"$f":"IF(B61+1>=$J$17,0,K49*(1+Captura!$D$35))","v":0},{"$f":"IF(B61+1>=$J$17,0,L49*(1+Captura!$D$35))","v":0},{"$f":"IF(B61+1>=$J$17,0,M49*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B61=J$17,Captura!$K$29,0)","v":0},{"$f":"SUM(D61:F61,I61:N61)*Captura!$C$19","v":0},0,null,null,10,33,12991.426006062504,null,{"$f":"+V60*Captura!$O$9/12","v":170.93981586924346},-170.93981586924346,0,{"$f":"IF(U61=J$17,Captura!$K$33,0)","v":0},null,{"$f":"IF(U61+1>=$J$17,0,AC49*(1+Captura!$D$35))","v":0},{"$f":"IF(U61+1>=$J$17,0,AD49*(1+Captura!$D$35))","v":0},{"$f":"IF(U61+1>=$J$17,0,AE49*(1+Captura!$D$35))","v":0},null,{"$f":"+(W61+AB61+AC61+AD61+AE61+AF61)*Captura!$C$19","v":0},0,null,0,0]
[null,34,"2029-01-06",{"$f":"IF(B62<J$17,Captura!$K$16,0)","v":0},null,null,null,0,null,null,{"$f":"IF(B62+1>=$J$17,0,K50*(1+Captura!$D$35))","v":0},{"$f":"IF(B62+1>=$J$17,0,L50*(1+Captura!$D$35))","v":0},{"$f":"IF(B62+1>=$J$17,0,M50*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B62=J$17,Captura!$K$29,0)","v":0},{"$f":"SUM(D62:F62,I62:N62)*Captura!$C$19","v":0},0,null,null,11,34,13164.645019476671,null,{"$f":"+V61*Captura!$O$9/12","v":173.21901341416674},-173.21901341416674,0,{"$f":"IF(U62=J$17,Captura!$K$33,0)","v":0},null,{"$f":"IF(U62+1>=$J$17,0,AC50*(1+Captura!$D$35))","v":0},{"$f":"IF(U62+1>=$J$17,0,AD50*(1+Captura!$D$35))","v":0},{"$f":"IF(U62+1>=$J$17,0,AE50*(1+Captura!$D$35))","v":0},null,{"$f":"+(W62+AB62+AC62+AD62+AE62+AF62)*Captura!$C$19","v":0},0,null,0,0]
[null,35,"2029-02-06",{"$f":"IF(B63<J$17,Captura!$K$16,0)","v":0},null,null,null,0,null,null,{"$f":"IF(B63+1>=$J$17,0,K51*(1+Captura!$D$35))","v":0},{"$f":"IF(B63+1>=$J$17,0,L51*(1+Captura!$D$35))","v":0},{"$f":"IF(B63+1>=$J$17,0,M51*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B63=J$17,Captura!$K$29,0)","v":0},{"$f":"SUM(D63:F63,I63:N63)*Captura!$C$19","v":0},0,null,null,12,35,13340.173619736361,null,{"$f":"+V62*Captura!$O$9/12","v":175.52860025968894},-175.52860025968894,0,{"$f":"IF(U63=J$17,Captura!$K$33,0)","v":0},null,{"$f":"IF(U63+1>=$J$17,0,AC51*(1+Captura!$D$35))","v":0},{"$f":"IF(U63+1>=$J$17,0,AD51*(1+Captura!$D$35))","v":0},{"$f":"IF(U63+1>=$J$17,0,AE51*(1+Captura!$D$35))","v":0},null,{"$f":"+(W63+AB63+AC63+AD63+AE63+AF63)*Captura!$C$19","v":0},0,null,0,0]
[null,36,"2029-03-06",{"$f":"IF(B64<J$17,Captura!$K$16,0)","v":0},null,null,null,0,null,null,{"$f":"IF(B64+1>=$J$17,0,K52*(1+Captura!$D$35))","v":0},{"$f":"IF(B64+1>=$J$17,0,L52*(1+Captura!$D$35))","v":0},{"$f":"IF(B64+1>=$J$17,0,M52*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B64=J$17,Captura!$K$29,0)","v":0},{"$f":"SUM(D64:F64,I64:N64)*Captura!$C$19","v":0},0,null,null,1,36,13518.042601332845,null,{"$f":"+V63*Captura!$O$9/12","v":177.86898159648482},-177.86898159648482,0,{"$f":"IF(U64=J$17,Captura!$K$33,0)","v":0},null,{"$f":"IF(U64+1>=$J$17,0,AC52*(1+Captura!$D$35))","v":0},{"$f":"IF(U64+1>=$J$17,0,AD52*(1+Captura!$D$35))","v":0},{"$f":"IF(U64+1>=$J$17,0,AE52*(1+Captura!$D$35))","v":0},null,{"$f":"+(W64+AB64+AC64+AD64+AE64+AF64)*Captura!$C$19","v":0},0,null,0,0]
[null,37,"2029-04-06",{"$f":"IF(B65<J$17,Captura!$K$16,0)","v":0},null,null,null,0,null,null,{"$f":"IF(B65+1>=$J$17,0,K53*(1+Captura!$D$35))","v":0},{"$f":"IF(B65+1>=$J$17,0,L53*(1+Captura!$D$35))","v":0},{"$f":"IF(B65+1>=$J$17,0,M53*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B65=J$17,Captura!$K$29,0)","v":0},{"$f":"SUM(D65:F65,I65:N65)*Captura!$C$19","v":0},0,null,null,2,37,13698.283169350616,null,{"$f":"+V64*Captura!$O$9/12","v":180.24056801777127},-180.24056801777127,0,{"$f":"IF(U65=J$17,Captura!$K$33,0)","v":0},null,{"$f":"IF(U65+1>=$J$17,0,AC53*(1+Captura!$D$35))","v":0},{"$f":"IF(U65+1>=$J$17,0,AD53*(1+Captura!$D$35))","v":0},{"$f":"IF(U65+1>=$J$17,0,AE53*(1+Captura!$D$35))","v":0},null,{"$f":"+(W65+AB65+AC65+AD65+AE65+AF65)*Captura!$C$19","v":0},0,null,0,0]
[null,38,"2029-05-06",{"$f":"IF(B66<J$17,Captura!$K$16,0)","v":0},null,null,null,0,null,null,{"$f":"IF(B66+1>=$J$17,0,K54*(1+Captura!$D$35))","v":0},{"$f":"IF(B66+1>=$J$17,0,L54*(1+Captura!$D$35))","v":0},{"$f":"IF(B66+1>=$J$17,0,M54*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B66=J$17,Captura!$K$29,0)","v":0},{"$f":"SUM(D66:F66,I66:N66)*Captura!$C$19","v":0},0,null,null,3,38,13880.926944941957,null,{"$f":"+V65*Captura!$O$9/12","v":182.64377559134155},-182.64377559134155,0,{"$f":"IF(U66=J$17,Captura!$K$33,0)","v":0},null,{"$f":"IF(U66+1>=$J$17,0,AC54*(1+Captura!$D$35))","v":0},{"$f":"IF(U66+1>=$J$17,0,AD54*(1+Captura!$D$35))","v":0},{"$f":"IF(U66+1>=$J$17,0,AE54*(1+Captura!$D$35))","v":0},null,{"$f":"+(W66+AB66+AC66+AD66+AE66+AF66)*Captura!$C$19","v":0},0,null,0,0]
[null,39,"2029-06-06",{"$f":"IF(B67<J$17,Captura!$K$16,0)","v":0},null,null,null,0,null,null,{"$f":"IF(B67+1>=$J$17,0,K55*(1+Captura!$D$35))","v":0},{"$f":"IF(B67+1>=$J$17,0,L55*(1+Captura!$D$35))","v":0},{"$f":"IF(B67+1>=$J$17,0,M55*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B67=J$17,Captura!$K$29,0)","v":0},{"$f":"SUM(D67:F67,I67:N67)*Captura!$C$19","v":0},0,null,null,4,39,14066.005970874516,null,{"$f":"+V66*Captura!$O$9/12","v":185.07902593255946},-185.07902593255946,0,{"$f":"IF(U67=J$17,Captura!$K$33,0)","v":0},null,{"$f":"IF(U67+1>=$J$17,0,AC55*(1+Captura!$D$35))","v":0},{"$f":"IF(U67+1>=$J$17,0,AD55*(1+Captura!$D$35))","v":0},{"$f":"IF(U67+1>=$J$17,0,AE55*(1+Captura!$D$35))","v":0},null,{"$f":"+(W67+AB67+AC67+AD67+AE67+AF67)*Captura!$C$19","v":0},0,null,0,0]
[null,40,"2029-07-06",{"$f":"IF(B68<J$17,Captura!$K$16,0)","v":0},null,null,null,0,null,null,{"$f":"IF(B68+1>=$J$17,0,K56*(1+Captura!$D$35))","v":0},{"$f":"IF(B68+1>=$J$17,0,L56*(1+Captura!$D$35))","v":0},{"$f":"IF(B68+1>=$J$17,0,M56*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B68=J$17,Captura!$K$29,0)","v":0},{"$f":"SUM(D68:F68,I68:N68)*Captura!$C$19","v":0},0,null,null,5,40,14253.552717152843,null,{"$f":"+V67*Captura!$O$9/12","v":187.54674627832688},-187.54674627832688,0,{"$f":"IF(U68=J$17,Captura!$K$33,0)","v":0},null,{"$f":"IF(U68+1>=$J$17,0,AC56*(1+Captura!$D$35))","v":0},{"$f":"IF(U68+1>=$J$17,0,AD56*(1+Captura!$D$35))","v":0},{"$f":"IF(U68+1>=$J$17,0,AE56*(1+Captura!$D$35))","v":0},null,{"$f":"+(W68+AB68+AC68+AD68+AE68+AF68)*Captura!$C$19","v":0},0,null,0,0]
[null,41,"2029-08-06",{"$f":"IF(B69<J$17,Captura!$K$16,0)","v":0},null,null,null,0,null,null,{"$f":"IF(B69+1>=$J$17,0,K57*(1+Captura!$D$35))","v":0},{"$f":"IF(B69+1>=$J$17,0,L57*(1+Captura!$D$35))","v":0},{"$f":"IF(B69+1>=$J$17,0,M57*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B69=J$17,Captura!$K$29,0)","v":0},{"$f":"SUM(D69:F69,I69:N69)*Captura!$C$19","v":0},0,null,null,6,41,14443.600086714881,null,{"$f":"+V68*Captura!$O$9/12","v":190.04736956203791},-190.04736956203791,0,{"$f":"IF(U69=J$17,Captura!$K$33,0)","v":0},null,{"$f":"IF(U69+1>=$J$17,0,AC57*(1+Captura!$D$35))","v":0},{"$f":"IF(U69+1>=$J$17,0,AD57*(1+Captura!$D$35))","v":0},{"$f":"IF(U69+1>=$J$17,0,AE57*(1+Captura!$D$35))","v":0},null,{"$f":"+(W69+AB69+AC69+AD69+AE69+AF69)*Captura!$C$19","v":0},0,null,0,0]
[null,42,"2029-09-06",{"$f":"IF(B70<J$17,Captura!$K$16,0)","v":0},null,null,null,0,null,null,{"$f":"IF(B70+1>=$J$17,0,K58*(1+Captura!$D$35))","v":0},{"$f":"IF(B70+1>=$J$17,0,L58*(1+Captura!$D$35))","v":0},{"$f":"IF(B70+1>=$J$17,0,M58*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B70=J$17,Captura!$K$29,0)","v":0},{"$f":"SUM(D70:F70,I70:N70)*Captura!$C$19","v":0},0,null,null,7,42,14636.181421204414,null,{"$f":"+V69*Captura!$O$9/12","v":192.58133448953174},-192.58133448953174,0,{"$f":"IF(U70=J$17,Captura!$K$33,0)","v":0},null,{"$f":"IF(U70+1>=$J$17,0,AC58*(1+Captura!$D$35))","v":0},{"$f":"IF(U70+1>=$J$17,0,AD58*(1+Captura!$D$35))","v":0},{"$f":"IF(U70+1>=$J$17,0,AE58*(1+Captura!$D$35))","v":0},null,{"$f":"+(W70+AB70+AC70+AD70+AE70+AF70)*Captura!$C$19","v":0},0,null,0,0]
[null,43,"2029-10-06",{"$f":"IF(B71<J$17,Captura!$K$16,0)","v":0},null,null,null,0,null,null,{"$f":"IF(B71+1>=$J$17,0,K59*(1+Captura!$D$35))","v":0},{"$f":"IF(B71+1>=$J$17,0,L59*(1+Captura!$D$35))","v":0},{"$f":"IF(B71+1>=$J$17,0,M59*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B71=J$17,Captura!$K$29,0)","v":0},{"$f":"SUM(D71:F71,I71:N71)*Captura!$C$19","v":0},0,null,null,8,43,14831.330506820472,null,{"$f":"+V70*Captura!$O$9/12","v":195.14908561605887},-195.14908561605887,0,{"$f":"IF(U71=J$17,Captura!$K$33,0)","v":0},null,{"$f":"IF(U71+1>=$J$17,0,AC59*(1+Captura!$D$35))","v":0},{"$f":"IF(U71+1>=$J$17,0,AD59*(1+Captura!$D$35))","v":0},{"$f":"IF(U71+1>=$J$17,0,AE59*(1+Captura!$D$35))","v":0},null,{"$f":"+(W71+AB71+AC71+AD71+AE71+AF71)*Captura!$C$19","v":0},0,null,0,0]
[null,44,"2029-11-06",{"$f":"IF(B72<J$17,Captura!$K$16,0)","v":0},null,null,null,0,null,null,{"$f":"IF(B72+1>=$J$17,0,K60*(1+Captura!$D$35))","v":0},{"$f":"IF(B72+1>=$J$17,0,L60*(1+Captura!$D$35))","v":0},{"$f":"IF(B72+1>=$J$17,0,M60*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B72=J$17,Captura!$K$29,0)","v":0},{"$f":"SUM(D72:F72,I72:N72)*Captura!$C$19","v":0},0,null,null,9,44,15029.081580244745,null,{"$f":"+V71*Captura!$O$9/12","v":197.75107342427296},-197.75107342427296,0,{"$f":"IF(U72=J$17,Captura!$K$33,0)","v":0},null,{"$f":"IF(U72+1>=$J$17,0,AC60*(1+Captura!$D$35))","v":0},{"$f":"IF(U72+1>=$J$17,0,AD60*(1+Captura!$D$35))","v":0},{"$f":"IF(U72+1>=$J$17,0,AE60*(1+Captura!$D$35))","v":0},null,{"$f":"+(W72+AB72+AC72+AD72+AE72+AF72)*Captura!$C$19","v":0},0,null,0,0]
[null,45,"2029-12-06",{"$f":"IF(B73<J$17,Captura!$K$16,0)","v":0},null,null,null,0,null,null,{"$f":"IF(B73+1>=$J$17,0,K61*(1+Captura!$D$35))","v":0},{"$f":"IF(B73+1>=$J$17,0,L61*(1+Captura!$D$35))","v":0},{"$f":"IF(B73+1>=$J$17,0,M61*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B73=J$17,Captura!$K$29,0)","v":0},{"$f":"SUM(D73:F73,I73:N73)*Captura!$C$19","v":0},0,null,null,10,45,15229.469334648009,null,{"$f":"+V72*Captura!$O$9/12","v":200.38775440326324},-200.38775440326324,0,{"$f":"IF(U73=J$17,Captura!$K$33,0)","v":0},null,{"$f":"IF(U73+1>=$J$17,0,AC61*(1+Captura!$D$35))","v":0},{"$f":"IF(U73+1>=$J$17,0,AD61*(1+Captura!$D$35))","v":0},{"$f":"IF(U73+1>=$J$17,0,AE61*(1+Captura!$D$35))","v":0},null,{"$f":"+(W73+AB73+AC73+AD73+AE73+AF73)*Captura!$C$19","v":0},0,null,0,0]
[null,46,"2030-01-06",{"$f":"IF(B74<J$17,Captura!$K$16,0)","v":0},null,null,null,0,null,null,{"$f":"IF(B74+1>=$J$17,0,K62*(1+Captura!$D$35))","v":0},{"$f":"IF(B74+1>=$J$17,0,L62*(1+Captura!$D$35))","v":0},{"$f":"IF(B74+1>=$J$17,0,M62*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B74=J$17,Captura!$K$29,0)","v":0},{"$f":"SUM(D74:F74,I74:N74)*Captura!$C$19","v":0},0,null,null,11,46,15432.528925776649,null,{"$f":"+V73*Captura!$O$9/12","v":203.05959112864014},-203.05959112864014,0,{"$f":"IF(U74=J$17,Captura!$K$33,0)","v":0},null,{"$f":"IF(U74+1>=$J$17,0,AC62*(1+Captura!$D$35))","v":0},{"$f":"IF(U74+1>=$J$17,0,AD62*(1+Captura!$D$35))","v":0},{"$f":"IF(U74+1>=$J$17,0,AE62*(1+Captura!$D$35))","v":0},null,{"$f":"+(W74+AB74+AC74+AD74+AE74+AF74)*Captura!$C$19","v":0},0,null,0,0]
[null,47,"2030-02-06",{"$f":"IF(B75<J$17,Captura!$K$16,0)","v":0},null,null,null,0,null,null,{"$f":"IF(B75+1>=$J$17,0,K63*(1+Captura!$D$35))","v":0},{"$f":"IF(B75+1>=$J$17,0,L63*(1+Captura!$D$35))","v":0},{"$f":"IF(B75+1>=$J$17,0,M63*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B75=J$17,Captura!$K$29,0)","v":0},{"$f":"SUM(D75:F75,I75:N75)*Captura!$C$19","v":0},0,null,null,12,47,15638.295978120337,null,{"$f":"+V74*Captura!$O$9/12","v":205.76705234368865},-205.76705234368865,0,{"$f":"IF(U75=J$17,Captura!$K$33,0)","v":0},null,{"$f":"IF(U75+1>=$J$17,0,AC63*(1+Captura!$D$35))","v":0},{"$f":"IF(U75+1>=$J$17,0,AD63*(1+Captura!$D$35))","v":0},{"$f":"IF(U75+1>=$J$17,0,AE63*(1+Captura!$D$35))","v":0},null,{"$f":"+(W75+AB75+AC75+AD75+AE75+AF75)*Captura!$C$19","v":0},0,null,0,0]
[null,48,"2030-03-06",{"$f":"IF(B76<J$17,Captura!$K$16,0)","v":0},null,null,null,0,null,null,{"$f":"IF(B76+1>=$J$17,0,K64*(1+Captura!$D$35))","v":0},{"$f":"IF(B76+1>=$J$17,0,L64*(1+Captura!$D$35))","v":0},{"$f":"IF(B76+1>=$J$17,0,M64*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B76=J$17,Captura!$K$29,0)","v":0},{"$f":"SUM(D76:F76,I76:N76)*Captura!$C$19","v":0},0,null,null,1,48,15846.806591161941,null,{"$f":"+V75*Captura!$O$9/12","v":208.5106130416045},-208.5106130416045,0,{"$f":"IF(U76=J$17,Captura!$K$33,0)","v":0},null,{"$f":"IF(U76+1>=$J$17,0,AC64*(1+Captura!$D$35))","v":0},{"$f":"IF(U76+1>=$J$17,0,AD64*(1+Captura!$D$35))","v":0},{"$f":"IF(U76+1>=$J$17,0,AE64*(1+Captura!$D$35))","v":0},null,{"$f":"+(W76+AB76+AC76+AD76+AE76+AF76)*Captura!$C$19","v":0},0,null,0,0]
[null,49,"2030-04-06",{"$f":"IF(B77<J$17,Captura!$K$16,0)","v":0},null,null,null,0,null,null,{"$f":"IF(B77+1>=$J$17,0,K65*(1+Captura!$D$35))","v":0},{"$f":"IF(B77+1>=$J$17,0,L65*(1+Captura!$D$35))","v":0},{"$f":"IF(B77+1>=$J$17,0,M65*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B77=J$17,Captura!$K$29,0)","v":0},{"$f":"SUM(D77:F77,I77:N77)*Captura!$C$19","v":0},0,null,null,2,49,16058.097345710767,null,{"$f":"+V76*Captura!$O$9/12","v":211.2907545488259},-211.2907545488259,0,{"$f":"IF(U77=J$17,Captura!$K$33,0)","v":0},null,{"$f":"IF(U77+1>=$J$17,0,AC65*(1+Captura!$D$35))","v":0},{"$f":"IF(U77+1>=$J$17,0,AD65*(1+Captura!$D$35))","v":0},{"$f":"IF(U77+1>=$J$17,0,AE65*(1+Captura!$D$35))","v":0},null,{"$f":"+(W77+AB77+AC77+AD77+AE77+AF77)*Captura!$C$19","v":0},0,null,0,0]
[null,50,"2030-05-06",{"$f":"IF(B78<J$17,Captura!$K$16,0)","v":0},null,null,null,0,null,null,{"$f":"IF(B78+1>=$J$17,0,K66*(1+Captura!$D$35))","v":0},{"$f":"IF(B78+1>=$J$17,0,L66*(1+Captura!$D$35))","v":0},{"$f":"IF(B78+1>=$J$17,0,M66*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B78=J$17,Captura!$K$29,0)","v":0},{"$f":"SUM(D78:F78,I78:N78)*Captura!$C$19","v":0},0,null,null,3,50,16272.205310320243,null,{"$f":"+V77*Captura!$O$9/12","v":214.10796460947688},-214.10796460947688,0,{"$f":"IF(U78=J$17,Captura!$K$33,0)","v":0},null,{"$f":"IF(U78+1>=$J$17,0,AC66*(1+Captura!$D$35))","v":0},{"$f":"IF(U78+1>=$J$17,0,AD66*(1+Captura!$D$35))","v":0},{"$f":"IF(U78+1>=$J$17,0,AE66*(1+Captura!$D$35))","v":0},null,{"$f":"+(W78+AB78+AC78+AD78+AE78+AF78)*Captura!$C$19","v":0},0,null,0,0]
[null,51,"2030-06-06",{"$f":"IF(B79<J$17,Captura!$K$16,0)","v":0},null,null,null,0,null,null,{"$f":"IF(B79+1>=$J$17,0,K67*(1+Captura!$D$35))","v":0},{"$f":"IF(B79+1>=$J$17,0,L67*(1+Captura!$D$35))","v":0},{"$f":"IF(B79+1>=$J$17,0,M67*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B79=J$17,Captura!$K$29,0)","v":0},{"$f":"SUM(D79:F79,I79:N79)*Captura!$C$19","v":0},0,null,null,4,51,16489.16804779118,null,{"$f":"+V78*Captura!$O$9/12","v":216.96273747093656},-216.96273747093656,0,{"$f":"IF(U79=J$17,Captura!$K$33,0)","v":0},null,{"$f":"IF(U79+1>=$J$17,0,AC67*(1+Captura!$D$35))","v":0},{"$f":"IF(U79+1>=$J$17,0,AD67*(1+Captura!$D$35))","v":0},{"$f":"IF(U79+1>=$J$17,0,AE67*(1+Captura!$D$35))","v":0},null,{"$f":"+(W79+AB79+AC79+AD79+AE79+AF79)*Captura!$C$19","v":0},0,null,0,0]
[null,52,"2030-07-06",{"$f":"IF(B80<J$17,Captura!$K$16,0)","v":0},null,null,null,0,null,null,{"$f":"IF(B80+1>=$J$17,0,K68*(1+Captura!$D$35))","v":0},{"$f":"IF(B80+1>=$J$17,0,L68*(1+Captura!$D$35))","v":0},{"$f":"IF(B80+1>=$J$17,0,M68*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B80=J$17,Captura!$K$29,0)","v":0},{"$f":"SUM(D80:F80,I80:N80)*Captura!$C$19","v":0},0,null,null,5,52,16709.023621761728,null,{"$f":"+V79*Captura!$O$9/12","v":219.85557397054905},-219.85557397054905,0,{"$f":"IF(U80=J$17,Captura!$K$33,0)","v":0},null,{"$f":"IF(U80+1>=$J$17,0,AC68*(1+Captura!$D$35))","v":0},{"$f":"IF(U80+1>=$J$17,0,AD68*(1+Captura!$D$35))","v":0},{"$f":"IF(U80+1>=$J$17,0,AE68*(1+Captura!$D$35))","v":0},null,{"$f":"+(W80+AB80+AC80+AD80+AE80+AF80)*Captura!$C$19","v":0},0,null,0,0]
[null,53,"2030-08-06",{"$f":"IF(B81<J$17,Captura!$K$16,0)","v":0},null,null,null,0,null,null,{"$f":"IF(B81+1>=$J$17,0,K69*(1+Captura!$D$35))","v":0},{"$f":"IF(B81+1>=$J$17,0,L69*(1+Captura!$D$35))","v":0},{"$f":"IF(B81+1>=$J$17,0,M69*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B81=J$17,Captura!$K$29,0)","v":0},{"$f":"SUM(D81:F81,I81:N81)*Captura!$C$19","v":0},0,null,null,6,53,16931.810603385216,null,{"$f":"+V80*Captura!$O$9/12","v":222.78698162348971},-222.78698162348971,0,{"$f":"IF(U81=J$17,Captura!$K$33,0)","v":0},null,{"$f":"IF(U81+1>=$J$17,0,AC69*(1+Captura!$D$35))","v":0},{"$f":"IF(U81+1>=$J$17,0,AD69*(1+Captura!$D$35))","v":0},{"$f":"IF(U81+1>=$J$17,0,AE69*(1+Captura!$D$35))","v":0},null,{"$f":"+(W81+AB81+AC81+AD81+AE81+AF81)*Captura!$C$19","v":0},0,null,0,0]
[null,54,"2030-09-06",{"$f":"IF(B82<J$17,Captura!$K$16,0)","v":0},null,null,null,0,null,null,{"$f":"IF(B82+1>=$J$17,0,K70*(1+Captura!$D$35))","v":0},{"$f":"IF(B82+1>=$J$17,0,L70*(1+Captura!$D$35))","v":0},{"$f":"IF(B82+1>=$J$17,0,M70*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B82=J$17,Captura!$K$29,0)","v":0},{"$f":"SUM(D82:F82,I82:N82)*Captura!$C$19","v":0},0,null,null,7,54,17157.568078097018,null,{"$f":"+V81*Captura!$O$9/12","v":225.75747471180287},-225.75747471180287,0,{"$f":"IF(U82=J$17,Captura!$K$33,0)","v":0},null,{"$f":"IF(U82+1>=$J$17,0,AC70*(1+Captura!$D$35))","v":0},{"$f":"IF(U82+1>=$J$17,0,AD70*(1+Captura!$D$35))","v":0},{"$f":"IF(U82+1>=$J$17,0,AE70*(1+Captura!$D$35))","v":0},null,{"$f":"+(W82+AB82+AC82+AD82+AE82+AF82)*Captura!$C$19","v":0},0,null,0,0]
[null,55,"2030-10-06",{"$f":"IF(B83<J$17,Captura!$K$16,0)","v":0},null,null,null,0,null,null,{"$f":"IF(B83+1>=$J$17,0,K71*(1+Captura!$D$35))","v":0},{"$f":"IF(B83+1>=$J$17,0,L71*(1+Captura!$D$35))","v":0},{"$f":"IF(B83+1>=$J$17,0,M71*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B83=J$17,Captura!$K$29,0)","v":0},{"$f":"SUM(D83:F83,I83:N83)*Captura!$C$19","v":0},0,null,null,8,55,17386.335652471644,null,{"$f":"+V82*Captura!$O$9/12","v":228.76757437462689},-228.76757437462689,0,{"$f":"IF(U83=J$17,Captura!$K$33,0)","v":0},null,{"$f":"IF(U83+1>=$J$17,0,AC71*(1+Captura!$D$35))","v":0},{"$f":"IF(U83+1>=$J$17,0,AD71*(1+Captura!$D$35))","v":0},{"$f":"IF(U83+1>=$J$17,0,AE71*(1+Captura!$D$35))","v":0},null,{"$f":"+(W83+AB83+AC83+AD83+AE83+AF83)*Captura!$C$19","v":0},0,null,0,0]
[null,56,"2030-11-06",{"$f":"IF(B84<J$17,Captura!$K$16,0)","v":0},null,null,null,0,null,null,{"$f":"IF(B84+1>=$J$17,0,K72*(1+Captura!$D$35))","v":0},{"$f":"IF(B84+1>=$J$17,0,L72*(1+Captura!$D$35))","v":0},{"$f":"IF(B84+1>=$J$17,0,M72*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B84=J$17,Captura!$K$29,0)","v":0},{"$f":"SUM(D84:F84,I84:N84)*Captura!$C$19","v":0},0,null,null,9,56,17618.153461171267,null,{"$f":"+V83*Captura!$O$9/12","v":231.81780869962191},-231.81780869962191,0,{"$f":"IF(U84=J$17,Captura!$K$33,0)","v":0},null,{"$f":"IF(U84+1>=$J$17,0,AC72*(1+Captura!$D$35))","v":0},{"$f":"IF(U84+1>=$J$17,0,AD72*(1+Captura!$D$35))","v":0},{"$f":"IF(U84+1>=$J$17,0,AE72*(1+Captura!$D$35))","v":0},null,{"$f":"+(W84+AB84+AC84+AD84+AE84+AF84)*Captura!$C$19","v":0},0,null,0,0]
[null,57,"2030-12-06",{"$f":"IF(B85<J$17,Captura!$K$16,0)","v":0},null,null,null,0,null,null,{"$f":"IF(B85+1>=$J$17,0,K73*(1+Captura!$D$35))","v":0},{"$f":"IF(B85+1>=$J$17,0,L73*(1+Captura!$D$35))","v":0},{"$f":"IF(B85+1>=$J$17,0,M73*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B85=J$17,Captura!$K$29,0)","v":0},{"$f":"SUM(D85:F85,I85:N85)*Captura!$C$19","v":0},0,null,null,10,57,17853.062173986884,null,{"$f":"+V84*Captura!$O$9/12","v":234.90871281561689},-234.90871281561689,0,{"$f":"IF(U85=J$17,Captura!$K$33,0)","v":0},null,{"$f":"IF(U85+1>=$J$17,0,AC73*(1+Captura!$D$35))","v":0},{"$f":"IF(U85+1>=$J$17,0,AD73*(1+Captura!$D$35))","v":0},{"$f":"IF(U85+1>=$J$17,0,AE73*(1+Captura!$D$35))","v":0},null,{"$f":"+(W85+AB85+AC85+AD85+AE85+AF85)*Captura!$C$19","v":0},0,null,0,0]
[null,58,"2031-01-06",{"$f":"IF(B86<J$17,Captura!$K$16,0)","v":0},null,null,null,0,null,null,{"$f":"IF(B86+1>=$J$17,0,K74*(1+Captura!$D$35))","v":0},{"$f":"IF(B86+1>=$J$17,0,L74*(1+Captura!$D$35))","v":0},{"$f":"IF(B86+1>=$J$17,0,M74*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B86=J$17,Captura!$K$29,0)","v":0},{"$f":"SUM(D86:F86,I86:N86)*Captura!$C$19","v":0},0,null,null,11,58,18091.103002973377,null,{"$f":"+V85*Captura!$O$9/12","v":238.04082898649179},-238.04082898649179,0,{"$f":"IF(U86=J$17,Captura!$K$33,0)","v":0},null,{"$f":"IF(U86+1>=$J$17,0,AC74*(1+Captura!$D$35))","v":0},{"$f":"IF(U86+1>=$J$17,0,AD74*(1+Captura!$D$35))","v":0},{"$f":"IF(U86+1>=$J$17,0,AE74*(1+Captura!$D$35))","v":0},null,{"$f":"+(W86+AB86+AC86+AD86+AE86+AF86)*Captura!$C$19","v":0},0,null,0,0]
[null,59,"2031-02-06",{"$f":"IF(B87<J$17,Captura!$K$16,0)","v":0},null,null,null,0,null,null,{"$f":"IF(B87+1>=$J$17,0,K75*(1+Captura!$D$35))","v":0},{"$f":"IF(B87+1>=$J$17,0,L75*(1+Captura!$D$35))","v":0},{"$f":"IF(B87+1>=$J$17,0,M75*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B87=J$17,Captura!$K$29,0)","v":0},{"$f":"SUM(D87:F87,I87:N87)*Captura!$C$19","v":0},0,null,null,12,59,18332.31770967969,null,{"$f":"+V86*Captura!$O$9/12","v":241.21470670631172},-241.21470670631172,0,{"$f":"IF(U87=J$17,Captura!$K$33,0)","v":0},null,{"$f":"IF(U87+1>=$J$17,0,AC75*(1+Captura!$D$35))","v":0},{"$f":"IF(U87+1>=$J$17,0,AD75*(1+Captura!$D$35))","v":0},{"$f":"IF(U87+1>=$J$17,0,AE75*(1+Captura!$D$35))","v":0},null,{"$f":"+(W87+AB87+AC87+AD87+AE87+AF87)*Captura!$C$19","v":0},0,null,0,0]
[null,60,"2031-03-06",{"$f":"IF(B88<J$17,Captura!$K$16,0)","v":0},null,null,null,0,null,null,{"$f":"IF(B88+1>=$J$17,0,K76*(1+Captura!$D$35))","v":0},{"$f":"IF(B88+1>=$J$17,0,L76*(1+Captura!$D$35))","v":0},{"$f":"IF(B88+1>=$J$17,0,M76*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B88=J$17,Captura!$K$29,0)","v":0},{"$f":"SUM(D88:F88,I88:N88)*Captura!$C$19","v":0},0,null,null,1,60,18576.748612475418,null,{"$f":"+V87*Captura!$O$9/12","v":244.43090279572922},-244.43090279572922,0,{"$f":"IF(U88=J$17,Captura!$K$33,0)","v":0},null,{"$f":"IF(U88+1>=$J$17,0,AC76*(1+Captura!$D$35))","v":0},{"$f":"IF(U88+1>=$J$17,0,AD76*(1+Captura!$D$35))","v":0},{"$f":"IF(U88+1>=$J$17,0,AE76*(1+Captura!$D$35))","v":0},null,{"$f":"+(W88+AB88+AC88+AD88+AE88+AF88)*Captura!$C$19","v":0},0,null,0,0]
[]
[]
[]
[null,"Notas:"]
[null,"1. Esta cotización no es una autorización y no representa ninguna obligación para Leasing Mobile de México, S. A. de C. V."]
[null,"2. La información descrita en el presente documento está sujeta a cambios sin previo aviso."]
[null,"3. Esta cotización no considera gastos que el equipo requiera para su adquisición, uso o mantenimiento."]
[null,"4. Las rentas en depósito serán devueltas al cumplimiento de todas las obligaciones contractauales del Arrendatario."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"__________________________________"]
[null,"Leasing Mobile de Mexico, SA de CV"]
[null,{"$f":"+Captura!D31","v":"xxxx"}]
[null,{"$f":"+Captura!D32","v":"xxxx"}]
[null,{"$f":"+Captura!D33","v":"xxxx"}]

{"sheet":"Plazo 2","index":6,"n_rows":111,"n_cols":37,"rows_kept":111,"cut":false,"hidden":true,"merged":[[12,10,12,16],[14,1,14,16],[3,15,3,16],[6,1,6,16],[7,1,7,16],[9,15,9,16],[11,10,11,16],[16,35,16,36],[17,16,19,16],[18,4,20,5],[18,35,18,36],[110,1,110,16],[21,4,21,5],[112,1,112,17],[22,4,22,5],[23,4,23,5],[106,1,106,16],[107,1,107,16],[108,1,108,16],[109,1,109,16]]}
[]
[]
[]
[]
[]
[]
[null,"Cotización"]
[null,"Arrendamiento Puro"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Captura!N3","v":"2026-03-06"}]
[]
[null,"Cliente:",null,null,{"$f":"+Captura!D7","v":"SOPORTE LOGISTICO EXPRESS"},null,null,null,null,"Teléfono",{"$f":"+Captura!D9","v":0}]
[null,"Atención:",null,null,{"$f":"+Captura!D8","v":"A QUIEN CORRESPONDA"},null,null,null,null,"E-mail",{"$f":"+Captura!D10","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Captura!O40","v":"v. 20240220"}]
[]
[]
[null,"Tipo de equipo",null,null,{"$f":"+Captura!T7","v":"Vehículo utilitario"},null,null,"Plazo del arrendamiento",null,{"$f":"+Captura!L13","v":24},null,"Gestoría y Registro",null,{"$f":"+Captura!F23","v":"Pago único"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valor presente de flujos"]
[null,"Estado del equipo",null,null,{"$f":"+Captura!T17","v":"Nuevo"},null,null,"No. de rentas en depósito",null,{"$f":"+Captura!K8","v":0},null,"Equipo de geolocalizacióon",null,{"$f":"+Captura!F24","v":"Pago único"},null,null,{"$f":"+Captura!L36","v":0.29771210449304863},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV(Captura!$D$35/12,AJ29:AJ88)+AJ28","v":9159.7865656427093},{"$f":"NPV(Captura!$D$35/12,AK29:AK88)+AK28","v":-5196.3895647050413}]
[null,"Descripción",null,null,{"$f":"+Captura!D15","v":"LAP TOP DELL PRO 14\", 16 GB"},null,null,"Comisión de apertura",null,{"$f":"+Captura!K9","v":0.03},null,"Seguro de daños",null,{"$f":"+Captura!T26","v":"Pago en renta"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tasa Interna de Retorno"]
[null,null,null,null,null,null,null,"Anticipo",null,{"$f":"+Captura!K10","v":733.50646551724139},null,"Placas y Tenencia",null,{"$f":"+Captura!T33","v":"Pago anual"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IRR(AJ28:AJ88,0.01)*12","v":0.67134845064947513},{"$f":"IRR(AK28:AK88,0.01)*12","v":0.70526913520488588}]
[null,null,null,null,null,null,null,"Residual estimado",null,"Valor mercado",null,"Servicio de geolocalización",null,{"$f":"+Captura!T40","v":"Pago anual"},null,null,{"$f":"+Captura!L37","v":"Positivo"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Req.",{"$f":"+Captura!L34","v":6656.4256896551724}]
[null,"Valor factura sin IVA",null,null,{"$f":"+Captura!G18","v":14670.129310344828},null,null,null,null,null,null,{"$f":"+Captura!I25","v":"Otro"},null,{"$f":"+Captura!F28","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VP / CR",{"$f":"+(AJ18+AK18)/AK21","v":0.59542420898609727}]
[null,"IVA",null,null,{"$f":"+Captura!G19","v":2347.2206896551725},null,null,null,null,null,null,null,null,null,null,null,"Regresar"]
[null,"Valor factua con IVA",null,null,{"$f":"+Captura!G20","v":17017.349999999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Indicador anualizado",{"$f":"+AK22/J17*12","v":0.29771210449304863}]
[]
[null,"Periodo","Mes","Renta","Anticipo","Comisión de apertura","Rentas en depósito","Devolución de rentas en depósito","Gestoría y Registro","Equipo de geo localización","Seguro de daños","Placas y Tenencia","Servicio de geo localización",{"$f":"+L22","v":"Otro"},"Residual estimado","IVA","TOTAL",null,null,"Mes","Periodo","Fondeo","Comisión de apertura","Intereses","Capital","Pago","Bullet","Equipo de geo localización","Seguro de daños","Placas y Tenencia","Servicio de geo localización","Otro","IVA","TOTAL",null,"Flujo Activo sin IVA","Flujo Pasivo sin IVA"]
[]
[null,0,{"$f":"+P10","v":"2026-03-06"},{"$f":"+Captura!L16+Resumen!J29+Resumen!J30","v":980.57970535006598},{"$f":"+Captura!K10","v":733.50646551724139},{"$f":"+Captura!L18","v":440.10387931034484},{"$f":"+Captura!L19","v":0},{"$f":"IF(B28=J$17,-G$28,0)","v":0},{"$f":"+Captura!L20","v":0},{"$f":"+Captura!L21","v":0},{"$f":"+Captura!L22","v":0},{"$f":"+Captura!L23","v":0},{"$f":"+Captura!L24","v":0},{"$f":"+Captura!L25","v":0},{"$f":"IF(B28=J$17,Captura!$L$29,0)","v":0},{"$f":"SUM(D28:F28,I28:N28)*Captura!$C$19","v":344.67040802842433},{"$f":"SUM(D28:P28)-O28","v":2498.8604582060766},null,null,1,{"$f":"+B28","v":0},{"$f":"+Captura!O8","v":8391.3139655172399},{"$f":"+Captura!L31","v":127.63012499999998},null,null,null,null,{"$f":"+J28","v":0},{"$f":"+Captura!G25","v":2000},{"$f":"+Captura!G26","v":0},{"$f":"+Captura!G27","v":0},{"$f":"+N28","v":0},{"$f":"+(W28+AB28+AC28+AD28+AE28+AF28)*Captura!$C$19","v":340.42082000000005},{"$f":"SUM(W28,Z28:AG28)","v":2468.050945},null,{"$f":"-E22+(Q28-P28)+O28","v":-12515.939260167175},{"$f":"+V28-(AH28-AG28)","v":6263.6838405172402}]
[null,1,{"$f":"EDATE(C28,1)","v":"2026-04-06"},{"$f":"IF(B29<J$17,Captura!$L$16,0)+Resumen!$J$29+Resumen!$J$30","v":980.57970535006598},null,null,null,0,null,null,0,0,0,null,{"$f":"IF(B29=J$17,Captura!$L$29,0)","v":0},{"$f":"SUM(D29:F29,I29:N29)*Captura!$C$19","v":156.89275285601056},{"$f":"SUM(D29:P29)-O29","v":1137.4724582060765},null,null,{"$f":"IF(T28=12,1,T28+1)","v":2},{"$f":"+B29","v":1},{"$f":"+V28-Y29-AA29","v":8092.3333186425516},null,{"$f":"+V28*Captura!$O$9/12","v":111.88418620689653},{"$f":"+Z29-X29","v":298.98064687468877},{"$f":"+Captura!L30","v":410.86483308158529},{"$f":"IF(U29=J$17,Captura!$L$33,0)","v":0},null,0,0,0,null,{"$f":"+(W29+AB29+AC29+AD29+AE29+AF29)*Captura!$C$19","v":0},{"$f":"SUM(W29,Z29:AG29)","v":410.86483308158529},null,{"$f":"Q29-P29+O29","v":980.57970535006586},{"$f":"-(AH29-AG29)","v":-410.86483308158529}]
[null,2,{"$f":"EDATE(C29,1)","v":"2026-05-06"},{"$f":"IF(B30<J$17,Captura!$L$16,0)+Resumen!$J$29+Resumen!$J$30","v":980.57970535006598},null,null,null,0,null,null,0,0,0,null,{"$f":"IF(B30=J$17,Captura!$L$29,0)","v":0},{"$f":"SUM(D30:F30,I30:N30)*Captura!$C$19","v":156.89275285601056},1137.4724582060765,null,null,{"$f":"IF(T29=12,1,T29+1)","v":3},2,{"$f":"+V29-Y30-AA30","v":7789.366263142867},null,{"$f":"+V29*Captura!$O$9/12","v":107.8977775819007},{"$f":"+Z30-X30","v":302.96705549968459},{"$f":"IF(U30>J$17,0,Z29)","v":410.86483308158529},{"$f":"IF(U30=J$17,Captura!$L$33,0)","v":0},null,0,0,0,null,{"$f":"+(W30+AB30+AC30+AD30+AE30+AF30)*Captura!$C$19","v":0},410.86483308158529,null,{"$f":"Q30-P30+O30","v":980.57970535006586},{"$f":"-(AH30-AG30)","v":-410.86483308158529}]
[null,3,"2026-06-06",{"$f":"IF(B31<J$17,Captura!$L$16,0)+Resumen!$J$29+Resumen!$J$30","v":980.57970535006598},null,null,null,0,null,null,0,0,0,null,{"$f":"IF(B31=J$17,Captura!$L$29,0)","v":0},{"$f":"SUM(D31:F31,I31:N31)*Captura!$C$19","v":156.89275285601056},1137.4724582060765,null,null,4,3,7482.3596469031863,null,{"$f":"+V30*Captura!$O$9/12","v":103.85821684190489},307.0066162396804,{"$f":"IF(U31>J$17,0,Z30)","v":410.86483308158529},{"$f":"IF(U31=J$17,Captura!$L$33,0)","v":0},null,0,0,0,null,{"$f":"+(W31+AB31+AC31+AD31+AE31+AF31)*Captura!$C$19","v":0},410.86483308158529,null,980.57970535006586,-410.86483308158529]
[null,4,"2026-07-06",{"$f":"IF(B32<J$17,Captura!$L$16,0)+Resumen!$J$29+Resumen!$J$30","v":980.57970535006598},null,null,null,0,null,null,0,0,0,null,{"$f":"IF(B32=J$17,Captura!$L$29,0)","v":0},{"$f":"SUM(D32:F32,I32:N32)*Captura!$C$19","v":156.89275285601056},1137.4724582060765,null,null,5,4,7171.2596091136438,null,{"$f":"+V31*Captura!$O$9/12","v":99.764795292042493},311.1000377895428,410.86483308158529,{"$f":"IF(U32=J$17,Captura!$L$33,0)","v":0},null,0,0,0,null,{"$f":"+(W32+AB32+AC32+AD32+AE32+AF32)*Captura!$C$19","v":0},410.86483308158529,null,980.57970535006586,-410.86483308158529]
[null,5,"2026-08-06",{"$f":"IF(B33<J$17,Captura!$L$16,0)+Resumen!$J$29+Resumen!$J$30","v":980.57970535006598},null,null,null,0,null,null,0,0,0,null,{"$f":"IF(B33=J$17,Captura!$L$29,0)","v":0},{"$f":"SUM(D33:F33,I33:N33)*Captura!$C$19","v":156.89275285601056},1137.4724582060765,null,null,6,5,6856.0115708202402,null,{"$f":"+V32*Captura!$O$9/12","v":95.616794788181906},315.2480382934034,410.86483308158529,{"$f":"IF(U33=J$17,Captura!$L$33,0)","v":0},null,0,0,0,null,{"$f":"+(W33+AB33+AC33+AD33+AE33+AF33)*Captura!$C$19","v":0},410.86483308158529,null,980.57970535006586,-410.86483308158529]
[null,6,"2026-09-06",{"$f":"IF(B34<J$17,Captura!$L$16,0)+Resumen!$J$29+Resumen!$J$30","v":980.57970535006598},null,null,null,0,null,null,0,0,0,null,{"$f":"IF(B34=J$17,Captura!$L$29,0)","v":0},{"$f":"SUM(D34:F34,I34:N34)*Captura!$C$19","v":156.89275285601056},1137.4724582060765,null,null,7,6,6536.5602253495917,null,{"$f":"+V33*Captura!$O$9/12","v":91.413487610936542},319.45134547064873,410.86483308158529,{"$f":"IF(U34=J$17,Captura!$L$33,0)","v":0},null,0,0,0,null,{"$f":"+(W34+AB34+AC34+AD34+AE34+AF34)*Captura!$C$19","v":0},410.86483308158529,null,980.57970535006586,-410.86483308158529]
[null,7,"2026-10-06",{"$f":"IF(B35<J$17,Captura!$L$16,0)+Resumen!$J$29+Resumen!$J$30","v":980.57970535006598},null,null,null,0,null,null,0,0,0,null,{"$f":"IF(B35=J$17,Captura!$L$29,0)","v":0},{"$f":"SUM(D35:F35,I35:N35)*Captura!$C$19","v":156.89275285601056},1137.4724582060765,null,null,8,7,6212.8495286060006,null,{"$f":"+V34*Captura!$O$9/12","v":87.154136337994558},323.71069674359074,410.86483308158529,{"$f":"IF(U35=J$17,Captura!$L$33,0)","v":0},null,0,0,0,null,{"$f":"+(W35+AB35+AC35+AD35+AE35+AF35)*Captura!$C$19","v":0},410.86483308158529,null,980.57970535006586,-410.86483308158529]
[null,8,"2026-11-06",{"$f":"IF(B36<J$17,Captura!$L$16,0)+Resumen!$J$29+Resumen!$J$30","v":980.57970535006598},null,null,null,0,null,null,0,0,0,null,{"$f":"IF(B36=J$17,Captura!$L$29,0)","v":0},{"$f":"SUM(D36:F36,I36:N36)*Captura!$C$19","v":156.89275285601056},1137.4724582060765,null,null,9,8,5884.8226892391622,null,{"$f":"+V35*Captura!$O$9/12","v":82.837993714746673},328.0268393668386,410.86483308158529,{"$f":"IF(U36=J$17,Captura!$L$33,0)","v":0},null,0,0,0,null,{"$f":"+(W36+AB36+AC36+AD36+AE36+AF36)*Captura!$C$19","v":0},410.86483308158529,null,980.57970535006586,-410.86483308158529]
[null,9,"2026-12-06",{"$f":"IF(B37<J$17,Captura!$L$16,0)+Resumen!$J$29+Resumen!$J$30","v":980.57970535006598},null,null,null,0,null,null,0,0,0,null,{"$f":"IF(B37=J$17,Captura!$L$29,0)","v":0},{"$f":"SUM(D37:F37,I37:N37)*Captura!$C$19","v":156.89275285601056},1137.4724582060765,null,null,10,9,5552.4221586807653,null,{"$f":"+V36*Captura!$O$9/12","v":78.464302523188834},332.40053055839644,410.86483308158529,{"$f":"IF(U37=J$17,Captura!$L$33,0)","v":0},null,0,0,0,null,{"$f":"+(W37+AB37+AC37+AD37+AE37+AF37)*Captura!$C$19","v":0},410.86483308158529,null,980.57970535006586,-410.86483308158529]
[null,10,"2027-01-06",{"$f":"IF(B38<J$17,Captura!$L$16,0)+Resumen!$J$29+Resumen!$J$30","v":980.57970535006598},null,null,null,0,null,null,0,0,0,null,{"$f":"IF(B38=J$17,Captura!$L$29,0)","v":0},{"$f":"SUM(D38:F38,I38:N38)*Captura!$C$19","v":156.89275285601056},1137.4724582060765,null,null,11,10,5215.589621048257,null,{"$f":"+V37*Captura!$O$9/12","v":74.032295449076869},336.83253763250843,410.86483308158529,{"$f":"IF(U38=J$17,Captura!$L$33,0)","v":0},null,0,0,0,null,{"$f":"+(W38+AB38+AC38+AD38+AE38+AF38)*Captura!$C$19","v":0},410.86483308158529,null,980.57970535006586,-410.86483308158529]
[null,11,"2027-02-06",{"$f":"IF(B39<J$17,Captura!$L$16,0)+Resumen!$J$29+Resumen!$J$30","v":980.57970535006598},null,null,null,0,null,null,0,0,0,null,{"$f":"IF(B39=J$17,Captura!$L$29,0)","v":0},{"$f":"SUM(D39:F39,I39:N39)*Captura!$C$19","v":156.89275285601056},1137.4724582060765,null,null,12,11,4874.265982913982,null,{"$f":"+V38*Captura!$O$9/12","v":69.541194947310103},341.3236381342752,410.86483308158529,{"$f":"IF(U39=J$17,Captura!$L$33,0)","v":0},null,0,0,0,null,{"$f":"+(W39+AB39+AC39+AD39+AE39+AF39)*Captura!$C$19","v":0},410.86483308158529,null,980.57970535006586,-410.86483308158529]
[null,12,"2027-03-06",{"$f":"IF(B40<J$17,Captura!$L$16,0)+Resumen!$J$29+Resumen!$J$30","v":980.57970535006598},null,null,null,0,null,null,{"$f":"IF(B40+1>=$J$17,0,K28*(1+Captura!$D$35))","v":0},{"$f":"IF(B40+1>=$J$17,0,L28*(1+Captura!$D$35))","v":0},{"$f":"IF(B40+1>=$J$17,0,M28*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B40=J$17,Captura!$L$29,0)","v":0},{"$f":"SUM(D40:F40,I40:N40)*Captura!$C$19","v":156.89275285601056},1137.4724582060765,null,null,1,12,4528.3913629379167,null,{"$f":"+V39*Captura!$O$9/12","v":64.990213105519771},345.8746199760655,410.86483308158529,{"$f":"IF(U40=J$17,Captura!$L$33,0)","v":0},null,{"$f":"IF(U40+1>=$J$17,0,AC28*(1+Captura!$D$35))","v":2080},{"$f":"IF(U40+1>=$J$17,0,AD28*(1+Captura!$D$35))","v":0},{"$f":"IF(U40+1>=$J$17,0,AE28*(1+Captura!$D$35))","v":0},null,{"$f":"+(W40+AB40+AC40+AD40+AE40+AF40)*Captura!$C$19","v":332.8},2823.6648330815856,null,980.57970535006586,-2490.8648330815854]
[null,13,"2027-04-06",{"$f":"IF(B41<J$17,Captura!$L$16,0)+Resumen!$J$29+Resumen!$J$30","v":980.57970535006598},null,null,null,0,null,null,{"$f":"IF(B41+1>=$J$17,0,K29*(1+Captura!$D$35))","v":0},{"$f":"IF(B41+1>=$J$17,0,L29*(1+Captura!$D$35))","v":0},{"$f":"IF(B41+1>=$J$17,0,M29*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B41=J$17,Captura!$L$29,0)","v":0},{"$f":"SUM(D41:F41,I41:N41)*Captura!$C$19","v":156.89275285601056},1137.4724582060765,null,null,2,13,4177.9050813621707,null,{"$f":"+V40*Captura!$O$9/12","v":60.378551505838892},350.48628157574637,410.86483308158529,{"$f":"IF(U41=J$17,Captura!$L$33,0)","v":0},null,{"$f":"IF(U41+1>=$J$17,0,AC29*(1+Captura!$D$35))","v":0},{"$f":"IF(U41+1>=$J$17,0,AD29*(1+Captura!$D$35))","v":0},{"$f":"IF(U41+1>=$J$17,0,AE29*(1+Captura!$D$35))","v":0},null,{"$f":"+(W41+AB41+AC41+AD41+AE41+AF41)*Captura!$C$19","v":0},410.86483308158529,null,980.57970535006586,-410.86483308158529]
[null,14,"2027-05-06",{"$f":"IF(B42<J$17,Captura!$L$16,0)+Resumen!$J$29+Resumen!$J$30","v":980.57970535006598},null,null,null,0,null,null,{"$f":"IF(B42+1>=$J$17,0,K30*(1+Captura!$D$35))","v":0},{"$f":"IF(B42+1>=$J$17,0,L30*(1+Captura!$D$35))","v":0},{"$f":"IF(B42+1>=$J$17,0,M30*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B42=J$17,Captura!$L$29,0)","v":0},{"$f":"SUM(D42:F42,I42:N42)*Captura!$C$19","v":156.89275285601056},1137.4724582060765,null,null,3,14,3822.7456493654145,null,{"$f":"+V41*Captura!$O$9/12","v":55.705401084828942},355.15943199675633,410.86483308158529,{"$f":"IF(U42=J$17,Captura!$L$33,0)","v":0},null,{"$f":"IF(U42+1>=$J$17,0,AC30*(1+Captura!$D$35))","v":0},{"$f":"IF(U42+1>=$J$17,0,AD30*(1+Captura!$D$35))","v":0},{"$f":"IF(U42+1>=$J$17,0,AE30*(1+Captura!$D$35))","v":0},null,{"$f":"+(W42+AB42+AC42+AD42+AE42+AF42)*Captura!$C$19","v":0},410.86483308158529,null,980.57970535006586,-410.86483308158529]
[null,15,"2027-06-06",{"$f":"IF(B43<J$17,Captura!$L$16,0)+Resumen!$J$29+Resumen!$J$30","v":980.57970535006598},null,null,null,0,null,null,{"$f":"IF(B43+1>=$J$17,0,K31*(1+Captura!$D$35))","v":0},{"$f":"IF(B43+1>=$J$17,0,L31*(1+Captura!$D$35))","v":0},{"$f":"IF(B43+1>=$J$17,0,M31*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B43=J$17,Captura!$L$29,0)","v":0},{"$f":"SUM(D43:F43,I43:N43)*Captura!$C$19","v":156.89275285601056},1137.4724582060765,null,null,4,15,3462.8507582753682,null,{"$f":"+V42*Captura!$O$9/12","v":50.96994199153886},359.89489109004643,410.86483308158529,{"$f":"IF(U43=J$17,Captura!$L$33,0)","v":0},null,{"$f":"IF(U43+1>=$J$17,0,AC31*(1+Captura!$D$35))","v":0},{"$f":"IF(U43+1>=$J$17,0,AD31*(1+Captura!$D$35))","v":0},{"$f":"IF(U43+1>=$J$17,0,AE31*(1+Captura!$D$35))","v":0},null,{"$f":"+(W43+AB43+AC43+AD43+AE43+AF43)*Captura!$C$19","v":0},410.86483308158529,null,980.57970535006586,-410.86483308158529]
[null,16,"2027-07-06",{"$f":"IF(B44<J$17,Captura!$L$16,0)+Resumen!$J$29+Resumen!$J$30","v":980.57970535006598},null,null,null,0,null,null,{"$f":"IF(B44+1>=$J$17,0,K32*(1+Captura!$D$35))","v":0},{"$f":"IF(B44+1>=$J$17,0,L32*(1+Captura!$D$35))","v":0},{"$f":"IF(B44+1>=$J$17,0,M32*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B44=J$17,Captura!$L$29,0)","v":0},{"$f":"SUM(D44:F44,I44:N44)*Captura!$C$19","v":156.89275285601056},1137.4724582060765,null,null,5,16,3098.1572686374543,null,{"$f":"+V43*Captura!$O$9/12","v":46.171343443671581},364.69348963791373,410.86483308158529,{"$f":"IF(U44=J$17,Captura!$L$33,0)","v":0},null,{"$f":"IF(U44+1>=$J$17,0,AC32*(1+Captura!$D$35))","v":0},{"$f":"IF(U44+1>=$J$17,0,AD32*(1+Captura!$D$35))","v":0},{"$f":"IF(U44+1>=$J$17,0,AE32*(1+Captura!$D$35))","v":0},null,{"$f":"+(W44+AB44+AC44+AD44+AE44+AF44)*Captura!$C$19","v":0},410.86483308158529,null,980.57970535006586,-410.86483308158529]
[null,17,"2027-08-06",{"$f":"IF(B45<J$17,Captura!$L$16,0)+Resumen!$J$29+Resumen!$J$30","v":980.57970535006598},null,null,null,0,null,null,{"$f":"IF(B45+1>=$J$17,0,K33*(1+Captura!$D$35))","v":0},{"$f":"IF(B45+1>=$J$17,0,L33*(1+Captura!$D$35))","v":0},{"$f":"IF(B45+1>=$J$17,0,M33*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B45=J$17,Captura!$L$29,0)","v":0},{"$f":"SUM(D45:F45,I45:N45)*Captura!$C$19","v":156.89275285601056},1137.4724582060765,null,null,6,17,2728.6011991377018,null,{"$f":"+V44*Captura!$O$9/12","v":41.308763581832729},369.55606949975254,410.86483308158529,{"$f":"IF(U45=J$17,Captura!$L$33,0)","v":0},null,{"$f":"IF(U45+1>=$J$17,0,AC33*(1+Captura!$D$35))","v":0},{"$f":"IF(U45+1>=$J$17,0,AD33*(1+Captura!$D$35))","v":0},{"$f":"IF(U45+1>=$J$17,0,AE33*(1+Captura!$D$35))","v":0},null,{"$f":"+(W45+AB45+AC45+AD45+AE45+AF45)*Captura!$C$19","v":0},410.86483308158529,null,980.57970535006586,-410.86483308158529]
[null,18,"2027-09-06",{"$f":"IF(B46<J$17,Captura!$L$16,0)+Resumen!$J$29+Resumen!$J$30","v":980.57970535006598},null,null,null,0,null,null,{"$f":"IF(B46+1>=$J$17,0,K34*(1+Captura!$D$35))","v":0},{"$f":"IF(B46+1>=$J$17,0,L34*(1+Captura!$D$35))","v":0},{"$f":"IF(B46+1>=$J$17,0,M34*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B46=J$17,Captura!$L$29,0)","v":0},{"$f":"SUM(D46:F46,I46:N46)*Captura!$C$19","v":156.89275285601056},1137.4724582060765,null,null,7,18,2354.1177153779527,null,{"$f":"+V45*Captura!$O$9/12","v":36.381349321836026},374.48348375974928,410.86483308158529,{"$f":"IF(U46=J$17,Captura!$L$33,0)","v":0},null,{"$f":"IF(U46+1>=$J$17,0,AC34*(1+Captura!$D$35))","v":0},{"$f":"IF(U46+1>=$J$17,0,AD34*(1+Captura!$D$35))","v":0},{"$f":"IF(U46+1>=$J$17,0,AE34*(1+Captura!$D$35))","v":0},null,{"$f":"+(W46+AB46+AC46+AD46+AE46+AF46)*Captura!$C$19","v":0},410.86483308158529,null,980.57970535006586,-410.86483308158529]
[null,19,"2027-10-06",{"$f":"IF(B47<J$17,Captura!$L$16,0)+Resumen!$J$29+Resumen!$J$30","v":980.57970535006598},null,null,null,0,null,null,{"$f":"IF(B47+1>=$J$17,0,K35*(1+Captura!$D$35))","v":0},{"$f":"IF(B47+1>=$J$17,0,L35*(1+Captura!$D$35))","v":0},{"$f":"IF(B47+1>=$J$17,0,M35*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B47=J$17,Captura!$L$29,0)","v":0},{"$f":"SUM(D47:F47,I47:N47)*Captura!$C$19","v":156.89275285601056},1137.4724582060765,null,null,8,19,1974.6411185014067,null,{"$f":"+V46*Captura!$O$9/12","v":31.388236205039366},379.4765968765459,410.86483308158529,{"$f":"IF(U47=J$17,Captura!$L$33,0)","v":0},null,{"$f":"IF(U47+1>=$J$17,0,AC35*(1+Captura!$D$35))","v":0},{"$f":"IF(U47+1>=$J$17,0,AD35*(1+Captura!$D$35))","v":0},{"$f":"IF(U47+1>=$J$17,0,AE35*(1+Captura!$D$35))","v":0},null,{"$f":"+(W47+AB47+AC47+AD47+AE47+AF47)*Captura!$C$19","v":0},410.86483308158529,null,980.57970535006586,-410.86483308158529]
[null,20,"2027-11-06",{"$f":"IF(B48<J$17,Captura!$L$16,0)+Resumen!$J$29+Resumen!$J$30","v":980.57970535006598},null,null,null,0,null,null,{"$f":"IF(B48+1>=$J$17,0,K36*(1+Captura!$D$35))","v":0},{"$f":"IF(B48+1>=$J$17,0,L36*(1+Captura!$D$35))","v":0},{"$f":"IF(B48+1>=$J$17,0,M36*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B48=J$17,Captura!$L$29,0)","v":0},{"$f":"SUM(D48:F48,I48:N48)*Captura!$C$19","v":156.89275285601056},1137.4724582060765,null,null,9,20,1590.1048336665069,null,{"$f":"+V47*Captura!$O$9/12","v":26.328548246685425},384.53628483489985,410.86483308158529,{"$f":"IF(U48=J$17,Captura!$L$33,0)","v":0},null,{"$f":"IF(U48+1>=$J$17,0,AC36*(1+Captura!$D$35))","v":0},{"$f":"IF(U48+1>=$J$17,0,AD36*(1+Captura!$D$35))","v":0},{"$f":"IF(U48+1>=$J$17,0,AE36*(1+Captura!$D$35))","v":0},null,{"$f":"+(W48+AB48+AC48+AD48+AE48+AF48)*Captura!$C$19","v":0},410.86483308158529,null,980.57970535006586,-410.86483308158529]
[null,21,"2027-12-06",{"$f":"IF(B49<J$17,Captura!$L$16,0)+Resumen!$J$29+Resumen!$J$30","v":980.57970535006598},null,null,null,0,null,null,{"$f":"IF(B49+1>=$J$17,0,K37*(1+Captura!$D$35))","v":0},{"$f":"IF(B49+1>=$J$17,0,L37*(1+Captura!$D$35))","v":0},{"$f":"IF(B49+1>=$J$17,0,M37*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B49=J$17,Captura!$L$29,0)","v":0},{"$f":"SUM(D49:F49,I49:N49)*Captura!$C$19","v":156.89275285601056},1137.4724582060765,null,null,10,21,1200.4413983671418,null,{"$f":"+V48*Captura!$O$9/12","v":21.201397782220095},389.66343529936518,410.86483308158529,{"$f":"IF(U49=J$17,Captura!$L$33,0)","v":0},null,{"$f":"IF(U49+1>=$J$17,0,AC37*(1+Captura!$D$35))","v":0},{"$f":"IF(U49+1>=$J$17,0,AD37*(1+Captura!$D$35))","v":0},{"$f":"IF(U49+1>=$J$17,0,AE37*(1+Captura!$D$35))","v":0},null,{"$f":"+(W49+AB49+AC49+AD49+AE49+AF49)*Captura!$C$19","v":0},410.86483308158529,null,980.57970535006586,-410.86483308158529]
[null,22,"2028-01-06",{"$f":"IF(B50<J$17,Captura!$L$16,0)+Resumen!$J$29+Resumen!$J$30","v":980.57970535006598},null,null,null,0,null,null,{"$f":"IF(B50+1>=$J$17,0,K38*(1+Captura!$D$35))","v":0},{"$f":"IF(B50+1>=$J$17,0,L38*(1+Captura!$D$35))","v":0},{"$f":"IF(B50+1>=$J$17,0,M38*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B50=J$17,Captura!$L$29,0)","v":0},{"$f":"SUM(D50:F50,I50:N50)*Captura!$C$19","v":156.89275285601056},1137.4724582060765,null,null,11,22,805.5824505971184,null,{"$f":"+V49*Captura!$O$9/12","v":16.00588531156189},394.85894777002341,410.86483308158529,{"$f":"IF(U50=J$17,Captura!$L$33,0)","v":0},null,{"$f":"IF(U50+1>=$J$17,0,AC38*(1+Captura!$D$35))","v":0},{"$f":"IF(U50+1>=$J$17,0,AD38*(1+Captura!$D$35))","v":0},{"$f":"IF(U50+1>=$J$17,0,AE38*(1+Captura!$D$35))","v":0},null,{"$f":"+(W50+AB50+AC50+AD50+AE50+AF50)*Captura!$C$19","v":0},410.86483308158529,null,980.57970535006586,-410.86483308158529]
[null,23,"2028-02-06",{"$f":"IF(B51<J$17,Captura!$L$16,0)+Resumen!$J$29+Resumen!$J$30","v":980.57970535006598},null,null,null,0,null,null,{"$f":"IF(B51+1>=$J$17,0,K39*(1+Captura!$D$35))","v":0},{"$f":"IF(B51+1>=$J$17,0,L39*(1+Captura!$D$35))","v":0},{"$f":"IF(B51+1>=$J$17,0,M39*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B51=J$17,Captura!$L$29,0)","v":0},{"$f":"SUM(D51:F51,I51:N51)*Captura!$C$19","v":156.89275285601056},1137.4724582060765,null,null,12,23,405.458716856828,null,{"$f":"+V50*Captura!$O$9/12","v":10.741099341294913},400.12373374029039,410.86483308158529,{"$f":"IF(U51=J$17,Captura!$L$33,0)","v":0},null,{"$f":"IF(U51+1>=$J$17,0,AC39*(1+Captura!$D$35))","v":0},{"$f":"IF(U51+1>=$J$17,0,AD39*(1+Captura!$D$35))","v":0},{"$f":"IF(U51+1>=$J$17,0,AE39*(1+Captura!$D$35))","v":0},null,{"$f":"+(W51+AB51+AC51+AD51+AE51+AF51)*Captura!$C$19","v":0},410.86483308158529,null,980.57970535006586,-410.86483308158529]
[null,24,"2028-03-06",{"$f":"IF(B52<J$17,Captura!$L$16,0)","v":0},null,null,null,0,null,null,{"$f":"IF(B52+1>=$J$17,0,K40*(1+Captura!$D$35))","v":0},{"$f":"IF(B52+1>=$J$17,0,L40*(1+Captura!$D$35))","v":0},{"$f":"IF(B52+1>=$J$17,0,M40*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B52=J$17,Captura!$L$29,0)","v":0},{"$f":"SUM(D52:F52,I52:N52)*Captura!$C$19","v":0},0,null,null,1,24,3.979039320256561E-13,null,{"$f":"+V51*Captura!$O$9/12","v":5.4061162247577066},405.45871685682761,410.86483308158529,{"$f":"IF(U52=J$17,Captura!$L$33,0)","v":0},null,{"$f":"IF(U52+1>=$J$17,0,AC40*(1+Captura!$D$35))","v":0},{"$f":"IF(U52+1>=$J$17,0,AD40*(1+Captura!$D$35))","v":0},{"$f":"IF(U52+1>=$J$17,0,AE40*(1+Captura!$D$35))","v":0},null,{"$f":"+(W52+AB52+AC52+AD52+AE52+AF52)*Captura!$C$19","v":0},410.86483308158529,null,0,-410.86483308158529]
[null,25,"2028-04-06",{"$f":"IF(B53<J$17,Captura!$L$16,0)","v":0},null,null,null,0,null,null,{"$f":"IF(B53+1>=$J$17,0,K41*(1+Captura!$D$35))","v":0},{"$f":"IF(B53+1>=$J$17,0,L41*(1+Captura!$D$35))","v":0},{"$f":"IF(B53+1>=$J$17,0,M41*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B53=J$17,Captura!$L$29,0)","v":0},{"$f":"SUM(D53:F53,I53:N53)*Captura!$C$19","v":0},0,null,null,2,25,4.0320931778599821E-13,null,{"$f":"+V52*Captura!$O$9/12","v":5.3053857603420816E-15},-5.3053857603420816E-15,0,{"$f":"IF(U53=J$17,Captura!$L$33,0)","v":0},null,{"$f":"IF(U53+1>=$J$17,0,AC41*(1+Captura!$D$35))","v":0},{"$f":"IF(U53+1>=$J$17,0,AD41*(1+Captura!$D$35))","v":0},{"$f":"IF(U53+1>=$J$17,0,AE41*(1+Captura!$D$35))","v":0},null,{"$f":"+(W53+AB53+AC53+AD53+AE53+AF53)*Captura!$C$19","v":0},0,null,0,0]
[null,26,"2028-05-06",{"$f":"IF(B54<J$17,Captura!$L$16,0)","v":0},null,null,null,0,null,null,{"$f":"IF(B54+1>=$J$17,0,K42*(1+Captura!$D$35))","v":0},{"$f":"IF(B54+1>=$J$17,0,L42*(1+Captura!$D$35))","v":0},{"$f":"IF(B54+1>=$J$17,0,M42*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B54=J$17,Captura!$L$29,0)","v":0},{"$f":"SUM(D54:F54,I54:N54)*Captura!$C$19","v":0},0,null,null,3,26,4.0858544202314483E-13,null,{"$f":"+V53*Captura!$O$9/12","v":5.3761242371466423E-15},-5.3761242371466423E-15,0,{"$f":"IF(U54=J$17,Captura!$L$33,0)","v":0},null,{"$f":"IF(U54+1>=$J$17,0,AC42*(1+Captura!$D$35))","v":0},{"$f":"IF(U54+1>=$J$17,0,AD42*(1+Captura!$D$35))","v":0},{"$f":"IF(U54+1>=$J$17,0,AE42*(1+Captura!$D$35))","v":0},null,{"$f":"+(W54+AB54+AC54+AD54+AE54+AF54)*Captura!$C$19","v":0},0,null,0,0]
[null,27,"2028-06-06",{"$f":"IF(B55<J$17,Captura!$L$16,0)","v":0},null,null,null,0,null,null,{"$f":"IF(B55+1>=$J$17,0,K43*(1+Captura!$D$35))","v":0},{"$f":"IF(B55+1>=$J$17,0,L43*(1+Captura!$D$35))","v":0},{"$f":"IF(B55+1>=$J$17,0,M43*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B55=J$17,Captura!$L$29,0)","v":0},{"$f":"SUM(D55:F55,I55:N55)*Captura!$C$19","v":0},0,null,null,4,27,4.1403324791678679E-13,null,{"$f":"+V54*Captura!$O$9/12","v":5.4478058936419314E-15},-5.4478058936419314E-15,0,{"$f":"IF(U55=J$17,Captura!$L$33,0)","v":0},null,{"$f":"IF(U55+1>=$J$17,0,AC43*(1+Captura!$D$35))","v":0},{"$f":"IF(U55+1>=$J$17,0,AD43*(1+Captura!$D$35))","v":0},{"$f":"IF(U55+1>=$J$17,0,AE43*(1+Captura!$D$35))","v":0},null,{"$f":"+(W55+AB55+AC55+AD55+AE55+AF55)*Captura!$C$19","v":0},0,null,0,0]
[null,28,"2028-07-06",{"$f":"IF(B56<J$17,Captura!$L$16,0)","v":0},null,null,null,0,null,null,{"$f":"IF(B56+1>=$J$17,0,K44*(1+Captura!$D$35))","v":0},{"$f":"IF(B56+1>=$J$17,0,L44*(1+Captura!$D$35))","v":0},{"$f":"IF(B56+1>=$J$17,0,M44*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B56=J$17,Captura!$L$29,0)","v":0},{"$f":"SUM(D56:F56,I56:N56)*Captura!$C$19","v":0},0,null,null,5,28,4.1955369122234393E-13,null,{"$f":"+V55*Captura!$O$9/12","v":5.5204433055571571E-15},-5.5204433055571571E-15,0,{"$f":"IF(U56=J$17,Captura!$L$33,0)","v":0},null,{"$f":"IF(U56+1>=$J$17,0,AC44*(1+Captura!$D$35))","v":0},{"$f":"IF(U56+1>=$J$17,0,AD44*(1+Captura!$D$35))","v":0},{"$f":"IF(U56+1>=$J$17,0,AE44*(1+Captura!$D$35))","v":0},null,{"$f":"+(W56+AB56+AC56+AD56+AE56+AF56)*Captura!$C$19","v":0},0,null,0,0]
[null,29,"2028-08-06",{"$f":"IF(B57<J$17,Captura!$L$16,0)","v":0},null,null,null,0,null,null,{"$f":"IF(B57+1>=$J$17,0,K45*(1+Captura!$D$35))","v":0},{"$f":"IF(B57+1>=$J$17,0,L45*(1+Captura!$D$35))","v":0},{"$f":"IF(B57+1>=$J$17,0,M45*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B57=J$17,Captura!$L$29,0)","v":0},{"$f":"SUM(D57:F57,I57:N57)*Captura!$C$19","v":0},0,null,null,6,29,4.2514774043864184E-13,null,{"$f":"+V56*Captura!$O$9/12","v":5.5940492162979188E-15},-5.5940492162979188E-15,0,{"$f":"IF(U57=J$17,Captura!$L$33,0)","v":0},null,{"$f":"IF(U57+1>=$J$17,0,AC45*(1+Captura!$D$35))","v":0},{"$f":"IF(U57+1>=$J$17,0,AD45*(1+Captura!$D$35))","v":0},{"$f":"IF(U57+1>=$J$17,0,AE45*(1+Captura!$D$35))","v":0},null,{"$f":"+(W57+AB57+AC57+AD57+AE57+AF57)*Captura!$C$19","v":0},0,null,0,0]
[null,30,"2028-09-06",{"$f":"IF(B58<J$17,Captura!$L$16,0)","v":0},null,null,null,0,null,null,{"$f":"IF(B58+1>=$J$17,0,K46*(1+Captura!$D$35))","v":0},{"$f":"IF(B58+1>=$J$17,0,L46*(1+Captura!$D$35))","v":0},{"$f":"IF(B58+1>=$J$17,0,M46*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B58=J$17,Captura!$L$29,0)","v":0},{"$f":"SUM(D58:F58,I58:N58)*Captura!$C$19","v":0},0,null,null,7,30,4.3081637697782373E-13,null,{"$f":"+V57*Captura!$O$9/12","v":5.6686365391818909E-15},-5.6686365391818909E-15,0,{"$f":"IF(U58=J$17,Captura!$L$33,0)","v":0},null,{"$f":"IF(U58+1>=$J$17,0,AC46*(1+Captura!$D$35))","v":0},{"$f":"IF(U58+1>=$J$17,0,AD46*(1+Captura!$D$35))","v":0},{"$f":"IF(U58+1>=$J$17,0,AE46*(1+Captura!$D$35))","v":0},null,{"$f":"+(W58+AB58+AC58+AD58+AE58+AF58)*Captura!$C$19","v":0},0,null,0,0]
[null,31,"2028-10-06",{"$f":"IF(B59<J$17,Captura!$L$16,0)","v":0},null,null,null,0,null,null,{"$f":"IF(B59+1>=$J$17,0,K47*(1+Captura!$D$35))","v":0},{"$f":"IF(B59+1>=$J$17,0,L47*(1+Captura!$D$35))","v":0},{"$f":"IF(B59+1>=$J$17,0,M47*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B59=J$17,Captura!$L$29,0)","v":0},{"$f":"SUM(D59:F59,I59:N59)*Captura!$C$19","v":0},0,null,null,8,31,4.3656059533752807E-13,null,{"$f":"+V58*Captura!$O$9/12","v":5.7442183597043164E-15},-5.7442183597043164E-15,0,{"$f":"IF(U59=J$17,Captura!$L$33,0)","v":0},null,{"$f":"IF(U59+1>=$J$17,0,AC47*(1+Captura!$D$35))","v":0},{"$f":"IF(U59+1>=$J$17,0,AD47*(1+Captura!$D$35))","v":0},{"$f":"IF(U59+1>=$J$17,0,AE47*(1+Captura!$D$35))","v":0},null,{"$f":"+(W59+AB59+AC59+AD59+AE59+AF59)*Captura!$C$19","v":0},0,null,0,0]
[null,32,"2028-11-06",{"$f":"IF(B60<J$17,Captura!$L$16,0)","v":0},null,null,null,0,null,null,{"$f":"IF(B60+1>=$J$17,0,K48*(1+Captura!$D$35))","v":0},{"$f":"IF(B60+1>=$J$17,0,L48*(1+Captura!$D$35))","v":0},{"$f":"IF(B60+1>=$J$17,0,M48*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B60=J$17,Captura!$L$29,0)","v":0},{"$f":"SUM(D60:F60,I60:N60)*Captura!$C$19","v":0},0,null,null,9,32,4.4238140327536177E-13,null,{"$f":"+V59*Captura!$O$9/12","v":5.8208079378337071E-15},-5.8208079378337071E-15,0,{"$f":"IF(U60=J$17,Captura!$L$33,0)","v":0},null,{"$f":"IF(U60+1>=$J$17,0,AC48*(1+Captura!$D$35))","v":0},{"$f":"IF(U60+1>=$J$17,0,AD48*(1+Captura!$D$35))","v":0},{"$f":"IF(U60+1>=$J$17,0,AE48*(1+Captura!$D$35))","v":0},null,{"$f":"+(W60+AB60+AC60+AD60+AE60+AF60)*Captura!$C$19","v":0},0,null,0,0]
[null,33,"2028-12-06",{"$f":"IF(B61<J$17,Captura!$L$16,0)","v":0},null,null,null,0,null,null,{"$f":"IF(B61+1>=$J$17,0,K49*(1+Captura!$D$35))","v":0},{"$f":"IF(B61+1>=$J$17,0,L49*(1+Captura!$D$35))","v":0},{"$f":"IF(B61+1>=$J$17,0,M49*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B61=J$17,Captura!$L$29,0)","v":0},{"$f":"SUM(D61:F61,I61:N61)*Captura!$C$19","v":0},0,null,null,10,33,4.4827982198569991E-13,null,{"$f":"+V60*Captura!$O$9/12","v":5.8984187103381574E-15},-5.8984187103381574E-15,0,{"$f":"IF(U61=J$17,Captura!$L$33,0)","v":0},null,{"$f":"IF(U61+1>=$J$17,0,AC49*(1+Captura!$D$35))","v":0},{"$f":"IF(U61+1>=$J$17,0,AD49*(1+Captura!$D$35))","v":0},{"$f":"IF(U61+1>=$J$17,0,AE49*(1+Captura!$D$35))","v":0},null,{"$f":"+(W61+AB61+AC61+AD61+AE61+AF61)*Captura!$C$19","v":0},0,null,0,0]
[null,34,"2029-01-06",{"$f":"IF(B62<J$17,Captura!$L$16,0)","v":0},null,null,null,0,null,null,{"$f":"IF(B62+1>=$J$17,0,K50*(1+Captura!$D$35))","v":0},{"$f":"IF(B62+1>=$J$17,0,L50*(1+Captura!$D$35))","v":0},{"$f":"IF(B62+1>=$J$17,0,M50*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B62=J$17,Captura!$L$29,0)","v":0},{"$f":"SUM(D62:F62,I62:N62)*Captura!$C$19","v":0},0,null,null,11,34,4.5425688627884256E-13,null,{"$f":"+V61*Captura!$O$9/12","v":5.977064293142665E-15},-5.977064293142665E-15,0,{"$f":"IF(U62=J$17,Captura!$L$33,0)","v":0},null,{"$f":"IF(U62+1>=$J$17,0,AC50*(1+Captura!$D$35))","v":0},{"$f":"IF(U62+1>=$J$17,0,AD50*(1+Captura!$D$35))","v":0},{"$f":"IF(U62+1>=$J$17,0,AE50*(1+Captura!$D$35))","v":0},null,{"$f":"+(W62+AB62+AC62+AD62+AE62+AF62)*Captura!$C$19","v":0},0,null,0,0]
[null,35,"2029-02-06",{"$f":"IF(B63<J$17,Captura!$L$16,0)","v":0},null,null,null,0,null,null,{"$f":"IF(B63+1>=$J$17,0,K51*(1+Captura!$D$35))","v":0},{"$f":"IF(B63+1>=$J$17,0,L51*(1+Captura!$D$35))","v":0},{"$f":"IF(B63+1>=$J$17,0,M51*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B63=J$17,Captura!$L$29,0)","v":0},{"$f":"SUM(D63:F63,I63:N63)*Captura!$C$19","v":0},0,null,null,12,35,4.6031364476256042E-13,null,{"$f":"+V62*Captura!$O$9/12","v":6.0567584837179004E-15},-6.0567584837179004E-15,0,{"$f":"IF(U63=J$17,Captura!$L$33,0)","v":0},null,{"$f":"IF(U63+1>=$J$17,0,AC51*(1+Captura!$D$35))","v":0},{"$f":"IF(U63+1>=$J$17,0,AD51*(1+Captura!$D$35))","v":0},{"$f":"IF(U63+1>=$J$17,0,AE51*(1+Captura!$D$35))","v":0},null,{"$f":"+(W63+AB63+AC63+AD63+AE63+AF63)*Captura!$C$19","v":0},0,null,0,0]
[null,36,"2029-03-06",{"$f":"IF(B64<J$17,Captura!$L$16,0)","v":0},null,null,null,0,null,null,{"$f":"IF(B64+1>=$J$17,0,K52*(1+Captura!$D$35))","v":0},{"$f":"IF(B64+1>=$J$17,0,L52*(1+Captura!$D$35))","v":0},{"$f":"IF(B64+1>=$J$17,0,M52*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B64=J$17,Captura!$L$29,0)","v":0},{"$f":"SUM(D64:F64,I64:N64)*Captura!$C$19","v":0},0,null,null,1,36,4.6645116002606118E-13,null,{"$f":"+V63*Captura!$O$9/12","v":6.1375152635008058E-15},-6.1375152635008058E-15,0,{"$f":"IF(U64=J$17,Captura!$L$33,0)","v":0},null,{"$f":"IF(U64+1>=$J$17,0,AC52*(1+Captura!$D$35))","v":0},{"$f":"IF(U64+1>=$J$17,0,AD52*(1+Captura!$D$35))","v":0},{"$f":"IF(U64+1>=$J$17,0,AE52*(1+Captura!$D$35))","v":0},null,{"$f":"+(W64+AB64+AC64+AD64+AE64+AF64)*Captura!$C$19","v":0},0,null,0,0]
[null,37,"2029-04-06",{"$f":"IF(B65<J$17,Captura!$L$16,0)","v":0},null,null,null,0,null,null,{"$f":"IF(B65+1>=$J$17,0,K53*(1+Captura!$D$35))","v":0},{"$f":"IF(B65+1>=$J$17,0,L53*(1+Captura!$D$35))","v":0},{"$f":"IF(B65+1>=$J$17,0,M53*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B65=J$17,Captura!$L$29,0)","v":0},{"$f":"SUM(D65:F65,I65:N65)*Captura!$C$19","v":0},0,null,null,2,37,4.7267050882640864E-13,null,{"$f":"+V64*Captura!$O$9/12","v":6.219348800347482E-15},-6.219348800347482E-15,0,{"$f":"IF(U65=J$17,Captura!$L$33,0)","v":0},null,{"$f":"IF(U65+1>=$J$17,0,AC53*(1+Captura!$D$35))","v":0},{"$f":"IF(U65+1>=$J$17,0,AD53*(1+Captura!$D$35))","v":0},{"$f":"IF(U65+1>=$J$17,0,AE53*(1+Captura!$D$35))","v":0},null,{"$f":"+(W65+AB65+AC65+AD65+AE65+AF65)*Captura!$C$19","v":0},0,null,0,0]
[null,38,"2029-05-06",{"$f":"IF(B66<J$17,Captura!$L$16,0)","v":0},null,null,null,0,null,null,{"$f":"IF(B66+1>=$J$17,0,K54*(1+Captura!$D$35))","v":0},{"$f":"IF(B66+1>=$J$17,0,L54*(1+Captura!$D$35))","v":0},{"$f":"IF(B66+1>=$J$17,0,M54*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B66=J$17,Captura!$L$29,0)","v":0},{"$f":"SUM(D66:F66,I66:N66)*Captura!$C$19","v":0},0,null,null,3,38,4.7897278227742741E-13,null,{"$f":"+V65*Captura!$O$9/12","v":6.3022734510187814E-15},-6.3022734510187814E-15,0,{"$f":"IF(U66=J$17,Captura!$L$33,0)","v":0},null,{"$f":"IF(U66+1>=$J$17,0,AC54*(1+Captura!$D$35))","v":0},{"$f":"IF(U66+1>=$J$17,0,AD54*(1+Captura!$D$35))","v":0},{"$f":"IF(U66+1>=$J$17,0,AE54*(1+Captura!$D$35))","v":0},null,{"$f":"+(W66+AB66+AC66+AD66+AE66+AF66)*Captura!$C$19","v":0},0,null,0,0]
[null,39,"2029-06-06",{"$f":"IF(B67<J$17,Captura!$L$16,0)","v":0},null,null,null,0,null,null,{"$f":"IF(B67+1>=$J$17,0,K55*(1+Captura!$D$35))","v":0},{"$f":"IF(B67+1>=$J$17,0,L55*(1+Captura!$D$35))","v":0},{"$f":"IF(B67+1>=$J$17,0,M55*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B67=J$17,Captura!$L$29,0)","v":0},{"$f":"SUM(D67:F67,I67:N67)*Captura!$C$19","v":0},0,null,null,4,39,4.8535908604112648E-13,null,{"$f":"+V66*Captura!$O$9/12","v":6.3863037636990325E-15},-6.3863037636990325E-15,0,{"$f":"IF(U67=J$17,Captura!$L$33,0)","v":0},null,{"$f":"IF(U67+1>=$J$17,0,AC55*(1+Captura!$D$35))","v":0},{"$f":"IF(U67+1>=$J$17,0,AD55*(1+Captura!$D$35))","v":0},{"$f":"IF(U67+1>=$J$17,0,AE55*(1+Captura!$D$35))","v":0},null,{"$f":"+(W67+AB67+AC67+AD67+AE67+AF67)*Captura!$C$19","v":0},0,null,0,0]
[null,40,"2029-07-06",{"$f":"IF(B68<J$17,Captura!$L$16,0)","v":0},null,null,null,0,null,null,{"$f":"IF(B68+1>=$J$17,0,K56*(1+Captura!$D$35))","v":0},{"$f":"IF(B68+1>=$J$17,0,L56*(1+Captura!$D$35))","v":0},{"$f":"IF(B68+1>=$J$17,0,M56*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B68=J$17,Captura!$L$29,0)","v":0},{"$f":"SUM(D68:F68,I68:N68)*Captura!$C$19","v":0},0,null,null,5,40,4.9183054052167487E-13,null,{"$f":"+V67*Captura!$O$9/12","v":6.4714544805483528E-15},-6.4714544805483528E-15,0,{"$f":"IF(U68=J$17,Captura!$L$33,0)","v":0},null,{"$f":"IF(U68+1>=$J$17,0,AC56*(1+Captura!$D$35))","v":0},{"$f":"IF(U68+1>=$J$17,0,AD56*(1+Captura!$D$35))","v":0},{"$f":"IF(U68+1>=$J$17,0,AE56*(1+Captura!$D$35))","v":0},null,{"$f":"+(W68+AB68+AC68+AD68+AE68+AF68)*Captura!$C$19","v":0},0,null,0,0]
[null,41,"2029-08-06",{"$f":"IF(B69<J$17,Captura!$L$16,0)","v":0},null,null,null,0,null,null,{"$f":"IF(B69+1>=$J$17,0,K57*(1+Captura!$D$35))","v":0},{"$f":"IF(B69+1>=$J$17,0,L57*(1+Captura!$D$35))","v":0},{"$f":"IF(B69+1>=$J$17,0,M57*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B69=J$17,Captura!$L$29,0)","v":0},{"$f":"SUM(D69:F69,I69:N69)*Captura!$C$19","v":0},0,null,null,6,41,4.9838828106196391E-13,null,{"$f":"+V68*Captura!$O$9/12","v":6.557740540288999E-15},-6.557740540288999E-15,0,{"$f":"IF(U69=J$17,Captura!$L$33,0)","v":0},null,{"$f":"IF(U69+1>=$J$17,0,AC57*(1+Captura!$D$35))","v":0},{"$f":"IF(U69+1>=$J$17,0,AD57*(1+Captura!$D$35))","v":0},{"$f":"IF(U69+1>=$J$17,0,AE57*(1+Captura!$D$35))","v":0},null,{"$f":"+(W69+AB69+AC69+AD69+AE69+AF69)*Captura!$C$19","v":0},0,null,0,0]
[null,42,"2029-09-06",{"$f":"IF(B70<J$17,Captura!$L$16,0)","v":0},null,null,null,0,null,null,{"$f":"IF(B70+1>=$J$17,0,K58*(1+Captura!$D$35))","v":0},{"$f":"IF(B70+1>=$J$17,0,L58*(1+Captura!$D$35))","v":0},{"$f":"IF(B70+1>=$J$17,0,M58*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B70=J$17,Captura!$L$29,0)","v":0},{"$f":"SUM(D70:F70,I70:N70)*Captura!$C$19","v":0},0,null,null,7,42,5.0503345814279007E-13,null,{"$f":"+V69*Captura!$O$9/12","v":6.645177080826186E-15},-6.645177080826186E-15,0,{"$f":"IF(U70=J$17,Captura!$L$33,0)","v":0},null,{"$f":"IF(U70+1>=$J$17,0,AC58*(1+Captura!$D$35))","v":0},{"$f":"IF(U70+1>=$J$17,0,AD58*(1+Captura!$D$35))","v":0},{"$f":"IF(U70+1>=$J$17,0,AE58*(1+Captura!$D$35))","v":0},null,{"$f":"+(W70+AB70+AC70+AD70+AE70+AF70)*Captura!$C$19","v":0},0,null,0,0]
[null,43,"2029-10-06",{"$f":"IF(B71<J$17,Captura!$L$16,0)","v":0},null,null,null,0,null,null,{"$f":"IF(B71+1>=$J$17,0,K59*(1+Captura!$D$35))","v":0},{"$f":"IF(B71+1>=$J$17,0,L59*(1+Captura!$D$35))","v":0},{"$f":"IF(B71+1>=$J$17,0,M59*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B71=J$17,Captura!$L$29,0)","v":0},{"$f":"SUM(D71:F71,I71:N71)*Captura!$C$19","v":0},0,null,null,8,43,5.1176723758469389E-13,null,{"$f":"+V70*Captura!$O$9/12","v":6.7337794419038673E-15},-6.7337794419038673E-15,0,{"$f":"IF(U71=J$17,Captura!$L$33,0)","v":0},null,{"$f":"IF(U71+1>=$J$17,0,AC59*(1+Captura!$D$35))","v":0},{"$f":"IF(U71+1>=$J$17,0,AD59*(1+Captura!$D$35))","v":0},{"$f":"IF(U71+1>=$J$17,0,AE59*(1+Captura!$D$35))","v":0},null,{"$f":"+(W71+AB71+AC71+AD71+AE71+AF71)*Captura!$C$19","v":0},0,null,0,0]
[null,44,"2029-11-06",{"$f":"IF(B72<J$17,Captura!$L$16,0)","v":0},null,null,null,0,null,null,{"$f":"IF(B72+1>=$J$17,0,K60*(1+Captura!$D$35))","v":0},{"$f":"IF(B72+1>=$J$17,0,L60*(1+Captura!$D$35))","v":0},{"$f":"IF(B72+1>=$J$17,0,M60*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B72=J$17,Captura!$L$29,0)","v":0},{"$f":"SUM(D72:F72,I72:N72)*Captura!$C$19","v":0},0,null,null,9,44,5.1859080075248977E-13,null,{"$f":"+V71*Captura!$O$9/12","v":6.8235631677959189E-15},-6.8235631677959189E-15,0,{"$f":"IF(U72=J$17,Captura!$L$33,0)","v":0},null,{"$f":"IF(U72+1>=$J$17,0,AC60*(1+Captura!$D$35))","v":0},{"$f":"IF(U72+1>=$J$17,0,AD60*(1+Captura!$D$35))","v":0},{"$f":"IF(U72+1>=$J$17,0,AE60*(1+Captura!$D$35))","v":0},null,{"$f":"+(W72+AB72+AC72+AD72+AE72+AF72)*Captura!$C$19","v":0},0,null,0,0]
[null,45,"2029-12-06",{"$f":"IF(B73<J$17,Captura!$L$16,0)","v":0},null,null,null,0,null,null,{"$f":"IF(B73+1>=$J$17,0,K61*(1+Captura!$D$35))","v":0},{"$f":"IF(B73+1>=$J$17,0,L61*(1+Captura!$D$35))","v":0},{"$f":"IF(B73+1>=$J$17,0,M61*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B73=J$17,Captura!$L$29,0)","v":0},{"$f":"SUM(D73:F73,I73:N73)*Captura!$C$19","v":0},0,null,null,10,45,5.2550534476252298E-13,null,{"$f":"+V72*Captura!$O$9/12","v":6.9145440100331974E-15},-6.9145440100331974E-15,0,{"$f":"IF(U73=J$17,Captura!$L$33,0)","v":0},null,{"$f":"IF(U73+1>=$J$17,0,AC61*(1+Captura!$D$35))","v":0},{"$f":"IF(U73+1>=$J$17,0,AD61*(1+Captura!$D$35))","v":0},{"$f":"IF(U73+1>=$J$17,0,AE61*(1+Captura!$D$35))","v":0},null,{"$f":"+(W73+AB73+AC73+AD73+AE73+AF73)*Captura!$C$19","v":0},0,null,0,0]
[null,46,"2030-01-06",{"$f":"IF(B74<J$17,Captura!$L$16,0)","v":0},null,null,null,0,null,null,{"$f":"IF(B74+1>=$J$17,0,K62*(1+Captura!$D$35))","v":0},{"$f":"IF(B74+1>=$J$17,0,L62*(1+Captura!$D$35))","v":0},{"$f":"IF(B74+1>=$J$17,0,M62*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B74=J$17,Captura!$L$29,0)","v":0},{"$f":"SUM(D74:F74,I74:N74)*Captura!$C$19","v":0},0,null,null,11,46,5.3251208269268994E-13,null,{"$f":"+V73*Captura!$O$9/12","v":7.006737930166973E-15},-7.006737930166973E-15,0,{"$f":"IF(U74=J$17,Captura!$L$33,0)","v":0},null,{"$f":"IF(U74+1>=$J$17,0,AC62*(1+Captura!$D$35))","v":0},{"$f":"IF(U74+1>=$J$17,0,AD62*(1+Captura!$D$35))","v":0},{"$f":"IF(U74+1>=$J$17,0,AE62*(1+Captura!$D$35))","v":0},null,{"$f":"+(W74+AB74+AC74+AD74+AE74+AF74)*Captura!$C$19","v":0},0,null,0,0]
[null,47,"2030-02-06",{"$f":"IF(B75<J$17,Captura!$L$16,0)","v":0},null,null,null,0,null,null,{"$f":"IF(B75+1>=$J$17,0,K63*(1+Captura!$D$35))","v":0},{"$f":"IF(B75+1>=$J$17,0,L63*(1+Captura!$D$35))","v":0},{"$f":"IF(B75+1>=$J$17,0,M63*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B75=J$17,Captura!$L$29,0)","v":0},{"$f":"SUM(D75:F75,I75:N75)*Captura!$C$19","v":0},0,null,null,12,47,5.396122437952591E-13,null,{"$f":"+V74*Captura!$O$9/12","v":7.1001611025691989E-15},-7.1001611025691989E-15,0,{"$f":"IF(U75=J$17,Captura!$L$33,0)","v":0},null,{"$f":"IF(U75+1>=$J$17,0,AC63*(1+Captura!$D$35))","v":0},{"$f":"IF(U75+1>=$J$17,0,AD63*(1+Captura!$D$35))","v":0},{"$f":"IF(U75+1>=$J$17,0,AE63*(1+Captura!$D$35))","v":0},null,{"$f":"+(W75+AB75+AC75+AD75+AE75+AF75)*Captura!$C$19","v":0},0,null,0,0]
[null,48,"2030-03-06",{"$f":"IF(B76<J$17,Captura!$L$16,0)","v":0},null,null,null,0,null,null,{"$f":"IF(B76+1>=$J$17,0,K64*(1+Captura!$D$35))","v":0},{"$f":"IF(B76+1>=$J$17,0,L64*(1+Captura!$D$35))","v":0},{"$f":"IF(B76+1>=$J$17,0,M64*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B76=J$17,Captura!$L$29,0)","v":0},{"$f":"SUM(D76:F76,I76:N76)*Captura!$C$19","v":0},0,null,null,1,48,5.4680707371252922E-13,null,{"$f":"+V75*Captura!$O$9/12","v":7.1948299172701218E-15},-7.1948299172701218E-15,0,{"$f":"IF(U76=J$17,Captura!$L$33,0)","v":0},null,{"$f":"IF(U76+1>=$J$17,0,AC64*(1+Captura!$D$35))","v":0},{"$f":"IF(U76+1>=$J$17,0,AD64*(1+Captura!$D$35))","v":0},{"$f":"IF(U76+1>=$J$17,0,AE64*(1+Captura!$D$35))","v":0},null,{"$f":"+(W76+AB76+AC76+AD76+AE76+AF76)*Captura!$C$19","v":0},0,null,0,0]
[null,49,"2030-04-06",{"$f":"IF(B77<J$17,Captura!$L$16,0)","v":0},null,null,null,0,null,null,{"$f":"IF(B77+1>=$J$17,0,K65*(1+Captura!$D$35))","v":0},{"$f":"IF(B77+1>=$J$17,0,L65*(1+Captura!$D$35))","v":0},{"$f":"IF(B77+1>=$J$17,0,M65*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B77=J$17,Captura!$L$29,0)","v":0},{"$f":"SUM(D77:F77,I77:N77)*Captura!$C$19","v":0},0,null,null,2,49,5.5409783469536295E-13,null,{"$f":"+V76*Captura!$O$9/12","v":7.290760982833724E-15},-7.290760982833724E-15,0,{"$f":"IF(U77=J$17,Captura!$L$33,0)","v":0},null,{"$f":"IF(U77+1>=$J$17,0,AC65*(1+Captura!$D$35))","v":0},{"$f":"IF(U77+1>=$J$17,0,AD65*(1+Captura!$D$35))","v":0},{"$f":"IF(U77+1>=$J$17,0,AE65*(1+Captura!$D$35))","v":0},null,{"$f":"+(W77+AB77+AC77+AD77+AE77+AF77)*Captura!$C$19","v":0},0,null,0,0]
[null,50,"2030-05-06",{"$f":"IF(B78<J$17,Captura!$L$16,0)","v":0},null,null,null,0,null,null,{"$f":"IF(B78+1>=$J$17,0,K66*(1+Captura!$D$35))","v":0},{"$f":"IF(B78+1>=$J$17,0,L66*(1+Captura!$D$35))","v":0},{"$f":"IF(B78+1>=$J$17,0,M66*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B78=J$17,Captura!$L$29,0)","v":0},{"$f":"SUM(D78:F78,I78:N78)*Captura!$C$19","v":0},0,null,null,3,50,5.6148580582463445E-13,null,{"$f":"+V77*Captura!$O$9/12","v":7.3879711292715057E-15},-7.3879711292715057E-15,0,{"$f":"IF(U78=J$17,Captura!$L$33,0)","v":0},null,{"$f":"IF(U78+1>=$J$17,0,AC66*(1+Captura!$D$35))","v":0},{"$f":"IF(U78+1>=$J$17,0,AD66*(1+Captura!$D$35))","v":0},{"$f":"IF(U78+1>=$J$17,0,AE66*(1+Captura!$D$35))","v":0},null,{"$f":"+(W78+AB78+AC78+AD78+AE78+AF78)*Captura!$C$19","v":0},0,null,0,0]
[null,51,"2030-06-06",{"$f":"IF(B79<J$17,Captura!$L$16,0)","v":0},null,null,null,0,null,null,{"$f":"IF(B79+1>=$J$17,0,K67*(1+Captura!$D$35))","v":0},{"$f":"IF(B79+1>=$J$17,0,L67*(1+Captura!$D$35))","v":0},{"$f":"IF(B79+1>=$J$17,0,M67*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B79=J$17,Captura!$L$29,0)","v":0},{"$f":"SUM(D79:F79,I79:N79)*Captura!$C$19","v":0},0,null,null,4,51,5.6897228323562954E-13,null,{"$f":"+V78*Captura!$O$9/12","v":7.4864774109951257E-15},-7.4864774109951257E-15,0,{"$f":"IF(U79=J$17,Captura!$L$33,0)","v":0},null,{"$f":"IF(U79+1>=$J$17,0,AC67*(1+Captura!$D$35))","v":0},{"$f":"IF(U79+1>=$J$17,0,AD67*(1+Captura!$D$35))","v":0},{"$f":"IF(U79+1>=$J$17,0,AE67*(1+Captura!$D$35))","v":0},null,{"$f":"+(W79+AB79+AC79+AD79+AE79+AF79)*Captura!$C$19","v":0},0,null,0,0]
[null,52,"2030-07-06",{"$f":"IF(B80<J$17,Captura!$L$16,0)","v":0},null,null,null,0,null,null,{"$f":"IF(B80+1>=$J$17,0,K68*(1+Captura!$D$35))","v":0},{"$f":"IF(B80+1>=$J$17,0,L68*(1+Captura!$D$35))","v":0},{"$f":"IF(B80+1>=$J$17,0,M68*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B80=J$17,Captura!$L$29,0)","v":0},{"$f":"SUM(D80:F80,I80:N80)*Captura!$C$19","v":0},0,null,null,5,52,5.7655858034543792E-13,null,{"$f":"+V79*Captura!$O$9/12","v":7.5862971098083951E-15},-7.5862971098083951E-15,0,{"$f":"IF(U80=J$17,Captura!$L$33,0)","v":0},null,{"$f":"IF(U80+1>=$J$17,0,AC68*(1+Captura!$D$35))","v":0},{"$f":"IF(U80+1>=$J$17,0,AD68*(1+Captura!$D$35))","v":0},{"$f":"IF(U80+1>=$J$17,0,AE68*(1+Captura!$D$35))","v":0},null,{"$f":"+(W80+AB80+AC80+AD80+AE80+AF80)*Captura!$C$19","v":0},0,null,0,0]
[null,53,"2030-08-06",{"$f":"IF(B81<J$17,Captura!$L$16,0)","v":0},null,null,null,0,null,null,{"$f":"IF(B81+1>=$J$17,0,K69*(1+Captura!$D$35))","v":0},{"$f":"IF(B81+1>=$J$17,0,L69*(1+Captura!$D$35))","v":0},{"$f":"IF(B81+1>=$J$17,0,M69*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B81=J$17,Captura!$L$29,0)","v":0},{"$f":"SUM(D81:F81,I81:N81)*Captura!$C$19","v":0},0,null,null,6,53,5.8424602808337711E-13,null,{"$f":"+V80*Captura!$O$9/12","v":7.6874477379391722E-15},-7.6874477379391722E-15,0,{"$f":"IF(U81=J$17,Captura!$L$33,0)","v":0},null,{"$f":"IF(U81+1>=$J$17,0,AC69*(1+Captura!$D$35))","v":0},{"$f":"IF(U81+1>=$J$17,0,AD69*(1+Captura!$D$35))","v":0},{"$f":"IF(U81+1>=$J$17,0,AE69*(1+Captura!$D$35))","v":0},null,{"$f":"+(W81+AB81+AC81+AD81+AE81+AF81)*Captura!$C$19","v":0},0,null,0,0]
[null,54,"2030-09-06",{"$f":"IF(B82<J$17,Captura!$L$16,0)","v":0},null,null,null,0,null,null,{"$f":"IF(B82+1>=$J$17,0,K70*(1+Captura!$D$35))","v":0},{"$f":"IF(B82+1>=$J$17,0,L70*(1+Captura!$D$35))","v":0},{"$f":"IF(B82+1>=$J$17,0,M70*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B82=J$17,Captura!$L$29,0)","v":0},{"$f":"SUM(D82:F82,I82:N82)*Captura!$C$19","v":0},0,null,null,7,54,5.9203597512448883E-13,null,{"$f":"+V81*Captura!$O$9/12","v":7.7899470411116952E-15},-7.7899470411116952E-15,0,{"$f":"IF(U82=J$17,Captura!$L$33,0)","v":0},null,{"$f":"IF(U82+1>=$J$17,0,AC70*(1+Captura!$D$35))","v":0},{"$f":"IF(U82+1>=$J$17,0,AD70*(1+Captura!$D$35))","v":0},{"$f":"IF(U82+1>=$J$17,0,AE70*(1+Captura!$D$35))","v":0},null,{"$f":"+(W82+AB82+AC82+AD82+AE82+AF82)*Captura!$C$19","v":0},0,null,0,0]
[null,55,"2030-10-06",{"$f":"IF(B83<J$17,Captura!$L$16,0)","v":0},null,null,null,0,null,null,{"$f":"IF(B83+1>=$J$17,0,K71*(1+Captura!$D$35))","v":0},{"$f":"IF(B83+1>=$J$17,0,L71*(1+Captura!$D$35))","v":0},{"$f":"IF(B83+1>=$J$17,0,M71*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B83=J$17,Captura!$L$29,0)","v":0},{"$f":"SUM(D83:F83,I83:N83)*Captura!$C$19","v":0},0,null,null,8,55,5.9992978812614869E-13,null,{"$f":"+V82*Captura!$O$9/12","v":7.8938130016598515E-15},-7.8938130016598515E-15,0,{"$f":"IF(U83=J$17,Captura!$L$33,0)","v":0},null,{"$f":"IF(U83+1>=$J$17,0,AC71*(1+Captura!$D$35))","v":0},{"$f":"IF(U83+1>=$J$17,0,AD71*(1+Captura!$D$35))","v":0},{"$f":"IF(U83+1>=$J$17,0,AE71*(1+Captura!$D$35))","v":0},null,{"$f":"+(W83+AB83+AC83+AD83+AE83+AF83)*Captura!$C$19","v":0},0,null,0,0]
[null,56,"2030-11-06",{"$f":"IF(B84<J$17,Captura!$L$16,0)","v":0},null,null,null,0,null,null,{"$f":"IF(B84+1>=$J$17,0,K72*(1+Captura!$D$35))","v":0},{"$f":"IF(B84+1>=$J$17,0,L72*(1+Captura!$D$35))","v":0},{"$f":"IF(B84+1>=$J$17,0,M72*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B84=J$17,Captura!$L$29,0)","v":0},{"$f":"SUM(D84:F84,I84:N84)*Captura!$C$19","v":0},0,null,null,9,56,6.0792885196783063E-13,null,{"$f":"+V83*Captura!$O$9/12","v":7.9990638416819828E-15},-7.9990638416819828E-15,0,{"$f":"IF(U84=J$17,Captura!$L$33,0)","v":0},null,{"$f":"IF(U84+1>=$J$17,0,AC72*(1+Captura!$D$35))","v":0},{"$f":"IF(U84+1>=$J$17,0,AD72*(1+Captura!$D$35))","v":0},{"$f":"IF(U84+1>=$J$17,0,AE72*(1+Captura!$D$35))","v":0},null,{"$f":"+(W84+AB84+AC84+AD84+AE84+AF84)*Captura!$C$19","v":0},0,null,0,0]
[null,57,"2030-12-06",{"$f":"IF(B85<J$17,Captura!$L$16,0)","v":0},null,null,null,0,null,null,{"$f":"IF(B85+1>=$J$17,0,K73*(1+Captura!$D$35))","v":0},{"$f":"IF(B85+1>=$J$17,0,L73*(1+Captura!$D$35))","v":0},{"$f":"IF(B85+1>=$J$17,0,M73*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B85=J$17,Captura!$L$29,0)","v":0},{"$f":"SUM(D85:F85,I85:N85)*Captura!$C$19","v":0},0,null,null,10,57,6.160345699940684E-13,null,{"$f":"+V84*Captura!$O$9/12","v":8.1057180262377416E-15},-8.1057180262377416E-15,0,{"$f":"IF(U85=J$17,Captura!$L$33,0)","v":0},null,{"$f":"IF(U85+1>=$J$17,0,AC73*(1+Captura!$D$35))","v":0},{"$f":"IF(U85+1>=$J$17,0,AD73*(1+Captura!$D$35))","v":0},{"$f":"IF(U85+1>=$J$17,0,AE73*(1+Captura!$D$35))","v":0},null,{"$f":"+(W85+AB85+AC85+AD85+AE85+AF85)*Captura!$C$19","v":0},0,null,0,0]
[null,58,"2031-01-06",{"$f":"IF(B86<J$17,Captura!$L$16,0)","v":0},null,null,null,0,null,null,{"$f":"IF(B86+1>=$J$17,0,K74*(1+Captura!$D$35))","v":0},{"$f":"IF(B86+1>=$J$17,0,L74*(1+Captura!$D$35))","v":0},{"$f":"IF(B86+1>=$J$17,0,M74*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B86=J$17,Captura!$L$29,0)","v":0},{"$f":"SUM(D86:F86,I86:N86)*Captura!$C$19","v":0},0,null,null,11,58,6.2424836426065601E-13,null,{"$f":"+V85*Captura!$O$9/12","v":8.2137942665875791E-15},-8.2137942665875791E-15,0,{"$f":"IF(U86=J$17,Captura!$L$33,0)","v":0},null,{"$f":"IF(U86+1>=$J$17,0,AC74*(1+Captura!$D$35))","v":0},{"$f":"IF(U86+1>=$J$17,0,AD74*(1+Captura!$D$35))","v":0},{"$f":"IF(U86+1>=$J$17,0,AE74*(1+Captura!$D$35))","v":0},null,{"$f":"+(W86+AB86+AC86+AD86+AE86+AF86)*Captura!$C$19","v":0},0,null,0,0]
[null,59,"2031-02-06",{"$f":"IF(B87<J$17,Captura!$L$16,0)","v":0},null,null,null,0,null,null,{"$f":"IF(B87+1>=$J$17,0,K75*(1+Captura!$D$35))","v":0},{"$f":"IF(B87+1>=$J$17,0,L75*(1+Captura!$D$35))","v":0},{"$f":"IF(B87+1>=$J$17,0,M75*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B87=J$17,Captura!$L$29,0)","v":0},{"$f":"SUM(D87:F87,I87:N87)*Captura!$C$19","v":0},0,null,null,12,59,6.3257167578413143E-13,null,{"$f":"+V86*Captura!$O$9/12","v":8.3233115234754132E-15},-8.3233115234754132E-15,0,{"$f":"IF(U87=J$17,Captura!$L$33,0)","v":0},null,{"$f":"IF(U87+1>=$J$17,0,AC75*(1+Captura!$D$35))","v":0},{"$f":"IF(U87+1>=$J$17,0,AD75*(1+Captura!$D$35))","v":0},{"$f":"IF(U87+1>=$J$17,0,AE75*(1+Captura!$D$35))","v":0},null,{"$f":"+(W87+AB87+AC87+AD87+AE87+AF87)*Captura!$C$19","v":0},0,null,0,0]
[null,60,"2031-03-06",{"$f":"IF(B88<J$17,Captura!$L$16,0)","v":0},null,null,null,0,null,null,{"$f":"IF(B88+1>=$J$17,0,K76*(1+Captura!$D$35))","v":0},{"$f":"IF(B88+1>=$J$17,0,L76*(1+Captura!$D$35))","v":0},{"$f":"IF(B88+1>=$J$17,0,M76*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B88=J$17,Captura!$L$29,0)","v":0},{"$f":"SUM(D88:F88,I88:N88)*Captura!$C$19","v":0},0,null,null,1,60,6.410059647945865E-13,null,{"$f":"+V87*Captura!$O$9/12","v":8.434289010455087E-15},-8.434289010455087E-15,0,{"$f":"IF(U88=J$17,Captura!$L$33,0)","v":0},null,{"$f":"IF(U88+1>=$J$17,0,AC76*(1+Captura!$D$35))","v":0},{"$f":"IF(U88+1>=$J$17,0,AD76*(1+Captura!$D$35))","v":0},{"$f":"IF(U88+1>=$J$17,0,AE76*(1+Captura!$D$35))","v":0},null,{"$f":"+(W88+AB88+AC88+AD88+AE88+AF88)*Captura!$C$19","v":0},0,null,0,0]
[]
[]
[]
[null,"Notas:"]
[null,"1. Esta cotización no es una autorización y no representa ninguna obligación para Leasing Mobile de México, S. A. de C. V."]
[null,"2. La información descrita en el presente documento está sujeta a cambios sin previo aviso."]
[null,"3. Esta cotización no considera gastos que el equipo requiera para su adquisición, uso o mantenimiento."]
[null,"4. Las rentas en depósito serán devueltas al cumplimiento de todas las obligaciones contractauales del Arrendatario."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"__________________________________"]
[null,"Leasing Mobile de Mexico, SA de CV"]
[null,{"$f":"+Captura!D31","v":"xxxx"}]
[null,{"$f":"+Captura!D32","v":"xxxx"}]
[null,{"$f":"+Captura!D33","v":"xxxx"}]

{"sheet":"Plazo 3","index":7,"n_rows":111,"n_cols":37,"rows_kept":111,"cut":false,"hidden":true,"merged":[[12,10,12,16],[14,1,14,16],[3,15,3,16],[6,1,6,16],[7,1,7,16],[9,15,9,16],[11,10,11,16],[16,35,16,36],[17,16,19,16],[18,4,20,5],[18,35,18,36],[110,1,110,16],[21,4,21,5],[112,1,112,17],[22,4,22,5],[23,4,23,5],[106,1,106,16],[107,1,107,16],[108,1,108,16],[109,1,109,16]]}
[]
[]
[]
[]
[]
[]
[null,"Cotización"]
[null,"Arrendamiento Puro"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Captura!N3","v":"2026-03-06"}]
[]
[null,"Cliente:",null,null,{"$f":"+Captura!D7","v":"SOPORTE LOGISTICO EXPRESS"},null,null,null,null,"Teléfono",{"$f":"+Captura!D9","v":0}]
[null,"Atención:",null,null,{"$f":"+Captura!D8","v":"A QUIEN CORRESPONDA"},null,null,null,null,"E-mail",{"$f":"+Captura!D10","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Captura!O40","v":"v. 20240220"}]
[]
[]
[null,"Tipo de equipo",null,null,{"$f":"+Captura!T7","v":"Vehículo utilitario"},null,null,"Plazo del arrendamiento",null,{"$f":"+Captura!M13","v":36},null,"Gestoría y Registro",null,{"$f":"+Captura!F23","v":"Pago único"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valor presente de flujos"]
[null,"Estado del equipo",null,null,{"$f":"+Captura!T17","v":"Nuevo"},null,null,"No. de rentas en depósito",null,{"$f":"+Captura!K8","v":0},null,"Equipo de geolocalizacióon",null,{"$f":"+Captura!F24","v":"Pago único"},null,null,{"$f":"+Captura!M36","v":0.28811620556376472},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV(Captura!$D$35/12,AJ29:AJ88)+AJ28","v":13642.945215481137},{"$f":"NPV(Captura!$D$35/12,AK29:AK88)+AK28","v":-7724.3822927312576}]
[null,"Descripción",null,null,{"$f":"+Captura!D15","v":"LAP TOP DELL PRO 14\", 16 GB"},null,null,"Comisión de apertura",null,{"$f":"+Captura!K9","v":0.03},null,"Seguro de daños",null,{"$f":"+Captura!T26","v":"Pago en renta"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tasa Interna de Retorno"]
[null,null,null,null,null,null,null,"Anticipo",null,{"$f":"+Captura!K10","v":733.50646551724139},null,"Placas y Tenencia",null,{"$f":"+Captura!T33","v":"Pago anual"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IRR(AJ28:AJ88,0.01)*12","v":0.62817777295564969},{"$f":"IRR(AK28:AK88,0.01)*12","v":0.66176780372879396}]
[null,null,null,null,null,null,null,"Residual estimado",null,"Valor mercado",null,"Servicio de geolocalización",null,{"$f":"+Captura!T40","v":"Pago anual"},null,null,{"$f":"+Captura!M37","v":"Positivo"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Req.",{"$f":"+Captura!M34","v":6847.4256896551724}]
[null,"Valor factura sin IVA",null,null,{"$f":"+Captura!G18","v":14670.129310344828},null,null,null,null,null,null,{"$f":"+Captura!I25","v":"Otro"},null,{"$f":"+Captura!F28","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VP / CR",{"$f":"+(AJ18+AK18)/AK21","v":0.86434861669129415}]
[null,"IVA",null,null,{"$f":"+Captura!G19","v":2347.2206896551725},null,null,null,null,null,null,null,null,null,null,null,"Regresar"]
[null,"Valor factua con IVA",null,null,{"$f":"+Captura!G20","v":17017.349999999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Indicador anualizado",{"$f":"+AK22/J17*12","v":0.28811620556376472}]
[]
[null,"Periodo","Mes","Renta","Anticipo","Comisión de apertura","Rentas en depósito","Devolución de rentas en depósito","Gestoría y Registro","Equipo de geo localización","Seguro de daños","Placas y Tenencia","Servicio de geo localización",{"$f":"+L22","v":"Otro"},"Residual estimado","IVA","TOTAL",null,null,"Mes","Periodo","Fondeo","Comisión de apertura","Intereses","Capital","Pago","Bullet","Equipo de geo localización","Seguro de daños","Placas y Tenencia","Servicio de geo localización","Otro","IVA","TOTAL",null,"Flujo Activo sin IVA","Flujo Pasivo sin IVA"]
[]
[null,0,{"$f":"+P10","v":"2026-03-06"},{"$f":"+Captura!M16+Resumen!K29+Resumen!K30","v":798.60312316302497},{"$f":"+Captura!K10","v":733.50646551724139},{"$f":"+Captura!M18","v":440.10387931034484},{"$f":"+Captura!M19","v":0},{"$f":"IF(B28=J$17,-G$28,0)","v":0},{"$f":"+Captura!M20","v":0},{"$f":"+Captura!M21","v":0},{"$f":"+Captura!M22","v":0},{"$f":"+Captura!M23","v":0},{"$f":"+Captura!M24","v":0},{"$f":"+Captura!M25","v":0},{"$f":"IF(B28=J$17,Captura!$M$29,0)","v":0},{"$f":"SUM(D28:F28,I28:N28)*Captura!$C$19","v":315.5541548784978},{"$f":"SUM(D28:P28)-O28","v":2287.7676228691089},null,null,1,{"$f":"+B28","v":0},{"$f":"+Captura!O8","v":8391.3139655172399},{"$f":"+Captura!M31","v":127.63012499999998},null,null,null,null,{"$f":"+J28","v":0},{"$f":"+Captura!G25","v":2000},{"$f":"+Captura!G26","v":0},{"$f":"+Captura!G27","v":0},{"$f":"+N28","v":0},{"$f":"+(W28+AB28+AC28+AD28+AE28+AF28)*Captura!$C$19","v":340.42082000000005},{"$f":"SUM(W28,Z28:AG28)","v":2468.050945},null,{"$f":"-E22+(Q28-P28)+O28","v":-12697.915842354218},{"$f":"+V28-(AH28-AG28)","v":6263.6838405172402}]
[null,1,{"$f":"EDATE(C28,1)","v":"2026-04-06"},{"$f":"IF(B29<J$17,Captura!$M$16,0)+Resumen!$K$29+Resumen!$K$30","v":798.60312316302497},null,null,null,0,null,null,0,0,0,null,{"$f":"IF(B29=J$17,Captura!$M$29,0)","v":0},{"$f":"SUM(D29:F29,I29:N29)*Captura!$C$19","v":127.776499706084},{"$f":"SUM(D29:P29)-O29","v":926.37962286910897},null,null,{"$f":"IF(T28=12,1,T28+1)","v":2},{"$f":"+B29","v":1},{"$f":"+V28-Y29-AA29","v":8208.1844494200614},null,{"$f":"+V28*Captura!$O$9/12","v":111.88418620689653},{"$f":"+Z29-X29","v":183.12951609717902},{"$f":"+Captura!M30","v":295.01370230407554},{"$f":"IF(U29=J$17,Captura!$M$33,0)","v":0},null,0,0,0,null,{"$f":"+(W29+AB29+AC29+AD29+AE29+AF29)*Captura!$C$19","v":0},{"$f":"SUM(W29,Z29:AG29)","v":295.01370230407554},null,{"$f":"Q29-P29+O29","v":798.60312316302497},{"$f":"-(AH29-AG29)","v":-295.01370230407554}]
[null,2,{"$f":"EDATE(C29,1)","v":"2026-05-06"},{"$f":"IF(B30<J$17,Captura!$M$16,0)+Resumen!$K$29+Resumen!$K$30","v":798.60312316302497},null,null,null,0,null,null,0,0,0,null,{"$f":"IF(B30=J$17,Captura!$M$29,0)","v":0},{"$f":"SUM(D30:F30,I30:N30)*Captura!$C$19","v":127.776499706084},926.37962286910897,null,null,{"$f":"IF(T29=12,1,T29+1)","v":3},2,{"$f":"+V29-Y30-AA30","v":8022.613206441587},null,{"$f":"+V29*Captura!$O$9/12","v":109.44245932560081},{"$f":"+Z30-X30","v":185.57124297847474},{"$f":"IF(U30>J$17,0,Z29)","v":295.01370230407554},{"$f":"IF(U30=J$17,Captura!$M$33,0)","v":0},null,0,0,0,null,{"$f":"+(W30+AB30+AC30+AD30+AE30+AF30)*Captura!$C$19","v":0},295.01370230407554,null,{"$f":"Q30-P30+O30","v":798.60312316302497},{"$f":"-(AH30-AG30)","v":-295.01370230407554}]
[null,3,"2026-06-06",{"$f":"IF(B31<J$17,Captura!$M$16,0)+Resumen!$K$29+Resumen!$K$30","v":798.60312316302497},null,null,null,0,null,null,0,0,0,null,{"$f":"IF(B31=J$17,Captura!$M$29,0)","v":0},{"$f":"SUM(D31:F31,I31:N31)*Captura!$C$19","v":127.776499706084},926.37962286910897,null,null,4,3,7834.5676802233993,null,{"$f":"+V30*Captura!$O$9/12","v":106.96817608588782},188.04552621818772,{"$f":"IF(U31>J$17,0,Z30)","v":295.01370230407554},{"$f":"IF(U31=J$17,Captura!$M$33,0)","v":0},null,0,0,0,null,{"$f":"+(W31+AB31+AC31+AD31+AE31+AF31)*Captura!$C$19","v":0},295.01370230407554,null,798.60312316302497,-295.01370230407554]
[null,4,"2026-07-06",{"$f":"IF(B32<J$17,Captura!$M$16,0)+Resumen!$K$29+Resumen!$K$30","v":798.60312316302497},null,null,null,0,null,null,0,0,0,null,{"$f":"IF(B32=J$17,Captura!$M$29,0)","v":0},{"$f":"SUM(D32:F32,I32:N32)*Captura!$C$19","v":127.776499706084},926.37962286910897,null,null,5,4,7644.0148803223028,null,{"$f":"+V31*Captura!$O$9/12","v":104.46090240297866},190.55279990109688,295.01370230407554,{"$f":"IF(U32=J$17,Captura!$M$33,0)","v":0},null,0,0,0,null,{"$f":"+(W32+AB32+AC32+AD32+AE32+AF32)*Captura!$C$19","v":0},295.01370230407554,null,798.60312316302497,-295.01370230407554]
[null,5,"2026-08-06",{"$f":"IF(B33<J$17,Captura!$M$16,0)+Resumen!$K$29+Resumen!$K$30","v":798.60312316302497},null,null,null,0,null,null,0,0,0,null,{"$f":"IF(B33=J$17,Captura!$M$29,0)","v":0},{"$f":"SUM(D33:F33,I33:N33)*Captura!$C$19","v":127.776499706084},926.37962286910897,null,null,6,5,7450.9213764225242,null,{"$f":"+V32*Captura!$O$9/12","v":101.92019840429737},193.09350389977817,295.01370230407554,{"$f":"IF(U33=J$17,Captura!$M$33,0)","v":0},null,0,0,0,null,{"$f":"+(W33+AB33+AC33+AD33+AE33+AF33)*Captura!$C$19","v":0},295.01370230407554,null,798.60312316302497,-295.01370230407554]
[null,6,"2026-09-06",{"$f":"IF(B34<J$17,Captura!$M$16,0)+Resumen!$K$29+Resumen!$K$30","v":798.60312316302497},null,null,null,0,null,null,0,0,0,null,{"$f":"IF(B34=J$17,Captura!$M$29,0)","v":0},{"$f":"SUM(D34:F34,I34:N34)*Captura!$C$19","v":127.776499706084},926.37962286910897,null,null,7,6,7255.2532924707493,null,{"$f":"+V33*Captura!$O$9/12","v":99.34561835230032},195.6680839517752,295.01370230407554,{"$f":"IF(U34=J$17,Captura!$M$33,0)","v":0},null,0,0,0,null,{"$f":"+(W34+AB34+AC34+AD34+AE34+AF34)*Captura!$C$19","v":0},295.01370230407554,null,798.60312316302497,-295.01370230407554]
[null,7,"2026-10-06",{"$f":"IF(B35<J$17,Captura!$M$16,0)+Resumen!$K$29+Resumen!$K$30","v":798.60312316302497},null,null,null,0,null,null,0,0,0,null,{"$f":"IF(B35=J$17,Captura!$M$29,0)","v":0},{"$f":"SUM(D35:F35,I35:N35)*Captura!$C$19","v":127.776499706084},926.37962286910897,null,null,8,7,7056.9763007329502,null,{"$f":"+V34*Captura!$O$9/12","v":96.736710566276656},198.27699173779888,295.01370230407554,{"$f":"IF(U35=J$17,Captura!$M$33,0)","v":0},null,0,0,0,null,{"$f":"+(W35+AB35+AC35+AD35+AE35+AF35)*Captura!$C$19","v":0},295.01370230407554,null,798.60312316302497,-295.01370230407554]
[null,8,"2026-11-06",{"$f":"IF(B36<J$17,Captura!$M$16,0)+Resumen!$K$29+Resumen!$K$30","v":798.60312316302497},null,null,null,0,null,null,0,0,0,null,{"$f":"IF(B36=J$17,Captura!$M$29,0)","v":0},{"$f":"SUM(D36:F36,I36:N36)*Captura!$C$19","v":127.776499706084},926.37962286910897,null,null,9,8,6856.0556157719802,null,{"$f":"+V35*Captura!$O$9/12","v":94.093017343105998},200.92068496096954,295.01370230407554,{"$f":"IF(U36=J$17,Captura!$M$33,0)","v":0},null,0,0,0,null,{"$f":"+(W36+AB36+AC36+AD36+AE36+AF36)*Captura!$C$19","v":0},295.01370230407554,null,798.60312316302497,-295.01370230407554]
[null,9,"2026-12-06",{"$f":"IF(B37<J$17,Captura!$M$16,0)+Resumen!$K$29+Resumen!$K$30","v":798.60312316302497},null,null,null,0,null,null,0,0,0,null,{"$f":"IF(B37=J$17,Captura!$M$29,0)","v":0},{"$f":"SUM(D37:F37,I37:N37)*Captura!$C$19","v":127.776499706084},926.37962286910897,null,null,10,9,6652.4559883448646,null,{"$f":"+V36*Captura!$O$9/12","v":91.414074876959731},203.59962742711582,295.01370230407554,{"$f":"IF(U37=J$17,Captura!$M$33,0)","v":0},null,0,0,0,null,{"$f":"+(W37+AB37+AC37+AD37+AE37+AF37)*Captura!$C$19","v":0},295.01370230407554,null,798.60312316302497,-295.01370230407554]
[null,10,"2027-01-06",{"$f":"IF(B38<J$17,Captura!$M$16,0)+Resumen!$K$29+Resumen!$K$30","v":798.60312316302497},null,null,null,0,null,null,0,0,0,null,{"$f":"IF(B38=J$17,Captura!$M$29,0)","v":0},{"$f":"SUM(D38:F38,I38:N38)*Captura!$C$19","v":127.776499706084},926.37962286910897,null,null,11,10,6446.1416992187205,null,{"$f":"+V37*Captura!$O$9/12","v":88.699413177931532},206.31428912614399,295.01370230407554,{"$f":"IF(U38=J$17,Captura!$M$33,0)","v":0},null,0,0,0,null,{"$f":"+(W38+AB38+AC38+AD38+AE38+AF38)*Captura!$C$19","v":0},295.01370230407554,null,798.60312316302497,-295.01370230407554]
[null,11,"2027-02-06",{"$f":"IF(B39<J$17,Captura!$M$16,0)+Resumen!$K$29+Resumen!$K$30","v":798.60312316302497},null,null,null,0,null,null,0,0,0,null,{"$f":"IF(B39=J$17,Captura!$M$29,0)","v":0},{"$f":"SUM(D39:F39,I39:N39)*Captura!$C$19","v":127.776499706084},926.37962286910897,null,null,12,11,6237.0765529042283,null,{"$f":"+V38*Captura!$O$9/12","v":85.948555989582943},209.06514631449261,295.01370230407554,{"$f":"IF(U39=J$17,Captura!$M$33,0)","v":0},null,0,0,0,null,{"$f":"+(W39+AB39+AC39+AD39+AE39+AF39)*Captura!$C$19","v":0},295.01370230407554,null,798.60312316302497,-295.01370230407554]
[null,12,"2027-03-06",{"$f":"IF(B40<J$17,Captura!$M$16,0)+Resumen!$K$29+Resumen!$K$30","v":798.60312316302497},null,null,null,0,null,null,{"$f":"IF(B40+1>=$J$17,0,K28*(1+Captura!$D$35))","v":0},{"$f":"IF(B40+1>=$J$17,0,L28*(1+Captura!$D$35))","v":0},{"$f":"IF(B40+1>=$J$17,0,M28*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B40=J$17,Captura!$M$29,0)","v":0},{"$f":"SUM(D40:F40,I40:N40)*Captura!$C$19","v":127.776499706084},926.37962286910897,null,null,1,12,6025.2238713055422,null,{"$f":"+V39*Captura!$O$9/12","v":83.161020705389703},211.85268159868582,295.01370230407554,{"$f":"IF(U40=J$17,Captura!$M$33,0)","v":0},null,{"$f":"IF(U40+1>=$J$17,0,AC28*(1+Captura!$D$35))","v":2080},{"$f":"IF(U40+1>=$J$17,0,AD28*(1+Captura!$D$35))","v":0},{"$f":"IF(U40+1>=$J$17,0,AE28*(1+Captura!$D$35))","v":0},null,{"$f":"+(W40+AB40+AC40+AD40+AE40+AF40)*Captura!$C$19","v":332.8},2707.8137023040758,null,798.60312316302497,-2375.0137023040757]
[null,13,"2027-04-06",{"$f":"IF(B41<J$17,Captura!$M$16,0)+Resumen!$K$29+Resumen!$K$30","v":798.60312316302497},null,null,null,0,null,null,{"$f":"IF(B41+1>=$J$17,0,K29*(1+Captura!$D$35))","v":0},{"$f":"IF(B41+1>=$J$17,0,L29*(1+Captura!$D$35))","v":0},{"$f":"IF(B41+1>=$J$17,0,M29*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B41=J$17,Captura!$M$29,0)","v":0},{"$f":"SUM(D41:F41,I41:N41)*Captura!$C$19","v":127.776499706084},926.37962286910897,null,null,2,13,5810.5464872855409,null,{"$f":"+V40*Captura!$O$9/12","v":80.336318284073897},214.67738402000163,295.01370230407554,{"$f":"IF(U41=J$17,Captura!$M$33,0)","v":0},null,{"$f":"IF(U41+1>=$J$17,0,AC29*(1+Captura!$D$35))","v":0},{"$f":"IF(U41+1>=$J$17,0,AD29*(1+Captura!$D$35))","v":0},{"$f":"IF(U41+1>=$J$17,0,AE29*(1+Captura!$D$35))","v":0},null,{"$f":"+(W41+AB41+AC41+AD41+AE41+AF41)*Captura!$C$19","v":0},295.01370230407554,null,798.60312316302497,-295.01370230407554]
[null,14,"2027-05-06",{"$f":"IF(B42<J$17,Captura!$M$16,0)+Resumen!$K$29+Resumen!$K$30","v":798.60312316302497},null,null,null,0,null,null,{"$f":"IF(B42+1>=$J$17,0,K30*(1+Captura!$D$35))","v":0},{"$f":"IF(B42+1>=$J$17,0,L30*(1+Captura!$D$35))","v":0},{"$f":"IF(B42+1>=$J$17,0,M30*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B42=J$17,Captura!$M$29,0)","v":0},{"$f":"SUM(D42:F42,I42:N42)*Captura!$C$19","v":127.776499706084},926.37962286910897,null,null,3,14,5593.0067381452727,null,{"$f":"+V41*Captura!$O$9/12","v":77.473953163807209},217.53974914026833,295.01370230407554,{"$f":"IF(U42=J$17,Captura!$M$33,0)","v":0},null,{"$f":"IF(U42+1>=$J$17,0,AC30*(1+Captura!$D$35))","v":0},{"$f":"IF(U42+1>=$J$17,0,AD30*(1+Captura!$D$35))","v":0},{"$f":"IF(U42+1>=$J$17,0,AE30*(1+Captura!$D$35))","v":0},null,{"$f":"+(W42+AB42+AC42+AD42+AE42+AF42)*Captura!$C$19","v":0},295.01370230407554,null,798.60312316302497,-295.01370230407554]
[null,15,"2027-06-06",{"$f":"IF(B43<J$17,Captura!$M$16,0)+Resumen!$K$29+Resumen!$K$30","v":798.60312316302497},null,null,null,0,null,null,{"$f":"IF(B43+1>=$J$17,0,K31*(1+Captura!$D$35))","v":0},{"$f":"IF(B43+1>=$J$17,0,L31*(1+Captura!$D$35))","v":0},{"$f":"IF(B43+1>=$J$17,0,M31*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B43=J$17,Captura!$M$29,0)","v":0},{"$f":"SUM(D43:F43,I43:N43)*Captura!$C$19","v":127.776499706084},926.37962286910897,null,null,4,15,5372.5664590164679,null,{"$f":"+V42*Captura!$O$9/12","v":74.573423175270307},220.44027912880523,295.01370230407554,{"$f":"IF(U43=J$17,Captura!$M$33,0)","v":0},null,{"$f":"IF(U43+1>=$J$17,0,AC31*(1+Captura!$D$35))","v":0},{"$f":"IF(U43+1>=$J$17,0,AD31*(1+Captura!$D$35))","v":0},{"$f":"IF(U43+1>=$J$17,0,AE31*(1+Captura!$D$35))","v":0},null,{"$f":"+(W43+AB43+AC43+AD43+AE43+AF43)*Captura!$C$19","v":0},295.01370230407554,null,798.60312316302497,-295.01370230407554]
[null,16,"2027-07-06",{"$f":"IF(B44<J$17,Captura!$M$16,0)+Resumen!$K$29+Resumen!$K$30","v":798.60312316302497},null,null,null,0,null,null,{"$f":"IF(B44+1>=$J$17,0,K32*(1+Captura!$D$35))","v":0},{"$f":"IF(B44+1>=$J$17,0,L32*(1+Captura!$D$35))","v":0},{"$f":"IF(B44+1>=$J$17,0,M32*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B44=J$17,Captura!$M$29,0)","v":0},{"$f":"SUM(D44:F44,I44:N44)*Captura!$C$19","v":127.776499706084},926.37962286910897,null,null,5,16,5149.1869761659455,null,{"$f":"+V43*Captura!$O$9/12","v":71.634219453552916},223.37948285052261,295.01370230407554,{"$f":"IF(U44=J$17,Captura!$M$33,0)","v":0},null,{"$f":"IF(U44+1>=$J$17,0,AC32*(1+Captura!$D$35))","v":0},{"$f":"IF(U44+1>=$J$17,0,AD32*(1+Captura!$D$35))","v":0},{"$f":"IF(U44+1>=$J$17,0,AE32*(1+Captura!$D$35))","v":0},null,{"$f":"+(W44+AB44+AC44+AD44+AE44+AF44)*Captura!$C$19","v":0},295.01370230407554,null,798.60312316302497,-295.01370230407554]
[null,17,"2027-08-06",{"$f":"IF(B45<J$17,Captura!$M$16,0)+Resumen!$K$29+Resumen!$K$30","v":798.60312316302497},null,null,null,0,null,null,{"$f":"IF(B45+1>=$J$17,0,K33*(1+Captura!$D$35))","v":0},{"$f":"IF(B45+1>=$J$17,0,L33*(1+Captura!$D$35))","v":0},{"$f":"IF(B45+1>=$J$17,0,M33*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B45=J$17,Captura!$M$29,0)","v":0},{"$f":"SUM(D45:F45,I45:N45)*Captura!$C$19","v":127.776499706084},926.37962286910897,null,null,6,17,4922.8291002107489,null,{"$f":"+V44*Captura!$O$9/12","v":68.655826348879273},226.35787595519628,295.01370230407554,{"$f":"IF(U45=J$17,Captura!$M$33,0)","v":0},null,{"$f":"IF(U45+1>=$J$17,0,AC33*(1+Captura!$D$35))","v":0},{"$f":"IF(U45+1>=$J$17,0,AD33*(1+Captura!$D$35))","v":0},{"$f":"IF(U45+1>=$J$17,0,AE33*(1+Captura!$D$35))","v":0},null,{"$f":"+(W45+AB45+AC45+AD45+AE45+AF45)*Captura!$C$19","v":0},295.01370230407554,null,798.60312316302497,-295.01370230407554]
[null,18,"2027-09-06",{"$f":"IF(B46<J$17,Captura!$M$16,0)+Resumen!$K$29+Resumen!$K$30","v":798.60312316302497},null,null,null,0,null,null,{"$f":"IF(B46+1>=$J$17,0,K34*(1+Captura!$D$35))","v":0},{"$f":"IF(B46+1>=$J$17,0,L34*(1+Captura!$D$35))","v":0},{"$f":"IF(B46+1>=$J$17,0,M34*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B46=J$17,Captura!$M$29,0)","v":0},{"$f":"SUM(D46:F46,I46:N46)*Captura!$C$19","v":127.776499706084},926.37962286910897,null,null,7,18,4693.4531192428167,null,{"$f":"+V45*Captura!$O$9/12","v":65.637721336143315},229.37598096793221,295.01370230407554,{"$f":"IF(U46=J$17,Captura!$M$33,0)","v":0},null,{"$f":"IF(U46+1>=$J$17,0,AC34*(1+Captura!$D$35))","v":0},{"$f":"IF(U46+1>=$J$17,0,AD34*(1+Captura!$D$35))","v":0},{"$f":"IF(U46+1>=$J$17,0,AE34*(1+Captura!$D$35))","v":0},null,{"$f":"+(W46+AB46+AC46+AD46+AE46+AF46)*Captura!$C$19","v":0},295.01370230407554,null,798.60312316302497,-295.01370230407554]
[null,19,"2027-10-06",{"$f":"IF(B47<J$17,Captura!$M$16,0)+Resumen!$K$29+Resumen!$K$30","v":798.60312316302497},null,null,null,0,null,null,{"$f":"IF(B47+1>=$J$17,0,K35*(1+Captura!$D$35))","v":0},{"$f":"IF(B47+1>=$J$17,0,L35*(1+Captura!$D$35))","v":0},{"$f":"IF(B47+1>=$J$17,0,M35*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B47=J$17,Captura!$M$29,0)","v":0},{"$f":"SUM(D47:F47,I47:N47)*Captura!$C$19","v":127.776499706084},926.37962286910897,null,null,8,19,4461.0187918619786,null,{"$f":"+V46*Captura!$O$9/12","v":62.579374923237559},232.43432738083797,295.01370230407554,{"$f":"IF(U47=J$17,Captura!$M$33,0)","v":0},null,{"$f":"IF(U47+1>=$J$17,0,AC35*(1+Captura!$D$35))","v":0},{"$f":"IF(U47+1>=$J$17,0,AD35*(1+Captura!$D$35))","v":0},{"$f":"IF(U47+1>=$J$17,0,AE35*(1+Captura!$D$35))","v":0},null,{"$f":"+(W47+AB47+AC47+AD47+AE47+AF47)*Captura!$C$19","v":0},295.01370230407554,null,798.60312316302497,-295.01370230407554]
[null,20,"2027-11-06",{"$f":"IF(B48<J$17,Captura!$M$16,0)+Resumen!$K$29+Resumen!$K$30","v":798.60312316302497},null,null,null,0,null,null,{"$f":"IF(B48+1>=$J$17,0,K36*(1+Captura!$D$35))","v":0},{"$f":"IF(B48+1>=$J$17,0,L36*(1+Captura!$D$35))","v":0},{"$f":"IF(B48+1>=$J$17,0,M36*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B48=J$17,Captura!$M$29,0)","v":0},{"$f":"SUM(D48:F48,I48:N48)*Captura!$C$19","v":127.776499706084},926.37962286910897,null,null,9,20,4225.4853401160626,null,{"$f":"+V47*Captura!$O$9/12","v":59.480250558159717},235.53345174591581,295.01370230407554,{"$f":"IF(U48=J$17,Captura!$M$33,0)","v":0},null,{"$f":"IF(U48+1>=$J$17,0,AC36*(1+Captura!$D$35))","v":0},{"$f":"IF(U48+1>=$J$17,0,AD36*(1+Captura!$D$35))","v":0},{"$f":"IF(U48+1>=$J$17,0,AE36*(1+Captura!$D$35))","v":0},null,{"$f":"+(W48+AB48+AC48+AD48+AE48+AF48)*Captura!$C$19","v":0},295.01370230407554,null,798.60312316302497,-295.01370230407554]
[null,21,"2027-12-06",{"$f":"IF(B49<J$17,Captura!$M$16,0)+Resumen!$K$29+Resumen!$K$30","v":798.60312316302497},null,null,null,0,null,null,{"$f":"IF(B49+1>=$J$17,0,K37*(1+Captura!$D$35))","v":0},{"$f":"IF(B49+1>=$J$17,0,L37*(1+Captura!$D$35))","v":0},{"$f":"IF(B49+1>=$J$17,0,M37*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B49=J$17,Captura!$M$29,0)","v":0},{"$f":"SUM(D49:F49,I49:N49)*Captura!$C$19","v":127.776499706084},926.37962286910897,null,null,10,21,3986.8114423468678,null,{"$f":"+V48*Captura!$O$9/12","v":56.339804534880834},238.6738977691947,295.01370230407554,{"$f":"IF(U49=J$17,Captura!$M$33,0)","v":0},null,{"$f":"IF(U49+1>=$J$17,0,AC37*(1+Captura!$D$35))","v":0},{"$f":"IF(U49+1>=$J$17,0,AD37*(1+Captura!$D$35))","v":0},{"$f":"IF(U49+1>=$J$17,0,AE37*(1+Captura!$D$35))","v":0},null,{"$f":"+(W49+AB49+AC49+AD49+AE49+AF49)*Captura!$C$19","v":0},295.01370230407554,null,798.60312316302497,-295.01370230407554]
[null,22,"2028-01-06",{"$f":"IF(B50<J$17,Captura!$M$16,0)+Resumen!$K$29+Resumen!$K$30","v":798.60312316302497},null,null,null,0,null,null,{"$f":"IF(B50+1>=$J$17,0,K38*(1+Captura!$D$35))","v":0},{"$f":"IF(B50+1>=$J$17,0,L38*(1+Captura!$D$35))","v":0},{"$f":"IF(B50+1>=$J$17,0,M38*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B50=J$17,Captura!$M$29,0)","v":0},{"$f":"SUM(D50:F50,I50:N50)*Captura!$C$19","v":127.776499706084},926.37962286910897,null,null,11,22,3744.9552259407506,null,{"$f":"+V49*Captura!$O$9/12","v":53.157485897958232},241.85621640611731,295.01370230407554,{"$f":"IF(U50=J$17,Captura!$M$33,0)","v":0},null,{"$f":"IF(U50+1>=$J$17,0,AC38*(1+Captura!$D$35))","v":0},{"$f":"IF(U50+1>=$J$17,0,AD38*(1+Captura!$D$35))","v":0},{"$f":"IF(U50+1>=$J$17,0,AE38*(1+Captura!$D$35))","v":0},null,{"$f":"+(W50+AB50+AC50+AD50+AE50+AF50)*Captura!$C$19","v":0},295.01370230407554,null,798.60312316302497,-295.01370230407554]
[null,23,"2028-02-06",{"$f":"IF(B51<J$17,Captura!$M$16,0)+Resumen!$K$29+Resumen!$K$30","v":798.60312316302497},null,null,null,0,null,null,{"$f":"IF(B51+1>=$J$17,0,K39*(1+Captura!$D$35))","v":0},{"$f":"IF(B51+1>=$J$17,0,L39*(1+Captura!$D$35))","v":0},{"$f":"IF(B51+1>=$J$17,0,M39*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B51=J$17,Captura!$M$29,0)","v":0},{"$f":"SUM(D51:F51,I51:N51)*Captura!$C$19","v":127.776499706084},926.37962286910897,null,null,12,23,3499.8742599825518,null,{"$f":"+V50*Captura!$O$9/12","v":49.93273634587667},245.08096595819887,295.01370230407554,{"$f":"IF(U51=J$17,Captura!$M$33,0)","v":0},null,{"$f":"IF(U51+1>=$J$17,0,AC39*(1+Captura!$D$35))","v":0},{"$f":"IF(U51+1>=$J$17,0,AD39*(1+Captura!$D$35))","v":0},{"$f":"IF(U51+1>=$J$17,0,AE39*(1+Captura!$D$35))","v":0},null,{"$f":"+(W51+AB51+AC51+AD51+AE51+AF51)*Captura!$C$19","v":0},295.01370230407554,null,798.60312316302497,-295.01370230407554]
[null,24,"2028-03-06",{"$f":"IF(B52<J$17,Captura!$M$16,0)+Resumen!$K$29+Resumen!$K$30","v":798.60312316302497},null,null,null,0,null,null,{"$f":"IF(B52+1>=$J$17,0,K40*(1+Captura!$D$35))","v":0},{"$f":"IF(B52+1>=$J$17,0,L40*(1+Captura!$D$35))","v":0},{"$f":"IF(B52+1>=$J$17,0,M40*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B52=J$17,Captura!$M$29,0)","v":0},{"$f":"SUM(D52:F52,I52:N52)*Captura!$C$19","v":127.776499706084},926.37962286910897,null,null,1,24,3251.5255478115769,null,{"$f":"+V51*Captura!$O$9/12","v":46.664990133100694},248.34871217097484,295.01370230407554,{"$f":"IF(U52=J$17,Captura!$M$33,0)","v":0},null,{"$f":"IF(U52+1>=$J$17,0,AC40*(1+Captura!$D$35))","v":2163.2000000000003},{"$f":"IF(U52+1>=$J$17,0,AD40*(1+Captura!$D$35))","v":0},{"$f":"IF(U52+1>=$J$17,0,AE40*(1+Captura!$D$35))","v":0},null,{"$f":"+(W52+AB52+AC52+AD52+AE52+AF52)*Captura!$C$19","v":346.11200000000002},2804.325702304076,null,798.60312316302497,-2458.2137023040759]
[null,25,"2028-04-06",{"$f":"IF(B53<J$17,Captura!$M$16,0)+Resumen!$K$29+Resumen!$K$30","v":798.60312316302497},null,null,null,0,null,null,{"$f":"IF(B53+1>=$J$17,0,K41*(1+Captura!$D$35))","v":0},{"$f":"IF(B53+1>=$J$17,0,L41*(1+Captura!$D$35))","v":0},{"$f":"IF(B53+1>=$J$17,0,M41*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B53=J$17,Captura!$M$29,0)","v":0},{"$f":"SUM(D53:F53,I53:N53)*Captura!$C$19","v":127.776499706084},926.37962286910897,null,null,2,25,2999.8655194783223,null,{"$f":"+V52*Captura!$O$9/12","v":43.353673970821028},251.6600283332545,295.01370230407554,{"$f":"IF(U53=J$17,Captura!$M$33,0)","v":0},null,{"$f":"IF(U53+1>=$J$17,0,AC41*(1+Captura!$D$35))","v":0},{"$f":"IF(U53+1>=$J$17,0,AD41*(1+Captura!$D$35))","v":0},{"$f":"IF(U53+1>=$J$17,0,AE41*(1+Captura!$D$35))","v":0},null,{"$f":"+(W53+AB53+AC53+AD53+AE53+AF53)*Captura!$C$19","v":0},295.01370230407554,null,798.60312316302497,-295.01370230407554]
[null,26,"2028-05-06",{"$f":"IF(B54<J$17,Captura!$M$16,0)+Resumen!$K$29+Resumen!$K$30","v":798.60312316302497},null,null,null,0,null,null,{"$f":"IF(B54+1>=$J$17,0,K42*(1+Captura!$D$35))","v":0},{"$f":"IF(B54+1>=$J$17,0,L42*(1+Captura!$D$35))","v":0},{"$f":"IF(B54+1>=$J$17,0,M42*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B54=J$17,Captura!$M$29,0)","v":0},{"$f":"SUM(D54:F54,I54:N54)*Captura!$C$19","v":127.776499706084},926.37962286910897,null,null,3,26,2744.8500241006245,null,{"$f":"+V53*Captura!$O$9/12","v":39.998206926377634},255.0154953776979,295.01370230407554,{"$f":"IF(U54=J$17,Captura!$M$33,0)","v":0},null,{"$f":"IF(U54+1>=$J$17,0,AC42*(1+Captura!$D$35))","v":0},{"$f":"IF(U54+1>=$J$17,0,AD42*(1+Captura!$D$35))","v":0},{"$f":"IF(U54+1>=$J$17,0,AE42*(1+Captura!$D$35))","v":0},null,{"$f":"+(W54+AB54+AC54+AD54+AE54+AF54)*Captura!$C$19","v":0},295.01370230407554,null,798.60312316302497,-295.01370230407554]
[null,27,"2028-06-06",{"$f":"IF(B55<J$17,Captura!$M$16,0)+Resumen!$K$29+Resumen!$K$30","v":798.60312316302497},null,null,null,0,null,null,{"$f":"IF(B55+1>=$J$17,0,K43*(1+Captura!$D$35))","v":0},{"$f":"IF(B55+1>=$J$17,0,L43*(1+Captura!$D$35))","v":0},{"$f":"IF(B55+1>=$J$17,0,M43*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B55=J$17,Captura!$M$29,0)","v":0},{"$f":"SUM(D55:F55,I55:N55)*Captura!$C$19","v":127.776499706084},926.37962286910897,null,null,4,27,2486.4343221178906,null,{"$f":"+V54*Captura!$O$9/12","v":36.598000321341665},258.41570198273388,295.01370230407554,{"$f":"IF(U55=J$17,Captura!$M$33,0)","v":0},null,{"$f":"IF(U55+1>=$J$17,0,AC43*(1+Captura!$D$35))","v":0},{"$f":"IF(U55+1>=$J$17,0,AD43*(1+Captura!$D$35))","v":0},{"$f":"IF(U55+1>=$J$17,0,AE43*(1+Captura!$D$35))","v":0},null,{"$f":"+(W55+AB55+AC55+AD55+AE55+AF55)*Captura!$C$19","v":0},295.01370230407554,null,798.60312316302497,-295.01370230407554]
[null,28,"2028-07-06",{"$f":"IF(B56<J$17,Captura!$M$16,0)+Resumen!$K$29+Resumen!$K$30","v":798.60312316302497},null,null,null,0,null,null,{"$f":"IF(B56+1>=$J$17,0,K44*(1+Captura!$D$35))","v":0},{"$f":"IF(B56+1>=$J$17,0,L44*(1+Captura!$D$35))","v":0},{"$f":"IF(B56+1>=$J$17,0,M44*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B56=J$17,Captura!$M$29,0)","v":0},{"$f":"SUM(D56:F56,I56:N56)*Captura!$C$19","v":127.776499706084},926.37962286910897,null,null,5,28,2224.5730774420535,null,{"$f":"+V55*Captura!$O$9/12","v":33.152457628238544},261.86124467583699,295.01370230407554,{"$f":"IF(U56=J$17,Captura!$M$33,0)","v":0},null,{"$f":"IF(U56+1>=$J$17,0,AC44*(1+Captura!$D$35))","v":0},{"$f":"IF(U56+1>=$J$17,0,AD44*(1+Captura!$D$35))","v":0},{"$f":"IF(U56+1>=$J$17,0,AE44*(1+Captura!$D$35))","v":0},null,{"$f":"+(W56+AB56+AC56+AD56+AE56+AF56)*Captura!$C$19","v":0},295.01370230407554,null,798.60312316302497,-295.01370230407554]
[null,29,"2028-08-06",{"$f":"IF(B57<J$17,Captura!$M$16,0)+Resumen!$K$29+Resumen!$K$30","v":798.60312316302497},null,null,null,0,null,null,{"$f":"IF(B57+1>=$J$17,0,K45*(1+Captura!$D$35))","v":0},{"$f":"IF(B57+1>=$J$17,0,L45*(1+Captura!$D$35))","v":0},{"$f":"IF(B57+1>=$J$17,0,M45*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B57=J$17,Captura!$M$29,0)","v":0},{"$f":"SUM(D57:F57,I57:N57)*Captura!$C$19","v":127.776499706084},926.37962286910897,null,null,6,29,1959.2203495038721,null,{"$f":"+V56*Captura!$O$9/12","v":29.660974365894049},265.35272793818149,295.01370230407554,{"$f":"IF(U57=J$17,Captura!$M$33,0)","v":0},null,{"$f":"IF(U57+1>=$J$17,0,AC45*(1+Captura!$D$35))","v":0},{"$f":"IF(U57+1>=$J$17,0,AD45*(1+Captura!$D$35))","v":0},{"$f":"IF(U57+1>=$J$17,0,AE45*(1+Captura!$D$35))","v":0},null,{"$f":"+(W57+AB57+AC57+AD57+AE57+AF57)*Captura!$C$19","v":0},295.01370230407554,null,798.60312316302497,-295.01370230407554]
[null,30,"2028-09-06",{"$f":"IF(B58<J$17,Captura!$M$16,0)+Resumen!$K$29+Resumen!$K$30","v":798.60312316302497},null,null,null,0,null,null,{"$f":"IF(B58+1>=$J$17,0,K46*(1+Captura!$D$35))","v":0},{"$f":"IF(B58+1>=$J$17,0,L46*(1+Captura!$D$35))","v":0},{"$f":"IF(B58+1>=$J$17,0,M46*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B58=J$17,Captura!$M$29,0)","v":0},{"$f":"SUM(D58:F58,I58:N58)*Captura!$C$19","v":127.776499706084},926.37962286910897,null,null,7,30,1690.3295851931814,null,{"$f":"+V57*Captura!$O$9/12","v":26.122937993384962},268.8907643106906,295.01370230407554,{"$f":"IF(U58=J$17,Captura!$M$33,0)","v":0},null,{"$f":"IF(U58+1>=$J$17,0,AC46*(1+Captura!$D$35))","v":0},{"$f":"IF(U58+1>=$J$17,0,AD46*(1+Captura!$D$35))","v":0},{"$f":"IF(U58+1>=$J$17,0,AE46*(1+Captura!$D$35))","v":0},null,{"$f":"+(W58+AB58+AC58+AD58+AE58+AF58)*Captura!$C$19","v":0},295.01370230407554,null,798.60312316302497,-295.01370230407554]
[null,31,"2028-10-06",{"$f":"IF(B59<J$17,Captura!$M$16,0)+Resumen!$K$29+Resumen!$K$30","v":798.60312316302497},null,null,null,0,null,null,{"$f":"IF(B59+1>=$J$17,0,K47*(1+Captura!$D$35))","v":0},{"$f":"IF(B59+1>=$J$17,0,L47*(1+Captura!$D$35))","v":0},{"$f":"IF(B59+1>=$J$17,0,M47*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B59=J$17,Captura!$M$29,0)","v":0},{"$f":"SUM(D59:F59,I59:N59)*Captura!$C$19","v":127.776499706084},926.37962286910897,null,null,8,31,1417.8536106916818,null,{"$f":"+V58*Captura!$O$9/12","v":22.537727802575755},272.47597450149976,295.01370230407554,{"$f":"IF(U59=J$17,Captura!$M$33,0)","v":0},null,{"$f":"IF(U59+1>=$J$17,0,AC47*(1+Captura!$D$35))","v":0},{"$f":"IF(U59+1>=$J$17,0,AD47*(1+Captura!$D$35))","v":0},{"$f":"IF(U59+1>=$J$17,0,AE47*(1+Captura!$D$35))","v":0},null,{"$f":"+(W59+AB59+AC59+AD59+AE59+AF59)*Captura!$C$19","v":0},295.01370230407554,null,798.60312316302497,-295.01370230407554]
[null,32,"2028-11-06",{"$f":"IF(B60<J$17,Captura!$M$16,0)+Resumen!$K$29+Resumen!$K$30","v":798.60312316302497},null,null,null,0,null,null,{"$f":"IF(B60+1>=$J$17,0,K48*(1+Captura!$D$35))","v":0},{"$f":"IF(B60+1>=$J$17,0,L48*(1+Captura!$D$35))","v":0},{"$f":"IF(B60+1>=$J$17,0,M48*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B60=J$17,Captura!$M$29,0)","v":0},{"$f":"SUM(D60:F60,I60:N60)*Captura!$C$19","v":127.776499706084},926.37962286910897,null,null,9,32,1141.7446231968286,null,{"$f":"+V59*Captura!$O$9/12","v":18.904714809222423},276.10898749485312,295.01370230407554,{"$f":"IF(U60=J$17,Captura!$M$33,0)","v":0},null,{"$f":"IF(U60+1>=$J$17,0,AC48*(1+Captura!$D$35))","v":0},{"$f":"IF(U60+1>=$J$17,0,AD48*(1+Captura!$D$35))","v":0},{"$f":"IF(U60+1>=$J$17,0,AE48*(1+Captura!$D$35))","v":0},null,{"$f":"+(W60+AB60+AC60+AD60+AE60+AF60)*Captura!$C$19","v":0},295.01370230407554,null,798.60312316302497,-295.01370230407554]
[null,33,"2028-12-06",{"$f":"IF(B61<J$17,Captura!$M$16,0)+Resumen!$K$29+Resumen!$K$30","v":798.60312316302497},null,null,null,0,null,null,{"$f":"IF(B61+1>=$J$17,0,K49*(1+Captura!$D$35))","v":0},{"$f":"IF(B61+1>=$J$17,0,L49*(1+Captura!$D$35))","v":0},{"$f":"IF(B61+1>=$J$17,0,M49*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B61=J$17,Captura!$M$29,0)","v":0},{"$f":"SUM(D61:F61,I61:N61)*Captura!$C$19","v":127.776499706084},926.37962286910897,null,null,10,33,861.95418253537741,null,{"$f":"+V60*Captura!$O$9/12","v":15.223261642624381},279.79044066145116,295.01370230407554,{"$f":"IF(U61=J$17,Captura!$M$33,0)","v":0},null,{"$f":"IF(U61+1>=$J$17,0,AC49*(1+Captura!$D$35))","v":0},{"$f":"IF(U61+1>=$J$17,0,AD49*(1+Captura!$D$35))","v":0},{"$f":"IF(U61+1>=$J$17,0,AE49*(1+Captura!$D$35))","v":0},null,{"$f":"+(W61+AB61+AC61+AD61+AE61+AF61)*Captura!$C$19","v":0},295.01370230407554,null,798.60312316302497,-295.01370230407554]
[null,34,"2029-01-06",{"$f":"IF(B62<J$17,Captura!$M$16,0)+Resumen!$K$29+Resumen!$K$30","v":798.60312316302497},null,null,null,0,null,null,{"$f":"IF(B62+1>=$J$17,0,K50*(1+Captura!$D$35))","v":0},{"$f":"IF(B62+1>=$J$17,0,L50*(1+Captura!$D$35))","v":0},{"$f":"IF(B62+1>=$J$17,0,M50*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B62=J$17,Captura!$M$29,0)","v":0},{"$f":"SUM(D62:F62,I62:N62)*Captura!$C$19","v":127.776499706084},926.37962286910897,null,null,11,34,578.43320266510693,null,{"$f":"+V61*Captura!$O$9/12","v":11.492722433805033},283.52097987027048,295.01370230407554,{"$f":"IF(U62=J$17,Captura!$M$33,0)","v":0},null,{"$f":"IF(U62+1>=$J$17,0,AC50*(1+Captura!$D$35))","v":0},{"$f":"IF(U62+1>=$J$17,0,AD50*(1+Captura!$D$35))","v":0},{"$f":"IF(U62+1>=$J$17,0,AE50*(1+Captura!$D$35))","v":0},null,{"$f":"+(W62+AB62+AC62+AD62+AE62+AF62)*Captura!$C$19","v":0},295.01370230407554,null,798.60312316302497,-295.01370230407554]
[null,35,"2029-02-06",{"$f":"IF(B63<J$17,Captura!$M$16,0)+Resumen!$K$29+Resumen!$K$30","v":798.60312316302497},null,null,null,0,null,null,{"$f":"IF(B63+1>=$J$17,0,K51*(1+Captura!$D$35))","v":0},{"$f":"IF(B63+1>=$J$17,0,L51*(1+Captura!$D$35))","v":0},{"$f":"IF(B63+1>=$J$17,0,M51*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B63=J$17,Captura!$M$29,0)","v":0},{"$f":"SUM(D63:F63,I63:N63)*Captura!$C$19","v":127.776499706084},926.37962286910897,null,null,12,35,291.13194306323282,null,{"$f":"+V62*Captura!$O$9/12","v":7.7124427022014261},287.30125960187411,295.01370230407554,{"$f":"IF(U63=J$17,Captura!$M$33,0)","v":0},null,{"$f":"IF(U63+1>=$J$17,0,AC51*(1+Captura!$D$35))","v":0},{"$f":"IF(U63+1>=$J$17,0,AD51*(1+Captura!$D$35))","v":0},{"$f":"IF(U63+1>=$J$17,0,AE51*(1+Captura!$D$35))","v":0},null,{"$f":"+(W63+AB63+AC63+AD63+AE63+AF63)*Captura!$C$19","v":0},295.01370230407554,null,798.60312316302497,-295.01370230407554]
[null,36,"2029-03-06",{"$f":"IF(B64<J$17,Captura!$M$16,0)","v":0},null,null,null,0,null,null,{"$f":"IF(B64+1>=$J$17,0,K52*(1+Captura!$D$35))","v":0},{"$f":"IF(B64+1>=$J$17,0,L52*(1+Captura!$D$35))","v":0},{"$f":"IF(B64+1>=$J$17,0,M52*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B64=J$17,Captura!$M$29,0)","v":0},{"$f":"SUM(D64:F64,I64:N64)*Captura!$C$19","v":0},0,null,null,1,36,3.979039320256561E-13,null,{"$f":"+V63*Captura!$O$9/12","v":3.8817592408431043},291.13194306323243,295.01370230407554,{"$f":"IF(U64=J$17,Captura!$M$33,0)","v":0},null,{"$f":"IF(U64+1>=$J$17,0,AC52*(1+Captura!$D$35))","v":0},{"$f":"IF(U64+1>=$J$17,0,AD52*(1+Captura!$D$35))","v":0},{"$f":"IF(U64+1>=$J$17,0,AE52*(1+Captura!$D$35))","v":0},null,{"$f":"+(W64+AB64+AC64+AD64+AE64+AF64)*Captura!$C$19","v":0},295.01370230407554,null,0,-295.01370230407554]
[null,37,"2029-04-06",{"$f":"IF(B65<J$17,Captura!$M$16,0)","v":0},null,null,null,0,null,null,{"$f":"IF(B65+1>=$J$17,0,K53*(1+Captura!$D$35))","v":0},{"$f":"IF(B65+1>=$J$17,0,L53*(1+Captura!$D$35))","v":0},{"$f":"IF(B65+1>=$J$17,0,M53*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B65=J$17,Captura!$M$29,0)","v":0},{"$f":"SUM(D65:F65,I65:N65)*Captura!$C$19","v":0},0,null,null,2,37,4.0320931778599821E-13,null,{"$f":"+V64*Captura!$O$9/12","v":5.3053857603420816E-15},-5.3053857603420816E-15,0,{"$f":"IF(U65=J$17,Captura!$M$33,0)","v":0},null,{"$f":"IF(U65+1>=$J$17,0,AC53*(1+Captura!$D$35))","v":0},{"$f":"IF(U65+1>=$J$17,0,AD53*(1+Captura!$D$35))","v":0},{"$f":"IF(U65+1>=$J$17,0,AE53*(1+Captura!$D$35))","v":0},null,{"$f":"+(W65+AB65+AC65+AD65+AE65+AF65)*Captura!$C$19","v":0},0,null,0,0]
[null,38,"2029-05-06",{"$f":"IF(B66<J$17,Captura!$M$16,0)","v":0},null,null,null,0,null,null,{"$f":"IF(B66+1>=$J$17,0,K54*(1+Captura!$D$35))","v":0},{"$f":"IF(B66+1>=$J$17,0,L54*(1+Captura!$D$35))","v":0},{"$f":"IF(B66+1>=$J$17,0,M54*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B66=J$17,Captura!$M$29,0)","v":0},{"$f":"SUM(D66:F66,I66:N66)*Captura!$C$19","v":0},0,null,null,3,38,4.0858544202314483E-13,null,{"$f":"+V65*Captura!$O$9/12","v":5.3761242371466423E-15},-5.3761242371466423E-15,0,{"$f":"IF(U66=J$17,Captura!$M$33,0)","v":0},null,{"$f":"IF(U66+1>=$J$17,0,AC54*(1+Captura!$D$35))","v":0},{"$f":"IF(U66+1>=$J$17,0,AD54*(1+Captura!$D$35))","v":0},{"$f":"IF(U66+1>=$J$17,0,AE54*(1+Captura!$D$35))","v":0},null,{"$f":"+(W66+AB66+AC66+AD66+AE66+AF66)*Captura!$C$19","v":0},0,null,0,0]
[null,39,"2029-06-06",{"$f":"IF(B67<J$17,Captura!$M$16,0)","v":0},null,null,null,0,null,null,{"$f":"IF(B67+1>=$J$17,0,K55*(1+Captura!$D$35))","v":0},{"$f":"IF(B67+1>=$J$17,0,L55*(1+Captura!$D$35))","v":0},{"$f":"IF(B67+1>=$J$17,0,M55*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B67=J$17,Captura!$M$29,0)","v":0},{"$f":"SUM(D67:F67,I67:N67)*Captura!$C$19","v":0},0,null,null,4,39,4.1403324791678679E-13,null,{"$f":"+V66*Captura!$O$9/12","v":5.4478058936419314E-15},-5.4478058936419314E-15,0,{"$f":"IF(U67=J$17,Captura!$M$33,0)","v":0},null,{"$f":"IF(U67+1>=$J$17,0,AC55*(1+Captura!$D$35))","v":0},{"$f":"IF(U67+1>=$J$17,0,AD55*(1+Captura!$D$35))","v":0},{"$f":"IF(U67+1>=$J$17,0,AE55*(1+Captura!$D$35))","v":0},null,{"$f":"+(W67+AB67+AC67+AD67+AE67+AF67)*Captura!$C$19","v":0},0,null,0,0]
[null,40,"2029-07-06",{"$f":"IF(B68<J$17,Captura!$M$16,0)","v":0},null,null,null,0,null,null,{"$f":"IF(B68+1>=$J$17,0,K56*(1+Captura!$D$35))","v":0},{"$f":"IF(B68+1>=$J$17,0,L56*(1+Captura!$D$35))","v":0},{"$f":"IF(B68+1>=$J$17,0,M56*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B68=J$17,Captura!$M$29,0)","v":0},{"$f":"SUM(D68:F68,I68:N68)*Captura!$C$19","v":0},0,null,null,5,40,4.1955369122234393E-13,null,{"$f":"+V67*Captura!$O$9/12","v":5.5204433055571571E-15},-5.5204433055571571E-15,0,{"$f":"IF(U68=J$17,Captura!$M$33,0)","v":0},null,{"$f":"IF(U68+1>=$J$17,0,AC56*(1+Captura!$D$35))","v":0},{"$f":"IF(U68+1>=$J$17,0,AD56*(1+Captura!$D$35))","v":0},{"$f":"IF(U68+1>=$J$17,0,AE56*(1+Captura!$D$35))","v":0},null,{"$f":"+(W68+AB68+AC68+AD68+AE68+AF68)*Captura!$C$19","v":0},0,null,0,0]
[null,41,"2029-08-06",{"$f":"IF(B69<J$17,Captura!$M$16,0)","v":0},null,null,null,0,null,null,{"$f":"IF(B69+1>=$J$17,0,K57*(1+Captura!$D$35))","v":0},{"$f":"IF(B69+1>=$J$17,0,L57*(1+Captura!$D$35))","v":0},{"$f":"IF(B69+1>=$J$17,0,M57*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B69=J$17,Captura!$M$29,0)","v":0},{"$f":"SUM(D69:F69,I69:N69)*Captura!$C$19","v":0},0,null,null,6,41,4.2514774043864184E-13,null,{"$f":"+V68*Captura!$O$9/12","v":5.5940492162979188E-15},-5.5940492162979188E-15,0,{"$f":"IF(U69=J$17,Captura!$M$33,0)","v":0},null,{"$f":"IF(U69+1>=$J$17,0,AC57*(1+Captura!$D$35))","v":0},{"$f":"IF(U69+1>=$J$17,0,AD57*(1+Captura!$D$35))","v":0},{"$f":"IF(U69+1>=$J$17,0,AE57*(1+Captura!$D$35))","v":0},null,{"$f":"+(W69+AB69+AC69+AD69+AE69+AF69)*Captura!$C$19","v":0},0,null,0,0]
[null,42,"2029-09-06",{"$f":"IF(B70<J$17,Captura!$M$16,0)","v":0},null,null,null,0,null,null,{"$f":"IF(B70+1>=$J$17,0,K58*(1+Captura!$D$35))","v":0},{"$f":"IF(B70+1>=$J$17,0,L58*(1+Captura!$D$35))","v":0},{"$f":"IF(B70+1>=$J$17,0,M58*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B70=J$17,Captura!$M$29,0)","v":0},{"$f":"SUM(D70:F70,I70:N70)*Captura!$C$19","v":0},0,null,null,7,42,4.3081637697782373E-13,null,{"$f":"+V69*Captura!$O$9/12","v":5.6686365391818909E-15},-5.6686365391818909E-15,0,{"$f":"IF(U70=J$17,Captura!$M$33,0)","v":0},null,{"$f":"IF(U70+1>=$J$17,0,AC58*(1+Captura!$D$35))","v":0},{"$f":"IF(U70+1>=$J$17,0,AD58*(1+Captura!$D$35))","v":0},{"$f":"IF(U70+1>=$J$17,0,AE58*(1+Captura!$D$35))","v":0},null,{"$f":"+(W70+AB70+AC70+AD70+AE70+AF70)*Captura!$C$19","v":0},0,null,0,0]
[null,43,"2029-10-06",{"$f":"IF(B71<J$17,Captura!$M$16,0)","v":0},null,null,null,0,null,null,{"$f":"IF(B71+1>=$J$17,0,K59*(1+Captura!$D$35))","v":0},{"$f":"IF(B71+1>=$J$17,0,L59*(1+Captura!$D$35))","v":0},{"$f":"IF(B71+1>=$J$17,0,M59*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B71=J$17,Captura!$M$29,0)","v":0},{"$f":"SUM(D71:F71,I71:N71)*Captura!$C$19","v":0},0,null,null,8,43,4.3656059533752807E-13,null,{"$f":"+V70*Captura!$O$9/12","v":5.7442183597043164E-15},-5.7442183597043164E-15,0,{"$f":"IF(U71=J$17,Captura!$M$33,0)","v":0},null,{"$f":"IF(U71+1>=$J$17,0,AC59*(1+Captura!$D$35))","v":0},{"$f":"IF(U71+1>=$J$17,0,AD59*(1+Captura!$D$35))","v":0},{"$f":"IF(U71+1>=$J$17,0,AE59*(1+Captura!$D$35))","v":0},null,{"$f":"+(W71+AB71+AC71+AD71+AE71+AF71)*Captura!$C$19","v":0},0,null,0,0]
[null,44,"2029-11-06",{"$f":"IF(B72<J$17,Captura!$M$16,0)","v":0},null,null,null,0,null,null,{"$f":"IF(B72+1>=$J$17,0,K60*(1+Captura!$D$35))","v":0},{"$f":"IF(B72+1>=$J$17,0,L60*(1+Captura!$D$35))","v":0},{"$f":"IF(B72+1>=$J$17,0,M60*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B72=J$17,Captura!$M$29,0)","v":0},{"$f":"SUM(D72:F72,I72:N72)*Captura!$C$19","v":0},0,null,null,9,44,4.4238140327536177E-13,null,{"$f":"+V71*Captura!$O$9/12","v":5.8208079378337071E-15},-5.8208079378337071E-15,0,{"$f":"IF(U72=J$17,Captura!$M$33,0)","v":0},null,{"$f":"IF(U72+1>=$J$17,0,AC60*(1+Captura!$D$35))","v":0},{"$f":"IF(U72+1>=$J$17,0,AD60*(1+Captura!$D$35))","v":0},{"$f":"IF(U72+1>=$J$17,0,AE60*(1+Captura!$D$35))","v":0},null,{"$f":"+(W72+AB72+AC72+AD72+AE72+AF72)*Captura!$C$19","v":0},0,null,0,0]
[null,45,"2029-12-06",{"$f":"IF(B73<J$17,Captura!$M$16,0)","v":0},null,null,null,0,null,null,{"$f":"IF(B73+1>=$J$17,0,K61*(1+Captura!$D$35))","v":0},{"$f":"IF(B73+1>=$J$17,0,L61*(1+Captura!$D$35))","v":0},{"$f":"IF(B73+1>=$J$17,0,M61*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B73=J$17,Captura!$M$29,0)","v":0},{"$f":"SUM(D73:F73,I73:N73)*Captura!$C$19","v":0},0,null,null,10,45,4.4827982198569991E-13,null,{"$f":"+V72*Captura!$O$9/12","v":5.8984187103381574E-15},-5.8984187103381574E-15,0,{"$f":"IF(U73=J$17,Captura!$M$33,0)","v":0},null,{"$f":"IF(U73+1>=$J$17,0,AC61*(1+Captura!$D$35))","v":0},{"$f":"IF(U73+1>=$J$17,0,AD61*(1+Captura!$D$35))","v":0},{"$f":"IF(U73+1>=$J$17,0,AE61*(1+Captura!$D$35))","v":0},null,{"$f":"+(W73+AB73+AC73+AD73+AE73+AF73)*Captura!$C$19","v":0},0,null,0,0]
[null,46,"2030-01-06",{"$f":"IF(B74<J$17,Captura!$M$16,0)","v":0},null,null,null,0,null,null,{"$f":"IF(B74+1>=$J$17,0,K62*(1+Captura!$D$35))","v":0},{"$f":"IF(B74+1>=$J$17,0,L62*(1+Captura!$D$35))","v":0},{"$f":"IF(B74+1>=$J$17,0,M62*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B74=J$17,Captura!$M$29,0)","v":0},{"$f":"SUM(D74:F74,I74:N74)*Captura!$C$19","v":0},0,null,null,11,46,4.5425688627884256E-13,null,{"$f":"+V73*Captura!$O$9/12","v":5.977064293142665E-15},-5.977064293142665E-15,0,{"$f":"IF(U74=J$17,Captura!$M$33,0)","v":0},null,{"$f":"IF(U74+1>=$J$17,0,AC62*(1+Captura!$D$35))","v":0},{"$f":"IF(U74+1>=$J$17,0,AD62*(1+Captura!$D$35))","v":0},{"$f":"IF(U74+1>=$J$17,0,AE62*(1+Captura!$D$35))","v":0},null,{"$f":"+(W74+AB74+AC74+AD74+AE74+AF74)*Captura!$C$19","v":0},0,null,0,0]
[null,47,"2030-02-06",{"$f":"IF(B75<J$17,Captura!$M$16,0)","v":0},null,null,null,0,null,null,{"$f":"IF(B75+1>=$J$17,0,K63*(1+Captura!$D$35))","v":0},{"$f":"IF(B75+1>=$J$17,0,L63*(1+Captura!$D$35))","v":0},{"$f":"IF(B75+1>=$J$17,0,M63*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B75=J$17,Captura!$M$29,0)","v":0},{"$f":"SUM(D75:F75,I75:N75)*Captura!$C$19","v":0},0,null,null,12,47,4.6031364476256042E-13,null,{"$f":"+V74*Captura!$O$9/12","v":6.0567584837179004E-15},-6.0567584837179004E-15,0,{"$f":"IF(U75=J$17,Captura!$M$33,0)","v":0},null,{"$f":"IF(U75+1>=$J$17,0,AC63*(1+Captura!$D$35))","v":0},{"$f":"IF(U75+1>=$J$17,0,AD63*(1+Captura!$D$35))","v":0},{"$f":"IF(U75+1>=$J$17,0,AE63*(1+Captura!$D$35))","v":0},null,{"$f":"+(W75+AB75+AC75+AD75+AE75+AF75)*Captura!$C$19","v":0},0,null,0,0]
[null,48,"2030-03-06",{"$f":"IF(B76<J$17,Captura!$M$16,0)","v":0},null,null,null,0,null,null,{"$f":"IF(B76+1>=$J$17,0,K64*(1+Captura!$D$35))","v":0},{"$f":"IF(B76+1>=$J$17,0,L64*(1+Captura!$D$35))","v":0},{"$f":"IF(B76+1>=$J$17,0,M64*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B76=J$17,Captura!$M$29,0)","v":0},{"$f":"SUM(D76:F76,I76:N76)*Captura!$C$19","v":0},0,null,null,1,48,4.6645116002606118E-13,null,{"$f":"+V75*Captura!$O$9/12","v":6.1375152635008058E-15},-6.1375152635008058E-15,0,{"$f":"IF(U76=J$17,Captura!$M$33,0)","v":0},null,{"$f":"IF(U76+1>=$J$17,0,AC64*(1+Captura!$D$35))","v":0},{"$f":"IF(U76+1>=$J$17,0,AD64*(1+Captura!$D$35))","v":0},{"$f":"IF(U76+1>=$J$17,0,AE64*(1+Captura!$D$35))","v":0},null,{"$f":"+(W76+AB76+AC76+AD76+AE76+AF76)*Captura!$C$19","v":0},0,null,0,0]
[null,49,"2030-04-06",{"$f":"IF(B77<J$17,Captura!$M$16,0)","v":0},null,null,null,0,null,null,{"$f":"IF(B77+1>=$J$17,0,K65*(1+Captura!$D$35))","v":0},{"$f":"IF(B77+1>=$J$17,0,L65*(1+Captura!$D$35))","v":0},{"$f":"IF(B77+1>=$J$17,0,M65*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B77=J$17,Captura!$M$29,0)","v":0},{"$f":"SUM(D77:F77,I77:N77)*Captura!$C$19","v":0},0,null,null,2,49,4.7267050882640864E-13,null,{"$f":"+V76*Captura!$O$9/12","v":6.219348800347482E-15},-6.219348800347482E-15,0,{"$f":"IF(U77=J$17,Captura!$M$33,0)","v":0},null,{"$f":"IF(U77+1>=$J$17,0,AC65*(1+Captura!$D$35))","v":0},{"$f":"IF(U77+1>=$J$17,0,AD65*(1+Captura!$D$35))","v":0},{"$f":"IF(U77+1>=$J$17,0,AE65*(1+Captura!$D$35))","v":0},null,{"$f":"+(W77+AB77+AC77+AD77+AE77+AF77)*Captura!$C$19","v":0},0,null,0,0]
[null,50,"2030-05-06",{"$f":"IF(B78<J$17,Captura!$M$16,0)","v":0},null,null,null,0,null,null,{"$f":"IF(B78+1>=$J$17,0,K66*(1+Captura!$D$35))","v":0},{"$f":"IF(B78+1>=$J$17,0,L66*(1+Captura!$D$35))","v":0},{"$f":"IF(B78+1>=$J$17,0,M66*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B78=J$17,Captura!$M$29,0)","v":0},{"$f":"SUM(D78:F78,I78:N78)*Captura!$C$19","v":0},0,null,null,3,50,4.7897278227742741E-13,null,{"$f":"+V77*Captura!$O$9/12","v":6.3022734510187814E-15},-6.3022734510187814E-15,0,{"$f":"IF(U78=J$17,Captura!$M$33,0)","v":0},null,{"$f":"IF(U78+1>=$J$17,0,AC66*(1+Captura!$D$35))","v":0},{"$f":"IF(U78+1>=$J$17,0,AD66*(1+Captura!$D$35))","v":0},{"$f":"IF(U78+1>=$J$17,0,AE66*(1+Captura!$D$35))","v":0},null,{"$f":"+(W78+AB78+AC78+AD78+AE78+AF78)*Captura!$C$19","v":0},0,null,0,0]
[null,51,"2030-06-06",{"$f":"IF(B79<J$17,Captura!$M$16,0)","v":0},null,null,null,0,null,null,{"$f":"IF(B79+1>=$J$17,0,K67*(1+Captura!$D$35))","v":0},{"$f":"IF(B79+1>=$J$17,0,L67*(1+Captura!$D$35))","v":0},{"$f":"IF(B79+1>=$J$17,0,M67*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B79=J$17,Captura!$M$29,0)","v":0},{"$f":"SUM(D79:F79,I79:N79)*Captura!$C$19","v":0},0,null,null,4,51,4.8535908604112648E-13,null,{"$f":"+V78*Captura!$O$9/12","v":6.3863037636990325E-15},-6.3863037636990325E-15,0,{"$f":"IF(U79=J$17,Captura!$M$33,0)","v":0},null,{"$f":"IF(U79+1>=$J$17,0,AC67*(1+Captura!$D$35))","v":0},{"$f":"IF(U79+1>=$J$17,0,AD67*(1+Captura!$D$35))","v":0},{"$f":"IF(U79+1>=$J$17,0,AE67*(1+Captura!$D$35))","v":0},null,{"$f":"+(W79+AB79+AC79+AD79+AE79+AF79)*Captura!$C$19","v":0},0,null,0,0]
[null,52,"2030-07-06",{"$f":"IF(B80<J$17,Captura!$M$16,0)","v":0},null,null,null,0,null,null,{"$f":"IF(B80+1>=$J$17,0,K68*(1+Captura!$D$35))","v":0},{"$f":"IF(B80+1>=$J$17,0,L68*(1+Captura!$D$35))","v":0},{"$f":"IF(B80+1>=$J$17,0,M68*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B80=J$17,Captura!$M$29,0)","v":0},{"$f":"SUM(D80:F80,I80:N80)*Captura!$C$19","v":0},0,null,null,5,52,4.9183054052167487E-13,null,{"$f":"+V79*Captura!$O$9/12","v":6.4714544805483528E-15},-6.4714544805483528E-15,0,{"$f":"IF(U80=J$17,Captura!$M$33,0)","v":0},null,{"$f":"IF(U80+1>=$J$17,0,AC68*(1+Captura!$D$35))","v":0},{"$f":"IF(U80+1>=$J$17,0,AD68*(1+Captura!$D$35))","v":0},{"$f":"IF(U80+1>=$J$17,0,AE68*(1+Captura!$D$35))","v":0},null,{"$f":"+(W80+AB80+AC80+AD80+AE80+AF80)*Captura!$C$19","v":0},0,null,0,0]
[null,53,"2030-08-06",{"$f":"IF(B81<J$17,Captura!$M$16,0)","v":0},null,null,null,0,null,null,{"$f":"IF(B81+1>=$J$17,0,K69*(1+Captura!$D$35))","v":0},{"$f":"IF(B81+1>=$J$17,0,L69*(1+Captura!$D$35))","v":0},{"$f":"IF(B81+1>=$J$17,0,M69*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B81=J$17,Captura!$M$29,0)","v":0},{"$f":"SUM(D81:F81,I81:N81)*Captura!$C$19","v":0},0,null,null,6,53,4.9838828106196391E-13,null,{"$f":"+V80*Captura!$O$9/12","v":6.557740540288999E-15},-6.557740540288999E-15,0,{"$f":"IF(U81=J$17,Captura!$M$33,0)","v":0},null,{"$f":"IF(U81+1>=$J$17,0,AC69*(1+Captura!$D$35))","v":0},{"$f":"IF(U81+1>=$J$17,0,AD69*(1+Captura!$D$35))","v":0},{"$f":"IF(U81+1>=$J$17,0,AE69*(1+Captura!$D$35))","v":0},null,{"$f":"+(W81+AB81+AC81+AD81+AE81+AF81)*Captura!$C$19","v":0},0,null,0,0]
[null,54,"2030-09-06",{"$f":"IF(B82<J$17,Captura!$M$16,0)","v":0},null,null,null,0,null,null,{"$f":"IF(B82+1>=$J$17,0,K70*(1+Captura!$D$35))","v":0},{"$f":"IF(B82+1>=$J$17,0,L70*(1+Captura!$D$35))","v":0},{"$f":"IF(B82+1>=$J$17,0,M70*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B82=J$17,Captura!$M$29,0)","v":0},{"$f":"SUM(D82:F82,I82:N82)*Captura!$C$19","v":0},0,null,null,7,54,5.0503345814279007E-13,null,{"$f":"+V81*Captura!$O$9/12","v":6.645177080826186E-15},-6.645177080826186E-15,0,{"$f":"IF(U82=J$17,Captura!$M$33,0)","v":0},null,{"$f":"IF(U82+1>=$J$17,0,AC70*(1+Captura!$D$35))","v":0},{"$f":"IF(U82+1>=$J$17,0,AD70*(1+Captura!$D$35))","v":0},{"$f":"IF(U82+1>=$J$17,0,AE70*(1+Captura!$D$35))","v":0},null,{"$f":"+(W82+AB82+AC82+AD82+AE82+AF82)*Captura!$C$19","v":0},0,null,0,0]
[null,55,"2030-10-06",{"$f":"IF(B83<J$17,Captura!$M$16,0)","v":0},null,null,null,0,null,null,{"$f":"IF(B83+1>=$J$17,0,K71*(1+Captura!$D$35))","v":0},{"$f":"IF(B83+1>=$J$17,0,L71*(1+Captura!$D$35))","v":0},{"$f":"IF(B83+1>=$J$17,0,M71*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B83=J$17,Captura!$M$29,0)","v":0},{"$f":"SUM(D83:F83,I83:N83)*Captura!$C$19","v":0},0,null,null,8,55,5.1176723758469389E-13,null,{"$f":"+V82*Captura!$O$9/12","v":6.7337794419038673E-15},-6.7337794419038673E-15,0,{"$f":"IF(U83=J$17,Captura!$M$33,0)","v":0},null,{"$f":"IF(U83+1>=$J$17,0,AC71*(1+Captura!$D$35))","v":0},{"$f":"IF(U83+1>=$J$17,0,AD71*(1+Captura!$D$35))","v":0},{"$f":"IF(U83+1>=$J$17,0,AE71*(1+Captura!$D$35))","v":0},null,{"$f":"+(W83+AB83+AC83+AD83+AE83+AF83)*Captura!$C$19","v":0},0,null,0,0]
[null,56,"2030-11-06",{"$f":"IF(B84<J$17,Captura!$M$16,0)","v":0},null,null,null,0,null,null,{"$f":"IF(B84+1>=$J$17,0,K72*(1+Captura!$D$35))","v":0},{"$f":"IF(B84+1>=$J$17,0,L72*(1+Captura!$D$35))","v":0},{"$f":"IF(B84+1>=$J$17,0,M72*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B84=J$17,Captura!$M$29,0)","v":0},{"$f":"SUM(D84:F84,I84:N84)*Captura!$C$19","v":0},0,null,null,9,56,5.1859080075248977E-13,null,{"$f":"+V83*Captura!$O$9/12","v":6.8235631677959189E-15},-6.8235631677959189E-15,0,{"$f":"IF(U84=J$17,Captura!$M$33,0)","v":0},null,{"$f":"IF(U84+1>=$J$17,0,AC72*(1+Captura!$D$35))","v":0},{"$f":"IF(U84+1>=$J$17,0,AD72*(1+Captura!$D$35))","v":0},{"$f":"IF(U84+1>=$J$17,0,AE72*(1+Captura!$D$35))","v":0},null,{"$f":"+(W84+AB84+AC84+AD84+AE84+AF84)*Captura!$C$19","v":0},0,null,0,0]
[null,57,"2030-12-06",{"$f":"IF(B85<J$17,Captura!$M$16,0)","v":0},null,null,null,0,null,null,{"$f":"IF(B85+1>=$J$17,0,K73*(1+Captura!$D$35))","v":0},{"$f":"IF(B85+1>=$J$17,0,L73*(1+Captura!$D$35))","v":0},{"$f":"IF(B85+1>=$J$17,0,M73*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B85=J$17,Captura!$M$29,0)","v":0},{"$f":"SUM(D85:F85,I85:N85)*Captura!$C$19","v":0},0,null,null,10,57,5.2550534476252298E-13,null,{"$f":"+V84*Captura!$O$9/12","v":6.9145440100331974E-15},-6.9145440100331974E-15,0,{"$f":"IF(U85=J$17,Captura!$M$33,0)","v":0},null,{"$f":"IF(U85+1>=$J$17,0,AC73*(1+Captura!$D$35))","v":0},{"$f":"IF(U85+1>=$J$17,0,AD73*(1+Captura!$D$35))","v":0},{"$f":"IF(U85+1>=$J$17,0,AE73*(1+Captura!$D$35))","v":0},null,{"$f":"+(W85+AB85+AC85+AD85+AE85+AF85)*Captura!$C$19","v":0},0,null,0,0]
[null,58,"2031-01-06",{"$f":"IF(B86<J$17,Captura!$M$16,0)","v":0},null,null,null,0,null,null,{"$f":"IF(B86+1>=$J$17,0,K74*(1+Captura!$D$35))","v":0},{"$f":"IF(B86+1>=$J$17,0,L74*(1+Captura!$D$35))","v":0},{"$f":"IF(B86+1>=$J$17,0,M74*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B86=J$17,Captura!$M$29,0)","v":0},{"$f":"SUM(D86:F86,I86:N86)*Captura!$C$19","v":0},0,null,null,11,58,5.3251208269268994E-13,null,{"$f":"+V85*Captura!$O$9/12","v":7.006737930166973E-15},-7.006737930166973E-15,0,{"$f":"IF(U86=J$17,Captura!$M$33,0)","v":0},null,{"$f":"IF(U86+1>=$J$17,0,AC74*(1+Captura!$D$35))","v":0},{"$f":"IF(U86+1>=$J$17,0,AD74*(1+Captura!$D$35))","v":0},{"$f":"IF(U86+1>=$J$17,0,AE74*(1+Captura!$D$35))","v":0},null,{"$f":"+(W86+AB86+AC86+AD86+AE86+AF86)*Captura!$C$19","v":0},0,null,0,0]
[null,59,"2031-02-06",{"$f":"IF(B87<J$17,Captura!$M$16,0)","v":0},null,null,null,0,null,null,{"$f":"IF(B87+1>=$J$17,0,K75*(1+Captura!$D$35))","v":0},{"$f":"IF(B87+1>=$J$17,0,L75*(1+Captura!$D$35))","v":0},{"$f":"IF(B87+1>=$J$17,0,M75*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B87=J$17,Captura!$M$29,0)","v":0},{"$f":"SUM(D87:F87,I87:N87)*Captura!$C$19","v":0},0,null,null,12,59,5.396122437952591E-13,null,{"$f":"+V86*Captura!$O$9/12","v":7.1001611025691989E-15},-7.1001611025691989E-15,0,{"$f":"IF(U87=J$17,Captura!$M$33,0)","v":0},null,{"$f":"IF(U87+1>=$J$17,0,AC75*(1+Captura!$D$35))","v":0},{"$f":"IF(U87+1>=$J$17,0,AD75*(1+Captura!$D$35))","v":0},{"$f":"IF(U87+1>=$J$17,0,AE75*(1+Captura!$D$35))","v":0},null,{"$f":"+(W87+AB87+AC87+AD87+AE87+AF87)*Captura!$C$19","v":0},0,null,0,0]
[null,60,"2031-03-06",{"$f":"IF(B88<J$17,Captura!$M$16,0)","v":0},null,null,null,0,null,null,{"$f":"IF(B88+1>=$J$17,0,K76*(1+Captura!$D$35))","v":0},{"$f":"IF(B88+1>=$J$17,0,L76*(1+Captura!$D$35))","v":0},{"$f":"IF(B88+1>=$J$17,0,M76*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B88=J$17,Captura!$M$29,0)","v":0},{"$f":"SUM(D88:F88,I88:N88)*Captura!$C$19","v":0},0,null,null,1,60,5.4680707371252922E-13,null,{"$f":"+V87*Captura!$O$9/12","v":7.1948299172701218E-15},-7.1948299172701218E-15,0,{"$f":"IF(U88=J$17,Captura!$M$33,0)","v":0},null,{"$f":"IF(U88+1>=$J$17,0,AC76*(1+Captura!$D$35))","v":0},{"$f":"IF(U88+1>=$J$17,0,AD76*(1+Captura!$D$35))","v":0},{"$f":"IF(U88+1>=$J$17,0,AE76*(1+Captura!$D$35))","v":0},null,{"$f":"+(W88+AB88+AC88+AD88+AE88+AF88)*Captura!$C$19","v":0},0,null,0,0]
[]
[]
[]
[null,"Notas:"]
[null,"1. Esta cotización no es una autorización y no representa ninguna obligación para Leasing Mobile de México, S. A. de C. V."]
[null,"2. La información descrita en el presente documento está sujeta a cambios sin previo aviso."]
[null,"3. Esta cotización no considera gastos que el equipo requiera para su adquisición, uso o mantenimiento."]
[null,"4. Las rentas en depósito serán devueltas al cumplimiento de todas las obligaciones contractauales del Arrendatario."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"__________________________________"]
[null,"Leasing Mobile de Mexico, SA de CV"]
[null,{"$f":"+Captura!D31","v":"xxxx"}]
[null,{"$f":"+Captura!D32","v":"xxxx"}]
[null,{"$f":"+Captura!D33","v":"xxxx"}]

{"sheet":"Plazo 4","index":8,"n_rows":111,"n_cols":37,"rows_kept":111,"cut":false,"hidden":true,"merged":[[12,10,12,16],[14,1,14,16],[3,15,3,16],[6,1,6,16],[7,1,7,16],[9,15,9,16],[11,10,11,16],[16,35,16,36],[17,16,19,16],[18,4,20,5],[18,35,18,36],[110,1,110,16],[21,4,21,5],[112,1,112,17],[22,4,22,5],[23,4,23,5],[106,1,106,16],[107,1,107,16],[108,1,108,16],[109,1,109,16]]}
[]
[]
[]
[]
[]
[]
[null,"Cotización"]
[null,"Arrendamiento Puro"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Captura!N3","v":"2026-03-06"}]
[]
[null,"Cliente:",null,null,{"$f":"+Captura!D7","v":"SOPORTE LOGISTICO EXPRESS"},null,null,null,null,"Teléfono",{"$f":"+Captura!D9","v":0}]
[null,"Atención:",null,null,{"$f":"+Captura!D8","v":"A QUIEN CORRESPONDA"},null,null,null,null,"E-mail",{"$f":"+Captura!D10","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Captura!O40","v":"v. 20240220"}]
[]
[]
[null,"Tipo de equipo",null,null,{"$f":"+Captura!T7","v":"Vehículo utilitario"},null,null,"Plazo del arrendamiento",null,{"$f":"+Captura!N13","v":48},null,"Gestoría y Registro",null,{"$f":"+Captura!F23","v":"Pago único"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valor presente de flujos"]
[null,"Estado del equipo",null,null,{"$f":"+Captura!T17","v":"Nuevo"},null,null,"No. de rentas en depósito",null,{"$f":"+Captura!K8","v":0},null,"Equipo de geolocalizacióon",null,{"$f":"+Captura!F24","v":"Pago único"},null,null,{"$f":"+Captura!N36","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV(Captura!$D$35/12,AJ29:AJ88)+AJ28","v":-13936.622844827587},{"$f":"NPV(Captura!$D$35/12,AK29:AK88)+AK28","v":399.86007283199706}]
[null,"Descripción",null,null,{"$f":"+Captura!D15","v":"LAP TOP DELL PRO 14\", 16 GB"},null,null,"Comisión de apertura",null,{"$f":"+Captura!K9","v":0.03},null,"Seguro de daños",null,{"$f":"+Captura!T26","v":"Pago en renta"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tasa Interna de Retorno"]
[null,null,null,null,null,null,null,"Anticipo",null,{"$f":"+Captura!K10","v":733.50646551724139},null,"Placas y Tenencia",null,{"$f":"+Captura!T33","v":"Pago anual"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IRR(AJ28:AJ88,0.01)*12","v":{"$error":"#NUM!"}},{"$f":"IRR(AK28:AK88,0.01)*12","v":7.7976237056072151E-3}]
[null,null,null,null,null,null,null,"Residual estimado",null,"Valor mercado",null,"Servicio de geolocalización",null,{"$f":"+Captura!T40","v":"Pago anual"},null,null,{"$f":"+Captura!N37","v":"Positivo"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Req.",{"$f":"+Captura!N34","v":8626.0360344827586}]
[null,"Valor factura sin IVA",null,null,{"$f":"+Captura!G18","v":14670.129310344828},null,null,null,null,null,null,{"$f":"+Captura!I25","v":"Otro"},null,{"$f":"+Captura!F28","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VP / CR",{"$f":"+(AJ18+AK18)/AK21","v":-1.5692912385111883}]
[null,"IVA",null,null,{"$f":"+Captura!G19","v":2347.2206896551725},null,null,null,null,null,null,null,null,null,null,null,"Regresar"]
[null,"Valor factua con IVA",null,null,{"$f":"+Captura!G20","v":17017.349999999999},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,"Indicador anualizado",{"$f":"+AK22/J17*12","v":-0.39232280962779709}]
[]
[null,"Periodo","Mes","Renta","Anticipo","Comisión de apertura","Rentas en depósito","Devolución de rentas en depósito","Gestoría y Registro","Equipo de geo localización","Seguro de daños","Placas y Tenencia","Servicio de geo localización",{"$f":"+L22","v":"Otro"},"Residual estimado","IVA","TOTAL",null,null,"Mes","Periodo","Fondeo","Comisión de apertura","Intereses","Capital","Pago","Bullet","Equipo de geo localización","Seguro de daños","Placas y Tenencia","Servicio de geo localización","Otro","IVA","TOTAL",null,"Flujo Activo sin IVA","Flujo Pasivo sin IVA"]
[]
[null,0,{"$f":"+P10","v":"2026-03-06"},{"$f":"+Captura!N16+Resumen!M29+Resumen!L30","v":0},{"$f":"+Captura!K10","v":733.50646551724139},{"$f":"+Captura!N18","v":0},{"$f":"+Captura!N19","v":0},{"$f":"IF(B28=J$17,-G$28,0)","v":0},{"$f":"+Captura!N20","v":0},{"$f":"+Captura!N21","v":0},{"$f":"+Captura!N22","v":0},{"$f":"+Captura!N23","v":0},{"$f":"+Captura!N24","v":0},{"$f":"+Captura!N25","v":0},{"$f":"IF(B28=J$17,Captura!$N$29,0)","v":0},{"$f":"SUM(D28:F28,I28:N28)*Captura!$C$19","v":117.36103448275863},{"$f":"SUM(D28:P28)-O28","v":850.86750000000006},null,null,1,{"$f":"+B28","v":0},{"$f":"+Captura!O8","v":8391.3139655172399},{"$f":"+Captura!N31","v":0},null,null,null,null,{"$f":"+J28","v":0},{"$f":"+Captura!G25","v":2000},{"$f":"+Captura!G26","v":0},{"$f":"+Captura!G27","v":0},{"$f":"+N28","v":0},{"$f":"+(W28+AB28+AC28+AD28+AE28+AF28)*Captura!$C$19","v":320},{"$f":"SUM(W28,Z28:AG28)","v":2320},null,{"$f":"-E22+(Q28-P28)+O28","v":-13936.622844827587},{"$f":"+V28-(AH28-AG28)","v":6391.3139655172399}]
[null,1,{"$f":"EDATE(C28,1)","v":"2026-04-06"},{"$f":"IF(B29<J$17,Captura!$N$16,0)+Resumen!$L$29+Resumen!$L$30","v":0},null,null,null,0,null,null,0,0,0,null,{"$f":"IF(B29=J$17,Captura!$N$29,0)","v":0},{"$f":"SUM(D29:F29,I29:N29)*Captura!$C$19","v":0},{"$f":"SUM(D29:P29)-O29","v":0},null,null,{"$f":"IF(T28=12,1,T28+1)","v":2},{"$f":"+B29","v":1},{"$f":"+V28-Y29-AA29","v":8503.1981517241366},null,{"$f":"+V28*Captura!$O$9/12","v":111.88418620689653},{"$f":"+Z29-X29","v":-111.88418620689653},{"$f":"+Captura!N30","v":0},{"$f":"IF(U29=J$17,Captura!$N$33,0)","v":0},null,0,0,0,null,{"$f":"+(W29+AB29+AC29+AD29+AE29+AF29)*Captura!$C$19","v":0},{"$f":"SUM(W29,Z29:AG29)","v":0},null,{"$f":"Q29-P29+O29","v":0},{"$f":"-(AH29-AG29)","v":0}]
[null,2,{"$f":"EDATE(C29,1)","v":"2026-05-06"},{"$f":"IF(B30<J$17,Captura!$N$16,0)+Resumen!$L$29+Resumen!$L$30","v":0},null,null,null,0,null,null,0,0,0,null,{"$f":"IF(B30=J$17,Captura!$N$29,0)","v":0},{"$f":"SUM(D30:F30,I30:N30)*Captura!$C$19","v":0},0,null,null,{"$f":"IF(T29=12,1,T29+1)","v":3},2,{"$f":"+V29-Y30-AA30","v":8616.5741270804592},null,{"$f":"+V29*Captura!$O$9/12","v":113.37597535632182},{"$f":"+Z30-X30","v":-113.37597535632182},{"$f":"IF(U30>J$17,0,Z29)","v":0},{"$f":"IF(U30=J$17,Captura!$N$33,0)","v":0},null,0,0,0,null,{"$f":"+(W30+AB30+AC30+AD30+AE30+AF30)*Captura!$C$19","v":0},0,null,{"$f":"Q30-P30+O30","v":0},{"$f":"-(AH30-AG30)","v":0}]
[null,3,"2026-06-06",{"$f":"IF(B31<J$17,Captura!$N$16,0)+Resumen!$L$29+Resumen!$L$30","v":0},null,null,null,0,null,null,0,0,0,null,{"$f":"IF(B31=J$17,Captura!$N$29,0)","v":0},{"$f":"SUM(D31:F31,I31:N31)*Captura!$C$19","v":0},0,null,null,4,3,8731.4617821081993,null,{"$f":"+V30*Captura!$O$9/12","v":114.88765502773946},-114.88765502773946,{"$f":"IF(U31>J$17,0,Z30)","v":0},{"$f":"IF(U31=J$17,Captura!$N$33,0)","v":0},null,0,0,0,null,{"$f":"+(W31+AB31+AC31+AD31+AE31+AF31)*Captura!$C$19","v":0},0,null,0,0]
[null,4,"2026-07-06",{"$f":"IF(B32<J$17,Captura!$N$16,0)+Resumen!$L$29+Resumen!$L$30","v":0},null,null,null,0,null,null,0,0,0,null,{"$f":"IF(B32=J$17,Captura!$N$29,0)","v":0},{"$f":"SUM(D32:F32,I32:N32)*Captura!$C$19","v":0},0,null,null,5,4,8847.8812725363077,null,{"$f":"+V31*Captura!$O$9/12","v":116.41949042810933},-116.41949042810933,0,{"$f":"IF(U32=J$17,Captura!$N$33,0)","v":0},null,0,0,0,null,{"$f":"+(W32+AB32+AC32+AD32+AE32+AF32)*Captura!$C$19","v":0},0,null,0,0]
[null,5,"2026-08-06",{"$f":"IF(B33<J$17,Captura!$N$16,0)+Resumen!$L$29+Resumen!$L$30","v":0},null,null,null,0,null,null,0,0,0,null,{"$f":"IF(B33=J$17,Captura!$N$29,0)","v":0},{"$f":"SUM(D33:F33,I33:N33)*Captura!$C$19","v":0},0,null,null,6,5,8965.8530228367927,null,{"$f":"+V32*Captura!$O$9/12","v":117.97175030048412},-117.97175030048412,0,{"$f":"IF(U33=J$17,Captura!$N$33,0)","v":0},null,0,0,0,null,{"$f":"+(W33+AB33+AC33+AD33+AE33+AF33)*Captura!$C$19","v":0},0,null,0,0]
[null,6,"2026-09-06",{"$f":"IF(B34<J$17,Captura!$N$16,0)+Resumen!$L$29+Resumen!$L$30","v":0},null,null,null,0,null,null,0,0,0,null,{"$f":"IF(B34=J$17,Captura!$N$29,0)","v":0},{"$f":"SUM(D34:F34,I34:N34)*Captura!$C$19","v":0},0,null,null,7,6,9085.3977298079499,null,{"$f":"+V33*Captura!$O$9/12","v":119.54470697115723},-119.54470697115723,0,{"$f":"IF(U34=J$17,Captura!$N$33,0)","v":0},null,0,0,0,null,{"$f":"+(W34+AB34+AC34+AD34+AE34+AF34)*Captura!$C$19","v":0},0,null,0,0]
[null,7,"2026-10-06",{"$f":"IF(B35<J$17,Captura!$N$16,0)+Resumen!$L$29+Resumen!$L$30","v":0},null,null,null,0,null,null,0,0,0,null,{"$f":"IF(B35=J$17,Captura!$N$29,0)","v":0},{"$f":"SUM(D35:F35,I35:N35)*Captura!$C$19","v":0},0,null,null,8,7,9206.5363662053896,null,{"$f":"+V34*Captura!$O$9/12","v":121.13863639743933},-121.13863639743933,0,{"$f":"IF(U35=J$17,Captura!$N$33,0)","v":0},null,0,0,0,null,{"$f":"+(W35+AB35+AC35+AD35+AE35+AF35)*Captura!$C$19","v":0},0,null,0,0]
[null,8,"2026-11-06",{"$f":"IF(B36<J$17,Captura!$N$16,0)+Resumen!$L$29+Resumen!$L$30","v":0},null,null,null,0,null,null,0,0,0,null,{"$f":"IF(B36=J$17,Captura!$N$29,0)","v":0},{"$f":"SUM(D36:F36,I36:N36)*Captura!$C$19","v":0},0,null,null,9,8,9329.2901844214612,null,{"$f":"+V35*Captura!$O$9/12","v":122.75381821607186},-122.75381821607186,0,{"$f":"IF(U36=J$17,Captura!$N$33,0)","v":0},null,0,0,0,null,{"$f":"+(W36+AB36+AC36+AD36+AE36+AF36)*Captura!$C$19","v":0},0,null,0,0]
[null,9,"2026-12-06",{"$f":"IF(B37<J$17,Captura!$N$16,0)+Resumen!$L$29+Resumen!$L$30","v":0},null,null,null,0,null,null,0,0,0,null,{"$f":"IF(B37=J$17,Captura!$N$29,0)","v":0},{"$f":"SUM(D37:F37,I37:N37)*Captura!$C$19","v":0},0,null,null,10,9,9453.6807202137479,null,{"$f":"+V36*Captura!$O$9/12","v":124.39053579228614},-124.39053579228614,0,{"$f":"IF(U37=J$17,Captura!$N$33,0)","v":0},null,0,0,0,null,{"$f":"+(W37+AB37+AC37+AD37+AE37+AF37)*Captura!$C$19","v":0},0,null,0,0]
[null,10,"2027-01-06",{"$f":"IF(B38<J$17,Captura!$N$16,0)+Resumen!$L$29+Resumen!$L$30","v":0},null,null,null,0,null,null,0,0,0,null,{"$f":"IF(B38=J$17,Captura!$N$29,0)","v":0},{"$f":"SUM(D38:F38,I38:N38)*Captura!$C$19","v":0},0,null,null,11,10,9579.7297964832651,null,{"$f":"+V37*Captura!$O$9/12","v":126.04907626951665},-126.04907626951665,0,{"$f":"IF(U38=J$17,Captura!$N$33,0)","v":0},null,0,0,0,null,{"$f":"+(W38+AB38+AC38+AD38+AE38+AF38)*Captura!$C$19","v":0},0,null,0,0]
[null,11,"2027-02-06",{"$f":"IF(B39<J$17,Captura!$N$16,0)+Resumen!$L$29+Resumen!$L$30","v":0},null,null,null,0,null,null,0,0,0,null,{"$f":"IF(B39=J$17,Captura!$N$29,0)","v":0},{"$f":"SUM(D39:F39,I39:N39)*Captura!$C$19","v":0},0,null,null,12,11,9707.4595271030412,null,{"$f":"+V38*Captura!$O$9/12","v":127.72973061977687},-127.72973061977687,0,{"$f":"IF(U39=J$17,Captura!$N$33,0)","v":0},null,0,0,0,null,{"$f":"+(W39+AB39+AC39+AD39+AE39+AF39)*Captura!$C$19","v":0},0,null,0,0]
[null,12,"2027-03-06",{"$f":"IF(B40<J$17,Captura!$N$16,0)+Resumen!$L$29+Resumen!$L$30","v":0},null,null,null,0,null,null,{"$f":"IF(B40+1>=$J$17,0,K28*(1+Captura!$D$35))","v":0},{"$f":"IF(B40+1>=$J$17,0,L28*(1+Captura!$D$35))","v":0},{"$f":"IF(B40+1>=$J$17,0,M28*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B40=J$17,Captura!$N$29,0)","v":0},{"$f":"SUM(D40:F40,I40:N40)*Captura!$C$19","v":0},0,null,null,1,12,9836.8923207977477,null,{"$f":"+V39*Captura!$O$9/12","v":129.43279369470721},-129.43279369470721,0,{"$f":"IF(U40=J$17,Captura!$N$33,0)","v":0},null,{"$f":"IF(U40+1>=$J$17,0,AC28*(1+Captura!$D$35))","v":2080},{"$f":"IF(U40+1>=$J$17,0,AD28*(1+Captura!$D$35))","v":0},{"$f":"IF(U40+1>=$J$17,0,AE28*(1+Captura!$D$35))","v":0},null,{"$f":"+(W40+AB40+AC40+AD40+AE40+AF40)*Captura!$C$19","v":332.8},2412.8000000000002,null,0,-2080]
[null,13,"2027-04-06",{"$f":"IF(B41<J$17,Captura!$N$16,0)+Resumen!$L$29+Resumen!$L$30","v":0},null,null,null,0,null,null,{"$f":"IF(B41+1>=$J$17,0,K29*(1+Captura!$D$35))","v":0},{"$f":"IF(B41+1>=$J$17,0,L29*(1+Captura!$D$35))","v":0},{"$f":"IF(B41+1>=$J$17,0,M29*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B41=J$17,Captura!$N$29,0)","v":0},{"$f":"SUM(D41:F41,I41:N41)*Captura!$C$19","v":0},0,null,null,2,13,9968.0508850750502,null,{"$f":"+V40*Captura!$O$9/12","v":131.1585642773033},-131.1585642773033,0,{"$f":"IF(U41=J$17,Captura!$N$33,0)","v":0},null,{"$f":"IF(U41+1>=$J$17,0,AC29*(1+Captura!$D$35))","v":0},{"$f":"IF(U41+1>=$J$17,0,AD29*(1+Captura!$D$35))","v":0},{"$f":"IF(U41+1>=$J$17,0,AE29*(1+Captura!$D$35))","v":0},null,{"$f":"+(W41+AB41+AC41+AD41+AE41+AF41)*Captura!$C$19","v":0},0,null,0,0]
[null,14,"2027-05-06",{"$f":"IF(B42<J$17,Captura!$N$16,0)+Resumen!$L$29+Resumen!$L$30","v":0},null,null,null,0,null,null,{"$f":"IF(B42+1>=$J$17,0,K30*(1+Captura!$D$35))","v":0},{"$f":"IF(B42+1>=$J$17,0,L30*(1+Captura!$D$35))","v":0},{"$f":"IF(B42+1>=$J$17,0,M30*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B42=J$17,Captura!$N$29,0)","v":0},{"$f":"SUM(D42:F42,I42:N42)*Captura!$C$19","v":0},0,null,null,3,14,10100.958230209384,null,{"$f":"+V41*Captura!$O$9/12","v":132.90734513433401},-132.90734513433401,0,{"$f":"IF(U42=J$17,Captura!$N$33,0)","v":0},null,{"$f":"IF(U42+1>=$J$17,0,AC30*(1+Captura!$D$35))","v":0},{"$f":"IF(U42+1>=$J$17,0,AD30*(1+Captura!$D$35))","v":0},{"$f":"IF(U42+1>=$J$17,0,AE30*(1+Captura!$D$35))","v":0},null,{"$f":"+(W42+AB42+AC42+AD42+AE42+AF42)*Captura!$C$19","v":0},0,null,0,0]
[null,15,"2027-06-06",{"$f":"IF(B43<J$17,Captura!$N$16,0)+Resumen!$L$29+Resumen!$L$30","v":0},null,null,null,0,null,null,{"$f":"IF(B43+1>=$J$17,0,K31*(1+Captura!$D$35))","v":0},{"$f":"IF(B43+1>=$J$17,0,L31*(1+Captura!$D$35))","v":0},{"$f":"IF(B43+1>=$J$17,0,M31*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B43=J$17,Captura!$N$29,0)","v":0},{"$f":"SUM(D43:F43,I43:N43)*Captura!$C$19","v":0},0,null,null,4,15,10235.637673278843,null,{"$f":"+V42*Captura!$O$9/12","v":134.67944306945847},-134.67944306945847,0,{"$f":"IF(U43=J$17,Captura!$N$33,0)","v":0},null,{"$f":"IF(U43+1>=$J$17,0,AC31*(1+Captura!$D$35))","v":0},{"$f":"IF(U43+1>=$J$17,0,AD31*(1+Captura!$D$35))","v":0},{"$f":"IF(U43+1>=$J$17,0,AE31*(1+Captura!$D$35))","v":0},null,{"$f":"+(W43+AB43+AC43+AD43+AE43+AF43)*Captura!$C$19","v":0},0,null,0,0]
[null,16,"2027-07-06",{"$f":"IF(B44<J$17,Captura!$N$16,0)+Resumen!$L$29+Resumen!$L$30","v":0},null,null,null,0,null,null,{"$f":"IF(B44+1>=$J$17,0,K32*(1+Captura!$D$35))","v":0},{"$f":"IF(B44+1>=$J$17,0,L32*(1+Captura!$D$35))","v":0},{"$f":"IF(B44+1>=$J$17,0,M32*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B44=J$17,Captura!$N$29,0)","v":0},{"$f":"SUM(D44:F44,I44:N44)*Captura!$C$19","v":0},0,null,null,5,16,10372.112842255894,null,{"$f":"+V43*Captura!$O$9/12","v":136.47516897705125},-136.47516897705125,0,{"$f":"IF(U44=J$17,Captura!$N$33,0)","v":0},null,{"$f":"IF(U44+1>=$J$17,0,AC32*(1+Captura!$D$35))","v":0},{"$f":"IF(U44+1>=$J$17,0,AD32*(1+Captura!$D$35))","v":0},{"$f":"IF(U44+1>=$J$17,0,AE32*(1+Captura!$D$35))","v":0},null,{"$f":"+(W44+AB44+AC44+AD44+AE44+AF44)*Captura!$C$19","v":0},0,null,0,0]
[null,17,"2027-08-06",{"$f":"IF(B45<J$17,Captura!$N$16,0)+Resumen!$L$29+Resumen!$L$30","v":0},null,null,null,0,null,null,{"$f":"IF(B45+1>=$J$17,0,K33*(1+Captura!$D$35))","v":0},{"$f":"IF(B45+1>=$J$17,0,L33*(1+Captura!$D$35))","v":0},{"$f":"IF(B45+1>=$J$17,0,M33*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B45=J$17,Captura!$N$29,0)","v":0},{"$f":"SUM(D45:F45,I45:N45)*Captura!$C$19","v":0},0,null,null,6,17,10510.407680152639,null,{"$f":"+V44*Captura!$O$9/12","v":138.29483789674526},-138.29483789674526,0,{"$f":"IF(U45=J$17,Captura!$N$33,0)","v":0},null,{"$f":"IF(U45+1>=$J$17,0,AC33*(1+Captura!$D$35))","v":0},{"$f":"IF(U45+1>=$J$17,0,AD33*(1+Captura!$D$35))","v":0},{"$f":"IF(U45+1>=$J$17,0,AE33*(1+Captura!$D$35))","v":0},null,{"$f":"+(W45+AB45+AC45+AD45+AE45+AF45)*Captura!$C$19","v":0},0,null,0,0]
[null,18,"2027-09-06",{"$f":"IF(B46<J$17,Captura!$N$16,0)+Resumen!$L$29+Resumen!$L$30","v":0},null,null,null,0,null,null,{"$f":"IF(B46+1>=$J$17,0,K34*(1+Captura!$D$35))","v":0},{"$f":"IF(B46+1>=$J$17,0,L34*(1+Captura!$D$35))","v":0},{"$f":"IF(B46+1>=$J$17,0,M34*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B46=J$17,Captura!$N$29,0)","v":0},{"$f":"SUM(D46:F46,I46:N46)*Captura!$C$19","v":0},0,null,null,7,18,10650.546449221341,null,{"$f":"+V45*Captura!$O$9/12","v":140.13876906870186},-140.13876906870186,0,{"$f":"IF(U46=J$17,Captura!$N$33,0)","v":0},null,{"$f":"IF(U46+1>=$J$17,0,AC34*(1+Captura!$D$35))","v":0},{"$f":"IF(U46+1>=$J$17,0,AD34*(1+Captura!$D$35))","v":0},{"$f":"IF(U46+1>=$J$17,0,AE34*(1+Captura!$D$35))","v":0},null,{"$f":"+(W46+AB46+AC46+AD46+AE46+AF46)*Captura!$C$19","v":0},0,null,0,0]
[null,19,"2027-10-06",{"$f":"IF(B47<J$17,Captura!$N$16,0)+Resumen!$L$29+Resumen!$L$30","v":0},null,null,null,0,null,null,{"$f":"IF(B47+1>=$J$17,0,K35*(1+Captura!$D$35))","v":0},{"$f":"IF(B47+1>=$J$17,0,L35*(1+Captura!$D$35))","v":0},{"$f":"IF(B47+1>=$J$17,0,M35*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B47=J$17,Captura!$N$29,0)","v":0},{"$f":"SUM(D47:F47,I47:N47)*Captura!$C$19","v":0},0,null,null,8,19,10792.553735210959,null,{"$f":"+V46*Captura!$O$9/12","v":142.00728598961788},-142.00728598961788,0,{"$f":"IF(U47=J$17,Captura!$N$33,0)","v":0},null,{"$f":"IF(U47+1>=$J$17,0,AC35*(1+Captura!$D$35))","v":0},{"$f":"IF(U47+1>=$J$17,0,AD35*(1+Captura!$D$35))","v":0},{"$f":"IF(U47+1>=$J$17,0,AE35*(1+Captura!$D$35))","v":0},null,{"$f":"+(W47+AB47+AC47+AD47+AE47+AF47)*Captura!$C$19","v":0},0,null,0,0]
[null,20,"2027-11-06",{"$f":"IF(B48<J$17,Captura!$N$16,0)+Resumen!$L$29+Resumen!$L$30","v":0},null,null,null,0,null,null,{"$f":"IF(B48+1>=$J$17,0,K36*(1+Captura!$D$35))","v":0},{"$f":"IF(B48+1>=$J$17,0,L36*(1+Captura!$D$35))","v":0},{"$f":"IF(B48+1>=$J$17,0,M36*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B48=J$17,Captura!$N$29,0)","v":0},{"$f":"SUM(D48:F48,I48:N48)*Captura!$C$19","v":0},0,null,null,9,20,10936.454451680438,null,{"$f":"+V47*Captura!$O$9/12","v":143.90071646947945},-143.90071646947945,0,{"$f":"IF(U48=J$17,Captura!$N$33,0)","v":0},null,{"$f":"IF(U48+1>=$J$17,0,AC36*(1+Captura!$D$35))","v":0},{"$f":"IF(U48+1>=$J$17,0,AD36*(1+Captura!$D$35))","v":0},{"$f":"IF(U48+1>=$J$17,0,AE36*(1+Captura!$D$35))","v":0},null,{"$f":"+(W48+AB48+AC48+AD48+AE48+AF48)*Captura!$C$19","v":0},0,null,0,0]
[null,21,"2027-12-06",{"$f":"IF(B49<J$17,Captura!$N$16,0)+Resumen!$L$29+Resumen!$L$30","v":0},null,null,null,0,null,null,{"$f":"IF(B49+1>=$J$17,0,K37*(1+Captura!$D$35))","v":0},{"$f":"IF(B49+1>=$J$17,0,L37*(1+Captura!$D$35))","v":0},{"$f":"IF(B49+1>=$J$17,0,M37*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B49=J$17,Captura!$N$29,0)","v":0},{"$f":"SUM(D49:F49,I49:N49)*Captura!$C$19","v":0},0,null,null,10,21,11082.273844369511,null,{"$f":"+V48*Captura!$O$9/12","v":145.81939268907252},-145.81939268907252,0,{"$f":"IF(U49=J$17,Captura!$N$33,0)","v":0},null,{"$f":"IF(U49+1>=$J$17,0,AC37*(1+Captura!$D$35))","v":0},{"$f":"IF(U49+1>=$J$17,0,AD37*(1+Captura!$D$35))","v":0},{"$f":"IF(U49+1>=$J$17,0,AE37*(1+Captura!$D$35))","v":0},null,{"$f":"+(W49+AB49+AC49+AD49+AE49+AF49)*Captura!$C$19","v":0},0,null,0,0]
[null,22,"2028-01-06",{"$f":"IF(B50<J$17,Captura!$N$16,0)+Resumen!$L$29+Resumen!$L$30","v":0},null,null,null,0,null,null,{"$f":"IF(B50+1>=$J$17,0,K38*(1+Captura!$D$35))","v":0},{"$f":"IF(B50+1>=$J$17,0,L38*(1+Captura!$D$35))","v":0},{"$f":"IF(B50+1>=$J$17,0,M38*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B50=J$17,Captura!$N$29,0)","v":0},{"$f":"SUM(D50:F50,I50:N50)*Captura!$C$19","v":0},0,null,null,11,22,11230.03749562777,null,{"$f":"+V49*Captura!$O$9/12","v":147.76365125826015},-147.76365125826015,0,{"$f":"IF(U50=J$17,Captura!$N$33,0)","v":0},null,{"$f":"IF(U50+1>=$J$17,0,AC38*(1+Captura!$D$35))","v":0},{"$f":"IF(U50+1>=$J$17,0,AD38*(1+Captura!$D$35))","v":0},{"$f":"IF(U50+1>=$J$17,0,AE38*(1+Captura!$D$35))","v":0},null,{"$f":"+(W50+AB50+AC50+AD50+AE50+AF50)*Captura!$C$19","v":0},0,null,0,0]
[null,23,"2028-02-06",{"$f":"IF(B51<J$17,Captura!$N$16,0)+Resumen!$L$29+Resumen!$L$30","v":0},null,null,null,0,null,null,{"$f":"IF(B51+1>=$J$17,0,K39*(1+Captura!$D$35))","v":0},{"$f":"IF(B51+1>=$J$17,0,L39*(1+Captura!$D$35))","v":0},{"$f":"IF(B51+1>=$J$17,0,M39*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B51=J$17,Captura!$N$29,0)","v":0},{"$f":"SUM(D51:F51,I51:N51)*Captura!$C$19","v":0},0,null,null,12,23,11379.771328902807,null,{"$f":"+V50*Captura!$O$9/12","v":149.73383327503694},-149.73383327503694,0,{"$f":"IF(U51=J$17,Captura!$N$33,0)","v":0},null,{"$f":"IF(U51+1>=$J$17,0,AC39*(1+Captura!$D$35))","v":0},{"$f":"IF(U51+1>=$J$17,0,AD39*(1+Captura!$D$35))","v":0},{"$f":"IF(U51+1>=$J$17,0,AE39*(1+Captura!$D$35))","v":0},null,{"$f":"+(W51+AB51+AC51+AD51+AE51+AF51)*Captura!$C$19","v":0},0,null,0,0]
[null,24,"2028-03-06",{"$f":"IF(B52<J$17,Captura!$N$16,0)+Resumen!$L$29+Resumen!$L$30","v":0},null,null,null,0,null,null,{"$f":"IF(B52+1>=$J$17,0,K40*(1+Captura!$D$35))","v":0},{"$f":"IF(B52+1>=$J$17,0,L40*(1+Captura!$D$35))","v":0},{"$f":"IF(B52+1>=$J$17,0,M40*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B52=J$17,Captura!$N$29,0)","v":0},{"$f":"SUM(D52:F52,I52:N52)*Captura!$C$19","v":0},0,null,null,1,24,11531.501613288177,null,{"$f":"+V51*Captura!$O$9/12","v":151.73028438537077},-151.73028438537077,0,{"$f":"IF(U52=J$17,Captura!$N$33,0)","v":0},null,{"$f":"IF(U52+1>=$J$17,0,AC40*(1+Captura!$D$35))","v":2163.2000000000003},{"$f":"IF(U52+1>=$J$17,0,AD40*(1+Captura!$D$35))","v":0},{"$f":"IF(U52+1>=$J$17,0,AE40*(1+Captura!$D$35))","v":0},null,{"$f":"+(W52+AB52+AC52+AD52+AE52+AF52)*Captura!$C$19","v":346.11200000000002},2509.3120000000004,null,0,-2163.2000000000003]
[null,25,"2028-04-06",{"$f":"IF(B53<J$17,Captura!$N$16,0)+Resumen!$L$29+Resumen!$L$30","v":0},null,null,null,0,null,null,{"$f":"IF(B53+1>=$J$17,0,K41*(1+Captura!$D$35))","v":0},{"$f":"IF(B53+1>=$J$17,0,L41*(1+Captura!$D$35))","v":0},{"$f":"IF(B53+1>=$J$17,0,M41*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B53=J$17,Captura!$N$29,0)","v":0},{"$f":"SUM(D53:F53,I53:N53)*Captura!$C$19","v":0},0,null,null,2,25,11685.25496813202,null,{"$f":"+V52*Captura!$O$9/12","v":153.75335484384237},-153.75335484384237,0,{"$f":"IF(U53=J$17,Captura!$N$33,0)","v":0},null,{"$f":"IF(U53+1>=$J$17,0,AC41*(1+Captura!$D$35))","v":0},{"$f":"IF(U53+1>=$J$17,0,AD41*(1+Captura!$D$35))","v":0},{"$f":"IF(U53+1>=$J$17,0,AE41*(1+Captura!$D$35))","v":0},null,{"$f":"+(W53+AB53+AC53+AD53+AE53+AF53)*Captura!$C$19","v":0},0,null,0,0]
[null,26,"2028-05-06",{"$f":"IF(B54<J$17,Captura!$N$16,0)+Resumen!$L$29+Resumen!$L$30","v":0},null,null,null,0,null,null,{"$f":"IF(B54+1>=$J$17,0,K42*(1+Captura!$D$35))","v":0},{"$f":"IF(B54+1>=$J$17,0,L42*(1+Captura!$D$35))","v":0},{"$f":"IF(B54+1>=$J$17,0,M42*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B54=J$17,Captura!$N$29,0)","v":0},{"$f":"SUM(D54:F54,I54:N54)*Captura!$C$19","v":0},0,null,null,3,26,11841.058367707114,null,{"$f":"+V53*Captura!$O$9/12","v":155.80339957509361},-155.80339957509361,0,{"$f":"IF(U54=J$17,Captura!$N$33,0)","v":0},null,{"$f":"IF(U54+1>=$J$17,0,AC42*(1+Captura!$D$35))","v":0},{"$f":"IF(U54+1>=$J$17,0,AD42*(1+Captura!$D$35))","v":0},{"$f":"IF(U54+1>=$J$17,0,AE42*(1+Captura!$D$35))","v":0},null,{"$f":"+(W54+AB54+AC54+AD54+AE54+AF54)*Captura!$C$19","v":0},0,null,0,0]
[null,27,"2028-06-06",{"$f":"IF(B55<J$17,Captura!$N$16,0)+Resumen!$L$29+Resumen!$L$30","v":0},null,null,null,0,null,null,{"$f":"IF(B55+1>=$J$17,0,K43*(1+Captura!$D$35))","v":0},{"$f":"IF(B55+1>=$J$17,0,L43*(1+Captura!$D$35))","v":0},{"$f":"IF(B55+1>=$J$17,0,M43*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B55=J$17,Captura!$N$29,0)","v":0},{"$f":"SUM(D55:F55,I55:N55)*Captura!$C$19","v":0},0,null,null,4,27,11998.939145943208,null,{"$f":"+V54*Captura!$O$9/12","v":157.88077823609487},-157.88077823609487,0,{"$f":"IF(U55=J$17,Captura!$N$33,0)","v":0},null,{"$f":"IF(U55+1>=$J$17,0,AC43*(1+Captura!$D$35))","v":0},{"$f":"IF(U55+1>=$J$17,0,AD43*(1+Captura!$D$35))","v":0},{"$f":"IF(U55+1>=$J$17,0,AE43*(1+Captura!$D$35))","v":0},null,{"$f":"+(W55+AB55+AC55+AD55+AE55+AF55)*Captura!$C$19","v":0},0,null,0,0]
[null,28,"2028-07-06",{"$f":"IF(B56<J$17,Captura!$N$16,0)+Resumen!$L$29+Resumen!$L$30","v":0},null,null,null,0,null,null,{"$f":"IF(B56+1>=$J$17,0,K44*(1+Captura!$D$35))","v":0},{"$f":"IF(B56+1>=$J$17,0,L44*(1+Captura!$D$35))","v":0},{"$f":"IF(B56+1>=$J$17,0,M44*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B56=J$17,Captura!$N$29,0)","v":0},{"$f":"SUM(D56:F56,I56:N56)*Captura!$C$19","v":0},0,null,null,5,28,12158.925001222451,null,{"$f":"+V55*Captura!$O$9/12","v":159.98585527924277},-159.98585527924277,0,{"$f":"IF(U56=J$17,Captura!$N$33,0)","v":0},null,{"$f":"IF(U56+1>=$J$17,0,AC44*(1+Captura!$D$35))","v":0},{"$f":"IF(U56+1>=$J$17,0,AD44*(1+Captura!$D$35))","v":0},{"$f":"IF(U56+1>=$J$17,0,AE44*(1+Captura!$D$35))","v":0},null,{"$f":"+(W56+AB56+AC56+AD56+AE56+AF56)*Captura!$C$19","v":0},0,null,0,0]
[null,29,"2028-08-06",{"$f":"IF(B57<J$17,Captura!$N$16,0)+Resumen!$L$29+Resumen!$L$30","v":0},null,null,null,0,null,null,{"$f":"IF(B57+1>=$J$17,0,K45*(1+Captura!$D$35))","v":0},{"$f":"IF(B57+1>=$J$17,0,L45*(1+Captura!$D$35))","v":0},{"$f":"IF(B57+1>=$J$17,0,M45*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B57=J$17,Captura!$N$29,0)","v":0},{"$f":"SUM(D57:F57,I57:N57)*Captura!$C$19","v":0},0,null,null,6,29,12321.04400123875,null,{"$f":"+V56*Captura!$O$9/12","v":162.11900001629934},-162.11900001629934,0,{"$f":"IF(U57=J$17,Captura!$N$33,0)","v":0},null,{"$f":"IF(U57+1>=$J$17,0,AC45*(1+Captura!$D$35))","v":0},{"$f":"IF(U57+1>=$J$17,0,AD45*(1+Captura!$D$35))","v":0},{"$f":"IF(U57+1>=$J$17,0,AE45*(1+Captura!$D$35))","v":0},null,{"$f":"+(W57+AB57+AC57+AD57+AE57+AF57)*Captura!$C$19","v":0},0,null,0,0]
[null,30,"2028-09-06",{"$f":"IF(B58<J$17,Captura!$N$16,0)+Resumen!$L$29+Resumen!$L$30","v":0},null,null,null,0,null,null,{"$f":"IF(B58+1>=$J$17,0,K46*(1+Captura!$D$35))","v":0},{"$f":"IF(B58+1>=$J$17,0,L46*(1+Captura!$D$35))","v":0},{"$f":"IF(B58+1>=$J$17,0,M46*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B58=J$17,Captura!$N$29,0)","v":0},{"$f":"SUM(D58:F58,I58:N58)*Captura!$C$19","v":0},0,null,null,7,30,12485.324587921934,null,{"$f":"+V57*Captura!$O$9/12","v":164.28058668318334},-164.28058668318334,0,{"$f":"IF(U58=J$17,Captura!$N$33,0)","v":0},null,{"$f":"IF(U58+1>=$J$17,0,AC46*(1+Captura!$D$35))","v":0},{"$f":"IF(U58+1>=$J$17,0,AD46*(1+Captura!$D$35))","v":0},{"$f":"IF(U58+1>=$J$17,0,AE46*(1+Captura!$D$35))","v":0},null,{"$f":"+(W58+AB58+AC58+AD58+AE58+AF58)*Captura!$C$19","v":0},0,null,0,0]
[null,31,"2028-10-06",{"$f":"IF(B59<J$17,Captura!$N$16,0)+Resumen!$L$29+Resumen!$L$30","v":0},null,null,null,0,null,null,{"$f":"IF(B59+1>=$J$17,0,K47*(1+Captura!$D$35))","v":0},{"$f":"IF(B59+1>=$J$17,0,L47*(1+Captura!$D$35))","v":0},{"$f":"IF(B59+1>=$J$17,0,M47*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B59=J$17,Captura!$N$29,0)","v":0},{"$f":"SUM(D59:F59,I59:N59)*Captura!$C$19","v":0},0,null,null,8,31,12651.79558242756,null,{"$f":"+V58*Captura!$O$9/12","v":166.47099450562578},-166.47099450562578,0,{"$f":"IF(U59=J$17,Captura!$N$33,0)","v":0},null,{"$f":"IF(U59+1>=$J$17,0,AC47*(1+Captura!$D$35))","v":0},{"$f":"IF(U59+1>=$J$17,0,AD47*(1+Captura!$D$35))","v":0},{"$f":"IF(U59+1>=$J$17,0,AE47*(1+Captura!$D$35))","v":0},null,{"$f":"+(W59+AB59+AC59+AD59+AE59+AF59)*Captura!$C$19","v":0},0,null,0,0]
[null,32,"2028-11-06",{"$f":"IF(B60<J$17,Captura!$N$16,0)+Resumen!$L$29+Resumen!$L$30","v":0},null,null,null,0,null,null,{"$f":"IF(B60+1>=$J$17,0,K48*(1+Captura!$D$35))","v":0},{"$f":"IF(B60+1>=$J$17,0,L48*(1+Captura!$D$35))","v":0},{"$f":"IF(B60+1>=$J$17,0,M48*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B60=J$17,Captura!$N$29,0)","v":0},{"$f":"SUM(D60:F60,I60:N60)*Captura!$C$19","v":0},0,null,null,9,32,12820.48619019326,null,{"$f":"+V59*Captura!$O$9/12","v":168.6906077657008},-168.6906077657008,0,{"$f":"IF(U60=J$17,Captura!$N$33,0)","v":0},null,{"$f":"IF(U60+1>=$J$17,0,AC48*(1+Captura!$D$35))","v":0},{"$f":"IF(U60+1>=$J$17,0,AD48*(1+Captura!$D$35))","v":0},{"$f":"IF(U60+1>=$J$17,0,AE48*(1+Captura!$D$35))","v":0},null,{"$f":"+(W60+AB60+AC60+AD60+AE60+AF60)*Captura!$C$19","v":0},0,null,0,0]
[null,33,"2028-12-06",{"$f":"IF(B61<J$17,Captura!$N$16,0)+Resumen!$L$29+Resumen!$L$30","v":0},null,null,null,0,null,null,{"$f":"IF(B61+1>=$J$17,0,K49*(1+Captura!$D$35))","v":0},{"$f":"IF(B61+1>=$J$17,0,L49*(1+Captura!$D$35))","v":0},{"$f":"IF(B61+1>=$J$17,0,M49*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B61=J$17,Captura!$N$29,0)","v":0},{"$f":"SUM(D61:F61,I61:N61)*Captura!$C$19","v":0},0,null,null,10,33,12991.426006062504,null,{"$f":"+V60*Captura!$O$9/12","v":170.93981586924346},-170.93981586924346,0,{"$f":"IF(U61=J$17,Captura!$N$33,0)","v":0},null,{"$f":"IF(U61+1>=$J$17,0,AC49*(1+Captura!$D$35))","v":0},{"$f":"IF(U61+1>=$J$17,0,AD49*(1+Captura!$D$35))","v":0},{"$f":"IF(U61+1>=$J$17,0,AE49*(1+Captura!$D$35))","v":0},null,{"$f":"+(W61+AB61+AC61+AD61+AE61+AF61)*Captura!$C$19","v":0},0,null,0,0]
[null,34,"2029-01-06",{"$f":"IF(B62<J$17,Captura!$N$16,0)+Resumen!$L$29+Resumen!$L$30","v":0},null,null,null,0,null,null,{"$f":"IF(B62+1>=$J$17,0,K50*(1+Captura!$D$35))","v":0},{"$f":"IF(B62+1>=$J$17,0,L50*(1+Captura!$D$35))","v":0},{"$f":"IF(B62+1>=$J$17,0,M50*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B62=J$17,Captura!$N$29,0)","v":0},{"$f":"SUM(D62:F62,I62:N62)*Captura!$C$19","v":0},0,null,null,11,34,13164.645019476671,null,{"$f":"+V61*Captura!$O$9/12","v":173.21901341416674},-173.21901341416674,0,{"$f":"IF(U62=J$17,Captura!$N$33,0)","v":0},null,{"$f":"IF(U62+1>=$J$17,0,AC50*(1+Captura!$D$35))","v":0},{"$f":"IF(U62+1>=$J$17,0,AD50*(1+Captura!$D$35))","v":0},{"$f":"IF(U62+1>=$J$17,0,AE50*(1+Captura!$D$35))","v":0},null,{"$f":"+(W62+AB62+AC62+AD62+AE62+AF62)*Captura!$C$19","v":0},0,null,0,0]
[null,35,"2029-02-06",{"$f":"IF(B63<J$17,Captura!$N$16,0)+Resumen!$L$29+Resumen!$L$30","v":0},null,null,null,0,null,null,{"$f":"IF(B63+1>=$J$17,0,K51*(1+Captura!$D$35))","v":0},{"$f":"IF(B63+1>=$J$17,0,L51*(1+Captura!$D$35))","v":0},{"$f":"IF(B63+1>=$J$17,0,M51*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B63=J$17,Captura!$N$29,0)","v":0},{"$f":"SUM(D63:F63,I63:N63)*Captura!$C$19","v":0},0,null,null,12,35,13340.173619736361,null,{"$f":"+V62*Captura!$O$9/12","v":175.52860025968894},-175.52860025968894,0,{"$f":"IF(U63=J$17,Captura!$N$33,0)","v":0},null,{"$f":"IF(U63+1>=$J$17,0,AC51*(1+Captura!$D$35))","v":0},{"$f":"IF(U63+1>=$J$17,0,AD51*(1+Captura!$D$35))","v":0},{"$f":"IF(U63+1>=$J$17,0,AE51*(1+Captura!$D$35))","v":0},null,{"$f":"+(W63+AB63+AC63+AD63+AE63+AF63)*Captura!$C$19","v":0},0,null,0,0]
[null,36,"2029-03-06",{"$f":"IF(B64<J$17,Captura!$N$16,0)+Resumen!$L$29+Resumen!$L$30","v":0},null,null,null,0,null,null,{"$f":"IF(B64+1>=$J$17,0,K52*(1+Captura!$D$35))","v":0},{"$f":"IF(B64+1>=$J$17,0,L52*(1+Captura!$D$35))","v":0},{"$f":"IF(B64+1>=$J$17,0,M52*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B64=J$17,Captura!$N$29,0)","v":0},{"$f":"SUM(D64:F64,I64:N64)*Captura!$C$19","v":0},0,null,null,1,36,13518.042601332845,null,{"$f":"+V63*Captura!$O$9/12","v":177.86898159648482},-177.86898159648482,0,{"$f":"IF(U64=J$17,Captura!$N$33,0)","v":0},null,{"$f":"IF(U64+1>=$J$17,0,AC52*(1+Captura!$D$35))","v":2249.7280000000005},{"$f":"IF(U64+1>=$J$17,0,AD52*(1+Captura!$D$35))","v":0},{"$f":"IF(U64+1>=$J$17,0,AE52*(1+Captura!$D$35))","v":0},null,{"$f":"+(W64+AB64+AC64+AD64+AE64+AF64)*Captura!$C$19","v":359.95648000000011},2609.6844800000008,null,0,-2249.7280000000005]
[null,37,"2029-04-06",{"$f":"IF(B65<J$17,Captura!$N$16,0)+Resumen!$L$29+Resumen!$L$30","v":0},null,null,null,0,null,null,{"$f":"IF(B65+1>=$J$17,0,K53*(1+Captura!$D$35))","v":0},{"$f":"IF(B65+1>=$J$17,0,L53*(1+Captura!$D$35))","v":0},{"$f":"IF(B65+1>=$J$17,0,M53*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B65=J$17,Captura!$N$29,0)","v":0},{"$f":"SUM(D65:F65,I65:N65)*Captura!$C$19","v":0},0,null,null,2,37,13698.283169350616,null,{"$f":"+V64*Captura!$O$9/12","v":180.24056801777127},-180.24056801777127,0,{"$f":"IF(U65=J$17,Captura!$N$33,0)","v":0},null,{"$f":"IF(U65+1>=$J$17,0,AC53*(1+Captura!$D$35))","v":0},{"$f":"IF(U65+1>=$J$17,0,AD53*(1+Captura!$D$35))","v":0},{"$f":"IF(U65+1>=$J$17,0,AE53*(1+Captura!$D$35))","v":0},null,{"$f":"+(W65+AB65+AC65+AD65+AE65+AF65)*Captura!$C$19","v":0},0,null,0,0]
[null,38,"2029-05-06",{"$f":"IF(B66<J$17,Captura!$N$16,0)+Resumen!$L$29+Resumen!$L$30","v":0},null,null,null,0,null,null,{"$f":"IF(B66+1>=$J$17,0,K54*(1+Captura!$D$35))","v":0},{"$f":"IF(B66+1>=$J$17,0,L54*(1+Captura!$D$35))","v":0},{"$f":"IF(B66+1>=$J$17,0,M54*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B66=J$17,Captura!$N$29,0)","v":0},{"$f":"SUM(D66:F66,I66:N66)*Captura!$C$19","v":0},0,null,null,3,38,13880.926944941957,null,{"$f":"+V65*Captura!$O$9/12","v":182.64377559134155},-182.64377559134155,0,{"$f":"IF(U66=J$17,Captura!$N$33,0)","v":0},null,{"$f":"IF(U66+1>=$J$17,0,AC54*(1+Captura!$D$35))","v":0},{"$f":"IF(U66+1>=$J$17,0,AD54*(1+Captura!$D$35))","v":0},{"$f":"IF(U66+1>=$J$17,0,AE54*(1+Captura!$D$35))","v":0},null,{"$f":"+(W66+AB66+AC66+AD66+AE66+AF66)*Captura!$C$19","v":0},0,null,0,0]
[null,39,"2029-06-06",{"$f":"IF(B67<J$17,Captura!$N$16,0)+Resumen!$L$29+Resumen!$L$30","v":0},null,null,null,0,null,null,{"$f":"IF(B67+1>=$J$17,0,K55*(1+Captura!$D$35))","v":0},{"$f":"IF(B67+1>=$J$17,0,L55*(1+Captura!$D$35))","v":0},{"$f":"IF(B67+1>=$J$17,0,M55*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B67=J$17,Captura!$N$29,0)","v":0},{"$f":"SUM(D67:F67,I67:N67)*Captura!$C$19","v":0},0,null,null,4,39,14066.005970874516,null,{"$f":"+V66*Captura!$O$9/12","v":185.07902593255946},-185.07902593255946,0,{"$f":"IF(U67=J$17,Captura!$N$33,0)","v":0},null,{"$f":"IF(U67+1>=$J$17,0,AC55*(1+Captura!$D$35))","v":0},{"$f":"IF(U67+1>=$J$17,0,AD55*(1+Captura!$D$35))","v":0},{"$f":"IF(U67+1>=$J$17,0,AE55*(1+Captura!$D$35))","v":0},null,{"$f":"+(W67+AB67+AC67+AD67+AE67+AF67)*Captura!$C$19","v":0},0,null,0,0]
[null,40,"2029-07-06",{"$f":"IF(B68<J$17,Captura!$N$16,0)+Resumen!$L$29+Resumen!$L$30","v":0},null,null,null,0,null,null,{"$f":"IF(B68+1>=$J$17,0,K56*(1+Captura!$D$35))","v":0},{"$f":"IF(B68+1>=$J$17,0,L56*(1+Captura!$D$35))","v":0},{"$f":"IF(B68+1>=$J$17,0,M56*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B68=J$17,Captura!$N$29,0)","v":0},{"$f":"SUM(D68:F68,I68:N68)*Captura!$C$19","v":0},0,null,null,5,40,14253.552717152843,null,{"$f":"+V67*Captura!$O$9/12","v":187.54674627832688},-187.54674627832688,0,{"$f":"IF(U68=J$17,Captura!$N$33,0)","v":0},null,{"$f":"IF(U68+1>=$J$17,0,AC56*(1+Captura!$D$35))","v":0},{"$f":"IF(U68+1>=$J$17,0,AD56*(1+Captura!$D$35))","v":0},{"$f":"IF(U68+1>=$J$17,0,AE56*(1+Captura!$D$35))","v":0},null,{"$f":"+(W68+AB68+AC68+AD68+AE68+AF68)*Captura!$C$19","v":0},0,null,0,0]
[null,41,"2029-08-06",{"$f":"IF(B69<J$17,Captura!$N$16,0)+Resumen!$L$29+Resumen!$L$30","v":0},null,null,null,0,null,null,{"$f":"IF(B69+1>=$J$17,0,K57*(1+Captura!$D$35))","v":0},{"$f":"IF(B69+1>=$J$17,0,L57*(1+Captura!$D$35))","v":0},{"$f":"IF(B69+1>=$J$17,0,M57*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B69=J$17,Captura!$N$29,0)","v":0},{"$f":"SUM(D69:F69,I69:N69)*Captura!$C$19","v":0},0,null,null,6,41,14443.600086714881,null,{"$f":"+V68*Captura!$O$9/12","v":190.04736956203791},-190.04736956203791,0,{"$f":"IF(U69=J$17,Captura!$N$33,0)","v":0},null,{"$f":"IF(U69+1>=$J$17,0,AC57*(1+Captura!$D$35))","v":0},{"$f":"IF(U69+1>=$J$17,0,AD57*(1+Captura!$D$35))","v":0},{"$f":"IF(U69+1>=$J$17,0,AE57*(1+Captura!$D$35))","v":0},null,{"$f":"+(W69+AB69+AC69+AD69+AE69+AF69)*Captura!$C$19","v":0},0,null,0,0]
[null,42,"2029-09-06",{"$f":"IF(B70<J$17,Captura!$N$16,0)+Resumen!$L$29+Resumen!$L$30","v":0},null,null,null,0,null,null,{"$f":"IF(B70+1>=$J$17,0,K58*(1+Captura!$D$35))","v":0},{"$f":"IF(B70+1>=$J$17,0,L58*(1+Captura!$D$35))","v":0},{"$f":"IF(B70+1>=$J$17,0,M58*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B70=J$17,Captura!$N$29,0)","v":0},{"$f":"SUM(D70:F70,I70:N70)*Captura!$C$19","v":0},0,null,null,7,42,14636.181421204414,null,{"$f":"+V69*Captura!$O$9/12","v":192.58133448953174},-192.58133448953174,0,{"$f":"IF(U70=J$17,Captura!$N$33,0)","v":0},null,{"$f":"IF(U70+1>=$J$17,0,AC58*(1+Captura!$D$35))","v":0},{"$f":"IF(U70+1>=$J$17,0,AD58*(1+Captura!$D$35))","v":0},{"$f":"IF(U70+1>=$J$17,0,AE58*(1+Captura!$D$35))","v":0},null,{"$f":"+(W70+AB70+AC70+AD70+AE70+AF70)*Captura!$C$19","v":0},0,null,0,0]
[null,43,"2029-10-06",{"$f":"IF(B71<J$17,Captura!$N$16,0)+Resumen!$L$29+Resumen!$L$30","v":0},null,null,null,0,null,null,{"$f":"IF(B71+1>=$J$17,0,K59*(1+Captura!$D$35))","v":0},{"$f":"IF(B71+1>=$J$17,0,L59*(1+Captura!$D$35))","v":0},{"$f":"IF(B71+1>=$J$17,0,M59*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B71=J$17,Captura!$N$29,0)","v":0},{"$f":"SUM(D71:F71,I71:N71)*Captura!$C$19","v":0},0,null,null,8,43,14831.330506820472,null,{"$f":"+V70*Captura!$O$9/12","v":195.14908561605887},-195.14908561605887,0,{"$f":"IF(U71=J$17,Captura!$N$33,0)","v":0},null,{"$f":"IF(U71+1>=$J$17,0,AC59*(1+Captura!$D$35))","v":0},{"$f":"IF(U71+1>=$J$17,0,AD59*(1+Captura!$D$35))","v":0},{"$f":"IF(U71+1>=$J$17,0,AE59*(1+Captura!$D$35))","v":0},null,{"$f":"+(W71+AB71+AC71+AD71+AE71+AF71)*Captura!$C$19","v":0},0,null,0,0]
[null,44,"2029-11-06",{"$f":"IF(B72<J$17,Captura!$N$16,0)+Resumen!$L$29+Resumen!$L$30","v":0},null,null,null,0,null,null,{"$f":"IF(B72+1>=$J$17,0,K60*(1+Captura!$D$35))","v":0},{"$f":"IF(B72+1>=$J$17,0,L60*(1+Captura!$D$35))","v":0},{"$f":"IF(B72+1>=$J$17,0,M60*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B72=J$17,Captura!$N$29,0)","v":0},{"$f":"SUM(D72:F72,I72:N72)*Captura!$C$19","v":0},0,null,null,9,44,15029.081580244745,null,{"$f":"+V71*Captura!$O$9/12","v":197.75107342427296},-197.75107342427296,0,{"$f":"IF(U72=J$17,Captura!$N$33,0)","v":0},null,{"$f":"IF(U72+1>=$J$17,0,AC60*(1+Captura!$D$35))","v":0},{"$f":"IF(U72+1>=$J$17,0,AD60*(1+Captura!$D$35))","v":0},{"$f":"IF(U72+1>=$J$17,0,AE60*(1+Captura!$D$35))","v":0},null,{"$f":"+(W72+AB72+AC72+AD72+AE72+AF72)*Captura!$C$19","v":0},0,null,0,0]
[null,45,"2029-12-06",{"$f":"IF(B73<J$17,Captura!$N$16,0)+Resumen!$L$29+Resumen!$L$30","v":0},null,null,null,0,null,null,{"$f":"IF(B73+1>=$J$17,0,K61*(1+Captura!$D$35))","v":0},{"$f":"IF(B73+1>=$J$17,0,L61*(1+Captura!$D$35))","v":0},{"$f":"IF(B73+1>=$J$17,0,M61*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B73=J$17,Captura!$N$29,0)","v":0},{"$f":"SUM(D73:F73,I73:N73)*Captura!$C$19","v":0},0,null,null,10,45,15229.469334648009,null,{"$f":"+V72*Captura!$O$9/12","v":200.38775440326324},-200.38775440326324,0,{"$f":"IF(U73=J$17,Captura!$N$33,0)","v":0},null,{"$f":"IF(U73+1>=$J$17,0,AC61*(1+Captura!$D$35))","v":0},{"$f":"IF(U73+1>=$J$17,0,AD61*(1+Captura!$D$35))","v":0},{"$f":"IF(U73+1>=$J$17,0,AE61*(1+Captura!$D$35))","v":0},null,{"$f":"+(W73+AB73+AC73+AD73+AE73+AF73)*Captura!$C$19","v":0},0,null,0,0]
[null,46,"2030-01-06",{"$f":"IF(B74<J$17,Captura!$N$16,0)+Resumen!$L$29+Resumen!$L$30","v":0},null,null,null,0,null,null,{"$f":"IF(B74+1>=$J$17,0,K62*(1+Captura!$D$35))","v":0},{"$f":"IF(B74+1>=$J$17,0,L62*(1+Captura!$D$35))","v":0},{"$f":"IF(B74+1>=$J$17,0,M62*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B74=J$17,Captura!$N$29,0)","v":0},{"$f":"SUM(D74:F74,I74:N74)*Captura!$C$19","v":0},0,null,null,11,46,15432.528925776649,null,{"$f":"+V73*Captura!$O$9/12","v":203.05959112864014},-203.05959112864014,0,{"$f":"IF(U74=J$17,Captura!$N$33,0)","v":0},null,{"$f":"IF(U74+1>=$J$17,0,AC62*(1+Captura!$D$35))","v":0},{"$f":"IF(U74+1>=$J$17,0,AD62*(1+Captura!$D$35))","v":0},{"$f":"IF(U74+1>=$J$17,0,AE62*(1+Captura!$D$35))","v":0},null,{"$f":"+(W74+AB74+AC74+AD74+AE74+AF74)*Captura!$C$19","v":0},0,null,0,0]
[null,47,"2030-02-06",{"$f":"IF(B75<J$17,Captura!$N$16,0)+Resumen!$L$29+Resumen!$L$30","v":0},null,null,null,0,null,null,{"$f":"IF(B75+1>=$J$17,0,K63*(1+Captura!$D$35))","v":0},{"$f":"IF(B75+1>=$J$17,0,L63*(1+Captura!$D$35))","v":0},{"$f":"IF(B75+1>=$J$17,0,M63*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B75=J$17,Captura!$N$29,0)","v":0},{"$f":"SUM(D75:F75,I75:N75)*Captura!$C$19","v":0},0,null,null,12,47,15638.295978120337,null,{"$f":"+V74*Captura!$O$9/12","v":205.76705234368865},-205.76705234368865,0,{"$f":"IF(U75=J$17,Captura!$N$33,0)","v":0},null,{"$f":"IF(U75+1>=$J$17,0,AC63*(1+Captura!$D$35))","v":0},{"$f":"IF(U75+1>=$J$17,0,AD63*(1+Captura!$D$35))","v":0},{"$f":"IF(U75+1>=$J$17,0,AE63*(1+Captura!$D$35))","v":0},null,{"$f":"+(W75+AB75+AC75+AD75+AE75+AF75)*Captura!$C$19","v":0},0,null,0,0]
[null,48,"2030-03-06",{"$f":"IF(B76<J$17,Captura!$N$16,0)","v":0},null,null,null,0,null,null,{"$f":"IF(B76+1>=$J$17,0,K64*(1+Captura!$D$35))","v":0},{"$f":"IF(B76+1>=$J$17,0,L64*(1+Captura!$D$35))","v":0},{"$f":"IF(B76+1>=$J$17,0,M64*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B76=J$17,Captura!$N$29,0)","v":0},{"$f":"SUM(D76:F76,I76:N76)*Captura!$C$19","v":0},0,null,null,1,48,15846.806591161941,null,{"$f":"+V75*Captura!$O$9/12","v":208.5106130416045},-208.5106130416045,0,{"$f":"IF(U76=J$17,Captura!$N$33,0)","v":0},null,{"$f":"IF(U76+1>=$J$17,0,AC64*(1+Captura!$D$35))","v":0},{"$f":"IF(U76+1>=$J$17,0,AD64*(1+Captura!$D$35))","v":0},{"$f":"IF(U76+1>=$J$17,0,AE64*(1+Captura!$D$35))","v":0},null,{"$f":"+(W76+AB76+AC76+AD76+AE76+AF76)*Captura!$C$19","v":0},0,null,0,0]
[null,49,"2030-04-06",{"$f":"IF(B77<J$17,Captura!$N$16,0)","v":0},null,null,null,0,null,null,{"$f":"IF(B77+1>=$J$17,0,K65*(1+Captura!$D$35))","v":0},{"$f":"IF(B77+1>=$J$17,0,L65*(1+Captura!$D$35))","v":0},{"$f":"IF(B77+1>=$J$17,0,M65*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B77=J$17,Captura!$N$29,0)","v":0},{"$f":"SUM(D77:F77,I77:N77)*Captura!$C$19","v":0},0,null,null,2,49,16058.097345710767,null,{"$f":"+V76*Captura!$O$9/12","v":211.2907545488259},-211.2907545488259,0,{"$f":"IF(U77=J$17,Captura!$N$33,0)","v":0},null,{"$f":"IF(U77+1>=$J$17,0,AC65*(1+Captura!$D$35))","v":0},{"$f":"IF(U77+1>=$J$17,0,AD65*(1+Captura!$D$35))","v":0},{"$f":"IF(U77+1>=$J$17,0,AE65*(1+Captura!$D$35))","v":0},null,{"$f":"+(W77+AB77+AC77+AD77+AE77+AF77)*Captura!$C$19","v":0},0,null,0,0]
[null,50,"2030-05-06",{"$f":"IF(B78<J$17,Captura!$N$16,0)","v":0},null,null,null,0,null,null,{"$f":"IF(B78+1>=$J$17,0,K66*(1+Captura!$D$35))","v":0},{"$f":"IF(B78+1>=$J$17,0,L66*(1+Captura!$D$35))","v":0},{"$f":"IF(B78+1>=$J$17,0,M66*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B78=J$17,Captura!$N$29,0)","v":0},{"$f":"SUM(D78:F78,I78:N78)*Captura!$C$19","v":0},0,null,null,3,50,16272.205310320243,null,{"$f":"+V77*Captura!$O$9/12","v":214.10796460947688},-214.10796460947688,0,{"$f":"IF(U78=J$17,Captura!$N$33,0)","v":0},null,{"$f":"IF(U78+1>=$J$17,0,AC66*(1+Captura!$D$35))","v":0},{"$f":"IF(U78+1>=$J$17,0,AD66*(1+Captura!$D$35))","v":0},{"$f":"IF(U78+1>=$J$17,0,AE66*(1+Captura!$D$35))","v":0},null,{"$f":"+(W78+AB78+AC78+AD78+AE78+AF78)*Captura!$C$19","v":0},0,null,0,0]
[null,51,"2030-06-06",{"$f":"IF(B79<J$17,Captura!$N$16,0)","v":0},null,null,null,0,null,null,{"$f":"IF(B79+1>=$J$17,0,K67*(1+Captura!$D$35))","v":0},{"$f":"IF(B79+1>=$J$17,0,L67*(1+Captura!$D$35))","v":0},{"$f":"IF(B79+1>=$J$17,0,M67*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B79=J$17,Captura!$N$29,0)","v":0},{"$f":"SUM(D79:F79,I79:N79)*Captura!$C$19","v":0},0,null,null,4,51,16489.16804779118,null,{"$f":"+V78*Captura!$O$9/12","v":216.96273747093656},-216.96273747093656,0,{"$f":"IF(U79=J$17,Captura!$N$33,0)","v":0},null,{"$f":"IF(U79+1>=$J$17,0,AC67*(1+Captura!$D$35))","v":0},{"$f":"IF(U79+1>=$J$17,0,AD67*(1+Captura!$D$35))","v":0},{"$f":"IF(U79+1>=$J$17,0,AE67*(1+Captura!$D$35))","v":0},null,{"$f":"+(W79+AB79+AC79+AD79+AE79+AF79)*Captura!$C$19","v":0},0,null,0,0]
[null,52,"2030-07-06",{"$f":"IF(B80<J$17,Captura!$N$16,0)","v":0},null,null,null,0,null,null,{"$f":"IF(B80+1>=$J$17,0,K68*(1+Captura!$D$35))","v":0},{"$f":"IF(B80+1>=$J$17,0,L68*(1+Captura!$D$35))","v":0},{"$f":"IF(B80+1>=$J$17,0,M68*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B80=J$17,Captura!$N$29,0)","v":0},{"$f":"SUM(D80:F80,I80:N80)*Captura!$C$19","v":0},0,null,null,5,52,16709.023621761728,null,{"$f":"+V79*Captura!$O$9/12","v":219.85557397054905},-219.85557397054905,0,{"$f":"IF(U80=J$17,Captura!$N$33,0)","v":0},null,{"$f":"IF(U80+1>=$J$17,0,AC68*(1+Captura!$D$35))","v":0},{"$f":"IF(U80+1>=$J$17,0,AD68*(1+Captura!$D$35))","v":0},{"$f":"IF(U80+1>=$J$17,0,AE68*(1+Captura!$D$35))","v":0},null,{"$f":"+(W80+AB80+AC80+AD80+AE80+AF80)*Captura!$C$19","v":0},0,null,0,0]
[null,53,"2030-08-06",{"$f":"IF(B81<J$17,Captura!$N$16,0)","v":0},null,null,null,0,null,null,{"$f":"IF(B81+1>=$J$17,0,K69*(1+Captura!$D$35))","v":0},{"$f":"IF(B81+1>=$J$17,0,L69*(1+Captura!$D$35))","v":0},{"$f":"IF(B81+1>=$J$17,0,M69*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B81=J$17,Captura!$N$29,0)","v":0},{"$f":"SUM(D81:F81,I81:N81)*Captura!$C$19","v":0},0,null,null,6,53,16931.810603385216,null,{"$f":"+V80*Captura!$O$9/12","v":222.78698162348971},-222.78698162348971,0,{"$f":"IF(U81=J$17,Captura!$N$33,0)","v":0},null,{"$f":"IF(U81+1>=$J$17,0,AC69*(1+Captura!$D$35))","v":0},{"$f":"IF(U81+1>=$J$17,0,AD69*(1+Captura!$D$35))","v":0},{"$f":"IF(U81+1>=$J$17,0,AE69*(1+Captura!$D$35))","v":0},null,{"$f":"+(W81+AB81+AC81+AD81+AE81+AF81)*Captura!$C$19","v":0},0,null,0,0]
[null,54,"2030-09-06",{"$f":"IF(B82<J$17,Captura!$N$16,0)","v":0},null,null,null,0,null,null,{"$f":"IF(B82+1>=$J$17,0,K70*(1+Captura!$D$35))","v":0},{"$f":"IF(B82+1>=$J$17,0,L70*(1+Captura!$D$35))","v":0},{"$f":"IF(B82+1>=$J$17,0,M70*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B82=J$17,Captura!$N$29,0)","v":0},{"$f":"SUM(D82:F82,I82:N82)*Captura!$C$19","v":0},0,null,null,7,54,17157.568078097018,null,{"$f":"+V81*Captura!$O$9/12","v":225.75747471180287},-225.75747471180287,0,{"$f":"IF(U82=J$17,Captura!$N$33,0)","v":0},null,{"$f":"IF(U82+1>=$J$17,0,AC70*(1+Captura!$D$35))","v":0},{"$f":"IF(U82+1>=$J$17,0,AD70*(1+Captura!$D$35))","v":0},{"$f":"IF(U82+1>=$J$17,0,AE70*(1+Captura!$D$35))","v":0},null,{"$f":"+(W82+AB82+AC82+AD82+AE82+AF82)*Captura!$C$19","v":0},0,null,0,0]
[null,55,"2030-10-06",{"$f":"IF(B83<J$17,Captura!$N$16,0)","v":0},null,null,null,0,null,null,{"$f":"IF(B83+1>=$J$17,0,K71*(1+Captura!$D$35))","v":0},{"$f":"IF(B83+1>=$J$17,0,L71*(1+Captura!$D$35))","v":0},{"$f":"IF(B83+1>=$J$17,0,M71*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B83=J$17,Captura!$N$29,0)","v":0},{"$f":"SUM(D83:F83,I83:N83)*Captura!$C$19","v":0},0,null,null,8,55,17386.335652471644,null,{"$f":"+V82*Captura!$O$9/12","v":228.76757437462689},-228.76757437462689,0,{"$f":"IF(U83=J$17,Captura!$N$33,0)","v":0},null,{"$f":"IF(U83+1>=$J$17,0,AC71*(1+Captura!$D$35))","v":0},{"$f":"IF(U83+1>=$J$17,0,AD71*(1+Captura!$D$35))","v":0},{"$f":"IF(U83+1>=$J$17,0,AE71*(1+Captura!$D$35))","v":0},null,{"$f":"+(W83+AB83+AC83+AD83+AE83+AF83)*Captura!$C$19","v":0},0,null,0,0]
[null,56,"2030-11-06",{"$f":"IF(B84<J$17,Captura!$N$16,0)","v":0},null,null,null,0,null,null,{"$f":"IF(B84+1>=$J$17,0,K72*(1+Captura!$D$35))","v":0},{"$f":"IF(B84+1>=$J$17,0,L72*(1+Captura!$D$35))","v":0},{"$f":"IF(B84+1>=$J$17,0,M72*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B84=J$17,Captura!$N$29,0)","v":0},{"$f":"SUM(D84:F84,I84:N84)*Captura!$C$19","v":0},0,null,null,9,56,17618.153461171267,null,{"$f":"+V83*Captura!$O$9/12","v":231.81780869962191},-231.81780869962191,0,{"$f":"IF(U84=J$17,Captura!$N$33,0)","v":0},null,{"$f":"IF(U84+1>=$J$17,0,AC72*(1+Captura!$D$35))","v":0},{"$f":"IF(U84+1>=$J$17,0,AD72*(1+Captura!$D$35))","v":0},{"$f":"IF(U84+1>=$J$17,0,AE72*(1+Captura!$D$35))","v":0},null,{"$f":"+(W84+AB84+AC84+AD84+AE84+AF84)*Captura!$C$19","v":0},0,null,0,0]
[null,57,"2030-12-06",{"$f":"IF(B85<J$17,Captura!$N$16,0)","v":0},null,null,null,0,null,null,{"$f":"IF(B85+1>=$J$17,0,K73*(1+Captura!$D$35))","v":0},{"$f":"IF(B85+1>=$J$17,0,L73*(1+Captura!$D$35))","v":0},{"$f":"IF(B85+1>=$J$17,0,M73*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B85=J$17,Captura!$N$29,0)","v":0},{"$f":"SUM(D85:F85,I85:N85)*Captura!$C$19","v":0},0,null,null,10,57,17853.062173986884,null,{"$f":"+V84*Captura!$O$9/12","v":234.90871281561689},-234.90871281561689,0,{"$f":"IF(U85=J$17,Captura!$N$33,0)","v":0},null,{"$f":"IF(U85+1>=$J$17,0,AC73*(1+Captura!$D$35))","v":0},{"$f":"IF(U85+1>=$J$17,0,AD73*(1+Captura!$D$35))","v":0},{"$f":"IF(U85+1>=$J$17,0,AE73*(1+Captura!$D$35))","v":0},null,{"$f":"+(W85+AB85+AC85+AD85+AE85+AF85)*Captura!$C$19","v":0},0,null,0,0]
[null,58,"2031-01-06",{"$f":"IF(B86<J$17,Captura!$N$16,0)","v":0},null,null,null,0,null,null,{"$f":"IF(B86+1>=$J$17,0,K74*(1+Captura!$D$35))","v":0},{"$f":"IF(B86+1>=$J$17,0,L74*(1+Captura!$D$35))","v":0},{"$f":"IF(B86+1>=$J$17,0,M74*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B86=J$17,Captura!$N$29,0)","v":0},{"$f":"SUM(D86:F86,I86:N86)*Captura!$C$19","v":0},0,null,null,11,58,18091.103002973377,null,{"$f":"+V85*Captura!$O$9/12","v":238.04082898649179},-238.04082898649179,0,{"$f":"IF(U86=J$17,Captura!$N$33,0)","v":0},null,{"$f":"IF(U86+1>=$J$17,0,AC74*(1+Captura!$D$35))","v":0},{"$f":"IF(U86+1>=$J$17,0,AD74*(1+Captura!$D$35))","v":0},{"$f":"IF(U86+1>=$J$17,0,AE74*(1+Captura!$D$35))","v":0},null,{"$f":"+(W86+AB86+AC86+AD86+AE86+AF86)*Captura!$C$19","v":0},0,null,0,0]
[null,59,"2031-02-06",{"$f":"IF(B87<J$17,Captura!$N$16,0)","v":0},null,null,null,0,null,null,{"$f":"IF(B87+1>=$J$17,0,K75*(1+Captura!$D$35))","v":0},{"$f":"IF(B87+1>=$J$17,0,L75*(1+Captura!$D$35))","v":0},{"$f":"IF(B87+1>=$J$17,0,M75*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B87=J$17,Captura!$N$29,0)","v":0},{"$f":"SUM(D87:F87,I87:N87)*Captura!$C$19","v":0},0,null,null,12,59,18332.31770967969,null,{"$f":"+V86*Captura!$O$9/12","v":241.21470670631172},-241.21470670631172,0,{"$f":"IF(U87=J$17,Captura!$N$33,0)","v":0},null,{"$f":"IF(U87+1>=$J$17,0,AC75*(1+Captura!$D$35))","v":0},{"$f":"IF(U87+1>=$J$17,0,AD75*(1+Captura!$D$35))","v":0},{"$f":"IF(U87+1>=$J$17,0,AE75*(1+Captura!$D$35))","v":0},null,{"$f":"+(W87+AB87+AC87+AD87+AE87+AF87)*Captura!$C$19","v":0},0,null,0,0]
[null,60,"2031-03-06",{"$f":"IF(B88<J$17,Captura!$N$16,0)","v":0},null,null,null,0,null,null,{"$f":"IF(B88+1>=$J$17,0,K76*(1+Captura!$D$35))","v":0},{"$f":"IF(B88+1>=$J$17,0,L76*(1+Captura!$D$35))","v":0},{"$f":"IF(B88+1>=$J$17,0,M76*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B88=J$17,Captura!$N$29,0)","v":0},{"$f":"SUM(D88:F88,I88:N88)*Captura!$C$19","v":0},0,null,null,1,60,18576.748612475418,null,{"$f":"+V87*Captura!$O$9/12","v":244.43090279572922},-244.43090279572922,0,{"$f":"IF(U88=J$17,Captura!$N$33,0)","v":0},null,{"$f":"IF(U88+1>=$J$17,0,AC76*(1+Captura!$D$35))","v":0},{"$f":"IF(U88+1>=$J$17,0,AD76*(1+Captura!$D$35))","v":0},{"$f":"IF(U88+1>=$J$17,0,AE76*(1+Captura!$D$35))","v":0},null,{"$f":"+(W88+AB88+AC88+AD88+AE88+AF88)*Captura!$C$19","v":0},0,null,0,0]
[]
[]
[]
[null,"Notas:"]
[null,"1. Esta cotización no es una autorización y no representa ninguna obligación para Leasing Mobile de México, S. A. de C. V."]
[null,"2. La información descrita en el presente documento está sujeta a cambios sin previo aviso."]
[null,"3. Esta cotización no considera gastos que el equipo requiera para su adquisición, uso o mantenimiento."]
[null,"4. Las rentas en depósito serán devueltas al cumplimiento de todas las obligaciones contractauales del Arrendatario."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"__________________________________"]
[null,"Leasing Mobile de Mexico, SA de CV"]
[null,{"$f":"+Captura!D31","v":"xxxx"}]
[null,{"$f":"+Captura!D32","v":"xxxx"}]
[null,{"$f":"+Captura!D33","v":"xxxx"}]

{"sheet":"Plazo 5","index":9,"n_rows":111,"n_cols":37,"rows_kept":111,"cut":false,"hidden":true,"merged":[[12,10,12,16],[14,1,14,16],[3,15,3,16],[6,1,6,16],[7,1,7,16],[9,15,9,16],[11,10,11,16],[16,35,16,36],[17,16,19,16],[18,4,20,5],[18,35,18,36],[110,1,110,16],[21,4,21,5],[112,1,112,17],[22,4,22,5],[23,4,23,5],[106,1,106,16],[107,1,107,16],[108,1,108,16],[109,1,109,16]]}
[]
[]
[]
[]
[]
[]
[null,"Cotización"]
[null,"Arrendamiento Puro"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Captura!N3","v":"2026-03-06"}]
[]
[null,"Cliente:",null,null,{"$f":"+Captura!D7","v":"SOPORTE LOGISTICO EXPRESS"},null,null,null,null,"Teléfono",{"$f":"+Captura!D9","v":0}]
[null,"Atención:",null,null,{"$f":"+Captura!D8","v":"A QUIEN CORRESPONDA"},null,null,null,null,"E-mail",{"$f":"+Captura!D10","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Captura!O40","v":"v. 20240220"}]
[]
[]
[null,"Tipo de equipo",null,null,{"$f":"+Captura!T7","v":"Vehículo utilitario"},null,null,"Plazo del arrendamiento",null,{"$f":"+Captura!O13","v":60},null,"Gestoría y Registro",null,{"$f":"+Captura!F23","v":"Pago único"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valor presente de flujos"]
[null,"Estado del equipo",null,null,{"$f":"+Captura!T17","v":"Nuevo"},null,null,"No. de rentas en depósito",null,{"$f":"+Captura!K8","v":0},null,"Equipo de geolocalizacióon",null,{"$f":"+Captura!F24","v":"Pago único"},null,null,{"$f":"+Captura!O36","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV(Captura!$D$35/12,AJ29:AJ88)+AJ28","v":-13936.622844827587},{"$f":"NPV(Captura!$D$35/12,AK29:AK88)+AK28","v":-1594.4459043885072}]
[null,"Descripción",null,null,{"$f":"+Captura!D15","v":"LAP TOP DELL PRO 14\", 16 GB"},null,null,"Comisión de apertura",null,{"$f":"+Captura!K9","v":0.03},null,"Seguro de daños",null,{"$f":"+Captura!T26","v":"Pago en renta"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tasa Interna de Retorno"]
[null,null,null,null,null,null,null,"Anticipo",null,{"$f":"+Captura!K10","v":733.50646551724139},null,"Placas y Tenencia",null,{"$f":"+Captura!T33","v":"Pago anual"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IRR(AJ28:AJ88,0.01)*12","v":{"$error":"#NUM!"}},{"$f":"IRR(AK28:AK88,0.01)*12","v":0.13184980632381471}]
[null,null,null,null,null,null,null,"Residual estimado",null,"Valor mercado",null,"Servicio de geolocalización",null,{"$f":"+Captura!T40","v":"Pago anual"},null,null,{"$f":"+Captura!O37","v":"Positivo"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Req.",{"$f":"+Captura!O34","v":8626.0360344827586}]
[null,"Valor factura sin IVA",null,null,{"$f":"+Captura!G18","v":14670.129310344828},null,null,null,null,null,null,{"$f":"+Captura!I25","v":"Otro"},null,{"$f":"+Captura!F28","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VP / CR",{"$f":"+(AJ18+AK18)/AK21","v":-1.8004873486651718}]
[null,"IVA",null,null,{"$f":"+Captura!G19","v":2347.2206896551725},null,null,null,null,null,null,null,null,null,null,null,"Regresar"]
[null,"Valor factua con IVA",null,null,{"$f":"+Captura!G20","v":17017.349999999999},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,"Indicador anualizado",{"$f":"+AK22/J17*12","v":-0.36009746973303436}]
[]
[null,"Periodo","Mes","Renta","Anticipo","Comisión de apertura","Rentas en depósito","Devolución de rentas en depósito","Gestoría y Registro","Equipo de geo localización","Seguro de daños","Placas y Tenencia","Servicio de geo localización",{"$f":"+L22","v":"Otro"},"Residual estimado","IVA","TOTAL",null,null,"Mes","Periodo","Fondeo","Comisión de apertura","Intereses","Capital","Pago","Bullet","Equipo de geo localización","Seguro de daños","Placas y Tenencia","Servicio de geo localización","Otro","IVA","TOTAL",null,"Flujo Activo sin IVA","Flujo Pasivo sin IVA"]
[]
[null,0,{"$f":"+P10","v":"2026-03-06"},{"$f":"+Captura!O16+Resumen!M29+Resumen!M30","v":0},{"$f":"+Captura!K10","v":733.50646551724139},{"$f":"+Captura!O18","v":0},{"$f":"+Captura!O19","v":0},{"$f":"IF(B28=J$17,-G$28,0)","v":0},{"$f":"+Captura!O20","v":0},{"$f":"+Captura!O21","v":0},{"$f":"+Captura!O22","v":0},{"$f":"+Captura!O23","v":0},{"$f":"+Captura!O24","v":0},{"$f":"+Captura!O25","v":0},{"$f":"IF(B28=J$17,Captura!$O$29,0)","v":0},{"$f":"SUM(D28:F28,I28:N28)*Captura!$C$19","v":117.36103448275863},{"$f":"SUM(D28:P28)-O28","v":850.86750000000006},null,null,1,{"$f":"+B28","v":0},{"$f":"+Captura!O8","v":8391.3139655172399},{"$f":"+Captura!O31","v":0},null,null,null,null,{"$f":"+J28","v":0},{"$f":"+Captura!G25","v":2000},{"$f":"+Captura!G26","v":0},{"$f":"+Captura!G27","v":0},{"$f":"+N28","v":0},{"$f":"+(W28+AB28+AC28+AD28+AE28+AF28)*Captura!$C$19","v":320},{"$f":"SUM(W28,Z28:AG28)","v":2320},null,{"$f":"-E22+(Q28-P28)+O28","v":-13936.622844827587},{"$f":"+V28-(AH28-AG28)","v":6391.3139655172399}]
[null,1,{"$f":"EDATE(C28,1)","v":"2026-04-06"},{"$f":"IF(B29<J$17,Captura!$O$16,0)+Resumen!$M$29+Resumen!$M$30","v":0},null,null,null,0,null,null,0,0,0,null,{"$f":"IF(B29=J$17,Captura!$O$29,0)","v":0},{"$f":"SUM(D29:F29,I29:N29)*Captura!$C$19","v":0},{"$f":"SUM(D29:P29)-O29","v":0},null,null,{"$f":"IF(T28=12,1,T28+1)","v":2},{"$f":"+B29","v":1},{"$f":"+V28-Y29-AA29","v":8503.1981517241366},null,{"$f":"+V28*Captura!$O$9/12","v":111.88418620689653},{"$f":"+Z29-X29","v":-111.88418620689653},{"$f":"+Captura!O30","v":0},{"$f":"IF(U29=J$17,Captura!$O$33,0)","v":0},null,0,0,0,null,{"$f":"+(W29+AB29+AC29+AD29+AE29+AF29)*Captura!$C$19","v":0},{"$f":"SUM(W29,Z29:AG29)","v":0},null,{"$f":"Q29-P29+O29","v":0},{"$f":"-(AH29-AG29)","v":0}]
[null,2,{"$f":"EDATE(C29,1)","v":"2026-05-06"},{"$f":"IF(B30<J$17,Captura!$O$16,0)+Resumen!$M$29+Resumen!$M$30","v":0},null,null,null,0,null,null,0,0,0,null,{"$f":"IF(B30=J$17,Captura!$O$29,0)","v":0},{"$f":"SUM(D30:F30,I30:N30)*Captura!$C$19","v":0},0,null,null,{"$f":"IF(T29=12,1,T29+1)","v":3},2,{"$f":"+V29-Y30-AA30","v":8616.5741270804592},null,{"$f":"+V29*Captura!$O$9/12","v":113.37597535632182},{"$f":"+Z30-X30","v":-113.37597535632182},{"$f":"IF(U30>J$17,0,Z29)","v":0},{"$f":"IF(U30=J$17,Captura!$O$33,0)","v":0},null,0,0,0,null,{"$f":"+(W30+AB30+AC30+AD30+AE30+AF30)*Captura!$C$19","v":0},0,null,{"$f":"Q30-P30+O30","v":0},{"$f":"-(AH30-AG30)","v":0}]
[null,3,"2026-06-06",{"$f":"IF(B31<J$17,Captura!$O$16,0)+Resumen!$M$29+Resumen!$M$30","v":0},null,null,null,0,null,null,0,0,0,null,{"$f":"IF(B31=J$17,Captura!$O$29,0)","v":0},{"$f":"SUM(D31:F31,I31:N31)*Captura!$C$19","v":0},0,null,null,4,3,8731.4617821081993,null,{"$f":"+V30*Captura!$O$9/12","v":114.88765502773946},-114.88765502773946,{"$f":"IF(U31>J$17,0,Z30)","v":0},{"$f":"IF(U31=J$17,Captura!$O$33,0)","v":0},null,0,0,0,null,{"$f":"+(W31+AB31+AC31+AD31+AE31+AF31)*Captura!$C$19","v":0},0,null,0,0]
[null,4,"2026-07-06",{"$f":"IF(B32<J$17,Captura!$O$16,0)+Resumen!$M$29+Resumen!$M$30","v":0},null,null,null,0,null,null,0,0,0,null,{"$f":"IF(B32=J$17,Captura!$O$29,0)","v":0},{"$f":"SUM(D32:F32,I32:N32)*Captura!$C$19","v":0},0,null,null,5,4,8847.8812725363077,null,{"$f":"+V31*Captura!$O$9/12","v":116.41949042810933},-116.41949042810933,0,{"$f":"IF(U32=J$17,Captura!$O$33,0)","v":0},null,0,0,0,null,{"$f":"+(W32+AB32+AC32+AD32+AE32+AF32)*Captura!$C$19","v":0},0,null,0,0]
[null,5,"2026-08-06",{"$f":"IF(B33<J$17,Captura!$O$16,0)+Resumen!$M$29+Resumen!$M$30","v":0},null,null,null,0,null,null,0,0,0,null,{"$f":"IF(B33=J$17,Captura!$O$29,0)","v":0},{"$f":"SUM(D33:F33,I33:N33)*Captura!$C$19","v":0},0,null,null,6,5,8965.8530228367927,null,{"$f":"+V32*Captura!$O$9/12","v":117.97175030048412},-117.97175030048412,0,{"$f":"IF(U33=J$17,Captura!$O$33,0)","v":0},null,0,0,0,null,{"$f":"+(W33+AB33+AC33+AD33+AE33+AF33)*Captura!$C$19","v":0},0,null,0,0]
[null,6,"2026-09-06",{"$f":"IF(B34<J$17,Captura!$O$16,0)+Resumen!$M$29+Resumen!$M$30","v":0},null,null,null,0,null,null,0,0,0,null,{"$f":"IF(B34=J$17,Captura!$O$29,0)","v":0},{"$f":"SUM(D34:F34,I34:N34)*Captura!$C$19","v":0},0,null,null,7,6,9085.3977298079499,null,{"$f":"+V33*Captura!$O$9/12","v":119.54470697115723},-119.54470697115723,0,{"$f":"IF(U34=J$17,Captura!$O$33,0)","v":0},null,0,0,0,null,{"$f":"+(W34+AB34+AC34+AD34+AE34+AF34)*Captura!$C$19","v":0},0,null,0,0]
[null,7,"2026-10-06",{"$f":"IF(B35<J$17,Captura!$O$16,0)+Resumen!$M$29+Resumen!$M$30","v":0},null,null,null,0,null,null,0,0,0,null,{"$f":"IF(B35=J$17,Captura!$O$29,0)","v":0},{"$f":"SUM(D35:F35,I35:N35)*Captura!$C$19","v":0},0,null,null,8,7,9206.5363662053896,null,{"$f":"+V34*Captura!$O$9/12","v":121.13863639743933},-121.13863639743933,0,{"$f":"IF(U35=J$17,Captura!$O$33,0)","v":0},null,0,0,0,null,{"$f":"+(W35+AB35+AC35+AD35+AE35+AF35)*Captura!$C$19","v":0},0,null,0,0]
[null,8,"2026-11-06",{"$f":"IF(B36<J$17,Captura!$O$16,0)+Resumen!$M$29+Resumen!$M$30","v":0},null,null,null,0,null,null,0,0,0,null,{"$f":"IF(B36=J$17,Captura!$O$29,0)","v":0},{"$f":"SUM(D36:F36,I36:N36)*Captura!$C$19","v":0},0,null,null,9,8,9329.2901844214612,null,{"$f":"+V35*Captura!$O$9/12","v":122.75381821607186},-122.75381821607186,0,{"$f":"IF(U36=J$17,Captura!$O$33,0)","v":0},null,0,0,0,null,{"$f":"+(W36+AB36+AC36+AD36+AE36+AF36)*Captura!$C$19","v":0},0,null,0,0]
[null,9,"2026-12-06",{"$f":"IF(B37<J$17,Captura!$O$16,0)+Resumen!$M$29+Resumen!$M$30","v":0},null,null,null,0,null,null,0,0,0,null,{"$f":"IF(B37=J$17,Captura!$O$29,0)","v":0},{"$f":"SUM(D37:F37,I37:N37)*Captura!$C$19","v":0},0,null,null,10,9,9453.6807202137479,null,{"$f":"+V36*Captura!$O$9/12","v":124.39053579228614},-124.39053579228614,0,{"$f":"IF(U37=J$17,Captura!$O$33,0)","v":0},null,0,0,0,null,{"$f":"+(W37+AB37+AC37+AD37+AE37+AF37)*Captura!$C$19","v":0},0,null,0,0]
[null,10,"2027-01-06",{"$f":"IF(B38<J$17,Captura!$O$16,0)+Resumen!$M$29+Resumen!$M$30","v":0},null,null,null,0,null,null,0,0,0,null,{"$f":"IF(B38=J$17,Captura!$O$29,0)","v":0},{"$f":"SUM(D38:F38,I38:N38)*Captura!$C$19","v":0},0,null,null,11,10,9579.7297964832651,null,{"$f":"+V37*Captura!$O$9/12","v":126.04907626951665},-126.04907626951665,0,{"$f":"IF(U38=J$17,Captura!$O$33,0)","v":0},null,0,0,0,null,{"$f":"+(W38+AB38+AC38+AD38+AE38+AF38)*Captura!$C$19","v":0},0,null,0,0]
[null,11,"2027-02-06",{"$f":"IF(B39<J$17,Captura!$O$16,0)+Resumen!$M$29+Resumen!$M$30","v":0},null,null,null,0,null,null,0,0,0,null,{"$f":"IF(B39=J$17,Captura!$O$29,0)","v":0},{"$f":"SUM(D39:F39,I39:N39)*Captura!$C$19","v":0},0,null,null,12,11,9707.4595271030412,null,{"$f":"+V38*Captura!$O$9/12","v":127.72973061977687},-127.72973061977687,0,{"$f":"IF(U39=J$17,Captura!$O$33,0)","v":0},null,0,0,0,null,{"$f":"+(W39+AB39+AC39+AD39+AE39+AF39)*Captura!$C$19","v":0},0,null,0,0]
[null,12,"2027-03-06",{"$f":"IF(B40<J$17,Captura!$O$16,0)+Resumen!$M$29+Resumen!$M$30","v":0},null,null,null,0,null,null,{"$f":"IF(B40+1>=$J$17,0,K28*(1+Captura!$D$35))","v":0},{"$f":"IF(B40+1>=$J$17,0,L28*(1+Captura!$D$35))","v":0},{"$f":"IF(B40+1>=$J$17,0,M28*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B40=J$17,Captura!$O$29,0)","v":0},{"$f":"SUM(D40:F40,I40:N40)*Captura!$C$19","v":0},0,null,null,1,12,9836.8923207977477,null,{"$f":"+V39*Captura!$O$9/12","v":129.43279369470721},-129.43279369470721,0,{"$f":"IF(U40=J$17,Captura!$O$33,0)","v":0},null,{"$f":"IF(U40+1>=$J$17,0,AC28*(1+Captura!$D$35))","v":2080},{"$f":"IF(U40+1>=$J$17,0,AD28*(1+Captura!$D$35))","v":0},{"$f":"IF(U40+1>=$J$17,0,AE28*(1+Captura!$D$35))","v":0},null,{"$f":"+(W40+AB40+AC40+AD40+AE40+AF40)*Captura!$C$19","v":332.8},2412.8000000000002,null,0,-2080]
[null,13,"2027-04-06",{"$f":"IF(B41<J$17,Captura!$O$16,0)+Resumen!$M$29+Resumen!$M$30","v":0},null,null,null,0,null,null,{"$f":"IF(B41+1>=$J$17,0,K29*(1+Captura!$D$35))","v":0},{"$f":"IF(B41+1>=$J$17,0,L29*(1+Captura!$D$35))","v":0},{"$f":"IF(B41+1>=$J$17,0,M29*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B41=J$17,Captura!$O$29,0)","v":0},{"$f":"SUM(D41:F41,I41:N41)*Captura!$C$19","v":0},0,null,null,2,13,9968.0508850750502,null,{"$f":"+V40*Captura!$O$9/12","v":131.1585642773033},-131.1585642773033,0,{"$f":"IF(U41=J$17,Captura!$O$33,0)","v":0},null,{"$f":"IF(U41+1>=$J$17,0,AC29*(1+Captura!$D$35))","v":0},{"$f":"IF(U41+1>=$J$17,0,AD29*(1+Captura!$D$35))","v":0},{"$f":"IF(U41+1>=$J$17,0,AE29*(1+Captura!$D$35))","v":0},null,{"$f":"+(W41+AB41+AC41+AD41+AE41+AF41)*Captura!$C$19","v":0},0,null,0,0]
[null,14,"2027-05-06",{"$f":"IF(B42<J$17,Captura!$O$16,0)+Resumen!$M$29+Resumen!$M$30","v":0},null,null,null,0,null,null,{"$f":"IF(B42+1>=$J$17,0,K30*(1+Captura!$D$35))","v":0},{"$f":"IF(B42+1>=$J$17,0,L30*(1+Captura!$D$35))","v":0},{"$f":"IF(B42+1>=$J$17,0,M30*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B42=J$17,Captura!$O$29,0)","v":0},{"$f":"SUM(D42:F42,I42:N42)*Captura!$C$19","v":0},0,null,null,3,14,10100.958230209384,null,{"$f":"+V41*Captura!$O$9/12","v":132.90734513433401},-132.90734513433401,0,{"$f":"IF(U42=J$17,Captura!$O$33,0)","v":0},null,{"$f":"IF(U42+1>=$J$17,0,AC30*(1+Captura!$D$35))","v":0},{"$f":"IF(U42+1>=$J$17,0,AD30*(1+Captura!$D$35))","v":0},{"$f":"IF(U42+1>=$J$17,0,AE30*(1+Captura!$D$35))","v":0},null,{"$f":"+(W42+AB42+AC42+AD42+AE42+AF42)*Captura!$C$19","v":0},0,null,0,0]
[null,15,"2027-06-06",{"$f":"IF(B43<J$17,Captura!$O$16,0)+Resumen!$M$29+Resumen!$M$30","v":0},null,null,null,0,null,null,{"$f":"IF(B43+1>=$J$17,0,K31*(1+Captura!$D$35))","v":0},{"$f":"IF(B43+1>=$J$17,0,L31*(1+Captura!$D$35))","v":0},{"$f":"IF(B43+1>=$J$17,0,M31*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B43=J$17,Captura!$O$29,0)","v":0},{"$f":"SUM(D43:F43,I43:N43)*Captura!$C$19","v":0},0,null,null,4,15,10235.637673278843,null,{"$f":"+V42*Captura!$O$9/12","v":134.67944306945847},-134.67944306945847,0,{"$f":"IF(U43=J$17,Captura!$O$33,0)","v":0},null,{"$f":"IF(U43+1>=$J$17,0,AC31*(1+Captura!$D$35))","v":0},{"$f":"IF(U43+1>=$J$17,0,AD31*(1+Captura!$D$35))","v":0},{"$f":"IF(U43+1>=$J$17,0,AE31*(1+Captura!$D$35))","v":0},null,{"$f":"+(W43+AB43+AC43+AD43+AE43+AF43)*Captura!$C$19","v":0},0,null,0,0]
[null,16,"2027-07-06",{"$f":"IF(B44<J$17,Captura!$O$16,0)+Resumen!$M$29+Resumen!$M$30","v":0},null,null,null,0,null,null,{"$f":"IF(B44+1>=$J$17,0,K32*(1+Captura!$D$35))","v":0},{"$f":"IF(B44+1>=$J$17,0,L32*(1+Captura!$D$35))","v":0},{"$f":"IF(B44+1>=$J$17,0,M32*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B44=J$17,Captura!$O$29,0)","v":0},{"$f":"SUM(D44:F44,I44:N44)*Captura!$C$19","v":0},0,null,null,5,16,10372.112842255894,null,{"$f":"+V43*Captura!$O$9/12","v":136.47516897705125},-136.47516897705125,0,{"$f":"IF(U44=J$17,Captura!$O$33,0)","v":0},null,{"$f":"IF(U44+1>=$J$17,0,AC32*(1+Captura!$D$35))","v":0},{"$f":"IF(U44+1>=$J$17,0,AD32*(1+Captura!$D$35))","v":0},{"$f":"IF(U44+1>=$J$17,0,AE32*(1+Captura!$D$35))","v":0},null,{"$f":"+(W44+AB44+AC44+AD44+AE44+AF44)*Captura!$C$19","v":0},0,null,0,0]
[null,17,"2027-08-06",{"$f":"IF(B45<J$17,Captura!$O$16,0)+Resumen!$M$29+Resumen!$M$30","v":0},null,null,null,0,null,null,{"$f":"IF(B45+1>=$J$17,0,K33*(1+Captura!$D$35))","v":0},{"$f":"IF(B45+1>=$J$17,0,L33*(1+Captura!$D$35))","v":0},{"$f":"IF(B45+1>=$J$17,0,M33*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B45=J$17,Captura!$O$29,0)","v":0},{"$f":"SUM(D45:F45,I45:N45)*Captura!$C$19","v":0},0,null,null,6,17,10510.407680152639,null,{"$f":"+V44*Captura!$O$9/12","v":138.29483789674526},-138.29483789674526,0,{"$f":"IF(U45=J$17,Captura!$O$33,0)","v":0},null,{"$f":"IF(U45+1>=$J$17,0,AC33*(1+Captura!$D$35))","v":0},{"$f":"IF(U45+1>=$J$17,0,AD33*(1+Captura!$D$35))","v":0},{"$f":"IF(U45+1>=$J$17,0,AE33*(1+Captura!$D$35))","v":0},null,{"$f":"+(W45+AB45+AC45+AD45+AE45+AF45)*Captura!$C$19","v":0},0,null,0,0]
[null,18,"2027-09-06",{"$f":"IF(B46<J$17,Captura!$O$16,0)+Resumen!$M$29+Resumen!$M$30","v":0},null,null,null,0,null,null,{"$f":"IF(B46+1>=$J$17,0,K34*(1+Captura!$D$35))","v":0},{"$f":"IF(B46+1>=$J$17,0,L34*(1+Captura!$D$35))","v":0},{"$f":"IF(B46+1>=$J$17,0,M34*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B46=J$17,Captura!$O$29,0)","v":0},{"$f":"SUM(D46:F46,I46:N46)*Captura!$C$19","v":0},0,null,null,7,18,10650.546449221341,null,{"$f":"+V45*Captura!$O$9/12","v":140.13876906870186},-140.13876906870186,0,{"$f":"IF(U46=J$17,Captura!$O$33,0)","v":0},null,{"$f":"IF(U46+1>=$J$17,0,AC34*(1+Captura!$D$35))","v":0},{"$f":"IF(U46+1>=$J$17,0,AD34*(1+Captura!$D$35))","v":0},{"$f":"IF(U46+1>=$J$17,0,AE34*(1+Captura!$D$35))","v":0},null,{"$f":"+(W46+AB46+AC46+AD46+AE46+AF46)*Captura!$C$19","v":0},0,null,0,0]
[null,19,"2027-10-06",{"$f":"IF(B47<J$17,Captura!$O$16,0)+Resumen!$M$29+Resumen!$M$30","v":0},null,null,null,0,null,null,{"$f":"IF(B47+1>=$J$17,0,K35*(1+Captura!$D$35))","v":0},{"$f":"IF(B47+1>=$J$17,0,L35*(1+Captura!$D$35))","v":0},{"$f":"IF(B47+1>=$J$17,0,M35*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B47=J$17,Captura!$O$29,0)","v":0},{"$f":"SUM(D47:F47,I47:N47)*Captura!$C$19","v":0},0,null,null,8,19,10792.553735210959,null,{"$f":"+V46*Captura!$O$9/12","v":142.00728598961788},-142.00728598961788,0,{"$f":"IF(U47=J$17,Captura!$O$33,0)","v":0},null,{"$f":"IF(U47+1>=$J$17,0,AC35*(1+Captura!$D$35))","v":0},{"$f":"IF(U47+1>=$J$17,0,AD35*(1+Captura!$D$35))","v":0},{"$f":"IF(U47+1>=$J$17,0,AE35*(1+Captura!$D$35))","v":0},null,{"$f":"+(W47+AB47+AC47+AD47+AE47+AF47)*Captura!$C$19","v":0},0,null,0,0]
[null,20,"2027-11-06",{"$f":"IF(B48<J$17,Captura!$O$16,0)+Resumen!$M$29+Resumen!$M$30","v":0},null,null,null,0,null,null,{"$f":"IF(B48+1>=$J$17,0,K36*(1+Captura!$D$35))","v":0},{"$f":"IF(B48+1>=$J$17,0,L36*(1+Captura!$D$35))","v":0},{"$f":"IF(B48+1>=$J$17,0,M36*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B48=J$17,Captura!$O$29,0)","v":0},{"$f":"SUM(D48:F48,I48:N48)*Captura!$C$19","v":0},0,null,null,9,20,10936.454451680438,null,{"$f":"+V47*Captura!$O$9/12","v":143.90071646947945},-143.90071646947945,0,{"$f":"IF(U48=J$17,Captura!$O$33,0)","v":0},null,{"$f":"IF(U48+1>=$J$17,0,AC36*(1+Captura!$D$35))","v":0},{"$f":"IF(U48+1>=$J$17,0,AD36*(1+Captura!$D$35))","v":0},{"$f":"IF(U48+1>=$J$17,0,AE36*(1+Captura!$D$35))","v":0},null,{"$f":"+(W48+AB48+AC48+AD48+AE48+AF48)*Captura!$C$19","v":0},0,null,0,0]
[null,21,"2027-12-06",{"$f":"IF(B49<J$17,Captura!$O$16,0)+Resumen!$M$29+Resumen!$M$30","v":0},null,null,null,0,null,null,{"$f":"IF(B49+1>=$J$17,0,K37*(1+Captura!$D$35))","v":0},{"$f":"IF(B49+1>=$J$17,0,L37*(1+Captura!$D$35))","v":0},{"$f":"IF(B49+1>=$J$17,0,M37*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B49=J$17,Captura!$O$29,0)","v":0},{"$f":"SUM(D49:F49,I49:N49)*Captura!$C$19","v":0},0,null,null,10,21,11082.273844369511,null,{"$f":"+V48*Captura!$O$9/12","v":145.81939268907252},-145.81939268907252,0,{"$f":"IF(U49=J$17,Captura!$O$33,0)","v":0},null,{"$f":"IF(U49+1>=$J$17,0,AC37*(1+Captura!$D$35))","v":0},{"$f":"IF(U49+1>=$J$17,0,AD37*(1+Captura!$D$35))","v":0},{"$f":"IF(U49+1>=$J$17,0,AE37*(1+Captura!$D$35))","v":0},null,{"$f":"+(W49+AB49+AC49+AD49+AE49+AF49)*Captura!$C$19","v":0},0,null,0,0]
[null,22,"2028-01-06",{"$f":"IF(B50<J$17,Captura!$O$16,0)+Resumen!$M$29+Resumen!$M$30","v":0},null,null,null,0,null,null,{"$f":"IF(B50+1>=$J$17,0,K38*(1+Captura!$D$35))","v":0},{"$f":"IF(B50+1>=$J$17,0,L38*(1+Captura!$D$35))","v":0},{"$f":"IF(B50+1>=$J$17,0,M38*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B50=J$17,Captura!$O$29,0)","v":0},{"$f":"SUM(D50:F50,I50:N50)*Captura!$C$19","v":0},0,null,null,11,22,11230.03749562777,null,{"$f":"+V49*Captura!$O$9/12","v":147.76365125826015},-147.76365125826015,0,{"$f":"IF(U50=J$17,Captura!$O$33,0)","v":0},null,{"$f":"IF(U50+1>=$J$17,0,AC38*(1+Captura!$D$35))","v":0},{"$f":"IF(U50+1>=$J$17,0,AD38*(1+Captura!$D$35))","v":0},{"$f":"IF(U50+1>=$J$17,0,AE38*(1+Captura!$D$35))","v":0},null,{"$f":"+(W50+AB50+AC50+AD50+AE50+AF50)*Captura!$C$19","v":0},0,null,0,0]
[null,23,"2028-02-06",{"$f":"IF(B51<J$17,Captura!$O$16,0)+Resumen!$M$29+Resumen!$M$30","v":0},null,null,null,0,null,null,{"$f":"IF(B51+1>=$J$17,0,K39*(1+Captura!$D$35))","v":0},{"$f":"IF(B51+1>=$J$17,0,L39*(1+Captura!$D$35))","v":0},{"$f":"IF(B51+1>=$J$17,0,M39*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B51=J$17,Captura!$O$29,0)","v":0},{"$f":"SUM(D51:F51,I51:N51)*Captura!$C$19","v":0},0,null,null,12,23,11379.771328902807,null,{"$f":"+V50*Captura!$O$9/12","v":149.73383327503694},-149.73383327503694,0,{"$f":"IF(U51=J$17,Captura!$O$33,0)","v":0},null,{"$f":"IF(U51+1>=$J$17,0,AC39*(1+Captura!$D$35))","v":0},{"$f":"IF(U51+1>=$J$17,0,AD39*(1+Captura!$D$35))","v":0},{"$f":"IF(U51+1>=$J$17,0,AE39*(1+Captura!$D$35))","v":0},null,{"$f":"+(W51+AB51+AC51+AD51+AE51+AF51)*Captura!$C$19","v":0},0,null,0,0]
[null,24,"2028-03-06",{"$f":"IF(B52<J$17,Captura!$O$16,0)+Resumen!$M$29+Resumen!$M$30","v":0},null,null,null,0,null,null,{"$f":"IF(B52+1>=$J$17,0,K40*(1+Captura!$D$35))","v":0},{"$f":"IF(B52+1>=$J$17,0,L40*(1+Captura!$D$35))","v":0},{"$f":"IF(B52+1>=$J$17,0,M40*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B52=J$17,Captura!$O$29,0)","v":0},{"$f":"SUM(D52:F52,I52:N52)*Captura!$C$19","v":0},0,null,null,1,24,11531.501613288177,null,{"$f":"+V51*Captura!$O$9/12","v":151.73028438537077},-151.73028438537077,0,{"$f":"IF(U52=J$17,Captura!$O$33,0)","v":0},null,{"$f":"IF(U52+1>=$J$17,0,AC40*(1+Captura!$D$35))","v":2163.2000000000003},{"$f":"IF(U52+1>=$J$17,0,AD40*(1+Captura!$D$35))","v":0},{"$f":"IF(U52+1>=$J$17,0,AE40*(1+Captura!$D$35))","v":0},null,{"$f":"+(W52+AB52+AC52+AD52+AE52+AF52)*Captura!$C$19","v":346.11200000000002},2509.3120000000004,null,0,-2163.2000000000003]
[null,25,"2028-04-06",{"$f":"IF(B53<J$17,Captura!$O$16,0)+Resumen!$M$29+Resumen!$M$30","v":0},null,null,null,0,null,null,{"$f":"IF(B53+1>=$J$17,0,K41*(1+Captura!$D$35))","v":0},{"$f":"IF(B53+1>=$J$17,0,L41*(1+Captura!$D$35))","v":0},{"$f":"IF(B53+1>=$J$17,0,M41*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B53=J$17,Captura!$O$29,0)","v":0},{"$f":"SUM(D53:F53,I53:N53)*Captura!$C$19","v":0},0,null,null,2,25,11685.25496813202,null,{"$f":"+V52*Captura!$O$9/12","v":153.75335484384237},-153.75335484384237,0,{"$f":"IF(U53=J$17,Captura!$O$33,0)","v":0},null,{"$f":"IF(U53+1>=$J$17,0,AC41*(1+Captura!$D$35))","v":0},{"$f":"IF(U53+1>=$J$17,0,AD41*(1+Captura!$D$35))","v":0},{"$f":"IF(U53+1>=$J$17,0,AE41*(1+Captura!$D$35))","v":0},null,{"$f":"+(W53+AB53+AC53+AD53+AE53+AF53)*Captura!$C$19","v":0},0,null,0,0]
[null,26,"2028-05-06",{"$f":"IF(B54<J$17,Captura!$O$16,0)+Resumen!$M$29+Resumen!$M$30","v":0},null,null,null,0,null,null,{"$f":"IF(B54+1>=$J$17,0,K42*(1+Captura!$D$35))","v":0},{"$f":"IF(B54+1>=$J$17,0,L42*(1+Captura!$D$35))","v":0},{"$f":"IF(B54+1>=$J$17,0,M42*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B54=J$17,Captura!$O$29,0)","v":0},{"$f":"SUM(D54:F54,I54:N54)*Captura!$C$19","v":0},0,null,null,3,26,11841.058367707114,null,{"$f":"+V53*Captura!$O$9/12","v":155.80339957509361},-155.80339957509361,0,{"$f":"IF(U54=J$17,Captura!$O$33,0)","v":0},null,{"$f":"IF(U54+1>=$J$17,0,AC42*(1+Captura!$D$35))","v":0},{"$f":"IF(U54+1>=$J$17,0,AD42*(1+Captura!$D$35))","v":0},{"$f":"IF(U54+1>=$J$17,0,AE42*(1+Captura!$D$35))","v":0},null,{"$f":"+(W54+AB54+AC54+AD54+AE54+AF54)*Captura!$C$19","v":0},0,null,0,0]
[null,27,"2028-06-06",{"$f":"IF(B55<J$17,Captura!$O$16,0)+Resumen!$M$29+Resumen!$M$30","v":0},null,null,null,0,null,null,{"$f":"IF(B55+1>=$J$17,0,K43*(1+Captura!$D$35))","v":0},{"$f":"IF(B55+1>=$J$17,0,L43*(1+Captura!$D$35))","v":0},{"$f":"IF(B55+1>=$J$17,0,M43*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B55=J$17,Captura!$O$29,0)","v":0},{"$f":"SUM(D55:F55,I55:N55)*Captura!$C$19","v":0},0,null,null,4,27,11998.939145943208,null,{"$f":"+V54*Captura!$O$9/12","v":157.88077823609487},-157.88077823609487,0,{"$f":"IF(U55=J$17,Captura!$O$33,0)","v":0},null,{"$f":"IF(U55+1>=$J$17,0,AC43*(1+Captura!$D$35))","v":0},{"$f":"IF(U55+1>=$J$17,0,AD43*(1+Captura!$D$35))","v":0},{"$f":"IF(U55+1>=$J$17,0,AE43*(1+Captura!$D$35))","v":0},null,{"$f":"+(W55+AB55+AC55+AD55+AE55+AF55)*Captura!$C$19","v":0},0,null,0,0]
[null,28,"2028-07-06",{"$f":"IF(B56<J$17,Captura!$O$16,0)+Resumen!$M$29+Resumen!$M$30","v":0},null,null,null,0,null,null,{"$f":"IF(B56+1>=$J$17,0,K44*(1+Captura!$D$35))","v":0},{"$f":"IF(B56+1>=$J$17,0,L44*(1+Captura!$D$35))","v":0},{"$f":"IF(B56+1>=$J$17,0,M44*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B56=J$17,Captura!$O$29,0)","v":0},{"$f":"SUM(D56:F56,I56:N56)*Captura!$C$19","v":0},0,null,null,5,28,12158.925001222451,null,{"$f":"+V55*Captura!$O$9/12","v":159.98585527924277},-159.98585527924277,0,{"$f":"IF(U56=J$17,Captura!$O$33,0)","v":0},null,{"$f":"IF(U56+1>=$J$17,0,AC44*(1+Captura!$D$35))","v":0},{"$f":"IF(U56+1>=$J$17,0,AD44*(1+Captura!$D$35))","v":0},{"$f":"IF(U56+1>=$J$17,0,AE44*(1+Captura!$D$35))","v":0},null,{"$f":"+(W56+AB56+AC56+AD56+AE56+AF56)*Captura!$C$19","v":0},0,null,0,0]
[null,29,"2028-08-06",{"$f":"IF(B57<J$17,Captura!$O$16,0)+Resumen!$M$29+Resumen!$M$30","v":0},null,null,null,0,null,null,{"$f":"IF(B57+1>=$J$17,0,K45*(1+Captura!$D$35))","v":0},{"$f":"IF(B57+1>=$J$17,0,L45*(1+Captura!$D$35))","v":0},{"$f":"IF(B57+1>=$J$17,0,M45*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B57=J$17,Captura!$O$29,0)","v":0},{"$f":"SUM(D57:F57,I57:N57)*Captura!$C$19","v":0},0,null,null,6,29,12321.04400123875,null,{"$f":"+V56*Captura!$O$9/12","v":162.11900001629934},-162.11900001629934,0,{"$f":"IF(U57=J$17,Captura!$O$33,0)","v":0},null,{"$f":"IF(U57+1>=$J$17,0,AC45*(1+Captura!$D$35))","v":0},{"$f":"IF(U57+1>=$J$17,0,AD45*(1+Captura!$D$35))","v":0},{"$f":"IF(U57+1>=$J$17,0,AE45*(1+Captura!$D$35))","v":0},null,{"$f":"+(W57+AB57+AC57+AD57+AE57+AF57)*Captura!$C$19","v":0},0,null,0,0]
[null,30,"2028-09-06",{"$f":"IF(B58<J$17,Captura!$O$16,0)+Resumen!$M$29+Resumen!$M$30","v":0},null,null,null,0,null,null,{"$f":"IF(B58+1>=$J$17,0,K46*(1+Captura!$D$35))","v":0},{"$f":"IF(B58+1>=$J$17,0,L46*(1+Captura!$D$35))","v":0},{"$f":"IF(B58+1>=$J$17,0,M46*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B58=J$17,Captura!$O$29,0)","v":0},{"$f":"SUM(D58:F58,I58:N58)*Captura!$C$19","v":0},0,null,null,7,30,12485.324587921934,null,{"$f":"+V57*Captura!$O$9/12","v":164.28058668318334},-164.28058668318334,0,{"$f":"IF(U58=J$17,Captura!$O$33,0)","v":0},null,{"$f":"IF(U58+1>=$J$17,0,AC46*(1+Captura!$D$35))","v":0},{"$f":"IF(U58+1>=$J$17,0,AD46*(1+Captura!$D$35))","v":0},{"$f":"IF(U58+1>=$J$17,0,AE46*(1+Captura!$D$35))","v":0},null,{"$f":"+(W58+AB58+AC58+AD58+AE58+AF58)*Captura!$C$19","v":0},0,null,0,0]
[null,31,"2028-10-06",{"$f":"IF(B59<J$17,Captura!$O$16,0)+Resumen!$M$29+Resumen!$M$30","v":0},null,null,null,0,null,null,{"$f":"IF(B59+1>=$J$17,0,K47*(1+Captura!$D$35))","v":0},{"$f":"IF(B59+1>=$J$17,0,L47*(1+Captura!$D$35))","v":0},{"$f":"IF(B59+1>=$J$17,0,M47*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B59=J$17,Captura!$O$29,0)","v":0},{"$f":"SUM(D59:F59,I59:N59)*Captura!$C$19","v":0},0,null,null,8,31,12651.79558242756,null,{"$f":"+V58*Captura!$O$9/12","v":166.47099450562578},-166.47099450562578,0,{"$f":"IF(U59=J$17,Captura!$O$33,0)","v":0},null,{"$f":"IF(U59+1>=$J$17,0,AC47*(1+Captura!$D$35))","v":0},{"$f":"IF(U59+1>=$J$17,0,AD47*(1+Captura!$D$35))","v":0},{"$f":"IF(U59+1>=$J$17,0,AE47*(1+Captura!$D$35))","v":0},null,{"$f":"+(W59+AB59+AC59+AD59+AE59+AF59)*Captura!$C$19","v":0},0,null,0,0]
[null,32,"2028-11-06",{"$f":"IF(B60<J$17,Captura!$O$16,0)+Resumen!$M$29+Resumen!$M$30","v":0},null,null,null,0,null,null,{"$f":"IF(B60+1>=$J$17,0,K48*(1+Captura!$D$35))","v":0},{"$f":"IF(B60+1>=$J$17,0,L48*(1+Captura!$D$35))","v":0},{"$f":"IF(B60+1>=$J$17,0,M48*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B60=J$17,Captura!$O$29,0)","v":0},{"$f":"SUM(D60:F60,I60:N60)*Captura!$C$19","v":0},0,null,null,9,32,12820.48619019326,null,{"$f":"+V59*Captura!$O$9/12","v":168.6906077657008},-168.6906077657008,0,{"$f":"IF(U60=J$17,Captura!$O$33,0)","v":0},null,{"$f":"IF(U60+1>=$J$17,0,AC48*(1+Captura!$D$35))","v":0},{"$f":"IF(U60+1>=$J$17,0,AD48*(1+Captura!$D$35))","v":0},{"$f":"IF(U60+1>=$J$17,0,AE48*(1+Captura!$D$35))","v":0},null,{"$f":"+(W60+AB60+AC60+AD60+AE60+AF60)*Captura!$C$19","v":0},0,null,0,0]
[null,33,"2028-12-06",{"$f":"IF(B61<J$17,Captura!$O$16,0)+Resumen!$M$29+Resumen!$M$30","v":0},null,null,null,0,null,null,{"$f":"IF(B61+1>=$J$17,0,K49*(1+Captura!$D$35))","v":0},{"$f":"IF(B61+1>=$J$17,0,L49*(1+Captura!$D$35))","v":0},{"$f":"IF(B61+1>=$J$17,0,M49*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B61=J$17,Captura!$O$29,0)","v":0},{"$f":"SUM(D61:F61,I61:N61)*Captura!$C$19","v":0},0,null,null,10,33,12991.426006062504,null,{"$f":"+V60*Captura!$O$9/12","v":170.93981586924346},-170.93981586924346,0,{"$f":"IF(U61=J$17,Captura!$O$33,0)","v":0},null,{"$f":"IF(U61+1>=$J$17,0,AC49*(1+Captura!$D$35))","v":0},{"$f":"IF(U61+1>=$J$17,0,AD49*(1+Captura!$D$35))","v":0},{"$f":"IF(U61+1>=$J$17,0,AE49*(1+Captura!$D$35))","v":0},null,{"$f":"+(W61+AB61+AC61+AD61+AE61+AF61)*Captura!$C$19","v":0},0,null,0,0]
[null,34,"2029-01-06",{"$f":"IF(B62<J$17,Captura!$O$16,0)+Resumen!$M$29+Resumen!$M$30","v":0},null,null,null,0,null,null,{"$f":"IF(B62+1>=$J$17,0,K50*(1+Captura!$D$35))","v":0},{"$f":"IF(B62+1>=$J$17,0,L50*(1+Captura!$D$35))","v":0},{"$f":"IF(B62+1>=$J$17,0,M50*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B62=J$17,Captura!$O$29,0)","v":0},{"$f":"SUM(D62:F62,I62:N62)*Captura!$C$19","v":0},0,null,null,11,34,13164.645019476671,null,{"$f":"+V61*Captura!$O$9/12","v":173.21901341416674},-173.21901341416674,0,{"$f":"IF(U62=J$17,Captura!$O$33,0)","v":0},null,{"$f":"IF(U62+1>=$J$17,0,AC50*(1+Captura!$D$35))","v":0},{"$f":"IF(U62+1>=$J$17,0,AD50*(1+Captura!$D$35))","v":0},{"$f":"IF(U62+1>=$J$17,0,AE50*(1+Captura!$D$35))","v":0},null,{"$f":"+(W62+AB62+AC62+AD62+AE62+AF62)*Captura!$C$19","v":0},0,null,0,0]
[null,35,"2029-02-06",{"$f":"IF(B63<J$17,Captura!$O$16,0)+Resumen!$M$29+Resumen!$M$30","v":0},null,null,null,0,null,null,{"$f":"IF(B63+1>=$J$17,0,K51*(1+Captura!$D$35))","v":0},{"$f":"IF(B63+1>=$J$17,0,L51*(1+Captura!$D$35))","v":0},{"$f":"IF(B63+1>=$J$17,0,M51*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B63=J$17,Captura!$O$29,0)","v":0},{"$f":"SUM(D63:F63,I63:N63)*Captura!$C$19","v":0},0,null,null,12,35,13340.173619736361,null,{"$f":"+V62*Captura!$O$9/12","v":175.52860025968894},-175.52860025968894,0,{"$f":"IF(U63=J$17,Captura!$O$33,0)","v":0},null,{"$f":"IF(U63+1>=$J$17,0,AC51*(1+Captura!$D$35))","v":0},{"$f":"IF(U63+1>=$J$17,0,AD51*(1+Captura!$D$35))","v":0},{"$f":"IF(U63+1>=$J$17,0,AE51*(1+Captura!$D$35))","v":0},null,{"$f":"+(W63+AB63+AC63+AD63+AE63+AF63)*Captura!$C$19","v":0},0,null,0,0]
[null,36,"2029-03-06",{"$f":"IF(B64<J$17,Captura!$O$16,0)+Resumen!$M$29+Resumen!$M$30","v":0},null,null,null,0,null,null,{"$f":"IF(B64+1>=$J$17,0,K52*(1+Captura!$D$35))","v":0},{"$f":"IF(B64+1>=$J$17,0,L52*(1+Captura!$D$35))","v":0},{"$f":"IF(B64+1>=$J$17,0,M52*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B64=J$17,Captura!$O$29,0)","v":0},{"$f":"SUM(D64:F64,I64:N64)*Captura!$C$19","v":0},0,null,null,1,36,13518.042601332845,null,{"$f":"+V63*Captura!$O$9/12","v":177.86898159648482},-177.86898159648482,0,{"$f":"IF(U64=J$17,Captura!$O$33,0)","v":0},null,{"$f":"IF(U64+1>=$J$17,0,AC52*(1+Captura!$D$35))","v":2249.7280000000005},{"$f":"IF(U64+1>=$J$17,0,AD52*(1+Captura!$D$35))","v":0},{"$f":"IF(U64+1>=$J$17,0,AE52*(1+Captura!$D$35))","v":0},null,{"$f":"+(W64+AB64+AC64+AD64+AE64+AF64)*Captura!$C$19","v":359.95648000000011},2609.6844800000008,null,0,-2249.7280000000005]
[null,37,"2029-04-06",{"$f":"IF(B65<J$17,Captura!$O$16,0)+Resumen!$M$29+Resumen!$M$30","v":0},null,null,null,0,null,null,{"$f":"IF(B65+1>=$J$17,0,K53*(1+Captura!$D$35))","v":0},{"$f":"IF(B65+1>=$J$17,0,L53*(1+Captura!$D$35))","v":0},{"$f":"IF(B65+1>=$J$17,0,M53*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B65=J$17,Captura!$O$29,0)","v":0},{"$f":"SUM(D65:F65,I65:N65)*Captura!$C$19","v":0},0,null,null,2,37,13698.283169350616,null,{"$f":"+V64*Captura!$O$9/12","v":180.24056801777127},-180.24056801777127,0,{"$f":"IF(U65=J$17,Captura!$O$33,0)","v":0},null,{"$f":"IF(U65+1>=$J$17,0,AC53*(1+Captura!$D$35))","v":0},{"$f":"IF(U65+1>=$J$17,0,AD53*(1+Captura!$D$35))","v":0},{"$f":"IF(U65+1>=$J$17,0,AE53*(1+Captura!$D$35))","v":0},null,{"$f":"+(W65+AB65+AC65+AD65+AE65+AF65)*Captura!$C$19","v":0},0,null,0,0]
[null,38,"2029-05-06",{"$f":"IF(B66<J$17,Captura!$O$16,0)+Resumen!$M$29+Resumen!$M$30","v":0},null,null,null,0,null,null,{"$f":"IF(B66+1>=$J$17,0,K54*(1+Captura!$D$35))","v":0},{"$f":"IF(B66+1>=$J$17,0,L54*(1+Captura!$D$35))","v":0},{"$f":"IF(B66+1>=$J$17,0,M54*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B66=J$17,Captura!$O$29,0)","v":0},{"$f":"SUM(D66:F66,I66:N66)*Captura!$C$19","v":0},0,null,null,3,38,13880.926944941957,null,{"$f":"+V65*Captura!$O$9/12","v":182.64377559134155},-182.64377559134155,0,{"$f":"IF(U66=J$17,Captura!$O$33,0)","v":0},null,{"$f":"IF(U66+1>=$J$17,0,AC54*(1+Captura!$D$35))","v":0},{"$f":"IF(U66+1>=$J$17,0,AD54*(1+Captura!$D$35))","v":0},{"$f":"IF(U66+1>=$J$17,0,AE54*(1+Captura!$D$35))","v":0},null,{"$f":"+(W66+AB66+AC66+AD66+AE66+AF66)*Captura!$C$19","v":0},0,null,0,0]
[null,39,"2029-06-06",{"$f":"IF(B67<J$17,Captura!$O$16,0)+Resumen!$M$29+Resumen!$M$30","v":0},null,null,null,0,null,null,{"$f":"IF(B67+1>=$J$17,0,K55*(1+Captura!$D$35))","v":0},{"$f":"IF(B67+1>=$J$17,0,L55*(1+Captura!$D$35))","v":0},{"$f":"IF(B67+1>=$J$17,0,M55*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B67=J$17,Captura!$O$29,0)","v":0},{"$f":"SUM(D67:F67,I67:N67)*Captura!$C$19","v":0},0,null,null,4,39,14066.005970874516,null,{"$f":"+V66*Captura!$O$9/12","v":185.07902593255946},-185.07902593255946,0,{"$f":"IF(U67=J$17,Captura!$O$33,0)","v":0},null,{"$f":"IF(U67+1>=$J$17,0,AC55*(1+Captura!$D$35))","v":0},{"$f":"IF(U67+1>=$J$17,0,AD55*(1+Captura!$D$35))","v":0},{"$f":"IF(U67+1>=$J$17,0,AE55*(1+Captura!$D$35))","v":0},null,{"$f":"+(W67+AB67+AC67+AD67+AE67+AF67)*Captura!$C$19","v":0},0,null,0,0]
[null,40,"2029-07-06",{"$f":"IF(B68<J$17,Captura!$O$16,0)+Resumen!$M$29+Resumen!$M$30","v":0},null,null,null,0,null,null,{"$f":"IF(B68+1>=$J$17,0,K56*(1+Captura!$D$35))","v":0},{"$f":"IF(B68+1>=$J$17,0,L56*(1+Captura!$D$35))","v":0},{"$f":"IF(B68+1>=$J$17,0,M56*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B68=J$17,Captura!$O$29,0)","v":0},{"$f":"SUM(D68:F68,I68:N68)*Captura!$C$19","v":0},0,null,null,5,40,14253.552717152843,null,{"$f":"+V67*Captura!$O$9/12","v":187.54674627832688},-187.54674627832688,0,{"$f":"IF(U68=J$17,Captura!$O$33,0)","v":0},null,{"$f":"IF(U68+1>=$J$17,0,AC56*(1+Captura!$D$35))","v":0},{"$f":"IF(U68+1>=$J$17,0,AD56*(1+Captura!$D$35))","v":0},{"$f":"IF(U68+1>=$J$17,0,AE56*(1+Captura!$D$35))","v":0},null,{"$f":"+(W68+AB68+AC68+AD68+AE68+AF68)*Captura!$C$19","v":0},0,null,0,0]
[null,41,"2029-08-06",{"$f":"IF(B69<J$17,Captura!$O$16,0)+Resumen!$M$29+Resumen!$M$30","v":0},null,null,null,0,null,null,{"$f":"IF(B69+1>=$J$17,0,K57*(1+Captura!$D$35))","v":0},{"$f":"IF(B69+1>=$J$17,0,L57*(1+Captura!$D$35))","v":0},{"$f":"IF(B69+1>=$J$17,0,M57*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B69=J$17,Captura!$O$29,0)","v":0},{"$f":"SUM(D69:F69,I69:N69)*Captura!$C$19","v":0},0,null,null,6,41,14443.600086714881,null,{"$f":"+V68*Captura!$O$9/12","v":190.04736956203791},-190.04736956203791,0,{"$f":"IF(U69=J$17,Captura!$O$33,0)","v":0},null,{"$f":"IF(U69+1>=$J$17,0,AC57*(1+Captura!$D$35))","v":0},{"$f":"IF(U69+1>=$J$17,0,AD57*(1+Captura!$D$35))","v":0},{"$f":"IF(U69+1>=$J$17,0,AE57*(1+Captura!$D$35))","v":0},null,{"$f":"+(W69+AB69+AC69+AD69+AE69+AF69)*Captura!$C$19","v":0},0,null,0,0]
[null,42,"2029-09-06",{"$f":"IF(B70<J$17,Captura!$O$16,0)+Resumen!$M$29+Resumen!$M$30","v":0},null,null,null,0,null,null,{"$f":"IF(B70+1>=$J$17,0,K58*(1+Captura!$D$35))","v":0},{"$f":"IF(B70+1>=$J$17,0,L58*(1+Captura!$D$35))","v":0},{"$f":"IF(B70+1>=$J$17,0,M58*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B70=J$17,Captura!$O$29,0)","v":0},{"$f":"SUM(D70:F70,I70:N70)*Captura!$C$19","v":0},0,null,null,7,42,14636.181421204414,null,{"$f":"+V69*Captura!$O$9/12","v":192.58133448953174},-192.58133448953174,0,{"$f":"IF(U70=J$17,Captura!$O$33,0)","v":0},null,{"$f":"IF(U70+1>=$J$17,0,AC58*(1+Captura!$D$35))","v":0},{"$f":"IF(U70+1>=$J$17,0,AD58*(1+Captura!$D$35))","v":0},{"$f":"IF(U70+1>=$J$17,0,AE58*(1+Captura!$D$35))","v":0},null,{"$f":"+(W70+AB70+AC70+AD70+AE70+AF70)*Captura!$C$19","v":0},0,null,0,0]
[null,43,"2029-10-06",{"$f":"IF(B71<J$17,Captura!$O$16,0)+Resumen!$M$29+Resumen!$M$30","v":0},null,null,null,0,null,null,{"$f":"IF(B71+1>=$J$17,0,K59*(1+Captura!$D$35))","v":0},{"$f":"IF(B71+1>=$J$17,0,L59*(1+Captura!$D$35))","v":0},{"$f":"IF(B71+1>=$J$17,0,M59*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B71=J$17,Captura!$O$29,0)","v":0},{"$f":"SUM(D71:F71,I71:N71)*Captura!$C$19","v":0},0,null,null,8,43,14831.330506820472,null,{"$f":"+V70*Captura!$O$9/12","v":195.14908561605887},-195.14908561605887,0,{"$f":"IF(U71=J$17,Captura!$O$33,0)","v":0},null,{"$f":"IF(U71+1>=$J$17,0,AC59*(1+Captura!$D$35))","v":0},{"$f":"IF(U71+1>=$J$17,0,AD59*(1+Captura!$D$35))","v":0},{"$f":"IF(U71+1>=$J$17,0,AE59*(1+Captura!$D$35))","v":0},null,{"$f":"+(W71+AB71+AC71+AD71+AE71+AF71)*Captura!$C$19","v":0},0,null,0,0]
[null,44,"2029-11-06",{"$f":"IF(B72<J$17,Captura!$O$16,0)+Resumen!$M$29+Resumen!$M$30","v":0},null,null,null,0,null,null,{"$f":"IF(B72+1>=$J$17,0,K60*(1+Captura!$D$35))","v":0},{"$f":"IF(B72+1>=$J$17,0,L60*(1+Captura!$D$35))","v":0},{"$f":"IF(B72+1>=$J$17,0,M60*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B72=J$17,Captura!$O$29,0)","v":0},{"$f":"SUM(D72:F72,I72:N72)*Captura!$C$19","v":0},0,null,null,9,44,15029.081580244745,null,{"$f":"+V71*Captura!$O$9/12","v":197.75107342427296},-197.75107342427296,0,{"$f":"IF(U72=J$17,Captura!$O$33,0)","v":0},null,{"$f":"IF(U72+1>=$J$17,0,AC60*(1+Captura!$D$35))","v":0},{"$f":"IF(U72+1>=$J$17,0,AD60*(1+Captura!$D$35))","v":0},{"$f":"IF(U72+1>=$J$17,0,AE60*(1+Captura!$D$35))","v":0},null,{"$f":"+(W72+AB72+AC72+AD72+AE72+AF72)*Captura!$C$19","v":0},0,null,0,0]
[null,45,"2029-12-06",{"$f":"IF(B73<J$17,Captura!$O$16,0)+Resumen!$M$29+Resumen!$M$30","v":0},null,null,null,0,null,null,{"$f":"IF(B73+1>=$J$17,0,K61*(1+Captura!$D$35))","v":0},{"$f":"IF(B73+1>=$J$17,0,L61*(1+Captura!$D$35))","v":0},{"$f":"IF(B73+1>=$J$17,0,M61*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B73=J$17,Captura!$O$29,0)","v":0},{"$f":"SUM(D73:F73,I73:N73)*Captura!$C$19","v":0},0,null,null,10,45,15229.469334648009,null,{"$f":"+V72*Captura!$O$9/12","v":200.38775440326324},-200.38775440326324,0,{"$f":"IF(U73=J$17,Captura!$O$33,0)","v":0},null,{"$f":"IF(U73+1>=$J$17,0,AC61*(1+Captura!$D$35))","v":0},{"$f":"IF(U73+1>=$J$17,0,AD61*(1+Captura!$D$35))","v":0},{"$f":"IF(U73+1>=$J$17,0,AE61*(1+Captura!$D$35))","v":0},null,{"$f":"+(W73+AB73+AC73+AD73+AE73+AF73)*Captura!$C$19","v":0},0,null,0,0]
[null,46,"2030-01-06",{"$f":"IF(B74<J$17,Captura!$O$16,0)+Resumen!$M$29+Resumen!$M$30","v":0},null,null,null,0,null,null,{"$f":"IF(B74+1>=$J$17,0,K62*(1+Captura!$D$35))","v":0},{"$f":"IF(B74+1>=$J$17,0,L62*(1+Captura!$D$35))","v":0},{"$f":"IF(B74+1>=$J$17,0,M62*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B74=J$17,Captura!$O$29,0)","v":0},{"$f":"SUM(D74:F74,I74:N74)*Captura!$C$19","v":0},0,null,null,11,46,15432.528925776649,null,{"$f":"+V73*Captura!$O$9/12","v":203.05959112864014},-203.05959112864014,0,{"$f":"IF(U74=J$17,Captura!$O$33,0)","v":0},null,{"$f":"IF(U74+1>=$J$17,0,AC62*(1+Captura!$D$35))","v":0},{"$f":"IF(U74+1>=$J$17,0,AD62*(1+Captura!$D$35))","v":0},{"$f":"IF(U74+1>=$J$17,0,AE62*(1+Captura!$D$35))","v":0},null,{"$f":"+(W74+AB74+AC74+AD74+AE74+AF74)*Captura!$C$19","v":0},0,null,0,0]
[null,47,"2030-02-06",{"$f":"IF(B75<J$17,Captura!$O$16,0)+Resumen!$M$29+Resumen!$M$30","v":0},null,null,null,0,null,null,{"$f":"IF(B75+1>=$J$17,0,K63*(1+Captura!$D$35))","v":0},{"$f":"IF(B75+1>=$J$17,0,L63*(1+Captura!$D$35))","v":0},{"$f":"IF(B75+1>=$J$17,0,M63*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B75=J$17,Captura!$O$29,0)","v":0},{"$f":"SUM(D75:F75,I75:N75)*Captura!$C$19","v":0},0,null,null,12,47,15638.295978120337,null,{"$f":"+V74*Captura!$O$9/12","v":205.76705234368865},-205.76705234368865,0,{"$f":"IF(U75=J$17,Captura!$O$33,0)","v":0},null,{"$f":"IF(U75+1>=$J$17,0,AC63*(1+Captura!$D$35))","v":0},{"$f":"IF(U75+1>=$J$17,0,AD63*(1+Captura!$D$35))","v":0},{"$f":"IF(U75+1>=$J$17,0,AE63*(1+Captura!$D$35))","v":0},null,{"$f":"+(W75+AB75+AC75+AD75+AE75+AF75)*Captura!$C$19","v":0},0,null,0,0]
[null,48,"2030-03-06",{"$f":"IF(B76<J$17,Captura!$O$16,0)+Resumen!$M$29+Resumen!$M$30","v":0},null,null,null,0,null,null,{"$f":"IF(B76+1>=$J$17,0,K64*(1+Captura!$D$35))","v":0},{"$f":"IF(B76+1>=$J$17,0,L64*(1+Captura!$D$35))","v":0},{"$f":"IF(B76+1>=$J$17,0,M64*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B76=J$17,Captura!$O$29,0)","v":0},{"$f":"SUM(D76:F76,I76:N76)*Captura!$C$19","v":0},0,null,null,1,48,15846.806591161941,null,{"$f":"+V75*Captura!$O$9/12","v":208.5106130416045},-208.5106130416045,0,{"$f":"IF(U76=J$17,Captura!$O$33,0)","v":0},null,{"$f":"IF(U76+1>=$J$17,0,AC64*(1+Captura!$D$35))","v":2339.7171200000007},{"$f":"IF(U76+1>=$J$17,0,AD64*(1+Captura!$D$35))","v":0},{"$f":"IF(U76+1>=$J$17,0,AE64*(1+Captura!$D$35))","v":0},null,{"$f":"+(W76+AB76+AC76+AD76+AE76+AF76)*Captura!$C$19","v":374.3547392000001},2714.0718592000007,null,0,-2339.7171200000007]
[null,49,"2030-04-06",{"$f":"IF(B77<J$17,Captura!$O$16,0)+Resumen!$M$29+Resumen!$M$30","v":0},null,null,null,0,null,null,{"$f":"IF(B77+1>=$J$17,0,K65*(1+Captura!$D$35))","v":0},{"$f":"IF(B77+1>=$J$17,0,L65*(1+Captura!$D$35))","v":0},{"$f":"IF(B77+1>=$J$17,0,M65*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B77=J$17,Captura!$O$29,0)","v":0},{"$f":"SUM(D77:F77,I77:N77)*Captura!$C$19","v":0},0,null,null,2,49,16058.097345710767,null,{"$f":"+V76*Captura!$O$9/12","v":211.2907545488259},-211.2907545488259,0,{"$f":"IF(U77=J$17,Captura!$O$33,0)","v":0},null,{"$f":"IF(U77+1>=$J$17,0,AC65*(1+Captura!$D$35))","v":0},{"$f":"IF(U77+1>=$J$17,0,AD65*(1+Captura!$D$35))","v":0},{"$f":"IF(U77+1>=$J$17,0,AE65*(1+Captura!$D$35))","v":0},null,{"$f":"+(W77+AB77+AC77+AD77+AE77+AF77)*Captura!$C$19","v":0},0,null,0,0]
[null,50,"2030-05-06",{"$f":"IF(B78<J$17,Captura!$O$16,0)+Resumen!$M$29+Resumen!$M$30","v":0},null,null,null,0,null,null,{"$f":"IF(B78+1>=$J$17,0,K66*(1+Captura!$D$35))","v":0},{"$f":"IF(B78+1>=$J$17,0,L66*(1+Captura!$D$35))","v":0},{"$f":"IF(B78+1>=$J$17,0,M66*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B78=J$17,Captura!$O$29,0)","v":0},{"$f":"SUM(D78:F78,I78:N78)*Captura!$C$19","v":0},0,null,null,3,50,16272.205310320243,null,{"$f":"+V77*Captura!$O$9/12","v":214.10796460947688},-214.10796460947688,0,{"$f":"IF(U78=J$17,Captura!$O$33,0)","v":0},null,{"$f":"IF(U78+1>=$J$17,0,AC66*(1+Captura!$D$35))","v":0},{"$f":"IF(U78+1>=$J$17,0,AD66*(1+Captura!$D$35))","v":0},{"$f":"IF(U78+1>=$J$17,0,AE66*(1+Captura!$D$35))","v":0},null,{"$f":"+(W78+AB78+AC78+AD78+AE78+AF78)*Captura!$C$19","v":0},0,null,0,0]
[null,51,"2030-06-06",{"$f":"IF(B79<J$17,Captura!$O$16,0)+Resumen!$M$29+Resumen!$M$30","v":0},null,null,null,0,null,null,{"$f":"IF(B79+1>=$J$17,0,K67*(1+Captura!$D$35))","v":0},{"$f":"IF(B79+1>=$J$17,0,L67*(1+Captura!$D$35))","v":0},{"$f":"IF(B79+1>=$J$17,0,M67*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B79=J$17,Captura!$O$29,0)","v":0},{"$f":"SUM(D79:F79,I79:N79)*Captura!$C$19","v":0},0,null,null,4,51,16489.16804779118,null,{"$f":"+V78*Captura!$O$9/12","v":216.96273747093656},-216.96273747093656,0,{"$f":"IF(U79=J$17,Captura!$O$33,0)","v":0},null,{"$f":"IF(U79+1>=$J$17,0,AC67*(1+Captura!$D$35))","v":0},{"$f":"IF(U79+1>=$J$17,0,AD67*(1+Captura!$D$35))","v":0},{"$f":"IF(U79+1>=$J$17,0,AE67*(1+Captura!$D$35))","v":0},null,{"$f":"+(W79+AB79+AC79+AD79+AE79+AF79)*Captura!$C$19","v":0},0,null,0,0]
[null,52,"2030-07-06",{"$f":"IF(B80<J$17,Captura!$O$16,0)+Resumen!$M$29+Resumen!$M$30","v":0},null,null,null,0,null,null,{"$f":"IF(B80+1>=$J$17,0,K68*(1+Captura!$D$35))","v":0},{"$f":"IF(B80+1>=$J$17,0,L68*(1+Captura!$D$35))","v":0},{"$f":"IF(B80+1>=$J$17,0,M68*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B80=J$17,Captura!$O$29,0)","v":0},{"$f":"SUM(D80:F80,I80:N80)*Captura!$C$19","v":0},0,null,null,5,52,16709.023621761728,null,{"$f":"+V79*Captura!$O$9/12","v":219.85557397054905},-219.85557397054905,0,{"$f":"IF(U80=J$17,Captura!$O$33,0)","v":0},null,{"$f":"IF(U80+1>=$J$17,0,AC68*(1+Captura!$D$35))","v":0},{"$f":"IF(U80+1>=$J$17,0,AD68*(1+Captura!$D$35))","v":0},{"$f":"IF(U80+1>=$J$17,0,AE68*(1+Captura!$D$35))","v":0},null,{"$f":"+(W80+AB80+AC80+AD80+AE80+AF80)*Captura!$C$19","v":0},0,null,0,0]
[null,53,"2030-08-06",{"$f":"IF(B81<J$17,Captura!$O$16,0)+Resumen!$M$29+Resumen!$M$30","v":0},null,null,null,0,null,null,{"$f":"IF(B81+1>=$J$17,0,K69*(1+Captura!$D$35))","v":0},{"$f":"IF(B81+1>=$J$17,0,L69*(1+Captura!$D$35))","v":0},{"$f":"IF(B81+1>=$J$17,0,M69*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B81=J$17,Captura!$O$29,0)","v":0},{"$f":"SUM(D81:F81,I81:N81)*Captura!$C$19","v":0},0,null,null,6,53,16931.810603385216,null,{"$f":"+V80*Captura!$O$9/12","v":222.78698162348971},-222.78698162348971,0,{"$f":"IF(U81=J$17,Captura!$O$33,0)","v":0},null,{"$f":"IF(U81+1>=$J$17,0,AC69*(1+Captura!$D$35))","v":0},{"$f":"IF(U81+1>=$J$17,0,AD69*(1+Captura!$D$35))","v":0},{"$f":"IF(U81+1>=$J$17,0,AE69*(1+Captura!$D$35))","v":0},null,{"$f":"+(W81+AB81+AC81+AD81+AE81+AF81)*Captura!$C$19","v":0},0,null,0,0]
[null,54,"2030-09-06",{"$f":"IF(B82<J$17,Captura!$O$16,0)+Resumen!$M$29+Resumen!$M$30","v":0},null,null,null,0,null,null,{"$f":"IF(B82+1>=$J$17,0,K70*(1+Captura!$D$35))","v":0},{"$f":"IF(B82+1>=$J$17,0,L70*(1+Captura!$D$35))","v":0},{"$f":"IF(B82+1>=$J$17,0,M70*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B82=J$17,Captura!$O$29,0)","v":0},{"$f":"SUM(D82:F82,I82:N82)*Captura!$C$19","v":0},0,null,null,7,54,17157.568078097018,null,{"$f":"+V81*Captura!$O$9/12","v":225.75747471180287},-225.75747471180287,0,{"$f":"IF(U82=J$17,Captura!$O$33,0)","v":0},null,{"$f":"IF(U82+1>=$J$17,0,AC70*(1+Captura!$D$35))","v":0},{"$f":"IF(U82+1>=$J$17,0,AD70*(1+Captura!$D$35))","v":0},{"$f":"IF(U82+1>=$J$17,0,AE70*(1+Captura!$D$35))","v":0},null,{"$f":"+(W82+AB82+AC82+AD82+AE82+AF82)*Captura!$C$19","v":0},0,null,0,0]
[null,55,"2030-10-06",{"$f":"IF(B83<J$17,Captura!$O$16,0)+Resumen!$M$29+Resumen!$M$30","v":0},null,null,null,0,null,null,{"$f":"IF(B83+1>=$J$17,0,K71*(1+Captura!$D$35))","v":0},{"$f":"IF(B83+1>=$J$17,0,L71*(1+Captura!$D$35))","v":0},{"$f":"IF(B83+1>=$J$17,0,M71*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B83=J$17,Captura!$O$29,0)","v":0},{"$f":"SUM(D83:F83,I83:N83)*Captura!$C$19","v":0},0,null,null,8,55,17386.335652471644,null,{"$f":"+V82*Captura!$O$9/12","v":228.76757437462689},-228.76757437462689,0,{"$f":"IF(U83=J$17,Captura!$O$33,0)","v":0},null,{"$f":"IF(U83+1>=$J$17,0,AC71*(1+Captura!$D$35))","v":0},{"$f":"IF(U83+1>=$J$17,0,AD71*(1+Captura!$D$35))","v":0},{"$f":"IF(U83+1>=$J$17,0,AE71*(1+Captura!$D$35))","v":0},null,{"$f":"+(W83+AB83+AC83+AD83+AE83+AF83)*Captura!$C$19","v":0},0,null,0,0]
[null,56,"2030-11-06",{"$f":"IF(B84<J$17,Captura!$O$16,0)+Resumen!$M$29+Resumen!$M$30","v":0},null,null,null,0,null,null,{"$f":"IF(B84+1>=$J$17,0,K72*(1+Captura!$D$35))","v":0},{"$f":"IF(B84+1>=$J$17,0,L72*(1+Captura!$D$35))","v":0},{"$f":"IF(B84+1>=$J$17,0,M72*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B84=J$17,Captura!$O$29,0)","v":0},{"$f":"SUM(D84:F84,I84:N84)*Captura!$C$19","v":0},0,null,null,9,56,17618.153461171267,null,{"$f":"+V83*Captura!$O$9/12","v":231.81780869962191},-231.81780869962191,0,{"$f":"IF(U84=J$17,Captura!$O$33,0)","v":0},null,{"$f":"IF(U84+1>=$J$17,0,AC72*(1+Captura!$D$35))","v":0},{"$f":"IF(U84+1>=$J$17,0,AD72*(1+Captura!$D$35))","v":0},{"$f":"IF(U84+1>=$J$17,0,AE72*(1+Captura!$D$35))","v":0},null,{"$f":"+(W84+AB84+AC84+AD84+AE84+AF84)*Captura!$C$19","v":0},0,null,0,0]
[null,57,"2030-12-06",{"$f":"IF(B85<J$17,Captura!$O$16,0)+Resumen!$M$29+Resumen!$M$30","v":0},null,null,null,0,null,null,{"$f":"IF(B85+1>=$J$17,0,K73*(1+Captura!$D$35))","v":0},{"$f":"IF(B85+1>=$J$17,0,L73*(1+Captura!$D$35))","v":0},{"$f":"IF(B85+1>=$J$17,0,M73*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B85=J$17,Captura!$O$29,0)","v":0},{"$f":"SUM(D85:F85,I85:N85)*Captura!$C$19","v":0},0,null,null,10,57,17853.062173986884,null,{"$f":"+V84*Captura!$O$9/12","v":234.90871281561689},-234.90871281561689,0,{"$f":"IF(U85=J$17,Captura!$O$33,0)","v":0},null,{"$f":"IF(U85+1>=$J$17,0,AC73*(1+Captura!$D$35))","v":0},{"$f":"IF(U85+1>=$J$17,0,AD73*(1+Captura!$D$35))","v":0},{"$f":"IF(U85+1>=$J$17,0,AE73*(1+Captura!$D$35))","v":0},null,{"$f":"+(W85+AB85+AC85+AD85+AE85+AF85)*Captura!$C$19","v":0},0,null,0,0]
[null,58,"2031-01-06",{"$f":"IF(B86<J$17,Captura!$O$16,0)+Resumen!$M$29+Resumen!$M$30","v":0},null,null,null,0,null,null,{"$f":"IF(B86+1>=$J$17,0,K74*(1+Captura!$D$35))","v":0},{"$f":"IF(B86+1>=$J$17,0,L74*(1+Captura!$D$35))","v":0},{"$f":"IF(B86+1>=$J$17,0,M74*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B86=J$17,Captura!$O$29,0)","v":0},{"$f":"SUM(D86:F86,I86:N86)*Captura!$C$19","v":0},0,null,null,11,58,18091.103002973377,null,{"$f":"+V85*Captura!$O$9/12","v":238.04082898649179},-238.04082898649179,0,{"$f":"IF(U86=J$17,Captura!$O$33,0)","v":0},null,{"$f":"IF(U86+1>=$J$17,0,AC74*(1+Captura!$D$35))","v":0},{"$f":"IF(U86+1>=$J$17,0,AD74*(1+Captura!$D$35))","v":0},{"$f":"IF(U86+1>=$J$17,0,AE74*(1+Captura!$D$35))","v":0},null,{"$f":"+(W86+AB86+AC86+AD86+AE86+AF86)*Captura!$C$19","v":0},0,null,0,0]
[null,59,"2031-02-06",{"$f":"IF(B87<J$17,Captura!$O$16,0)+Resumen!$M$29+Resumen!$M$30","v":0},null,null,null,0,null,null,{"$f":"IF(B87+1>=$J$17,0,K75*(1+Captura!$D$35))","v":0},{"$f":"IF(B87+1>=$J$17,0,L75*(1+Captura!$D$35))","v":0},{"$f":"IF(B87+1>=$J$17,0,M75*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B87=J$17,Captura!$O$29,0)","v":0},{"$f":"SUM(D87:F87,I87:N87)*Captura!$C$19","v":0},0,null,null,12,59,18332.31770967969,null,{"$f":"+V86*Captura!$O$9/12","v":241.21470670631172},-241.21470670631172,0,{"$f":"IF(U87=J$17,Captura!$O$33,0)","v":0},null,{"$f":"IF(U87+1>=$J$17,0,AC75*(1+Captura!$D$35))","v":0},{"$f":"IF(U87+1>=$J$17,0,AD75*(1+Captura!$D$35))","v":0},{"$f":"IF(U87+1>=$J$17,0,AE75*(1+Captura!$D$35))","v":0},null,{"$f":"+(W87+AB87+AC87+AD87+AE87+AF87)*Captura!$C$19","v":0},0,null,0,0]
[null,60,"2031-03-06",{"$f":"IF(B88<J$17,Captura!$O$16,0)","v":0},null,null,null,0,null,null,{"$f":"IF(B88+1>=$J$17,0,K76*(1+Captura!$D$35))","v":0},{"$f":"IF(B88+1>=$J$17,0,L76*(1+Captura!$D$35))","v":0},{"$f":"IF(B88+1>=$J$17,0,M76*(1+Captura!$D$35))","v":0},null,{"$f":"IF(B88=J$17,Captura!$O$29,0)","v":0},{"$f":"SUM(D88:F88,I88:N88)*Captura!$C$19","v":0},0,null,null,1,60,18576.748612475418,null,{"$f":"+V87*Captura!$O$9/12","v":244.43090279572922},-244.43090279572922,0,{"$f":"IF(U88=J$17,Captura!$O$33,0)","v":0},null,{"$f":"IF(U88+1>=$J$17,0,AC76*(1+Captura!$D$35))","v":0},{"$f":"IF(U88+1>=$J$17,0,AD76*(1+Captura!$D$35))","v":0},{"$f":"IF(U88+1>=$J$17,0,AE76*(1+Captura!$D$35))","v":0},null,{"$f":"+(W88+AB88+AC88+AD88+AE88+AF88)*Captura!$C$19","v":0},0,null,0,0]
[]
[]
[]
[null,"Notas:"]
[null,"1. Esta cotización no es una autorización y no representa ninguna obligación para Leasing Mobile de México, S. A. de C. V."]
[null,"2. La información descrita en el presente documento está sujeta a cambios sin previo aviso."]
[null,"3. Esta cotización no considera gastos que el equipo requiera para su adquisición, uso o mantenimiento."]
[null,"4. Las rentas en depósito serán devueltas al cumplimiento de todas las obligaciones contractauales del Arrendatario."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"__________________________________"]
[null,"Leasing Mobile de Mexico, SA de CV"]
[null,{"$f":"+Captura!D31","v":"xxxx"}]
[null,{"$f":"+Captura!D32","v":"xxxx"}]
[null,{"$f":"+Captura!D33","v":"xxxx"}]