{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["DATOS"],"not_rendered":{"charts":1,"images":24,"macros":1,"external_links":0,"defined_names":13,"comments":1,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"DATOS","index":0,"n_rows":446,"n_cols":102,"rows_kept":446,"cut":false,"hidden":false,"merged":[[2,26,2,33],[1,6,1,11],[1,16,1,18],[3,6,3,11],[1,21,1,24],[196,6,196,11],[91,38,91,45],[4,9,5,10],[112,19,112,21],[22,16,22,17],[40,26,40,33],[17,16,17,18],[15,26,15,33],[124,15,124,22],[13,6,14,11],[102,15,102,22],[104,19,104,22],[134,20,134,22],[104,15,104,16],[161,1,161,2],[151,1,151,4],[153,1,153,2],[61,1,61,4],[71,15,71,22],[1,1,1,4],[13,1,13,4],[20,1,20,4],[62,3,64,4],[4,3,4,4],[28,3,28,4]]}
[]
[null,"DATOS PERSONALES Y LABORALES",null,null,null,null,"RESULTADOS COMPLEMENTO JUBILACIÓN",null,null,null,null,null,null,null,null,null,"DATOS SELECCIONABLES",null,null,null,null,"VALOR ACTUAL ACTUARIAL",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,"Sexo (V=1, M=2)",null,{"$f":"IF($R$4=TRUE,1,2)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RESUMEN DE DATOS PARA EL PERIODO TRANSITORIO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Año (2018-2067)",null,{"$f":"YEAR($AC$60)","v":2040}]
[null,"Sexo",null,null,null,null,"Información del primer año tras la jubilación",null,null,null,null,null,null,null,null,null,"Sexo",true,false,null,null,"Edad","Factor",null,null,null,null,null,null,null,null,null,null,null,null,"Actualizaciones",null,"Año validez",2024,null,null,null,null,"Opción 1","Opción 2",null,"Suma bases actualizadas"]
[null,null,{"$f":"IF(S4=TRUE,\"Número de hijos a efectos del complemento por brecha de género:\",\"\")","v":""},"Dos",null,null,null,null,"Mensual",{"$f":"IFERROR(CONCATENATE(\"% salario neto previo a la jubilación (\",ROUND(W79,0),\" €)\"),\"\")","v":"% salario neto previo a la jubilación (32015 €)"},null,null,null,null,null,null,"CCAA","Comunitat Valenciana",null,null,{"$f":"V5-60","v":1},61,{"$f":"VAACF($C$65,$C$70,$AY8:$AY$47)","v":24.886138084485346},null,null,null,"Año","Años B.Reg.","Edad Jub. normal","Años cot. Jub. 65","Límite 1 meses cot.","%","Límite 2 meses cot.","%",null,"Quitar una fila al rango Transitorio",null,null,null,"Hecho",null,null,"Año","Últimos","Mejores","De","Opción 1","Opción 2",null,null,"Actualizado para 2023",null,null,"Probabilidades de supervivencia con promedio de años vividos (proviene de Datos para el simulador - Probabilidades)"]
[null,null,null,null,null,null,"Datos en € actuales","Anual","(14 pagas)",null,null,null,null,null,null,null,"Régimen",true,false,null,{"$f":"V6-60","v":2},62,{"$f":"VAACF($C$65,$C$70,$AY9:$AY$47)","v":24.01978439084667},null,null,null,2024,25,{"$f":"66+(6/12)","v":66.5},{"$f":"38+(0/12)","v":38},49,2.0999999999999999E-3,258,1.9E-3,null,"Actualizar el año validez",null,null,null,"Hecho",null,null,2023,300,300,300,{"$f":"SUM(INDIRECT(ADDRESS(99,41)&\":\"&ADDRESS(98+AR6,41)))","v":1290338.9754379236},{"$f":"AU6","v":1290338.9754379236},null,null,"Columna","Hombre","Años"]
[null,"Fecha de nacimiento (día / mes / año)",5,12,1975,null,"GASTOS PREVISTOS EN LA JUBILACIÓN",{"$f":"IF(C36=0,\"\",C36*12)","v":32400},{"$f":"IFERROR(H7/14,\"\")","v":2314.2857142857142},{"$f":"IFERROR(H7/$W$79,\"\")","v":1.0120215756383495},null,null,null,null,null,null,"Ahorro actual",0,null,null,3,63,{"$f":"VAACF($C$65,$C$70,$AY10:$AY$47)","v":23.160441011845691},null,null,null,2025,25,{"$f":"66+(8/12)","v":66.666666666666671},{"$f":"38+(3/12)","v":38.25},49,2.0999999999999999E-3,258,1.9E-3,null,"Nuevas probabilidades supervivencia (cada dos años)",null,null,null,"Hecho",null,null,2024,300,300,300,1290338.9754379236,1290338.9754379236,null,null,"aplicable","Edades",2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071]
[null,null,null,null,null,null,"INGRESOS NETOS PREVISTOS EN LA JUBILACIÓN",{"$f":"IFERROR(V92,\"\")","v":23860.547755610507},{"$f":"IFERROR(H8/14,\"\")","v":1704.3248396864649},{"$f":"IFERROR(H8/$W$79,\"\")","v":0.74528978812429103},null,null,null,null,null,null,"Perfil de riesgo","Conservador",null,null,4,64,{"$f":"VAACF($C$65,$C$70,$AY11:$AY$47)","v":22.308283247507582},null,null,null,2026,25,{"$f":"66+(10/12)","v":66.833333333333329},{"$f":"38+(3/12)","v":38.25},49,2.0999999999999999E-3,258,1.9E-3,null,"Nuevas bases de cotización (también validación de datos)",null,null,null,"Hecho",null,null,2025,300,300,300,1290338.9754379236,{"$f":"AU8","v":1290338.9754379236},null,null,{"$f":"IF($BA$2=1,HLOOKUP($BA$3,$BA$7:$CX$47,AZ8-59),HLOOKUP($BA$3,$BA$50:$CX$90,AZ8-59))","v":0.99498895187597902},61,0.99168137311746318,0.99254088088398895,0.99272432689196299,0.99290250048096229,0.99307544902015521,0.99324322487014038,0.99340589040467808,0.99356351299865997,0.99371616702528109,0.99386393136681817,0.99400689190685954,0.99414513603532229,0.99427875714363378,0.9944078516278777,0.99453251838994861,0.99465285783495416,0.99476897337218673,0.99488096941289472,0.99498895187597902,0.99509302668428989,0.99519329976009563,0.99528987803165647,0.9953828689339308,0.99547237690129298,0.99555850687443059,0.99564136379303347,0.99572105060591931,0.99579766775990142,0.99587131620725866,0.99594209340206497,0.99601009680068697,0.99607542136278859,0.99613815805039052,0.99619839932637311,0.9962562336574925,0.9963117465106992,0.99636502285704898,0.99641614416683033,0.99646519091502217,0.99651224107559822,0.99655666523198028,0.9965992412525555,0.99664003911692334,0.99667912780566215,0.99671657429887073,0.99675244208144953,0.9967867941353401,0.99681968944641841,0.99685118750038482,0.99688134428307329]
[null,"Salario anual bruto (€)",37300,null,null,null,"Pensión pública probable neta",{"$f":"IFERROR(V83,\"\")","v":23860.547755610507},{"$f":"IFERROR(H9/14,\"\")","v":1704.3248396864649},{"$f":"IFERROR(H9/$W$79,\"\")","v":0.74528978812429103},null,null,null,null,null,null,"Edad de jubilación",780,null,null,5,65,{"$f":"VAACF($C$65,$C$70,$AY12:$AY$47)","v":21.465038216098929},null,null,null,2027,25,67,{"$f":"38+(6/12)","v":38.5},248,1.9E-3,264,1.8E-3,null,"Nuevos límites de pensiones",null,null,null,"Hecho",null,null,2026,300,302,304,{"$f":"SUM(INDIRECT(ADDRESS(99,41)&\":\"&ADDRESS(98+AR9,41)))","v":1290338.9754379236},{"$f":"SUMIF(INDIRECT(ADDRESS(99,41)&\":\"&ADDRESS(98+AT9,41)),\">\"&SMALL(INDIRECT(ADDRESS(99,41)&\":\"&ADDRESS(98+AT9,41)),(AT9-AS9)))","v":1297908.0417560707},null,null,{"$f":"IF($BA$2=1,HLOOKUP($BA$3,$BA$7:$CX$47,AZ9-59),HLOOKUP($BA$3,$BA$50:$CX$90,AZ9-59))","v":0.9945112897614008},62,0.99086309886282053,0.9918744759612147,0.99207206769567424,0.99226398058427334,0.99245026401693692,0.9926309768844509,0.99280618458246728,0.99297596000466615,0.9931403835528072,0.9932995406256776,0.99345352263167186,0.99360242447511027,0.99374634706673048,0.99388539382230789,0.99401967115819601,0.99414928749433207,0.99427435375534856,0.99439498336773235,0.9945112897614008,0.99462338636955039,0.9947313886282747,0.99483541197667036,0.99493556985923581,0.99503197721717351,0.99512474599932932,0.99521398965783325,0.99529981814416602,0.9953823404143034,0.99546166542417225,0.99553789763526868,0.99561114200975664,0.99568150101078012,0.99574907310355509,0.99581395725764632,0.99587624844244815,0.99593603962888322,0.99599342178931816,0.996048483398427,0.99610130993222123,0.99615198586778853,0.99619983379522115,0.99624569108009031,0.99628963270393234,0.99633173364733463,0.99637206589516436,0.99641069742996902,0.99644769673728628,0.99648312780119652,0.99651705311038574,0.99654953365172017]
[null,null,null,null,null,null,"Importe del Pago único bruto",{"$f":"IF(AND(AD43=2,R12=TRUE),IF(BC97=5,880,800)*(H9/500)^(1/1.65),0)","v":0},null,null,null,null,null,null,null,null,"Pensión estimada por la SS",false,true,null,6,66,{"$f":"VAACF($C$65,$C$70,$AY13:$AY$47)","v":20.630178776032327},null,null,null,null,null,null,null,null,null,null,null,null,"Nueva distribución de gastos",null,null,null,"Hecho",null,null,2027,300,304,308,{"$f":"SUM(INDIRECT(ADDRESS(99,41)&\":\"&ADDRESS(98+AR10,41)))","v":1290338.9754379236},{"$f":"SUMIF(INDIRECT(ADDRESS(99,41)&\":\"&ADDRESS(98+AT10,41)),\">\"&SMALL(INDIRECT(ADDRESS(99,41)&\":\"&ADDRESS(98+AT10,41)),(AT10-AS10)))","v":1305552.0950772311},null,null,0.99399188476008382,63,0.98994902014327568,0.9911844470479908,0.9913948233170975,0.99159915383853336,0.99179749048097809,0.99198989661018755,0.9921764410979399,0.99235720231759816,0.99253226514481763,0.99270172145927915,0.99286566714509494,0.99302420458870799,0.99317744068241176,0.99332548531970111,0.99346845189987065,0.99360645582645835,0.99373961600259553,0.99386805184290961,0.99399188476008382,0.99411123567232484,0.9942262275013829,0.99433698267401671,0.9944436221167845,0.99454626876443497,0.99464504155277778,0.99474006042048235,0.99483144330931617,0.99491930666277406,0.99500376543280522,0.99508493156715849,0.99516291602049145,0.99523782824856599,0.99530977420845901,0.99537885786146452,0.99544518017088801,0.99550884109969107,0.99556993711581032,0.9956285626867627,0.99568480828379746,0.99573876387841664,0.99578970858197224,0.99583853372892406,0.99588531929518176,0.99593014525939272,0.99597308759961245,0.99601421979585814,0.99605361333083542,0.99609133818537932,0.99612745934323954,0.99616204178870515]
[null,null,"Años","Meses",null,null,"Rentas del ahorro privado netas",{"$f":"IFERROR(V90,\"\")","v":0},{"$f":"IFERROR(H11/14,\"\")","v":0},{"$f":"IFERROR(H11/$W$79,\"\")","v":0},null,null,null,null,null,null,"Complemento brecha género",33.200000000000003,null,null,7,67,{"$f":"VAACF($C$65,$C$70,$AY14:$AY$47)","v":19.803725556037286},null,null,null,null,null,null,null,null,null,null,null,null,"Nuevo factor de sostenibilidad",null,null,null,"Hecho",null,null,2028,300,306,312,{"$f":"SUM(INDIRECT(ADDRESS(99,41)&\":\"&ADDRESS(98+AR11,41)))","v":1290338.9754379236},{"$f":"SUMIF(INDIRECT(ADDRESS(99,41)&\":\"&ADDRESS(98+AT11,41)),\">\"&SMALL(INDIRECT(ADDRESS(99,41)&\":\"&ADDRESS(98+AT11,41)),(AT11-AS11)))","v":1313171.4556039697},null,null,0.99335636044247477,64,0.9890122436444021,0.99030116030647852,0.99053009588772845,0.99075245359657749,0.99096829018509158,0.99117767341997387,0.9913806785651238,0.99157739089163621,0.99176790267844761,0.99195231371031611,0.99213072877667885,0.99230325917671314,0.99247002071598744,0.99263113270991621,0.99278671897666093,0.99293690534262902,0.99308182064816297,0.99322159523019848,0.99335636044247477,0.99348624863972568,0.99361139318653691,0.99373192695280688,0.99384798231631666,0.99395969215942614,0.99406718637080882,0.99417059584449041,0.99427004798413054,0.99436567069422188,0.99445758738588674,0.99454592147459198,0.99463079338036298,0.99471232152975086,0.9947906213532447,0.994865806282624,0.99493798575572556,0.99500726971211118,0.99507376159833205,0.99513756536005726,0.99519877894836606,0.99525749981765255,0.99531294462994213,0.99536608213353928,0.99541700078792483,0.9954657860587196,0.99551252141121993,0.99555728731251458,0.99560016073242319,0.99564121764402236,0.99568052951908637,0.99571816683248859]
[null,{"$f":"CONCATENATE(\"Tiempo cotizado hasta \",Día,\"-\",MONTH(TODAY()),\"-\",YEAR(TODAY()))","v":"Tiempo cotizado hasta 5-1-2024"},19,6,null,null,"Necesidad de ingresos adicionales",{"$f":"IFERROR(V93,\"\")","v":8539.452244389493},{"$f":"IFERROR(H12/14,\"\")","v":609.96087459924945},{"$f":"IFERROR(H12/$W$79,\"\")","v":0.26673178751405846},null,null,null,null,null,null,"Pago único",false,true,null,8,68,{"$f":"VAACF($C$65,$C$70,$AY15:$AY$47)","v":18.986881727884825},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2029,300,308,316,1290338.9754379236,1320690.8873859195,null,null,0.99269798188197056,65,0.98800129323534736,0.98944184065396967,0.98968584549555549,0.98992283777298873,0.99015287791120976,0.99037603832181931,0.99059239892966378,0.99080205214919825,0.99100509490804567,0.99120163412637163,0.99139178222856572,0.99157565764089906,0.99175338329361262,0.99192508760925524,0.99209090152606982,0.99225095997655,0.99240539989197618,0.99255436021640808,0.99269798188197056,0.99283640483697067,0.99296977251953988,0.99309822538024684,0.99322190536329347,0.99334095342127138,0.99345550850565212,0.99356571056948428,0.99367169506666331,0.993773597458396,0.99387155070044886,0.99396568575592958,0.99405613108807556,0.99414301315890219,0.99422645393622788,0.99430657538622635,0.99438349397814585,0.994457326683306,0.99452818347231076,0.99459617581762771,0.99466140769470535,0.99472398307725007,0.99478306760011759,0.99483969258260374,0.99489395400143266,0.99494594133818826,0.99499574407260982,0.99504344768765607,0.99508913516367825,0.99513288648405318,0.99517477813403554,0.99521488559715776]
[null,null,null,null,null,null,"Ahorro necesario",{"$f":"T96","v":14438.271480245836},{"$f":"H13*NOMINAL(C65,12)/C65/12","v":1192.298960441103},{"$f":"H13/Ingresos","v":0.3870850262800492},null,null,null,null,null,null,null,null,null,null,9,69,{"$f":"VAACF($C$65,$C$70,$AY16:$AY$47)","v":18.179098998959219},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2030,300,310,320,1290338.9754379236,1328211.4110303689,null,null,0.99198781916417123,66,0.9869840435510534,0.98856183020491362,0.98881855353967463,0.98906790006998213,0.98930993306062254,0.9895447292888635,0.98977237252908468,0.98999296006807969,0.99020659319105797,0.9904133846915586,0.99061345237052922,0.99080692103151791,0.99099391998355013,0.99117458455074015,0.9913490515546437,0.99151746332562063,0.99167996470302655,0.99183670003169422,0.99198781916417123,0.99213346895319277,0.992273799769822,0.99240895947935315,0.99253909795966477,0.99266436259298008,0.99278490026533783,0.99290085737282918,0.99301237731357861,0.99311960248736963,0.99322267230814787,0.99332172468634772,0.99341689453983251,0.99350831529172035,0.99359611536640979,0.9936804226958319,0.99376136071132559,0.99383905085291713,0.99391361005972567,0.99398515477742033,0.99405379544949235,0.99411964102843808,0.9941818132233663,0.99424139722787164,0.9942984944998513,0.99435319899866159,0.99440560468757522,0.99445580152929691,0.99450387649314231,0.99454991454490671,0.99459399615339406,0.99463619979345241]
[null,"DATOS PERFIL DE AHORRO",null,null,null,null,{"$f":"IFERROR(IF(OR(Año=0,Años_cotizados=0,Años_edad_jubilación=0)=TRUE,\"\",IF(AA30<=YEAR(S74),\"El año de jubilación debe ser \"&YEAR(S74)+1&\" o superior: aumente el año de nacimiento o la edad de jubilación para una simulación válida\",IF(Años_cotizados>YEAR(S74)-Año-16,\"Los años cotizados no pueden dar lugar a cotizaciones antes de los 16 años: disminuya su valor para una simulación válida\",IF(Años_edad_jubilación+Meses_edad_jubilación/12<C25+D25/12,\"Edad de jubilación incoherente\",\"\")))),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,10,70,{"$f":"VAACF($C$65,$C$70,$AY17:$AY$47)","v":17.381763980638471},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2031,300,312,324,1290338.9754379236,1335756.7973955439,null,null,0.99116016508433524,67,0.98585223264146016,0.98753913097337687,0.98781047664068611,0.9880740243687588,0.9883298415227223,0.98857800796650785,0.98881861455583109,0.98905176116502103,0.98927755765052861,0.98949612188731928,0.98970757874379367,0.98991206009659949,0.99010970382118879,0.99030065080170537,0.99048504741896026,0.99066304356417834,0.99083479262566743,0.99100044749833138,0.99116016508433524,0.99131410278345378,0.9914624175014165,0.99160526764533008,0.99174281013177423,0.99187520087685466,0.99200259629787357,0.99212514981936006,0.99224301336706811,0.99235633787303312,0.9924652702656056,0.99256995648257484,0.99267053946106587,0.99276715964242146,0.9928599534706567,0.99294905539195477,0.99303459635640801,0.99311670481147918,0.99319550421329095,0.99327111751480146,0.99334366167740684,0.99341325165804084,0.99347895867250058,0.99354193142460845,0.99360227488515385,0.99366009001789513,0.99371547529215654,0.99376852667705939,0.99381933514336551,0.99386799016683658,0.99391457821890206,0.99395918127377858]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,71,{"$f":"VAACF($C$65,$C$70,$AY18:$AY$47)","v":16.596403945648639},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2032,300,314,328,1290338.9754379236,1343258.1816066061,null,null,0.99029423029792663,68,0.9847626832648253,0.9865829344929502,0.98686104937436869,0.98713117142719875,0.98739336958809354,0.98764772430161274,0.98789433050171405,0.98813328962007096,0.98836471559570138,0.98858872736791614,0.98880545486458171,0.98901503202504093,0.98921760078320287,0.98941330557171714,0.98960229633100261,0.98978472649491489,0.98996075350274504,0.99013053479061897,0.99029423029792663,0.99045200146727841,0.99060400924043734,0.99075041655999008,0.99089138337041283,0.99102707011519464,0.99115763724304828,0.99128324120449018,0.99140403894498386,0.99152018341968617,0.9916318270788792,0.99173911887642341,0.99184220477128382,0.99194122921789207,0.99203633217425613,0.99212765110135082,0.99221532045787442,0.99229947171070854,0.99238023181955937,0.99245772625350936,0.99253207497482721,0.99260339645162587,0.99267073790742721,0.99273527706093667,0.99279712137727227,0.99285637433240759,0.99291313739665754,0.99296750804775979,0.99301958075809327,0.99306944550590093,0.99311719226655848,0.99316290501997639]
[null,"Importe que tiene previsto ahorrar anualmente",0,{"$f":"IFERROR(IF(Ahorro_máximo_anual=0,\"\",ROUND(Ahorro_máximo_anual/Ingresos,3)*100&\"% \"&\"salario bruto\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,72,{"$f":"VAACF($C$65,$C$70,$AY19:$AY$47)","v":15.825285724960727},null,null,null,"TASA DE SUSTITUCIÓN ETAPA TRANSICIÓN Y FINAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2033,300,316,332,1290338.9754379236,1350747.197362033,null,null,0.98927895346866956,69,0.9836748911084201,0.98545980968159308,0.98574599816537944,0.98602396286486682,0.98629377509146576,0.98655551715330936,0.98680928636664966,0.98705518804570225,0.987293338011064,0.98752385957330402,0.98774688606401961,0.9879625553057908,0.9881710126338229,0.98837240738294507,0.98856689388761265,0.98875462949796578,0.98893577606083227,0.98911049543374241,0.98927895346866956,0.98944131453552508,0.98959774499895381,0.98974841223293675,0.98989348111440589,0.99003311752443268,0.99016748435790525,0.99029674449588945,0.99042105834362426,0.99054058429305358,0.99065547825507927,0.99076589413571292,0.99087198184508152,0.99097388980257139,0.99107176192920021,0.99116574064288021,0.99125596337692612,0.99134256555553146,0.99142567811573235,0.99150542949127374,0.99158194362443142,0.99165534295382862,0.99172464679763339,0.99179106572730613,0.99185471169400041,0.99191569114607014,0.99197410804251074,0.99203006283533235,0.99208365298529966,0.99213497095178838,0.99218410919841826,0.99223115418761365]
[null,"Incremento previsto del ahorro anual",0.03,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,73,{"$f":"VAACF($C$65,$C$70,$AY20:$AY$47)","v":15.068034397251665},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2034,300,318,336,1290338.9754379236,1358224.9497120338,null,null,0.9880881827952549,70,0.98223602014495726,0.98412445379477631,0.98442148053924206,0.98470997141805172,0.98499000028709982,0.98526165399570309,0.98552503140748227,0.98578024336660031,0.98602740922947441,0.98626665785719025,0.98649812709996842,0.98672196081729469,0.98693830887131162,0.98714732612702238,0.98734917444579928,0.98754401569924544,0.98773201825816281,0.98791334999487557,0.9880881827952549,0.98825668803010225,0.98841903858699787,0.98857540685950085,0.98872596573135985,0.98887088560807646,0.98901033637560687,0.98914448794277265,0.98927350521263413,0.98939755359782344,0.98951679450501662,0.98963138785074156,0.98974148905718007,0.98984725253961092,0.98994882722374755,0.99004636153932979,0.99013999741300207,0.99022987528430362,0.99031613208000835,0.99039890024468036,0.9904783092121846,0.99055448443556748,0.99062640975967253,0.99069534172229612,0.9907613947784859,0.9908246808786757,0.99088530747344816,0.99094337902301555,0.99099899548748427,0.9910522548202898,0.99110325148633194,0.99115207594824883]
[null,"Ahorro acumulado actual en productos para la jubilación",0,null,null,null,null,null,null,null,null,null,null,null,null,null,"DATOS A ACTUALIZAR CADA AÑO",null,null,null,14,74,{"$f":"VAACF($C$65,$C$70,$AY21:$AY$47)","v":14.323919715457048},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2035,300,320,340,1290338.9754379236,1365690.3716406154,null,null,0.98665587912596875,71,0.98073680042615541,0.98242907923671141,0.98274579917773319,0.98305341982615646,0.9833520207025167,0.98364169384939648,0.98392254429807979,0.98419469010560778,0.98445825832772993,0.98471338652260088,0.98496022028256713,0.98519891418574657,0.98542962683884483,0.98565252434545114,0.98586777784237611,0.98607556046197364,0.98627605135560292,0.98646943018598177,0.98665587912596875,0.98683558137335492,0.98700872112652149,0.98717548159679269,0.98733604751522142,0.987490600111395,0.98763932114485775,0.98778239136899026,0.98791998705675288,0.98805228349043994,0.98817945346437086,0.98830166727912794,0.98841909074197831,0.98853188818057391,0.98864021941803926,0.98874424129489702,0.9888441061565002,0.98893996285243002,0.98903195824777079,0.98912023270725602,0.98920492560517359,0.98928616882010834,0.98936287993050898,0.9894363991291677,0.98950684781171705,0.98957434488455043,0.9896390067507852,0.98970094282759002,0.98976026052610566,0.98981706477178089,0.98987145548921462,0.98992352960588215]
[null,"Perfil de riesgo inversor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RG",null,null,15,75,{"$f":"VAACF($C$65,$C$70,$AY22:$AY$47)","v":13.594398967452006},null,null,null,null,null,null,null,null,"Año de jubilación según datos introducidos por el usuario",{"$f":"YEAR(AC60)","v":2040},null,null,null,null,null,null,null,null,null,2036,300,322,344,1290338.9754379236,1373143.4847700705,null,null,0.98511913811309948,72,0.97876370765701004,0.98068501397562091,0.98101730007999077,0.98134003472077747,0.98165330137818163,0.98195719799690906,0.98225183455142795,0.98253733548150202,0.98281383473625483,0.98308147677271107,0.98334041402124117,0.98359080893202311,0.9838328289304884,0.98406664895836971,0.9842924474449547,0.98451040682544377,0.98472071552573015,0.98492356197886377,0.98511913811309948,0.98530763485714279,0.98548924663520066,0.98566416587895278,0.98583258551658459,0.98599469698005893,0.98615069068913186,0.98630075558620722,0.98644507809274606,0.98658384114703612,0.98671722617875868,0.98684541212164145,0.98696857341402033,0.98708688148948931,0.98720050429164841,0.98730960725069872,0.98741434931359118,0.98751488742228188,0.98761137452022907,0.98770395954693879,0.9877927864601852,0.98787799619705563,0.98795845168354368,0.98803555939692433,0.98810944629566366,0.98818023782561881,0.98824805495264956,0.98831301312637287,0.98837522531031907,0.98843480096156688,0.98849184504144927,0.98854645951241071]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Base mínima",1323,null,null,16,76,{"$f":"VAACF($C$65,$C$70,$AY23:$AY$47)","v":12.87866129793624},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2037,300,324,348,1290338.9754379236,1380584.3082725704,null,null,0.98348939930449175,73,0.97648306929584494,0.97892542081380163,0.97926741719051746,0.97959958623951515,0.97992201359195008,0.98023479941578018,0.98053805733432819,0.98083191501248301,0.98111650960905272,0.98139198976826614,0.98165851315973285,0.98191624495722352,0.98216535883822931,0.98240603348960964,0.98263845359894775,0.98286280587203645,0.98307928501391439,0.98328808374869536,0.98348939930449175,0.98368342990392332,0.98387037380840547,0.98405043025837868,0.98422379652538428,0.98439067037089723,0.98455124808233341,0.9847057229416416,0.98485428675539444,0.98499712881386747,0.98513443593160166,0.98526639093703716,0.98539317414849581,0.98551496190425569,0.98563192654250709,0.98574423891610863,0.98585206287229465,0.98595555927613443,0.98605488549455489,0.98615019589909958,0.98624163686781419,0.98632935528449484,0.98641217930942338,0.98649155656521559,0.98656761893781741,0.98664049534048037,0.98671030917579883,0.98677718085539334,0.98684122529774454,0.98690255542367444,0.98696128015131412,0.98701750291677948]
[null,"DATOS PREVISTOS EN LA JUBILACIÓN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,77,{"$f":"VAACF($C$65,$C$70,$AY24:$AY$47)","v":12.177553907694806},null,null,null,null,null,null,null,null,"Edad jubilación según datos introducidos por el usuario",{"$f":"C24+D24/12","v":65},null,null,null,null,null,null,null,null,null,2038,300,324,348,1290338.9754379236,1380584.3082725704,null,null,0.98160352879997037,74,0.97444167639457835,0.97678428251118921,0.97714540833010866,0.97749615703725079,0.97783661928661481,0.97816689970565895,0.9784871199450812,0.97879741364141748,0.9790979259329724,0.97938881398313404,0.97967024394350777,0.97994239096414615,0.98020543771709867,0.98045957287380625,0.98070499161820934,0.9809418921263694,0.98117047811266112,0.98139095476236993,0.98160352879997037,0.9818084114444533,0.98200580992606412,0.9821959364813968,0.98237899835793596,0.98255520481801495,0.98272476262085462,0.98288787654171117,0.98304474835639244,0.98319557886286224,0.98334056485925991,0.98347989914391598,0.98361377253635707,0.98374237135213638,0.98386587742459153,0.98398447008889345,0.98409832368665107,0.98420760806190033,0.9843124890712297,0.98441312907960221,0.98450968394763816,0.98460230755363365,0.98468976315050927,0.98477357923047626,0.98485389519639754,0.98493084693114374,0.98500456483890997,0.98507517582387494,0.98514280178755576,0.98520756164104872,0.98526957030521289,0.98532893718837222]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Actualizado para 2023",null,null,null,18,78,{"$f":"VAACF($C$65,$C$70,$AY25:$AY$47)","v":11.492377831708271},null,null,null,null,null,null,null,null,"Años enteros de prolongación de la vida laboral para el cálculo de los incentivos",{"$f":"IF(AD43=2,AD49,0)","v":0},null,null,null,null,null,null,null,null,null,2039,300,324,348,1290338.9754379236,1380584.3082725704,null,null,0.97959378124816465,75,0.97201932469972785,0.9746025701495572,0.9749765943644737,0.97533986959802077,0.97569248817237997,0.97603456088784035,0.97636621156518033,0.97668757999949896,0.97699881699621072,0.97730008434936744,0.97759155485259841,0.97787341031019182,0.97814583951737155,0.97840903876551699,0.9786632088633842,0.97890855710611924,0.97914529229765057,0.97937362924314664,0.97959378124816465,0.9798059661338997,0.98001040020315333,0.98020730178885873,0.9803968872013501,0.9805793722682985,0.98075497083027763,0.98092389571385841,0.98108635626340868,0.98124255932291804,0.98139270923605382,0.98153700635940988,0.98167564754941028,0.98180882567484851,0.98193673008785365,0.98205954566523435,0.98217745278366297,0.98229062831921798,0.98239924365630604,0.98250346618275641,0.98260345878610733,0.98269937936546703,0.98278994814668319,0.98287674820527826,0.98295992293950041,0.98303961326881029,0.98311595509331084,0.98318907883559048,0.98325911141689171,0.98332617625715624,0.98339039128344174,0.98345187142486468]
[null,null,"Años","Meses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,79,{"$f":"VAACF($C$65,$C$70,$AY26:$AY$47)","v":10.827166873943101},null,null,null,null,null,null,null,null,"Meses enteros de anticipación para el cálculo del coeficiente reductor",{"$f":"IF(AD43=1,AD47,0)","v":24},null,null,null,null,null,null,null,null,null,2040,300,324,348,1290338.9754379236,1380584.3082725704,null,null,0.97731680102816987,76,0.96919778526575151,0.97214366732059232,0.97253130874748506,0.97290781165775619,0.97327327259388308,0.97362780612499189,0.97397153930763047,0.97430461818835967,0.97462719734042913,0.97493944581290848,0.97524154218057979,0.9755336740152023,0.97581603739169287,0.9760888354052728,0.97635227663405644,0.97660657469850676,0.97685194719723012,0.97708861526532453,0.97731680102816987,0.97753672962094962,0.97774862570536036,0.97795271443803122,0.97814922099559531,0.97833836856528245,0.97852037882970999,0.97869547250012612,0.97886386579365225,0.97902577392620693,0.97918140814222077,0.97933097618087839,0.97947468179947783,0.97961272475452754,0.97974530232337742,0.97987260528790265,0.97999482043727282,0.98011213156705512,0.98022471648073084,0.98033274750222443,0.98043639494275059,0.98053582113923754,0.98062970064133659,0.98071967306850927,0.98080588827003989,0.9808884915961773,0.98096762392336578,0.98104342110771003,0.98111601452272168,0.98118553105890538,0.98125209408960645,0.98131582151380281]
[null,"Edad de Jubilación prevista",{"$f":"MAX(INT(AC68),INT(R9/12))","v":65},{"$f":"MOD(MAX(AC68*12,R9),12)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Año",null,null,null,20,80,{"$f":"VAACF($C$65,$C$70,$AY27:$AY$47)","v":10.184381075375647},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2041,306,324,348,1312971.9294636499,1380584.3082725704,null,null,0.9746991356603093,77,0.96593482973498601,0.96934413722692581,0.96974542314379752,0.97013517528644166,0.97051349543987264,0.97088050039703899,0.97123632341078248,0.97158111526030577,0.97191503668384083,0.97223826196085861,0.97255097682307645,0.97285337552100692,0.97314566081045084,0.97342804292860607,0.97370073912514232,0.97396396914683836,0.97421795924657828,0.97446293766873482,0.9746991356603093,0.97492678549473699,0.97514611992055455,0.97535737270105893,0.97556077610982606,0.97575656091939411,0.97594495839994777,0.97612619534425493,0.97630049652793183,0.97646808475226998,0.97662917830840112,0.97678399250263903,0.97693273814153536,0.97707562303600504,0.9772128495181438,0.97734461639886616,0.97747111701008771,0.97759254119277961,0.97770907328818846,0.97782089163330532,0.9779281725876835,0.97803108400316219,0.97812825392278735,0.97822138002475645,0.97831061718311441,0.97839611578064978,0.97847802118527494,0.97855647478761199,0.97863161247795427,0.97870356464631258,0.9787724601891038,0.97883842050376335]
[null,"Edad mínima de jubilación",{"$f":"IF(OR(Año=0,AND(Años_cotizados=0,Meses_cotizados=0)=TRUE)=TRUE,\"\",IFERROR(INT(AC68),\"\"))","v":65},{"$f":"IF(OR(Año=0,AND(Años_cotizados=0,Meses_cotizados=0)=TRUE)=TRUE,\"\",IFERROR((AC68-C25)*12,\"\"))","v":0},null,null,null,null,null,null,null,null,null,"Base máxima","Pensión mínima","Pensión máxima",2022,"Base máxima","Pensión mínima","Pensión máxima","Tipo trabajador",null,null,null,null,null,null,null,null,null,null,"Años cotizados según datos introducidos por el usuario",{"$f":"AC61","v":36.416666666666664},null,null,null,null,null,null,null,null,null,2042,312,324,348,1335607.4354738144,1380584.3082725704,null,null,0.97145958278046596,78,0.96185800897695495,0.96562943263518219,0.96606624931168006,0.96649052290180371,0.96690236298952892,0.96730189516047294,0.9676892650134723,0.96806463416602373,0.96842817825700112,0.9687800844427088,0.9691205554065313,0.96944980185972229,0.96976804353982071,0.97007550922323216,0.97037243323395683,0.97065905589607027,0.97093562258620303,0.97120238122741898,0.97145958278046596,0.97170748020575692,0.97194632653926238,0.97217637534586743,0.9723978797067756,0.97261109075009289,0.97281625964686336,0.97301363258987628,0.97320345530611796,0.97338596856500725,0.9735614111505646,0.97373001688622485,0.9738920151269046,0.97404763225053514,0.97419708815421091,0.97434059879055168,0.97447837560428752,0.97461062457756498,0.97473754572335347,0.97485933456636098,0.9749761816592597,0.97508827106637719,0.97519410713356625,0.97529553969557625,0.97539273737802146,0.97548586283092964,0.9755750757147531,0.97566052871378095,0.97574237051163093,0.97582074331958701,0.9758957868620789,0.97596763387447028]
[null,"Edad legal de jubilación",{"$f":"IF(OR(Año=0,AND(Años_cotizados=0,Meses_cotizados=0)=TRUE)=TRUE,\"\",IFERROR(INT(AC69),\"\"))","v":67},{"$f":"IF(OR(Año=0,AND(Años_cotizados=0,Meses_cotizados=0)=TRUE)=TRUE,\"\",IFERROR((AC69-C26)*12,\"\"))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,2023,4495.5,743.30000000000007,3058.81,6.4500000000000002E-2,null,null,null,null,null,null,null,null,null,null,"Meses cotizados por encima 15 años para el cálculo de la tasa de sustitución base",{"$f":"(AG25-15)*12","v":257},null,null,null,null,null,null,null,null,null,2043,318,324,348,1358020.6526118789,1380584.3082725704,null,null,0.9676547381643974,79,0.95830105622108874,0.96115859912512203,0.9616453570756327,0.96211813134643109,0.96257704401506183,0.96302223664265352,0.96345387130749083,0.96387212857408933,0.96427720451381083,0.96466930969011655,0.96504866773173037,0.96541551571228812,0.96577009875923581,0.96611267151168623,0.96644349510802974,0.96676283872187052,0.96707097554961674,0.96736818228807531,0.9676547381643974,0.96793092644034129,0.96819702789573536,0.96845332630118663,0.96870010349300306,0.96893763980756009,0.969166214108656,0.96938610226726851,0.96959757720170436,0.96980090782289186,0.96999636057972527,0.97018419495515917,0.97036466791459419,0.97053803048144849,0.97070452917522665,0.97086440353315562,0.97101788962549196,0.97116521703158121,0.97130660834625293,0.97144228168324298,0.97157244916960084,0.97169731694518124,0.97181521769939161,0.97192821206960023,0.97203648873763593,0.97214022890375285,0.97223961028248851,0.972334802600194,0.97242597209671444,0.97251327751648287,0.97259687362332226,0.97267690868416212]
[null,"Cumple los requisitos para la jubilación anticipada no voluntaria?","No",null,null,null,null,null,null,null,null,null,null,0.05,5.382E-2,3.7999999999999999E-2,2024,{"$f":"ROUND(R26*(1+N27),2)","v":4720.28},{"$f":"ROUND(FVSCHEDULE(S$26,O$27:O27),2)","v":783.3},{"$f":"ROUND(FVSCHEDULE(T$26,P$27:P27),2)","v":3175.04},{"$f":"6.47%","v":6.4699999999999994E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2044,324,324,348,1380436.3976351232,1380584.3082725704,null,null,0.96305703589479219,80,0.95353959985420234,0.95603041531281741,0.95655690186006337,0.95706826685514057,0.95756464143123032,0.95804617871378661,0.95851305429382061,0.95896546230861612,0.95940361487825943,0.95982774063584131,0.96023807971716979,0.96063488929623608,0.96101843356378613,0.96138898821204544,0.96174683647387837,0.96209226763133404,0.96242557794656491,0.96274706625820505,0.96305703589479219,0.96335579076025801,0.96364363574306577,0.96392087830075701,0.96418782191135921,0.96444477057402977,0.96469202484391237,0.96492988428847937,0.96515864350717773,0.96537859315861607,0.96559002189609899,0.96579320991297035,0.96598843545449553,0.9661759697640705,0.96635607913838417,0.96652902339142088,0.9666950573588865,0.96685442940636646,0.96700738042952472,0.96715414634276842,0.96729495609511984,0.96743003314620302,0.96755757380898577,0.96767980723133185,0.96779693695546865,0.9679091600188886,0.96801666799411945,0.96811964447050147,0.96821826904863906,0.96831271385120821,0.9684031455198997,0.96848972569405711]
[null,"Pensión pública de jubilación",null,null,{"$f":"IF($R$10=TRUE,\"Importe pensión (€ jubilación)\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"$C$71+1.2%","v":3.2000000000000001E-2},7.9000000000000001E-2,{"$f":"$C$71+0.00115","v":2.1150000000000002E-2},2025,{"$f":"ROUND(R27*(1+N28),2)","v":4871.33},{"$f":"ROUND(FVSCHEDULE(S$26,O$27:O28),2)","v":845.19},{"$f":"ROUND(FVSCHEDULE(T$26,P$27:P28),2)","v":3242.2},{"$f":"U27+0.0002","v":6.4899999999999999E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9579644588936741,81,0.94690301417533795,0.95033934629642147,0.95091068079962326,0.95146560497405375,0.95200426090553036,0.9525268146711976,0.95303345833824449,0.95352440099847791,0.95399987371933304,0.95446012361575161,0.95490541327732914,0.9553360203416027,0.95575223145968269,0.95615434631061769,0.95654267258695214,0.95691752399677421,0.95727922182874148,0.95762809034883312,0.9579644588936741,0.95828865728827317,0.95860101693845789,0.95890187026316398,0.95919154769732784,0.95947037923479161,0.95973869039440185,0.95999680623195893,0.96024504683502465,0.96048372779423574,0.96071316128990369,0.96093365298705036,0.961145503594793,0.96134900835655146,0.96154445505103581,0.96173212695304044,0.96191229990498828,0.96208524375357773,0.96225121938665492,0.96241048369240223,0.96256328410726288,0.96270986357538513,0.96284826449755745,0.96298090692049343,0.96310801086144415,0.9632297903690975,0.96334645299871857,0.96345819832166546,0.96356522093777686,0.96366770795314771,0.96376584048622504,0.96385979271702438]
[null,null,null,5000,null,null,null,null,null,null,null,null,null,3.2000000000000001E-2,0.1,2.1150000000000002E-2,2026,5027.21,{"$f":"ROUND(FVSCHEDULE(S$26,O$27:O29),2)","v":929.7},{"$f":"ROUND(FVSCHEDULE(T$26,P$27:P29),2)","v":3310.77},{"$f":"U28+0.0002","v":6.5100000000000005E-2},null,null,null,null,null,"Año","Años BR","Edad normal","Años jub. 65","Límite 1","%","Límite 2","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.95282999098863519,82,0.94029035216575085,0.94454548215181244,0.94516619814189939,0.94576909005353438,0.94635431095528377,0.94692204137499258,0.94747248935131412,0.94800588191223867,0.94852247011597701,0.94902252103947893,0.94950632174945637,0.94997417140630191,0.95042638263438717,0.95086328012655286,0.95128519811180312,0.95169247786841704,0.95208546719005538,0.95246451942944221,0.95282999098863519,0.95318224131677232,0.95352162989112532,0.95384851725587794,0.95416326251231298,0.95446622427378536,0.95475775671105434,0.95503821205644179,0.95530793807439418,0.95556727809986808,0.95581657046655144,0.9560561480761659,0.95628633688801801,0.95650745787494307,0.95671982404575795,0.95692374298880456,0.9571195137961801,0.9573074296077454,0.95748777506492555,0.95766082791278029,0.9578268583557582,0.95798612870021782,0.95813651333177752,0.95828064045885164,0.95841875042029789,0.95855107461544597,0.9586778384617074,0.95879926037667451,0.95891554985403127,0.9590269118552186,0.95913354241611903,0.95923563053347305]
[null,null,null,null,null,null,null,null,null,null,null,null,null,3.2000000000000001E-2,0.12,2.1150000000000002E-2,2027,5188.08,{"$f":"ROUND(FVSCHEDULE(S$26,O$27:O30),2)","v":1041.27},{"$f":"ROUND(FVSCHEDULE(T$26,P$27:P30),2)","v":3380.79},6.5300000000000011E-2,null,null,null,null,null,{"$f":"AG19","v":2040},{"$f":"VLOOKUP($AG$19,$AQ$6:$AR$27,2)/12","v":25},{"$f":"VLOOKUP($AG$19,Transitorio,3)","v":67},{"$f":"VLOOKUP($AG$19,Transitorio,4)","v":38.5},{"$f":"VLOOKUP($AG$19,Transitorio,5)","v":248},{"$f":"VLOOKUP($AG$19,Transitorio,6)","v":1.9E-3},{"$f":"VLOOKUP($AG$19,Transitorio,7)","v":264},{"$f":"VLOOKUP($AG$19,Transitorio,8)","v":1.8E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9469680798715614,83,0.93286291563430324,0.93779166707290051,0.93847915982881869,0.93914691911127657,0.93979511343924238,0.94042394234704796,0.94103363390439865,0.94162444113083388,0.94219664062112962,0.94275052750048527,0.9432864194432633,0.9438046471249939,0.94430555731897314,0.94478950836280662,0.94525687013129411,0.94570802006641452,0.94614334417284374,0.94656323207186033,0.9469680798715614,0.94735828334488392,0.94773424226193959,0.94809635500378064,0.94844501948613502,0.94878063176373273,0.94910358539908279,0.94941426955565966,0.94971306945880407,0.95000036488377804,0.95027653119646127,0.95054193633192863,0.95079694174550122,0.95104190249936449,0.95127716619430569,0.95150307199103368,0.95171995209452886,0.9519281307751235,0.95212792387755607,0.95231963824395094,0.95250357381696449,0.95268002004609298,0.95284662402994214,0.95300629519199453,0.95315930063236221,0.95330589648455299,0.95344633290697112,0.95358085163770456,0.95370968440106973,0.95383305849284128,0.95395119070436929,0.95406429139909954]
[null,null,null,null,null,null,null,null,null,null,null,null,null,3.2000000000000001E-2,{"$f":"$C$71","v":0.02},2.1150000000000002E-2,2028,5354.1,{"$f":"ROUND(FVSCHEDULE(S$26,O$27:O31),2)","v":1062.0899999999999},{"$f":"ROUND(FVSCHEDULE(T$26,P$27:P31),2)","v":3452.3},6.5500000000000017E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9403059480989574,84,0.92478311273278824,0.92997872489858813,0.93075239490747674,0.93150386351622749,0.93223332069138543,0.9329409908865226,0.93362712908564693,0.93429202080526919,0.93493597562414177,0.93555932612639769,0.93616242847506626,0.9367456559088132,0.93730939677229286,0.93785405491273199,0.93838004582809276,0.93888779409642686,0.93937773388538903,0.93985030341786158,0.9403059480989574,0.9407451133333109,0.94116824821771794,0.94157580138156527,0.94196822108966527,0.94234595167731794,0.94270943659307083,0.94305911337670179,0.94339541565128782,0.9437187711481011,0.94402960167649941,0.94432832063704975,0.94461533601223047,0.9448910463695438,0.94515584334107883,0.94541010816336402,0.94565421513056436,0.94588852959506164,0.94611340501850727,0.94632918888527073,0.94653621727024262,0.94673481729548736,0.94692233896688083,0.94710205815064397,0.94727427417479637,0.94743927687073648,0.94759734717797239,0.94774875653601909,0.94789376695416649,0.94803263249547132,0.94816559874089346,0.94829290181328896]
[null,null,null,null,null,null,null,null,null,null,null,null,null,3.2000000000000001E-2,0.02,2.1150000000000002E-2,2029,5525.43,{"$f":"ROUND(FVSCHEDULE(S$26,O$27:O32),2)","v":1083.3399999999999},{"$f":"ROUND(FVSCHEDULE(T$26,P$27:P32),2)","v":3525.31},{"$f":"U31","v":6.5500000000000017E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.93283835557795236,85,0.91629552191088703,0.9211657303014601,0.92204015234623027,0.92288948761994483,0.92371395039017301,0.92451379442221582,0.92528930751482785,0.92604081102137159,0.92676865479601545,0.92747321481894773,0.9281548926451868,0.92881410941701581,0.92945130431691259,0.93006693324583622,0.93066146563133212,0.93123538152743945,0.931789169675875,0.93232332737472579,0.93283835557795236,0.93333475985596592,0.93381304591449554,0.93427372158413213,0.93471729185427299,0.93514426077332946,0.93555512759960135,0.93595038812925391,0.93633053232843255,0.93669604230116432,0.93704739570478857,0.9373850598434551,0.93770949514100399,0.93802115259826235,0.93832047435813826,0.93860789162018032,0.93888382720193952,0.93914869353809649,0.93940289108244868,0.9396468119499618,0.93988083629531327,0.94010533387568862,0.94031730785549028,0.9405204631834394,0.94071513684584707,0.94090165738868614,0.9410803414083253,0.94125149608498004,0.94141541764310555,0.9415723928602201,0.94172269957746413,0.94186660518728027]
[null,null,null,null,null,null,null,null,null,null,null,null,null,3.2000000000000001E-2,0.02,2.1150000000000002E-2,2030,5702.24,{"$f":"ROUND(FVSCHEDULE(S$26,O$27:O33),2)","v":1105},{"$f":"ROUND(FVSCHEDULE(T$26,P$27:P33),2)","v":3599.87},{"$f":"U32","v":6.5500000000000017E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.92454811903438505,86,0.90599725977063539,0.91138564576562264,0.91237164080843325,0.91332935332531162,0.91425902527042291,0.91516094119032665,0.91603542607643784,0.91688284101952422,0.91770358069731073,0.91849806930988809,0.91926675773834088,0.92001012139708294,0.92072865542909288,0.92142287348317298,0.92209330397486244,0.92274048890055727,0.92336497888132907,0.92396733377821316,0.92454811903438505,0.92510790429447864,0.92564725937067005,0.92616675767605472,0.92666696734035414,0.92714845763550791,0.92761179047115994,0.92805752544245312,0.92848621476732385,0.92889840228240173,0.92929462556186448,0.92967541272160437,0.93004128206052394,0.93039274298723618,0.93073029256967277,0.93105441845919967,0.93136559695314114,0.93166429195988987,0.93195095698992825,0.93222603267210935,0.93248994823051767,0.93274312048258634,0.93298217004472839,0.93321127464976783,0.93343081487755108,0.93364116042957945,0.93384266906703806,0.9340356866384486,0.93422054707690805,0.93439757436354465,0.93456708107338471,0.93472936931132877]
[null,null,null,null,null,null,null,null,null,null,null,null,null,3.2000000000000001E-2,0.02,2.1150000000000002E-2,2031,5884.71,{"$f":"ROUND(FVSCHEDULE(S$26,O$27:O34),2)","v":1127.0999999999999},{"$f":"ROUND(FVSCHEDULE(T$26,P$27:P34),2)","v":3676.01},6.5500000000000017E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.91547363047272245,87,0.89409583495021072,0.90079809979126246,0.90189744585942611,0.90296525704234931,0.90400180271252173,0.9050074001266406,0.90598241214258246,0.90692724162726046,0.90784232755817817,0.90872814445999262,0.90958519446978847,0.91041400789552174,0.91121513610555316,0.9119891531662625,0.91273664773404206,0.9134582236907548,0.91415449558614248,0.91482608755416284,0.91547363047272245,0.91609775840348973,0.91669910750886352,0.91727831719667086,0.91783602101786188,0.91837285271969449,0.91888944065663836,0.91938640741564148,0.91986436873457678,0.92032393201689788,0.92076569528986374,0.92119024826840512,0.9215981683205563,0.92199002393433949,0.92236636924282178,0.92272774756291842,0.92307469076566029,0.92340771542269384,0.92372732720115858,0.92403401738486257,0.92432826438351967,0.92461053369340063,0.92487705751327809,0.92513249287426014,0.92537726462415715,0.92561178516353337,0.92583645254984293,0.92605165286887403,0.92625775878698258,0.92645513157774095,0.92664411957194481,0.92682505873842336]
[null,null,null,null,null,null,null,null,null,null,null,null,null,3.2000000000000001E-2,0.02,2.1150000000000002E-2,2032,6073.02,{"$f":"ROUND(FVSCHEDULE(S$26,O$27:O35),2)","v":1149.6400000000001},{"$f":"ROUND(FVSCHEDULE(T$26,P$27:P35),2)","v":3753.76},6.5500000000000017E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.90524558583890868,88,0.88137438558344638,0.88863593456726164,0.88987987005000324,0.89108816969201399,0.89226113350836012,0.89339911715377185,0.8945025268505421,0.8955718154608302,0.89660747651191586,0.89761004282146151,0.89858008037116122,0.89951818588370558,0.9004249818792156,0.90130111419645542,0.90214724747303654,0.90296406261934425,0.9037522528642653,0.90451252330911147,0.90524558583890868,0.90595215568473142,0.90663295335845495,0.9072886987851202,0.90792010911982268,0.90852790033647568,0.90911278231063331,0.90967545911219339,0.91021662616832244,0.91073697064263981,0.91123716855403969,0.91171788711140855,0.91217977836262742,0.91262348556140838,0.91304963621573165,0.91345884407075495,0.91385171065358528,0.91422882111396531,0.91459074688744513,0.9149380440902688,0.91527125402933607,0.91559090323301062,0.91589272455214776,0.91618199145929868,0.91645918496222978,0.91672477129931484,0.9169792012611494,0.91722291137505174,0.91745632426381651,0.91767984867948926,0.9178938790190756,0.91809879476458722]
[null,"Nivel de gastos iniciales en la jubilación (€ actuales al mes)",2700,null,null,null,null,null,null,null,null,null,null,3.2000000000000001E-2,0.02,2.1150000000000002E-2,2033,6267.36,{"$f":"ROUND(FVSCHEDULE(S$26,O$27:O36),2)","v":1172.6400000000001},{"$f":"ROUND(FVSCHEDULE(T$26,P$27:P36),2)","v":3833.15},6.5500000000000017E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.89401536659776504,89,0.86757059872749398,0.87529392787218541,0.87669623053231782,0.8780583277408035,0.87938056072462956,0.8806633326579405,0.88190710474560341,0.88311238936586745,0.88427974597365877,0.88540977664606602,0.88650312214903082,0.88756045700238206,0.88858248443520249,0.88956993480548763,0.89052355830077168,0.89144412387614469,0.89233241567785837,0.8931892286743035,0.89401536659776504,0.89481163742131564,0.89557885396783488,0.89631782776654656,0.89702936961307456,0.8977142871358389,0.8983733801754169,0.89900744385893883,0.89961726160765398,0.90020361001517157,0.90076725095453514,0.90130893612151008,0.90182940228212594,0.90232937357997611,0.90280955782793437,0.90327064801800416,0.90371332088459455,0.90413823737101306,0.90454604110295267,0.90493735937797259,0.90531280315832896,0.90567296416061982,0.90601303594818294,0.90633896053998331,0.90665127964452596,0.90695051946975591,0.90723718755401073,0.9075117768798463,0.9077747627041084,0.90802660632661192,0.90826775122651626,0.90849862644189949]
[null,null,null,null,null,null,null,null,null,null,null,null,null,3.2000000000000001E-2,0.02,2.1150000000000002E-2,2034,6467.92,{"$f":"ROUND(FVSCHEDULE(S$26,O$27:O37),2)","v":1196.0899999999999},{"$f":"ROUND(FVSCHEDULE(T$26,P$27:P37),2)","v":3914.22},6.5500000000000017E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.88189926932212381,90,0.85309393509474574,0.86112335148067065,0.86267925221757813,0.86419058936423043,0.86565773704781623,0.86708113947440058,0.86846130363062835,0.86979879452602915,0.87109423040996359,0.87234827592050701,0.87356163896733496,0.87473506568710124,0.87586933317340199,0.8769652489909372,0.87802364489173335,0.87904537023437712,0.88003129466355345,0.88098229783208659,0.88189926932212381,0.88278310558046036,0.88363470602437066,0.88445497002973428,0.88524479732612271,0.88600508116382271,0.8867367095978832,0.88744056316535846,0.88811751119065496,0.8887684135521422,0.88939411683213931,0.88999545304152883,0.89057324012453076,0.89112828121138776,0.89166136087407499,0.89217324799715214,0.892664693719603,0.89313643052590985,0.89358917265539517,0.89402361661387042,0.89444043974124265,0.89484029853124492,0.89521785703684831,0.89557971079867549,0.89592646195541659,0.89625869362512323,0.89657696935960673,0.89688183661544552,0.89717382241887211,0.89745343853797399,0.89772117734431878,0.89797751541712534]
[null,null,null,null,null,null,null,null,null,null,null,null,null,3.2000000000000001E-2,0.02,2.1150000000000002E-2,2035,6674.89,{"$f":"ROUND(FVSCHEDULE(S$26,O$27:O38),2)","v":1220.01},{"$f":"ROUND(FVSCHEDULE(T$26,P$27:P38),2)","v":3997.01},6.5500000000000017E-2,null,{"$f":"MONTH(TODAY())","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.86879627644608293,91,0.83776459331123676,0.84591886983043929,0.8476324178117125,0.84929684465711264,0.85091256733908438,0.85248007797293524,0.8539999375630053,0.85547277231552432,0.85689926613280987,0.85828015350226139,0.85961621664582133,0.86090828013547116,0.86215720271233998,0.86336387442442875,0.86452921422093132,0.86565415971504545,0.86673967001817787,0.86778671503515548,0.86879627644608293,0.86976934289807795,0.87070690634178027,0.87160995809211239,0.87247948986754431,0.87331648661517436,0.87412192679808676,0.8748967810779964,0.87564200808646364,0.87635855416898267,0.87704735307963722,0.87770932139224267,0.87834536036300259,0.87895635380287063,0.87954316801195154,0.88010664783144343,0.88064762220741843,0.88116689743345433,0.88166526007127488,0.88214347788089542,0.88260229494055598,0.8830424369231008,0.88345802938685669,0.88385633222970905,0.88423800992509261,0.88460370253133835,0.88495403288094932,0.88528960195264306,0.88561099138479671,0.8859187635242336,0.88621346136687573,0.88649560954993833]
[null,null,null,null,null,null,null,null,null,null,null,null,null,3.2000000000000001E-2,0.02,2.1150000000000002E-2,2036,6888.49,{"$f":"ROUND(FVSCHEDULE(S$26,O$27:O39),2)","v":1244.4100000000001},{"$f":"ROUND(FVSCHEDULE(T$26,P$27:P39),2)","v":4081.54},6.5500000000000017E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85492826862197691,92,0.81993578161714598,0.83025051984562526,0.83209879527659958,0.83389410635873273,0.83563690133830082,0.83732770842013871,0.83896713287718694,0.84055584817853879,0.84209458948091886,0.84358414865058151,0.8450253683622051,0.8464191360411194,0.84776637749469919,0.84906805191864243,0.85032514882070886,0.85153867972288755,0.85270967699941047,0.85383918735171638,0.85492826862197691,0.85597798642805834,0.85698940990845007,0.85796360903632318,0.85890165135386887,0.85980459981894775,0.86067350966240741,0.8615094272447914,0.86231338617893449,0.86308640711332529,0.8638294969819571,0.8645436441388098,0.86522982139197391,0.86588898028079364,0.86652205589761711,0.86712996038103995,0.86771358653057118,0.86827380429171408,0.86881146286479283,0.86932738895126238,0.8698223858348455,0.87029723673538584,0.87074560265347933,0.87117531692430727,0.87158709546428359,0.87198162950869818,0.87235958999416796,0.87272162602682324,0.87306836452934089,0.87340041298022075,0.87371835572569811,0.87402275964930021]
[null,null,null,null,null,null,null,null,null,null,null,null,null,3.2000000000000001E-2,0.02,2.1150000000000002E-2,2037,7108.92,{"$f":"ROUND(FVSCHEDULE(S$26,O$27:O40),2)","v":1269.3},{"$f":"ROUND(FVSCHEDULE(T$26,P$27:P40),2)","v":4167.87},6.5500000000000017E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.84006847990956945,93,0.80190776033862488,0.81360707364385909,0.81558903440115382,0.81751418501019435,0.81938300713631496,0.8211960689438792,0.82295402112692351,0.82465758560297953,0.82630755272076561,0.82790477265317253,0.8294501493300519,0.83094463590863099,0.83238922543290583,0.83378494812380333,0.83513286480806037,0.83643406188879843,0.83768964546650682,0.83890074037471241,0.84006847990956945,0.84119400779809905,0.84227847113048937,0.84332301804325516,0.84432879302340857,0.84529693596980737,0.84622857979583432,0.84712484527863485,0.84798684257140655,0.84881566574534251,0.84961239437354397,0.85037808930892289,0.85111379235261542,0.85182052609167258,0.85249929104089406,0.85315106761747783,0.85377681146714113,0.85437745611884353,0.85495391297050771,0.85550706668954279,0.85603778117738183,0.85654689471902934,0.85702761046645737,0.85748832876525261,0.85792981584613903,0.8583528143947653,0.85875804256566246,0.85914619668743608,0.85951794919725055,0.85987395142977063,0.86021483021679435,0.86054119280289942]
[null,null,null,null,null,null,null,null,null,null,null,null,null,3.2000000000000001E-2,0.02,2.1150000000000002E-2,2038,7336.41,{"$f":"ROUND(FVSCHEDULE(S$26,O$27:O41),2)","v":1294.69},{"$f":"ROUND(FVSCHEDULE(T$26,P$27:P41),2)","v":4256.0200000000004},6.5500000000000017E-2,null,null,null,null,null,"DATOS DEL INDIVIDUO Y TASA DE SUSTITUCIÓN CORRESPONDIENTE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.82489050758159299,94,0.78536672171816457,0.79752085735384115,0.79957176251894302,0.80156373673709769,0.80349729218031563,0.80537302925135013,0.80719163260058513,0.80895385998091385,0.81066054055256764,0.81231256328532031,0.81391087333290912,0.81545646489859003,0.81695037388775249,0.81839367429802945,0.81978747033577548,0.82113289297965963,0.82243109237409628,0.8236832378268194,0.82489050758159299,0.82605408899224408,0.82717517436237498,0.82825495369289881,0.8292946158710669,0.83029534394868232,0.83125831206607725,0.8321846820065345,0.83307560555738036,0.83393221670978213,0.83475563348172699,0.83554695555078506,0.83630726172140324,0.83703761191380499,0.83773904172622005,0.83841256579726375,0.8390591748983337,0.83967983455632433,0.84027548780105965,0.84084705126201109,0.84139541792816874,0.84192145614143965,0.84241814341403254,0.84289416204469914,0.84335030284681589,0.843787334896823,0.84420600162814952,0.84460702228469009,0.84499109322144572,0.84535888637268597,0.84571105131805324,0.84604821559182652]
[null,null,null,null,null,null,null,null,null,null,null,null,null,3.2000000000000001E-2,0.02,2.1150000000000002E-2,2039,7571.18,{"$f":"ROUND(FVSCHEDULE(S$26,O$27:O42),2)","v":1320.58},{"$f":"ROUND(FVSCHEDULE(T$26,P$27:P42),2)","v":4346.03},6.5500000000000017E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.81025239670016425,95,0.77016210716653855,0.78394802547677322,0.78592054979872761,0.78783616874759921,0.78969539483669249,0.7914988251651156,0.7932471360951846,0.79494107516645907,0.7965814556699149,0.79816914802530736,0.79970507646234446,0.801190209858334,0.80262555787519652,0.80401216479838067,0.80535110478360339,0.80664347371066503,0.80789038921137679,0.809092982925953,0.81025239670016425,0.81136977972792046,0.81244628478819914,0.81348306191515352,0.81448126070616078,0.81544202328340187,0.81636648323258998,0.81725576255313692,0.81811097069847738,0.81893320232393374,0.81972353496952621,0.8204830287168241,0.82121272241180043,0.82191363794163275,0.8225867715658054,0.82323310072447375,0.82385357916897639,0.82444913580862633,0.82502067888586939,0.82556908965112497,0.82609522683325753,0.82659992581208852,0.8270764516268726,0.82753313516835425,0.82797073771013396,0.82838999696573012,0.82879162908844284,0.82917632461465918,0.82954475245439574,0.82989755799336062,0.83023536546268284,0.83055877819733415]
[null,null,null,null,null,null,null,null,null,null,null,null,null,3.2000000000000001E-2,0.02,2.1150000000000002E-2,2040,7813.46,{"$f":"ROUND(FVSCHEDULE(S$26,O$27:O43),2)","v":1346.99},{"$f":"ROUND(FVSCHEDULE(T$26,P$27:P43),2)","v":4437.95},6.5500000000000017E-2,null,null,null,null,null,null,null,"Situación aplicable",{"$f":"IF(AC60<AB69,1,IF(YEARFRAC(AB69,AC60,1)>=1,2,0))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.79502130666504234,96,0.7550653135201274,0.77032377098881843,0.77217473841933393,0.77397247531266511,0.77571744591858083,0.77741019651145005,0.77905134842599977,0.78064158977141296,0.78218167210218792,0.78367240081264056,0.78511463236715706,0.7865092655721333,0.78785723881373004,0.78915952342654716,0.79041711850038165,0.79163104624769254,0.79280234845742004,0.79393207965502233,0.79502130666504234,0.79607110196405528,0.79708254216556229,0.79805670336520562,0.79899465925505198,0.79989747828057256,0.80076622141483478,0.8016019392761039,0.80240566919051048,0.80317843724164839,0.80392125235030987,0.80463510757228918,0.80532097637147282,0.80597981689798337,0.80661256274174142,0.80722013009556048,0.80780341358367247,0.80836328501454668,0.80890059582017326,0.80941617179601832,0.80991082090148725,0.81038532430601784,0.81083335105541265,0.81126273082531108,0.81167417842027267,0.81206838709666485,0.81244602875291494,0.81280775139597494,0.81315418312170218,0.81348593138565495,0.81380358157382282,0.81410770033065405]
[null,null,null,null,null,null,null,null,null,null,null,null,null,3.2000000000000001E-2,0.02,2.1150000000000002E-2,2041,8063.49,{"$f":"ROUND(FVSCHEDULE(S$26,O$27:O44),2)","v":1373.93},{"$f":"ROUND(FVSCHEDULE(T$26,P$27:P44),2)","v":4531.8100000000004},6.5500000000000017E-2,null,null,null,null,null,null,null,"Anticipada",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.77798920134220151,97,0.73826448438576719,0.75371546010339674,0.75553449742392775,0.75730124857104342,0.75901616813474793,0.760679790510702,0.76229272423579231,0.76385564291469921,0.76536928348005984,0.7668344358784106,0.7682519395830526,0.76962267658168415,0.77094756832164202,0.77222756663655301,0.77346365295478581,0.77465683093484239,0.77580812245303943,0.77691856330716103,0.77798920134220151,0.77902108870465436,0.78001528362192629,0.78097284288466173,0.78189482062704663,0.78278226623480929,0.78363622290185775,0.78445772100540856,0.78524778097677994,0.78600741020862885,0.78673759984880232,0.78743932590888543,0.78811354517148691,0.78876119795502231,0.78938320259144235,0.78998045906892322,0.79055384615383151,0.79110422185157991,0.79163242061979278,0.79213925581892997,0.79262552058089486,0.79309198285923144,0.79353241857520551,0.79395452503846964,0.79435900422684991,0.79474653778295157,0.79511778591529547,0.79547338540983814,0.79581395360836593,0.79614008816928949,0.79645236356776761,0.79675133713296731]
[null,null,null,null,null,null,null,null,null,null,null,null,null,3.2000000000000001E-2,0.02,2.1150000000000002E-2,2042,8321.52,{"$f":"ROUND(FVSCHEDULE(S$26,O$27:O45),2)","v":1401.41},{"$f":"ROUND(FVSCHEDULE(T$26,P$27:P45),2)","v":4627.66},6.5500000000000017E-2,null,null,null,null,null,null,null,"Demorada",2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.76207683893805889,98,0.73276960957226411,0.74065453800550995,0.74226333826246871,0.74382535360412461,0.7453410362068783,0.7468109043865917,0.7482355402841282,0.74961558186904209,0.75095171894323809,0.75224468831871383,0.75349526586718352,0.7547042654201509,0.75587253183357195,0.75700093436093596,0.7580903682679242,0.75914174453957217,0.76015598921242278,0.76113403876496843,0.76207683893805889,0.76298533722487882,0.76386048542202822,0.76470323099779069,0.76551452077233739,0.76629529284340225,0.76704648007648557,0.7677690032754606,0.76846377218107276,0.76913168572763302,0.76977362570190067,0.77039046090524743,0.77098304187701916,0.77155220374060407,0.77209876259575871,0.77262351668456397,0.77312724465274318,0.77361070674314836,0.77407464278457361,0.7745197722989885,0.77494679681930245,0.77535639641612297,0.77574310944333136,0.77611369986228607,0.77646878809390474,0.77680897509856683,0.77713484328125559,0.77744695584795664,0.77774585640724281,0.77803207128745322,0.77830610846641846,0.77856845714906775]
[null,null,null,null,null,null,null,null,null,null,null,null,null,3.2000000000000001E-2,0.02,2.1150000000000002E-2,2043,8587.81,{"$f":"ROUND(FVSCHEDULE(S$26,O$27:O46),2)","v":1429.44},{"$f":"ROUND(FVSCHEDULE(T$26,P$27:P46),2)","v":4725.54},6.5500000000000017E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.75032521821126552,99,0.73487164395069604,0.73811346773753062,0.73903395329305632,0.73992714163824735,0.74079333847042239,0.74163288559478213,0.74244615787535095,0.74323356199869439,0.74399552905003874,0.74473251805912555,0.74544500546826431,0.74613348986996808,0.74679848336009136,0.74744051132197142,0.74806011136471162,0.74865782813442261,0.74923421341995433,0.74978982369491853,0.75032521821126552,0.75084095544269169,0.75133759587995952,0.75181569504727752,0.75227580714708819,0.75271848109928463,0.75314425947023445,0.7535536790376699,0.75394726747792462,0.75432554688704889,0.75468902734098531,0.75503821084321776,0.75537358899388685,0.75569564307740433,0.75600484388612332,0.75630164963872526,0.75658650921427351,0.7568598572516515,0.75712211957878273,0.75737370809345683,0.75761502501298894,0.75784645844056497,0.75806492805612591,0.75827425990686659,0.75847480856975169,0.7586669159611964,0.7588509146689828,0.75902712594713928,0.75919585812820378,0.75935741213154073,0.7595120765235972,0.75966012872511979]
[null,null,null,null,null,null,null,null,null,null,null,null,null,3.2000000000000001E-2,0.02,2.1150000000000002E-2,2044,8862.6200000000008,{"$f":"ROUND(FVSCHEDULE(S$26,O$27:O47),2)","v":1458.03},{"$f":"ROUND(FVSCHEDULE(T$26,P$27:P47),2)","v":4825.4799999999996},6.5500000000000017E-2,null,null,null,null,null,null,null,"Meses penalización por jubilación anticipada",{"$f":"ROUNDUP(YEARFRAC(AC60,AB64)*12,0)","v":24},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.8092775483459431,100,1.345361470519405,1.390708130406257,1.4060234692192473,1.4400209302183979,1.4709529251659976,1.5051103167781124,1.5450166164288095,1.5725276532522543,1.5891805601748306,1.6223741150580751,1.6310086635384407,1.6586609093295122,1.6728271306811728,1.7001958217267727,1.7144922066514008,1.7426563794323953,1.7764047015699465,1.7943792331696404,1.8092775483459431,1.8556909675232072,1.9014246507955876,1.9420379633215989,1.8002995182404746,1.9125915507961302,1.8981619941157941,1.8714508360295186,1.9019010093759177,1.913742507297558,1.9576320641422855,1.9586887116196963,1.9495532353834828,1.9925301333923469,2.0200157932026825,2.0227259844301089,2.0134624397494099,2.0329078685237674,2.0510340248935255,2.048177546989947,2.0557574407921502,2.0504860224271293,2.0647307713266416,2.0772879356175631,2.0875077945510734,2.1065698696035908,2.1137254454883414,2.1161065119290754,2.1156120904480882,2.1379822168778113,2.1469227009177176,2.1510295204196015]
[null,null,null,null,null,null,null,null,null,null,null,null,null,3.2000000000000001E-2,0.02,2.1150000000000002E-2,2045,9146.2199999999993,{"$f":"ROUND(FVSCHEDULE(S$26,O$27:O48),2)","v":1487.19},{"$f":"ROUND(FVSCHEDULE(T$26,P$27:P48),2)","v":4927.54},6.5500000000000017E-2,null,null,null,null,null,null,null,"Coeficiene reductor",{"$f":"IF(AD43=1,VLOOKUP(AD47,IF(C27=\"No\",$AZ$102:$BD$126,$BE$102:$BI$150),BC97)/100,0)","v":0.21}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,3.2000000000000001E-2,0.02,2.1150000000000002E-2,2046,9438.9,{"$f":"ROUND(FVSCHEDULE(S$26,O$27:O49),2)","v":1516.93},{"$f":"ROUND(FVSCHEDULE(T$26,P$27:P49),2)","v":5031.76},6.5500000000000017E-2,null,null,null,null,null,null,null,"Años jubilación demorada",{"$f":"ROUNDDOWN(YEARFRAC(AC60,AB69),0)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mujer","Años"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,3.2000000000000001E-2,0.02,2.1150000000000002E-2,2047,9740.94,{"$f":"ROUND(FVSCHEDULE(S$26,O$27:O50),2)","v":1547.27},{"$f":"ROUND(FVSCHEDULE(T$26,P$27:P50),2)","v":5138.18},6.5500000000000017E-2,null,null,null,null,null,null,null,"Bonificación por año",{"$f":"IF(AND(AD43=2,S12=TRUE),0.04,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Edades",2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071]
[null,null,null,null,null,null,null,null,null,null,null,null,null,3.2000000000000001E-2,0.02,2.1150000000000002E-2,2048,10052.65,{"$f":"ROUND(FVSCHEDULE(S$26,O$27:O51),2)","v":1578.22},{"$f":"ROUND(FVSCHEDULE(T$26,P$27:P51),2)","v":5246.85},6.5500000000000017E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,61,0.99615184546342594,0.99656658218793881,0.99664217880216222,0.99671577740724915,0.996787415482428,0.99685713150473809,0.99692496245441853,0.99699094681168265,0.99705512255691031,0.99711752717200475,0.99717819813961206,0.99723717344369889,0.99729448956710898,0.99735018499575867,0.99740429521391172,0.99745685720819988,0.99750790596591166,0.99755747797310168,0.99760560871870263,0.99765233219055549,0.99769880327249094,0.99774393506289849,0.99778776155296744,0.9978303152308281,0.99787162908953464,0.99791173411865153,0.99795066231006568,0.9979884431565752,0.99802510814937639,0.99806068578286056,0.99809520654892459,0.99812869644131497,0.99816118495431161,0.99819269958168466,0.99822326581755771,0.99825291115702741,0.99828165959513293,0.99830953712627457,0.99833656774669499,0.99836277595238576,0.9983881842381066,0.99841281560064343,0.99843669253585388,0.99845983604087618,0.99848226811222984,0.9985040092462899,0.99852507794032397,0.99854549619125677,0.99856528149726542,0.99858445285428887]
[null,null,null,null,null,null,null,null,null,null,null,null,null,3.2000000000000001E-2,0.02,2.1150000000000002E-2,2049,10374.33,{"$f":"ROUND(FVSCHEDULE(S$26,O$27:O52),2)","v":1609.78},{"$f":"ROUND(FVSCHEDULE(T$26,P$27:P52),2)","v":5357.82},6.5500000000000017E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,62,0.99581986599630934,0.99627920534527725,0.99635983896060054,0.99643834195773928,0.99651475282148072,0.99658911403530426,0.99666146408516065,0.99673184445579621,0.99680029563411943,0.9968668581060629,0.99693157135961252,0.99699447538246366,0.99705561016279098,0.99711501568923044,0.99717273095092029,0.99722879393875419,0.99728324364013532,0.99733611854736415,0.99738745515188487,0.99743729144361259,0.99748685781673607,0.99753499636378695,0.99758174157751334,0.99762713045025175,0.99767119597484977,0.99771397214542323,0.99775549345472303,0.99779579089648285,0.99783489846550888,0.99787284615504923,0.99790966546188387,0.99794538687824164,0.99798003940090796,0.998013652525364,0.99804625474641673,0.99807787455995145,0.99810853796168952,0.99813827244869979,0.99816710351657112,0.9981950566618808,0.99822215738132181,0.99824842917179035,0.99827389653024279,0.99829858145346839,0.99832250743868134,0.9983456964836237,0.99836816858546173,0.99838994674204873,0.99841104945043402,0.9984314977094122]
[null,null,null,null,null,null,null,null,null,null,null,null,null,3.2000000000000001E-2,0.02,2.1150000000000002E-2,2050,10706.31,{"$f":"ROUND(FVSCHEDULE(S$26,O$27:O53),2)","v":1641.98},{"$f":"ROUND(FVSCHEDULE(T$26,P$27:P53),2)","v":5471.14},6.5500000000000017E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,63,0.99549314677041634,0.99596961509305126,0.99605428453940126,0.99613671694571182,0.99621695279253575,0.99629503556431787,0.99637100724027117,0.99644491080531972,0.99651678824335721,0.99658668253879523,0.99665463517597952,0.9967206881405799,0.99678488341879956,0.99684726249810929,0.99690786636575168,0.99696673550742587,0.99702391091412434,0.99707943257317988,0.99713333897320533,0.99718567010506276,0.99723771733212774,0.99728826527455439,0.99733735092185527,0.9973850117668781,0.99743128330049902,0.99747620051455155,0.99751980040103783,0.99756211545309303,0.99760318016395433,0.99764302752665779,0.99768168953352654,0.99771919918017316,0.99775558695897115,0.99779088236561841,0.99782511689386788,0.99785831903978983,0.99789051779718896,0.99792174066158246,0.99795201512863141,0.99798136769419354,0.99800982485425749,0.99803741160459547,0.99806415394106307,0.99809007436111852,0.99811519836044715,0.99813954793631088,0.99816314508524084,0.99818601330419021,0.99820817259079286,0.99822964444149975]
[null,null,null,null,null,null,null,null,null,null,null,null,null,3.2000000000000001E-2,0.02,{"$f":"$C$71+3.2%-SUM($P$28:P53)+$C$71*COUNT($P$28:P53)","v":2.2099999999999953E-2},2051,11048.91,{"$f":"ROUND(FVSCHEDULE(S$26,O$27:O54),2)","v":1674.82},{"$f":"ROUND(FVSCHEDULE(T$26,P$27:P54),2)","v":5592.05},6.5500000000000017E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64,0.99516588458162381,0.99575393568670822,0.99583703035260607,0.99591792856093919,0.99599667133730485,0.99607330020711615,0.99614785719739596,0.99622038433013271,0.99629092212903048,0.9963595136138732,0.99642619930615672,0.99649102072453422,0.99655401888755357,0.99661523381282457,0.99667470651539636,0.99673247751188021,0.9967885853165237,0.99684306994347716,0.99689596990542639,0.99694732321508372,0.99699839839775817,0.99704800144522465,0.99709616986770599,0.99714293967423262,0.99718834587465677,0.99723242347695118,0.997275207990451,0.99731673142224175,0.99735702777885904,0.99739612956709311,0.99743406829451331,0.99747087546589441,0.99750658208740495,0.99754121666328199,0.9975748106983735,0.99760739069748605,0.99763898616490254,0.99766962410422755,0.99769933151879409,0.99772813441174246,0.99775605828649405,0.99778312814575232,0.99780936949244325,0.99783480432807126,0.99785945715615687,0.9978833499778208,0.99790650479496257,0.99792894460923687,0.99795068792289265,0.9979717572368445]
[null,null,null,null,null,null,null,null,null,null,null,null,null,3.2000000000000001E-2,0.02,{"$f":"$C$71+3.6%-SUM($P$28:P54)+$C$71*COUNT($P$28:P54)","v":2.4000000000000021E-2},2052,11402.48,{"$f":"ROUND(FVSCHEDULE(S$26,O$27:O55),2)","v":1708.31},{"$f":"ROUND(FVSCHEDULE(T$26,P$27:P55),2)","v":5726.26},6.5500000000000017E-2,null,null,null,null,null,null,"Fecha nacimiento",{"$f":"IFERROR(DATE(Año,Mes,Día),DATE(1976,1,1))","v":"1975-12-05"},{"$f":"YEARFRAC(AC55,TODAY())","v":48.138888888888886},"¿Edad legal = 65?","Fecha","Edad","Cotizados",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,65,0.99483269473762737,0.995472150055,0.99555395996148799,0.99563360793908695,0.9957111344672015,0.99578658002589748,0.99585998609207527,0.9959313941471617,0.99600084367162578,0.99606837714805718,0.99613403505639286,0.99619785738162492,0.9962598846066576,0.99632015671424701,0.9963787141901459,0.99643559552077476,0.99649084018978751,0.99654448668461992,0.99659657299240967,0.99664713660004089,0.99669742632255454,0.99674626732347171,0.99679369559312103,0.99683974662146801,0.99688445539679127,0.99692785640985704,0.99696998365110079,0.99701086961075991,0.9970505477805931,0.99708905015211602,0.99712640671730135,0.99716264946818878,0.99719780789790813,0.99723191199794214,0.99726499076370723,0.9972970716867543,0.99732818276176838,0.9973583509825199,0.99738760334296406,0.99741596483852701,0.9974434614624571,0.99747011671115937,0.99749595607878327,0.99752100156155754,0.9975452766540881,0.99756880385226565,0.99759160465217211,0.99761370055100618,0.99763511154261475,0.99765585862494743]
[null,null,null,null,null,null,null,null,null,null,null,null,null,3.2000000000000001E-2,0.02,{"$f":"$C$71+4.1%-SUM($P$28:P55)+$C$71*COUNT($P$28:P55)","v":2.4999999999999911E-2},2053,11767.36,{"$f":"ROUND(FVSCHEDULE(S$26,O$27:O56),2)","v":1742.48},{"$f":"ROUND(FVSCHEDULE(T$26,P$27:P56),2)","v":5869.42},6.5500000000000017E-2,null,null,null,null,null,null,"Fecha inicio cotización",{"$f":"EDATE(DATE(YEAR(TODAY()),MONTH(TODAY()),Día),-Años_cotizados*12-Meses_cotizados)","v":"2004-07-05"},null,{"$f":"IF(OR(AH56>=VLOOKUP(MAX(AM4-1,YEAR(AF56)),Transitorio,4),AG56>=VLOOKUP(MAX(AM4-1,YEAR(AF56)),Transitorio,3))=TRUE,\"si\",\"no\")","v":"no"},{"$f":"EDATE(AC57,1)","v":"2041-01-05"},{"$f":"YEARFRAC($AC$55,AF56)","v":65.083333333333329},{"$f":"INT(YEARFRAC($AC$56,AF56)*12)/12","v":36.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,66,0.99432978889029977,0.99501908300893604,0.99510398832959868,0.99518665048700916,0.99526711097124243,0.99534541077373828,0.99542159438468536,0.99549570429472456,0.99556778149588721,0.9956378699780607,0.9957060117355061,0.99577224825777277,0.99583662153750019,0.99589917406647943,0.99595994633870932,0.9960189788446745,0.99607631307855693,0.99613198903214939,0.99618604520016718,0.9962385210755883,0.99629071200538233,0.99634140063007071,0.99639062244502241,0.9964384149422757,0.99648481411813083,0.99652985646498538,0.99657357647866895,0.99661600865354327,0.99665718698486183,0.99669714446804003,0.99673591359645541,0.99677352686647913,0.99681001427405247,0.99684540831422297,0.99687973698325516,0.99691303077653282,0.99694531818971555,0.99697662721924052,0.99700698536228038,0.99703641861423897,0.99706495497168091,0.99709261793102422,0.99711943349035725,0.9971454256442549,0.99717061839107279,0.9971950352273834,0.99721869815055275,0.99724162865742783,0.99726384924597122,0.99728538041318138]
[null,null,null,null,null,null,null,null,null,null,null,null,null,3.2000000000000001E-2,0.02,{"$f":"$C$71+4.8%-SUM($P$28:P56)+$C$71*COUNT($P$28:P56)","v":2.7000000000000024E-2},2054,12143.92,{"$f":"ROUND(FVSCHEDULE(S$26,O$27:O57),2)","v":1777.33},{"$f":"ROUND(FVSCHEDULE(T$26,P$27:P57),2)","v":6027.89},6.5500000000000017E-2,null,null,null,null,null,null,"Fecha 65 años",{"$f":"EDATE($AC$55,65*12)","v":"2040-12-05"},"¿Edad legal = 65?","no",{"$f":"EDATE(AF56,1)","v":"2041-02-05"},65.166666666666671,36.583333333333336,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,67,0.99388810948210859,0.99457729694587782,0.99466292905081033,0.99474629842404316,0.99482744755903885,0.9949064174506933,0.99498325309346636,0.99505799698324582,0.995130691112599,0.99520137897953165,0.99527010357440826,0.99533690689432841,0.99540183093419365,0.99546491868880671,0.99552621065226121,0.99558574832059699,0.99564357268888548,0.99569972475221102,0.99575424300500404,0.99580716744252773,0.99585980491492243,0.99591092706379802,0.99596056938401434,0.99600877087098127,0.99605556652056992,0.99610099382924067,0.99614508779114241,0.99618788290310134,0.99622941316113267,0.99626971206049397,0.99630881259898008,0.99634674727196482,0.99638354657509243,0.99641924300539142,0.99645386505876088,0.99648744323244709,0.99652000702226295,0.99655158342659289,0.99658220093987804,0.9966118860598242,0.99664066578478194,0.99666856560961037,0.99669561003222773,0.99672182455041436,0.99674723266075005,0.99677185786123434,0.99679572314783227,0.99681884951951971,0.99684125997229089,0.99686297500448684]
[null,null,null,null,null,null,null,null,null,null,null,null,null,3.2000000000000001E-2,0.02,{"$f":"$C$71+5.5%-SUM($P$28:P57)+$C$71*COUNT($P$28:P57)","v":2.6999999999999913E-2},2055,12532.53,{"$f":"ROUND(FVSCHEDULE(S$26,O$27:O58),2)","v":1812.87},{"$f":"ROUND(FVSCHEDULE(T$26,P$27:P58),2)","v":6190.65},6.5500000000000017E-2,null,null,null,null,"DETERMINACIÓN DE LA EDAD MÍNIMA Y LA EDAD LEGAL DE JUBILACIÓN",null,"Cotizados con 65 años",{"$f":"INT(YEARFRAC($AC$56,AC57)*12)/12","v":36.416666666666664},{"$f":"IF(AC58>=VLOOKUP(MAX(AM4-1,YEAR(AC57)),Transitorio,4),\"si\",\"no\")","v":"no"},"no",{"$f":"EDATE(AF57,1)","v":"2041-03-05"},65.25,36.666666666666664,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,68,0.99347123833556061,0.99419950084216346,0.99428136754042307,0.99436107031025345,0.99443865017910527,0.99451414667194282,0.99458760231483123,0.99465905763017848,0.99472855364046875,0.99479613086586383,0.99486183182769505,0.99492569504651063,0.9949877620368397,0.99504807281828067,0.99510666740482712,0.99516358431316565,0.99521886305674268,0.99527254264934617,0.99532466110191009,0.99537525542902139,0.99542557513280749,0.99547444622472636,0.99552190221677017,0.9955679811167254,0.99561271643330829,0.99565614267651881,0.99569829435378598,0.99573920447123332,0.99577890553553605,0.9958174295538863,0.99585480753125111,0.9958910709730634,0.99592624938457475,0.99596037277148175,0.99599346963658886,0.99602556848416945,0.99605669731908331,0.99608688214263164,0.99611615045998425,0.99614452777281604,0.99617203908348106,0.99619870939575228,0.99622456221083677,0.99624962103138626,0.99627390935820204,0.99629744919290608,0.99632026253852646,0.99634236989410574,0.99636379276316878,0.99638455064615117]
[null,null,null,null,null,null,null,null,null,null,null,null,null,3.2000000000000001E-2,0.02,{"$f":"$C$71+6.4%-SUM($P$28:P58)+$C$71*COUNT($P$28:P58)","v":2.9000000000000026E-2},2056,12933.57,{"$f":"ROUND(FVSCHEDULE(S$26,O$27:O59),2)","v":1849.13},{"$f":"ROUND(FVSCHEDULE(T$26,P$27:P59),2)","v":6370.18},6.5500000000000017E-2,null,null,null,null,null,null,"Fecha 67 años",{"$f":"EDATE($AC$55,67*12)","v":"2042-12-05"},null,"no","2041-04-05",65.333333333333329,36.75,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,69,0.99291753153219864,0.99369622377021816,0.99377662884658535,0.99385490865958026,0.99393110368339399,0.99400525339318724,0.99407739926454164,0.99414758027810335,0.99421583740957042,0.99428221113675319,0.99434674144196578,0.99440946730074165,0.99447042919770734,0.99452966661078679,0.99458721852464027,0.99464312291976353,0.99469741828065794,0.99475014358869118,0.99480133533189086,0.99485103049056711,0.99490045628132706,0.99494845896542583,0.99499507202602344,0.99504033245165058,0.99508427372842401,0.99512692934283109,0.99516833278382677,0.99520851654078402,0.99524751310125337,0.99528535395325257,0.99532206908838705,0.99535768949626702,0.99539224416704941,0.99542576259004845,0.99545827275801801,0.99548980266189835,0.99552037979193109,0.99555003014169818,0.9955787797029878,0.99560665446775987,0.99563367843032879,0.99565987608221918,0.99568527141613827,0.99570988642708491,0.99573374460900332,0.99575686795524843,0.99577927745944328,0.99580099361812091,0.99582203742328257,0.99584242787095378]
[null,null,null,null,null,null,null,null,null,null,null,null,null,3.2000000000000001E-2,0.02,{"$f":"$C$71+7.4%-SUM($P$28:P59)+$C$71*COUNT($P$28:P59)","v":3.0000000000000027E-2},2057,13347.44,{"$f":"ROUND(FVSCHEDULE(S$26,O$27:O60),2)","v":1886.11},{"$f":"ROUND(FVSCHEDULE(T$26,P$27:P60),2)","v":6561.28},6.5500000000000017E-2,null,null,null,null,null,null,"Fecha jubilación",{"$f":"EDATE($AC$55,Años_edad_jubilación*12+Meses_edad_jubilación)","v":"2040-12-05"},{"$f":"YEARFRAC(AC60,AC55)","v":65},"no","2041-05-05",65.416666666666671,36.833333333333336,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70,0.99223564174543755,0.99303750406143199,0.993119424274583,0.99319917867476504,0.99327680876281577,0.99335235503942509,0.99342585950624995,0.99349736215900619,0.99356690400193937,0.99363452753138481,0.99370027174838016,0.99376417815185258,0.9938262872378707,0.99388663900935414,0.99394527296210144,0.994002229093088,0.99405754540212377,0.9941112623870515,0.99416341604494318,0.99421404537484626,0.99426440071281996,0.99431330521591499,0.99436079438201264,0.99440690520735897,0.99445167169104143,0.99449512882936464,0.9945373101199928,0.99457824905806747,0.99461797764486648,0.9946565293752998,0.99469393374722992,0.99473022325560834,0.99476542640060284,0.99479957417838327,0.9948326945855499,0.9948648166184848,0.99489596777710598,0.99492617455692112,0.9949554634556208,0.99498386146964646,0.99501139259589022,0.99503808183319609,0.99506395367932521,0.99508903112902791,0.99511333668245172,0.99513689383525783,0.99515972358665794,0.99518184693162115,0.99520328537023428,0.99522405839869954]
[null,null,null,null,null,null,null,null,null,null,null,null,null,3.2000000000000001E-2,0.02,{"$f":"$C$71+8.5%-SUM($P$28:P60)+$C$71*COUNT($P$28:P60)","v":3.1000000000000028E-2},2058,13774.56,{"$f":"ROUND(FVSCHEDULE(S$26,O$27:O61),2)","v":1923.84},{"$f":"ROUND(FVSCHEDULE(T$26,P$27:P61),2)","v":6764.68},6.5500000000000017E-2,null,null,null,null,null,null,"Cotizados en la fecha de jubilación",{"$f":"INT(YEARFRAC($AC$56,AC60)*12)/12","v":36.416666666666664},null,"no","2041-06-05",65.5,36.916666666666664,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,71,0.99146156538949737,0.9922567000913296,0.9923411631835527,0.99242339439026928,0.99250343517818473,0.99258132800819376,0.99265711534561563,0.99273083965679099,0.99280254240611943,0.99287226706487475,0.99294005459795853,0.99300594747559623,0.99306998717212258,0.99313221515356276,0.99319267189610827,0.99325139937184148,0.99330843605585628,0.99336382342328855,0.99341759944926933,0.99346980361071857,0.99352172547335327,0.99357215143273014,0.99362111846646317,0.99366866405678778,0.9937148236813278,0.9937596328237186,0.99380312696260609,0.99384534058273122,0.99388630616429541,0.99392605769427611,0.99396462615531522,0.99400204553246241,0.99403834530813506,0.99407355597266578,0.99410770800892878,0.9941408304068251,0.99417295165025665,0.99420409922868935,0.99423430062930906,0.99426358284338456,0.99429197185761398,0.99431949266161201,0.99434617024519278,0.99437202909967504,0.99439709171450663,0.99442138308004679,0.99444492368889414,0.99446773653210052,0.99448984309996935,0.99451126338680507]
[null,"HIPÓTESIS DE CÁLCULO",null,null,null,null,null,null,null,null,null,null,null,3.2000000000000001E-2,0.02,{"$f":"$C$71+9.8%-SUM($P$28:P61)+$C$71*COUNT($P$28:P61)","v":3.3000000000000029E-2},2059,14215.35,{"$f":"ROUND(FVSCHEDULE(S$26,O$27:O62),2)","v":1962.31},{"$f":"ROUND(FVSCHEDULE(T$26,P$27:P62),2)","v":6987.92},6.5500000000000017E-2,null,null,null,null,null,null,null,null,null,"no","2041-07-05",65.583333333333329,37,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,72,0.99058305560153315,0.99142085683068004,0.99150573145118992,0.99158836290155916,0.9916687926969403,0.99174706385696598,0.99182321840033538,0.99189729934078996,0.9919693491931042,0.99203941047111721,0.99210752469153551,0.99217373536258813,0.99223808349404785,0.99230061060352903,0.99236135819385474,0.99242036727938299,0.99247767786364283,0.99253333045792214,0.99258736356981636,0.99263981770260057,0.99269198775714906,0.9927426543420268,0.99279185496291344,0.99283962712176943,0.9928860068251798,0.992931029574594,0.99297473037895179,0.99301714423735077,0.99305830465349765,0.99309824462927132,0.9931369966647936,0.99317459276749021,0.99321106493536804,0.9932464421698074,0.9932807559728315,0.99331403484386827,0.99334630778636701,0.99337760279789344,0.99340794688180101,0.99343736703543695,0.99346588976036232,0.99349354055529138,0.99352034392180055,0.9935463243584518,0.99357150536387517,0.99359591094060251,0.99361956258460649,0.99364248279705369,0.99366469307915806,0.99368621392674916]
[null,null,null,"Hasta qué edad si se elige perfil decreciente",null,null,null,null,null,null,null,null,null,3.2000000000000001E-2,0.02,{"$f":"$C$71+11.2%-SUM($P$28:P62)+$C$71*COUNT($P$28:P62)","v":3.400000000000003E-2},2060,14670.24,{"$f":"ROUND(FVSCHEDULE(S$26,O$27:O63),2)","v":2001.56},{"$f":"ROUND(FVSCHEDULE(T$26,P$27:P63),2)","v":7225.5},6.5500000000000017E-2,null,null,null,null,null,null,"Fecha","Edad","Cotizados","no","2041-08-05",65.666666666666671,37.083333333333336,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,73,0.98952668951313416,0.99037500038145154,0.99046352929513082,0.99054971830005867,0.99063361232137992,0.99071525529089577,0.99079469113853713,0.99087196430212843,0.99094711971537952,0.99102020181612471,0.99109125304472545,0.99116031884620459,0.99122744316203948,0.99129266743810973,0.99135603662268323,0.99141759216477454,0.99147737651825807,0.99153543163302782,0.99159179796267338,0.99164651746705712,0.9917009403560304,0.99175379534351216,0.99180512138973675,0.99185495795763778,0.99190334151201687,0.99195031051458005,0.99199590042888774,0.99204014772602345,0.992083087373131,0.99212475384002152,0.9921651820954358,0.99220440410970689,0.99224245385667931,0.99227936131192185,0.99231515944745896,0.9923498782400626,0.99238354716553301,0.99241619669994274,0.99244785382244693,0.99247854701388383,0.99250830425079228,0.99253715201541137,0.99256511578740592,0.9925922205517691,0.99261849228717658,0.99264395447810516,0.992668630111046,0.99269254316618893,0.99271571463112118,0.9927381679883247]
[null,"Rentabilidad del ahorro",null,null,null,null,null,null,null,null,null,null,null,3.2000000000000001E-2,0.02,{"$f":"$C$71+12.7%-SUM($P$28:P63)+$C$71*COUNT($P$28:P63)","v":3.499999999999992E-2},2061,15139.69,{"$f":"ROUND(FVSCHEDULE(S$26,O$27:O64),2)","v":2041.59},{"$f":"ROUND(FVSCHEDULE(T$26,P$27:P64),2)","v":7478.4},6.5500000000000017E-2,null,null,null,null,null,"Edad legal según cuadro a continuación",{"$f":"IF(AD58=\"si\",AC57,IFERROR(VLOOKUP(\"si\",$AE$56:$AH$79,2,0),AC59))","v":"2042-12-05"},{"$f":"YEARFRAC($AC$55,AB64)","v":67},{"$f":"INT(YEARFRAC($AC$56,AB64)*12)/12","v":38.416666666666664},"no","2041-09-05",65.75,37.166666666666664,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,74,0.98817137450395853,0.98900588266653211,0.9891053132156471,0.98920211606912445,0.9892963406771631,0.98938803697944144,0.98947725392690433,0.98956404195984315,0.98964845152929382,0.98973053159033231,0.98981033158786846,0.98988790097716917,0.9899632897122933,0.99003654474945546,0.99010771554735566,0.99017684956207042,0.99024399425078746,0.99030919657827365,0.99037250250625108,0.99043395849512106,0.99049508079865145,0.99055444260082959,0.99061208736938255,0.99066805907058286,0.99072239867238909,0.99077514914688281,0.99082635146336295,0.99087604559209685,0.99092427100611191,0.9909710666771816,0.99101647058577835,0.99106052119900023,0.99110325400097499,0.99114470495866269,0.99118490905910916,0.99122390127434579,0.99126171458510193,0.99129838247419333,0.99133393641780398,0.99136840789627478,0.99140182789602049,0.99143422589854602,0.99146563138565624,0.99149607233803971,0.99152557774373562,0.99155417358817732,0.99158188585336859,0.99160874202659066,0.99163476609087964,0.99165998304004932]
[null,"Perfil conservador",0.02,null,null,null,null,null,null,null,null,null,null,3.2000000000000001E-2,0.02,{"$f":"$C$71+14.3%-SUM($P$28:P64)+$C$71*COUNT($P$28:P64)","v":3.6000000000000032E-2},2062,15624.16,{"$f":"ROUND(FVSCHEDULE(S$26,O$27:O65),2)","v":2082.42},{"$f":"ROUND(FVSCHEDULE(T$26,P$27:P65),2)","v":7747.62},6.5500000000000017E-2,null,null,null,null,null,"Edad mínima según edad legal",{"$f":"EDATE(AB64,IF(C27=\"Sí\",-48,-24))","v":"2040-12-05"},{"$f":"YEARFRAC($AC$55,AB65)","v":65},{"$f":"INT(YEARFRAC($AC$56,AB65)*12)/12","v":36.416666666666664},"no","2041-10-05",65.833333333333329,37.25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,75,0.98655420475218292,0.98760808458192229,0.98771405140168766,0.98781721833697456,0.98791763634409435,0.98801536037358983,0.98811044188103292,0.98820293482994437,0.98829289267696341,0.98838036737763757,0.9884654123956228,0.98854808068787969,0.98862842372536908,0.98870649395928001,0.98878234186236558,0.98885601939504075,0.98892757702635348,0.98899706422141487,0.98906453044600373,0.98913002517131998,0.98919516465288126,0.98925842708280298,0.98931985992485005,0.98937950965311661,0.98943742024064663,0.98949363715811911,0.98954820338441207,0.98960116288926825,0.98965255715056144,0.98970242814406983,0.98975081534453302,0.9897977607329197,0.98984330078563454,0.98988747548487743,0.98993032130325598,0.98997187522891827,0.9900121732373981,0.99005124981156589,0.99008913993217496,0.9901258765851757,0.99016149225041472,0.9901960184125822,0.99022948705424563,0.99026192816306158,0.99029337222031555,0.99032384621495873,0.99035337962893977,0.99038199995340548,0.99040973417349276,0.99043660727514071]
[null,"Perfil moderado",0.03,55,"años",null,null,null,null,null,null,null,null,3.2000000000000001E-2,0.02,{"$f":"$C$71+16.1%-SUM($P$28:P65)+$C$71*COUNT($P$28:P65)","v":3.8000000000000034E-2},2063,16124.13,{"$f":"ROUND(FVSCHEDULE(S$26,O$27:O66),2)","v":2124.0700000000002},{"$f":"ROUND(FVSCHEDULE(T$26,P$27:P66),2)","v":8042.03},6.5500000000000017E-2,null,null,null,null,null,"Fecha 15 cotizados",{"$f":"EDATE($AC$56,180)","v":"2019-07-05"},null,null,"no","2041-11-05",65.916666666666671,37.333333333333336,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,76,0.98485328011382967,0.98595324681322238,0.9860684791095955,0.98618066669441384,0.98628986595554236,0.98639613530089898,0.98649953212378771,0.9866001143232167,0.98669793930993388,0.9867930654852044,0.98688554876840751,0.98697544856539243,0.98706281879543711,0.98714771837778981,0.98723020172748133,0.98731032527194462,0.98738814293884281,0.98746370965182628,0.98753707884524988,0.9876083039497402,0.98767914313400829,0.98774794111057784,0.987814749822997,0.98787961921174217,0.98794259721952604,0.98800373378957029,0.98806307536524307,0.98812066989830338,0.98817656184045333,0.98823079763853661,0.98828342024956883,0.98833447412835096,0.9883840002295089,0.98843204150778996,0.98847863793002777,0.98852382895149016,0.98856765453552886,0.98861015164737931,0.98865135874987764,0.98869131081035611,0.98873004429370659,0.98876759316883533,0.98880399190741652,0.9888392729775457,0.98887346935487408,0.98890661150440651,0.98893873090566475,0.98896985702971674,0.98900001885539368,0.98902924485491295]
[null,"Perfil agresivo",0.04,45,"años",null,null,null,null,null,null,null,null,3.2000000000000001E-2,0.02,{"$f":"$C$71+18%-SUM($P$28:P66)+$C$71*COUNT($P$28:P66)","v":3.8999999999999924E-2},2064,16640.099999999999,{"$f":"ROUND(FVSCHEDULE(S$26,O$27:O67),2)","v":2166.5500000000002},{"$f":"ROUND(FVSCHEDULE(T$26,P$27:P67),2)","v":8355.67},6.5500000000000017E-2,null,null,null,null,null,"Fecha 33 o 35 cotizados",{"$f":"EDATE($AC$56,IF(C27=\"Sí\",33,35)*12)","v":"2039-07-05"},null,null,"no","2041-12-05",66,37.416666666666664,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,77,0.98280524366531219,0.98403512802894333,0.98416071983297881,0.98428299235118977,0.98440200850492943,0.98451783021784123,0.984630520917951,0.9847401440348611,0.98484676149709072,0.98495043773682245,0.98505123318302246,0.98514921227732133,0.98524443494845182,0.98533696364155832,0.98542685979052536,0.98551418334081409,0.98559899372969695,0.98568135090484743,0.98576131280960844,0.98583893789124655,0.98591614141174166,0.98599112151263324,0.98606393314831364,0.98613463027441262,0.98620326683526249,0.98626989579458613,0.98633456860841484,0.98639733723029299,0.9864582506158871,0.9865173587328343,0.98657470853891926,0.98663034849478271,0.98668432356612779,0.98673668071822096,0.98678746241598037,0.98683671312389343,0.98688447531351742,0.98693078994893757,0.98697569800600105,0.98701923845048067,0.98706145125372813,0.98710237289179992,0.98714204083499779,0.98718049105740913,0.9872177585338513,0.98725387724537206,0.98728888165922979,0.98732280326082267,0.98735567352474163,0.98738752442832833]
[null,"Crecimiento salarial",{"$f":"D68/10000","v":0.03},300,null,null,null,null,null,null,null,null,null,3.2000000000000001E-2,0.02,{"$f":"$C$71+20%-SUM($P$28:P67)+$C$71*COUNT($P$28:P67)","v":4.0000000000000036E-2},2065,17172.580000000002,{"$f":"ROUND(FVSCHEDULE(S$26,O$27:O68),2)","v":2209.88},{"$f":"ROUND(FVSCHEDULE(T$26,P$27:P68),2)","v":8689.89},6.5500000000000017E-2,null,null,null,null,null,"Edad mínima efectiva",{"$f":"MAX(AB66,MIN(AB64,MAX(AB65:AB67)))","v":"2040-12-05"},{"$f":"IFERROR(ROUNDUP(YEARFRAC($AC$55,AB68)*12,0)/12,67)","v":65},{"$f":"INT(YEARFRAC($AC$56,AB68)*12)/12","v":36.416666666666664},"no","2042-01-05",66.083333333333329,37.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,78,0.98039846969951094,0.98175389038342598,0.98189316174870345,0.98202875250342103,0.98216073245805635,0.98228917191667076,0.98241413970882019,0.98253570566067217,0.98265394009169837,0.98276891234932906,0.98288069176302817,0.98298934768160229,0.98309494745919046,0.98319756043812734,0.98329725398776968,0.98339409496331376,0.98348814973470466,0.98357948417199781,0.98366816215679209,0.98375424906227971,0.98383986949441393,0.98392302414717026,0.98400377341120304,0.9840821786654631,0.98415829882392158,0.9842321927753801,0.98430391742583234,0.98437353018649332,0.9844410864649733,0.98450663967870133,0.98457024373662605,0.98463195156341521,0.98469181357679092,0.98474988020930687,0.98480620087576842,0.98486082301984279,0.9849137945632761,0.98496516094683406,0.98501496710297554,0.9850632574688627,0.9851100744967024,0.98515546011742239,0.98519945478624382,0.9852420999395366,0.9852834330358492,0.98532349152176524,0.9853623148499554,0.9853999369735571,0.98543639334876509,0.98547171893581775]
[null,"IPC",{"$f":"D69/10000","v":0.02},200,null,null,null,null,null,null,null,null,null,3.2000000000000001E-2,0.02,{"$f":"$C$71+22%-SUM($P$28:P68)+$C$71*COUNT($P$28:P68)","v":4.0000000000000036E-2},2066,17722.099999999999,{"$f":"ROUND(FVSCHEDULE(S$26,O$27:O69),2)","v":2254.08},{"$f":"ROUND(FVSCHEDULE(T$26,P$27:P69),2)","v":9037.49},6.5500000000000017E-2,null,null,null,null,null,"Edad legal efectiva",{"$f":"MAX(AB66,AB64)","v":"2042-12-05"},{"$f":"IFERROR(ROUNDUP(YEARFRAC($AC$55,AB69)*12,0)/12,0)","v":67},{"$f":"INT(YEARFRAC($AC$56,AB69)*12)/12","v":38.416666666666664},"no","2042-02-05",66.166666666666671,37.583333333333336,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,79,0.97771691228272684,0.97875365007965909,0.97892229836777811,0.97908649139998605,0.9792463132931315,0.9794018486884839,0.97955318121301516,0.97970039501752881,0.97984357576647996,0.9799828061283189,0.98011817177904492,0.98024975491966437,0.98037763823875845,0.98050190545819882,0.98062263729377341,0.98073991547694106,0.98085382024391332,0.98096443084726892,0.98107182453995523,0.98117608108399823,0.98127977368106867,0.98138047973868392,0.98147827353521089,0.98157322937859293,0.981665417561155,0.98175490989910452,0.98184177619923785,0.98192608478586707,0.98200790249261272,0.98208729464671096,0.98216432709072032,0.98223906217714618,0.98231156275028386,0.98238188916342306,0.98245010079650419,0.98251625599530679,0.98258041165109911,0.98264262412432624,0.98270294681002501,0.98276143359407908,0.98281813635116255,0.98287310549256368,0.98292639040261176,0.98297804000116973,0.98302810117436101,0.98307661933680091,0.98312364090410742,0.98316920779254835,0.98321336341533161,0.98325614869949662]
[null,"Crecimiento del gasto en la jubilación",{"$f":"D70/10000","v":0.02},200,null,null,null,null,null,null,null,null,null,3.2000000000000001E-2,0.02,{"$f":"$C$71+24%-SUM($P$28:P69)+$C$71*COUNT($P$28:P69)","v":3.9999999999999925E-2},2067,18289.21,{"$f":"ROUND(FVSCHEDULE(S$26,O$27:O70),2)","v":2299.16},{"$f":"ROUND(FVSCHEDULE(T$26,P$27:P70),2)","v":9398.99},6.5500000000000017E-2,null,null,null,null,null,null,null,null,null,"no","2042-03-05",66.25,37.666666666666664,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,80,0.97397595155934424,0.97522512983921228,0.97540738294498308,0.97558481740277436,0.97575752473613053,0.97592559546536972,0.97608912161045391,0.9762481941882114,0.97640290471607183,0.9765533446875857,0.9766996056227415,0.97684177651542359,0.97697994836422386,0.97711421016637856,0.97724465041166686,0.97737135709221634,0.97749441719820918,0.97761391571897949,0.97772993812672282,0.97784256941505288,0.97795458970391624,0.97806338181334296,0.97816902722030419,0.97827160440263006,0.97837119133216455,0.97846786448488299,0.97856169934478099,0.97865277087235891,0.97874115004823692,0.97882690884163237,0.97891011772615311,0.97899084367311362,0.97906915515532777,0.9791451181424955,0.9792187955976156,0.97929025150712912,0.97935954682535753,0.9794267430347815,0.97949189710029216,0.97955506748865129,0.97961631117974313,0.97967568163533658,0.97973323283666491,0.97978901674148089,0.97984308533155962,0.97989548707917862,0.97994627145500257,0.97999548492406274,0.98004317396707441,0.98008938255460154]
[null,"Revalorización de las pensiones",{"$f":"D71/10000","v":0.02},200,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Edad mínima en meses",{"$f":"AC68*12","v":780},null,"no","2042-04-05",66.333333333333329,37.75,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,81,0.96933527357890659,0.97116362869718809,0.97137058284954736,0.97157207179479821,0.97176819879796938,0.97195906664098908,0.97214477912646369,0.97232543907913505,0.97250114983759195,0.97267201577094675,0.97283813876385539,0.9729996212128218,0.97315656554365881,0.97330907170723624,0.97345724115166743,0.97360117286043935,0.97374096532657128,0.97387671505924667,0.97400851909783415,0.97413647297904582,0.97426373532065003,0.97438733323565074,0.974507357824274,0.97462389868216404,0.97473704492145874,0.97484688267791575,0.97495349708652457,0.9750569738073761,0.97515739300825333,0.97525483636922594,0.9753493835797562,0.97544111183331306,0.97553009685858505,0.97561641436918767,0.97570013709824122,0.97578133529212197,0.97586008020199411,0.97593643959242515,0.9760104802231544,0.97608226788072061,0.97615186535838927,0.97621933593744969,0.97628473892737555,0.97634813513500518,0.9764095823730442,0.97646913547027503,0.97652685075231549,0.97658278156044165,0.97663698022908652,0.9766894976016931]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RESULTADOS INTERMEDIOS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"no","2042-05-05",66.416666666666671,37.833333333333336,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,82,0.96437210846282329,0.96649897480237457,0.96676881540606641,0.96703153134721997,0.96728725661839798,0.96753612475153994,0.96777827129262939,0.96801383032626431,0.96824293745699508,0.96846572733213976,0.96868233312034147,0.96889288852212252,0.96909752724906428,0.96929637954725634,0.96948957720401474,0.96967724951093592,0.96985952479496729,0.97003652940509011,0.9702083896963194,0.97037522908441187,0.97054116728755457,0.97070232757338559,0.97085882887347108,0.97101078816260522,0.97115832143112124,0.97130154019395698,0.97144055745886937,0.97157548179475151,0.97170642073304425,0.97183347936295739,0.97195676127952879,0.97207636808988607,0.97219239790795797,0.9723049493749909,0.97241411763797969,0.97251999436146874,0.97262267221697618,0.9727222393935343,0.97281878359368068,0.97291238952919246,0.97300313990788179,0.97309111648040325,0.97317639846325588,0.9732590626341453,0.97333918573997524,0.97341683954854508,0.97349209684312521,0.97356502690818159,0.97363569853847753,0.97370417804044518]
[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,"no","2042-06-05",66.5,37.916666666666664,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,83,0.95920878905212847,0.96139417728866328,0.96172974319500004,0.9620564503445117,0.96237446392254877,0.9626839515960387,0.96298508063227517,0.96327801879708563,0.96356293392777592,0.9638399933755124,0.96410936303767558,0.96437120933801601,0.96462569776649365,0.9648729908328797,0.96511325255285396,0.96534664253121605,0.96557332184541034,0.9657934466519017,0.96600717413155024,0.96621465795644357,0.96642102133545038,0.96662144323473309,0.96681607145240644,0.96700505177993468,0.96718852755341655,0.96736663811755574,0.9675395238629565,0.96770731917481634,0.96787015899002526,0.96802817325172008,0.96818149091879824,0.96833023798137674,0.96847453744579004,0.96861451034687829,0.96875027621188436,0.96888194861321275,0.96900964311798565,0.96913346932321232,0.96925353583637486,0.96936994778422525,0.96948280979571344,0.96959222103357878,0.96969828215987763,0.96980108734334569,0.9699007322783646,0.9699973066713109,0.97009090023457845,0.97018160018196808,0.97026949125500572,0.97035465569591439]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fecha actual",{"$f":"DATE(YEAR(TODAY()),MONTH(TODAY()),Día)","v":"2024-01-05"},"Años enteros faltan","Años faltan","Factor actuarial","Factor IRP",null,null,null,null,null,null,null,"no","2042-07-05",66.583333333333329,38,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,84,0.95278143331822907,0.95516245040239589,0.95559071156578479,0.95600767586729862,0.95641355255749361,0.95680855696983902,0.95719290102547194,0.95756679776816478,0.95793046126906434,0.95828410373917683,0.95862793743132602,0.95896217469205891,0.95928702445487968,0.95960269470667614,0.95990939453494295,0.9602073270653313,0.96049669753407552,0.96077770570093157,0.96105054992707284,0.96131542762847111,0.96157887851673474,0.96183474779035905,0.96208322398998436,0.96232449226462002,0.96255873528435543,0.96278613227316601,0.96300686051298079,0.96322109283661794,0.96342899962323303,0.96363074729034881,0.9638265012885221,0.96401642113786179,0.9642006643733313,0.96437938506923671,0.96455273486795223,0.96472086039472404,0.96488390785344436,0.9650420169692947,0.96519532698085142,0.96534397167574448,0.96548808485998838,0.9656277928730721,0.96576322308510598,0.96589449787195381,0.96602173716497508,0.96614505688324326,0.96626457049948433,0.96638039048467816,0.96649262384981871,0.96660137660288459]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fecha de jubilación",{"$f":"AC60","v":"2040-12-05"},{"$f":"YEAR(S75)-YEAR(S74)","v":16},{"$f":"YEARFRAC(S74,S75,1)","v":16.915136876006439},{"$f":"(1-$AG$21+INT($AG$21))*VLOOKUP(INT($AG$21),$V$5:W$24,2)+($AG$21-INT($AG$21))*VLOOKUP(INT($AG$21)+1,$V$5:W$24,2)","v":21.465038216098929},{"$f":"V75","v":21.465038216098929},null,null,null,null,null,null,null,"no","2042-08-05",66.666666666666671,38.083333333333336,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,0.9452243196726805,0.94768067424481084,0.94823177506116285,0.94876834153738043,0.94929064383398898,0.94979895774632805,0.95029355571737384,0.9507747122465533,0.95124270253004128,0.95169779884311656,0.95214027508183585,0.95257040278652483,0.95298845205187033,0.95339469111799291,0.95378938634446975,0.95417280165611196,0.95454519811122773,0.95490683532442888,0.95525796801920315,0.95559884901880432,0.95593789516128591,0.9562671850640333,0.9565869622784835,0.95689746343083482,0.95719892469980739,0.95749157636952109,0.95777564627360601,0.95805135730588731,0.95831892794486684,0.9585785732123101,0.9588305047261847,0.95907492860896026,0.95931204757451904,0.95954205989030061,0.95976515984761124,0.95998153732336122,0.96019137921314823,0.96039486645160654,0.96059217705971711,0.9607834840570979,0.96096895901803525,0.96114876555162976,0.96132306630908082,0.96149201947788432,0.96165577827249415,0.96181449343875947,0.96196831123809534,0.96211737451339741,0.96226182207760613,0.96240178981378888]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Años","Meses",null,null,null,null,null,null,null,null,null,null,"no","2042-09-05",66.75,38.166666666666664,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,0.93668990409232389,0.93951065974919157,0.94019194533908812,0.94085526614922943,0.94150095756259855,0.94212935770385853,0.94274080477055144,0.9433356377443991,0.94391419618080463,0.94447681733641708,0.94502383864407924,0.94555559563751435,0.94607242255465185,0.94657465074919822,0.94706260919707963,0.94753662405090866,0.94799701756527399,0.94844411064555489,0.94887821929118055,0.94929965465945276,0.94971882235254912,0.95012593013857582,0.95052127746504467,0.95090515834206213,0.95127786442159334,0.95163967944680328,0.95199088523858677,0.95233175723139318,0.9526625664020768,0.95298357786470944,0.9532950527578834,0.95359724635004495,0.95389040943957237,0.95417478641761844,0.95445061775068951,0.95471813891828883,0.95497757904509262,0.95522916375135103,0.95547311221640641,0.95570963870404657,0.95593895402785867,0.95616126251402367,0.95637676358636603,0.95658565317352551,0.95678812126006885,0.95698435339220311,0.95717453163593291,0.95735883109018671,0.95753742391847785,0.95771047778233409]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Años cotizados a la jubilación",{"$f":"INT(AC61)","v":36},{"$f":"(AC61-S77)*12","v":4.9999999999999716},"Rentas",null,null,null,null,null,null,null,null,null,"no","2042-10-05",66.833333333333329,38.25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,0.92630248456518083,0.93008270613594235,0.93092084312883683,0.9317368985947051,0.93253128325255552,0.93330441151452936,0.93405669966114102,0.93478856123753074,0.93550041405534357,0.93619267123340599,0.93686574757233454,0.93752005424132723,0.93815600107897046,0.93877399518569871,0.93937444091327138,0.93995773831796658,0.94052428369087471,0.94107446954827401,0.94160868556838972,0.94212731316047327,0.94264315753327665,0.94314416763397624,0.9436307108556492,0.94410314928515038,0.94456184064367055,0.94500713431309535,0.945439376344126,0.94585890443434939,0.94626605291283106,0.94666114674534196,0.94704450754152292,0.9474164485106823,0.94777727849715165,0.94812729795839057,0.94846680195506672,0.94879608116802328,0.949115415857679,0.94942508438053697,0.94972535621924226,0.95001649588143877,0.95029876003681746,0.95057240237026031,0.95083766716789442,0.9510947957922985,0.95134402168716869,0.95158557283768941,0.95181967281048663,0.95204653871040734,0.9522663807332391,0.95247940660253116]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"€ de la jubilación","€ actuales","€ de la jubilación","€ actuales","€ actuales neto",null,null,null,null,null,null,null,"no","2042-11-05",66.916666666666671,38.333333333333336,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,0.91502550595723164,0.91942000197711959,0.92043928951552323,0.92143172548558427,0.92239780990237463,0.92333804630379845,0.9242529395303154,0.92514299375463027,0.92600871604394441,0.92685060878191627,0.92766917673653526,0.92846491941888654,0.92923833474092477,0.92998991884112236,0.93072016172737759,0.93142955112829873,0.93211856858579578,0.932787690892947,0.93343739162521155,0.9340681355666427,0.93469549577759536,0.935304815630986,0.93589654204898809,0.93647111466690236,0.93702896881779008,0.93757053053443506,0.93809621907749563,0.93860644584474417,0.93910161692878957,0.93958212809140318,0.94004836974646633,0.94050072347363534,0.94093956400748491,0.94136525769403712,0.94177816305062412,0.94217863270294377,0.94256700841539665,0.94294362855888303,0.94330882060685628,0.94366290619849535,0.94400619798564367,0.94433900331415088,0.94466162104679541,0.94497434319613283,0.94527745430844456,0.94557123156033085,0.94585594619029778,0.94613186300911911,0.94639923788886293,0.94665832328768174]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ingresos anuales previos a la jubilación",null,null,{"$f":"FV(C68,U75,0,-C9)","v":61496.761350373607},{"$f":"U79*(1+$C$69)^(-U75)","v":43992.552632354884},{"$f":"S122","v":32015.127720536155},null,null,null,null,null,null,null,"si","2042-12-05",67,38.416666666666664,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,89,0.90299558426936544,0.90770417700792272,0.90891973865273346,0.91010329980750804,0.91125545667240182,0.91237680693144507,0.9134679503722456,0.91452948874668771,0.9155620233962326,0.91656615360047966,0.91754247815010292,0.91849159329536512,0.91941409073368163,0.92031056161649305,0.92118158899795755,0.92202775291064654,0.92284962817595151,0.92364778257093727,0.92442277825325248,0.92517517067975108,0.92592353518885617,0.92665038775103314,0.92735626074064825,0.92804167881522348,0.92870715948281468,0.92935321051258912,0.92998033140409286,0.93058901392326332,0.93117973967449208,0.93175298189583877,0.93230920560645358,0.93284886553793622,0.93337240812071565,0.93388027002357765,0.93437287953608394,0.93485065571289627,0.9353140067337663,0.93576333594391037,0.93619903340756228,0.93662148225647934,0.93703105683337162,0.93742812208501547,0.93781303512530589,0.93818614317623694,0.93854778707050945,0.93889829628404542,0.93923799486390736,0.93956719702956415,0.93988621050978094,0.94019533373717468]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,90,0.88850220197765006,0.89355149458008243,0.89502780049310615,0.8964653151380666,0.89786475528648646,0.89922684314286472,0.90055230047036672,0.9018418539173918,0.9030962280562137,0.90431614733931975,0.90550233459185347,0.906655509025734,0.90777638707494479,0.90886568201247708,0.90992409984741995,0.91095234080904475,0.91195110087088771,0.91292106713520904,0.91386291983856027,0.91477733140435658,0.91568687536839821,0.91657029987270777,0.9174282512876758,0.91826136415830961,0.91907026542304149,0.91985557007241325,0.92061788456064697,0.92135780386442778,0.9220759117639723,0.92277278255271256,0.92344897939699433,0.92410505431921908,0.92474154873172143,0.92535899187227866,0.92595790336735462,0.9265387915684814,0.92710215315872824,0.92764847519933979,0.92817823237423647,0.92869188975351991,0.92918990110357702,0.92967271042261246,0.9301407499667167,0.93059444168812944,0.93103419973689605,0.93146042398170215,0.93187350846726358,0.93227383342335479,0.93266177375494308,0.93303769098988287]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,91,0.87290742331708637,0.87891999654702646,0.88064907898528733,0.88233263160186926,0.88397150137868863,0.88556654064358109,0.88711860325565595,0.88862854595477359,0.89009722318420326,0.8915254904747284,0.89291419864401245,0.89426419645428445,0.8955763274765981,0.89685143080825536,0.89809033858377285,0.89929387505004721,0.90046285796486425,0.90159809610576913,0.90270039024456517,0.9037705291823408,0.90483493495015488,0.90586873835743009,0.90687269796370795,0.90784756049623239,0.90879406178896127,0.90971292446560348,0.91060486100257632,0.91147056824870332,0.91231073291447129,0.91312602896174944,0.91391711671531417,0.9146846442835409,0.9154292460693898,0.9161515441954885,0.91685214657653025,0.91753164989914271,0.91819063801922962,0.91882967955445538,0.91944933286101349,0.92005014195921875,0.92063263907543313,0.92119734511402318,0.92174476569531505,0.92227539606345044,0.92278972019013417,0.92328820859341643,0.92377132105775328,0.92423950441913105,0.92469319621055768,0.92513282107634698]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pensión bruta pública probable",{"$f":"U82*$W$75","v":856152.34181142855},{"$f":"S82*(1+$C$69)^(-$U$75)","v":612460.33338021208},{"$f":"IF(R10=TRUE,AC127,AC125)","v":39885.898790029096},{"$f":"U82*(1+$C$69)^(-$U$75)","v":28532.925365157866},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,92,0.85699270077959788,0.86452901796652604,0.86647000663175289,0.86835995538707633,0.87019980968531851,0.87199052010606437,0.87373304102815474,0.87542832834816853,0.87707733745080008,0.87868102345614674,0.88024033825264303,0.88175623097003131,0.88322964496565781,0.88466151859352649,0.88605278264241305,0.88740436013648771,0.88871716646139343,0.88999210633628534,0.89123007666442899,0.89243196104772937,0.89362743218077323,0.894788557962228,0.89591618771479564,0.89701115863620295,0.89807429433336528,0.8991064055154363,0.90010828953779964,0.90108072914521009,0.90202449268286833,0.90294033692452291,0.9038290011606025,0.90469121302428668,0.9055276831458936,0.9063391095523371,0.90712617509178972,0.90788954754760598,0.90862988252591959,0.90934781797748088,0.91004398012433552,0.91071897954140113,0.91137341405097805,0.91200786636129061,0.91262290576148652,0.9132190874414865,0.91379695375221259,0.91435703383840394,0.91489984346896547,0.91542588422944426,0.91593564730507659,0.91642960912243687]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pensión neta",{"$f":"U83*$W$75","v":715954.06276899762},{"$f":"S83*(1+$C$69)^(-$U$75)","v":512167.56943123299},{"$f":"V83*(1+$C$69)^$U$75","v":33354.427584108707},{"$f":"+R122","v":23860.547755610507},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,93,0.84052646307205847,0.84866363890697905,0.85084102579584331,0.85296114151383695,0.85502504811433,0.85703381393080047,0.8589885094760088,0.86089020752981327,0.86273998248938977,0.86453890441403003,0.866288044421477,0.86798846614677017,0.8696412288741493,0.87124738671094071,0.87280798282025152,0.87432405517079026,0.8757966302341389,0.87722672417065617,0.87861534168076327,0.87996347702340372,0.88130441213433786,0.88260681637810612,0.88387164457417278,0.88509983459540209,0.88629231107395046,0.88744998468183156,0.88857374869765293,0.88966448249360208,0.8907230484154004,0.89175029443156639,0.89274705133551957,0.89371413460154581,0.89465234248728087,0.89556245726348671,0.89644524561669592,0.89730145753748891,0.8981318270204387,0.89893707080828833,0.89971789155988813,0.90047497375085672,0.90120898864524368,0.90192058877602332,0.9026104145286139,0.90327908800774592,0.90392721762740702,0.90455539649096284,0.90516420398943531,0.905754202189748,0.90632594289526613,0.90687996013525718]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gastos deseados iniciales",{"$f":"U84*$V$75","v":972186.88654207706},{"$f":"S84*(1+$C$69)^(-$U$75)","v":695467.23820160527},{"$f":"V84*(1+$C$69)^$U$75","v":45291.644801868097},{"$f":"C36*12","v":32400},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,94,0.82398660538118762,0.83267803692793385,0.83506333580236258,0.83738585934139653,0.83964677429067502,0.84184725227883661,0.84398846998868637,0.84607160528667291,0.84809783586493903,0.85006833774747104,0.85198428476951993,0.85384684517331955,0.85565718064613339,0.85741644701973341,0.85912579028797031,0.86078634765215567,0.86239924540371082,0.86396559836521636,0.86548650746050892,0.86696306306304183,0.86843171903041838,0.86985816146610306,0.87124343605812604,0.8725885721779042,0.87389458278907783,0.87516246647390916,0.87639320289184841,0.87758775480519846,0.87874706940222402,0.87987207399455136,0.88096368132853742,0.88202278311634164,0.88305025552474681,0.88404695563930502,0.88501372296839209,0.88595138089283476,0.88686073171972757,0.88774256301025123,0.88859764279560527,0.88942672228629382,0.89023053612357816,0.89100980068635305,0.89176521617699944,0.89249746503683081,0.89320721345673315,0.89389511141698719,0.8945617926262357,0.89520787493687137,0.89583396105784141,0.89644063677841768]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Primero","Segundo","Tercero",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,95,0.80460126411479083,0.81519937767836737,0.81781156099802421,0.82035513904652035,0.82283137780981441,0.82524154870629673,0.82758693066840439,0.82986880363362603,0.83208844721750064,0.83424714242105591,0.83634616450300936,0.83838678626755359,0.84037027279692833,0.84229788297776942,0.8441708669142366,0.84599046202834305,0.84775789766537046,0.84947438844947942,0.85114113774619882,0.85275933369481005,0.85436892392466535,0.85593229961273953,0.85745060192144995,0.85892495499003862,0.8603564654928525,0.8617462240521423,0.86309530074573781,0.86440474792094257,0.86567560041682667,0.86690887314424148,0.8681055615645733,0.86926664260466113,0.87039307354384321,0.87148579225869394,0.87254571678904014,0.87357374730068316,0.87457076148434021,0.87553762209353581,0.87647516795224445,0.87738422283919659,0.87826559001622861,0.87912005326111553,0.879948379194186,0.88075131444329946,0.88152958991037567,0.88228391552907248,0.88301498594570338,0.88372347826569908,0.88441005087457281,0.88507534694154044]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Años en cada tramo de ahorro",{"$f":"MAX(0,V142-YEARFRAC(AC55,S74,1))","v":0},{"$f":"MAX(0,W142-YEARFRAC(AC55,S74,1))-S86","v":6.9164430816404732},{"$f":"YEARFRAC(S74,S75,1)-S86-T86","v":9.9986937943659662},"Con capital inicial",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,96,0.78623513318638549,0.79652043241662251,0.79937198354577721,0.80214852077686438,0.8048514365670032,0.80748212873700786,0.81004200128680981,0.81253245961113929,0.81495490927567305,0.8173107553063963,0.81960139751360683,0.82182823178789643,0.82399264424606444,0.82609601632711449,0.82813971622937521,0.83012510121588023,0.83205351727774235,0.83392629501334459,0.83574475210699195,0.83751018921703424,0.83926619169824679,0.84097173110470003,0.84262805699782495,0.844236399920817,0.84579796982165778,0.8473139598456233,0.84878553994245498,0.85021386227052709,0.85160005671978012,0.85294523440020276,0.85425048195502784,0.85551686825655482,0.85674543964861638,0.85793722066487466,0.85909321479009382,0.86021440457573939,0.86130175095006711,0.8623561945299989,0.86337865313882678,0.8643700257083321,0.86533118953630683,0.86626300073726925,0.86716629687932123,0.86804189238771812,0.86889058650067696,0.86971315376064617,0.87051035309311475,0.87128292268699692,0.8720315824445064,0.87275703321960618]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Proceso de formación del capital",{"$f":"IF(U$143=$C$17,S$86*(1+U$143)^(S$86-1),((1+U$143)^S$86-(1+$C$17)^S$86)/(U$143-$C$17))*(U$143*(1+U$143)^(1/12))/S$101","v":0},{"$f":"S87*(1+V$143)^T$86+(1+$C$17)^S$86*IF(V$143=$C$17,T$86*(1+V$143)^(T$86-1),((1+V$143)^T$86-(1+$C$17)^T$86)/(V$143-$C$17))*(V$143*(1+V$143)^(1/12))/T$101","v":8.0918070302904646},{"$f":"T87*(1+W$143)^U$86+(1+$C$17)^(S$86+T$86)*IF(W$143=$C$17,U$86*(1+W$143)^(U$86-1),((1+W$143)^U$86-(1+$C$17)^U$86)/(W$143-$C$17))*(W$143*(1+W$143)^(1/12))/U$101","v":25.35254248441148},{"$f":"$C$16*U87+$C$18*(1+U$143)^S$86*(1+V$143)^T$86*(1+W$143)^U$86","v":0},null,null,null,"DETERMINACIÓN DE LA PENSIÓN PÚBLICA",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,97,0.76871837107314911,0.77929105365062323,0.78229214022835192,0.78521411862771717,0.78805846852371964,0.79082667397670803,0.79352022272117684,0.79614060634636241,0.79868931394734766,0.80116783352150245,0.80357764894300054,0.80592023648994571,0.80819706416001957,0.81040959237824739,0.81255926779153365,0.81464752721965139,0.81667579193046791,0.81864546867773846,0.82055794850476782,0.82241460553456402,0.82426128145431665,0.82605483142925673,0.82779657530832207,0.82948781102933034,0.8311298163335209,0.83272384879679295,0.83427114422078352,0.83577291619913652,0.83723035796813605,0.8386446394357524,0.84001690737450463,0.84134828747693635,0.84263988380204746,0.84389277485423309,0.84510801892890264,0.84628665072878939,0.84742968333985946,0.84853810653778194,0.84961288853209027,0.85065497434660431,0.85166528865135516,0.8526447335185996,0.85359419025790306,0.85451451688265345,0.85540655329350301,0.85627111693267111,0.85710900512076926,0.85792099530165178,0.85870784570719116,0.85947029268833341]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,98,0.75105120971628025,0.76530428793723615,0.76830108630283411,0.77121843700960191,0.77405785484198952,0.77682085754989916,0.77950896498185185,0.78212369773837997,0.78466657231554682,0.78713910315064461,0.78954279746945932,0.79187915354921301,0.79414966131782805,0.79635579951299684,0.79849903262207134,0.80058081490522537,0.80260258146716124,0.80456575382157747,0.80647173583776866,0.8083219134256453,0.8101619776671376,0.81194894776535609,0.81368415273120054,0.8153688981942796,0.81700447095452078,0.81859213429005895,0.82013313124921916,0.82162868032169767,0.82307998044360364,0.82448820512933541,0.82585450557288265,0.82718001120944329,0.82846582791270029,0.82971303757831383,0.83092270102027477,0.83209585391323715,0.83323351062249995,0.83433666293452413,0.83540627898895592,0.83644330420571167,0.83744866444748556,0.83842326142705315,0.83936797578553834,0.84028366694363166,0.84117117189451873,0.84203130895760547,0.84286487434301682,0.84367264476472825,0.84445537637382839,0.84521380614583763]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ahorro preexistente para la jubilación",{"$f":"V87","v":0},{"$f":"S89*(1+$C$69)^(-$U$75)","v":0},{"$f":"S89/W75","v":0},{"$f":"U89*(1+$C$69)^(-$U$75)","v":0},"Pérdida pode adquisitivo",null,null,"Situación aplicable",{"$f":"AD43","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,99,0.73770429682079308,0.75399212900815937,0.75684288180994996,0.75961804586112114,0.76231906240985214,0.76494737628903253,0.767504434610915,0.76999168462154466,0.77241056970823785,0.77476253186591959,0.77704900508556884,0.7792714150796336,0.78143118063942762,0.78352970837306213,0.78556839251428812,0.7875486162958163,0.78947174566945388,0.79133913388307831,0.79315211675282271,0.79491201247441534,0.79666228313994081,0.79836204544542455,0.80001256432032075,0.80161508220538835,0.8031708230639456,0.80468098952194489,0.80614676288913623,0.80756930452563158,0.8089497530753883,0.81028922618451193,0.81158881936984117,0.81284960693193309,0.81407264069350815,0.81525895004026705,0.81640954399826116,0.81752540871993262,0.81860750805149096,0.81965678633904604,0.82067416437741592,0.8216605418630355,0.82261679930623233,0.82354379460371852,0.82444236503980084,0.82531332883268471,0.82615748198369832,0.82697560298373207,0.8277684492925228,0.82853675970653351,0.82928125300240485,0.83000263184026668]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ahorro neto para complemento inicial",{"$f":"S89*(1-$R$115)","v":0},{"$f":"S90*(1+$C$69)^(-$U$75)","v":0},{"$f":"U89*(1-$R$115)","v":0},{"$f":"V89*(1-$R$115)","v":0},null,null,null,"Tramo Nº hijos",{"$f":"HLOOKUP(D5,Z91:AD92,2,0)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100,1.5457624730483357,1.637981840045762,1.7244040236393925,1.8001826496473077,1.8805502904014741,1.9415931386840857,2.0122081174102138,2.0776207718620117,2.1485645822593868,2.2124191790870755,2.2944876655026758,2.3583348387689136,2.4297667726019161,2.4787004732729296,2.5582234724551647,2.5992312805790752,2.6318938465554602,2.7025012179813519,2.7457209456599694,2.6925334114875938,2.6313688469127694,2.8389402230977634,3.0664327370760351,2.9447617937260628,3.1194057293106501,3.2482906231332125,3.2793048905960385,3.2948658682973022,3.2765799708364121,3.3777519969197094,3.4366343148903007,3.3716519619493903,3.3688192982434924,3.4588918523900052,3.5382721439173248,3.5535592271823759,3.5943629682104996,3.6604229035863289,3.7341478664270329,3.8032541255214021,3.8173725987821276,3.8408492680591069,3.8478388029986874,3.8449643215361631,3.8794439426428999,3.9431237418148952,3.9696351638241585,3.9417515897752367,3.9638329591002335,3.9796808350545034]
[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,"Ninguno","Uno","Dos","Tres","Cuatro o más"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pensión + rentas del ahorro (neto)",null,null,{"$f":"V92*(1+$C$69)^$U$75","v":33354.427584108707},{"$f":"V83+V90","v":23860.547755610507},null,null,"Tramo Nº hijos",0,1,2,3,4,null,"DATOS GRÁFICO",null,null,null,null,null,null,"BASE REGULADORA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ingreso anual adicional necesario",null,null,{"$f":"MAX(0,U84-U92)","v":11937.217217759389},{"$f":"MAX(0,V84-V92)","v":8539.452244389493},{"$f":"S84-S83-S90-S97","v":0},{"$f":"W93*(1+$C$69)^(-$U$75)","v":0},"Porcentaje por hijos",{"$f":"$R$11*Z92","v":0},{"$f":"$R$11*AA92","v":33.200000000000003},66.400000000000006,99.600000000000009,132.80000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fondo privado que es necesario constituir",{"$f":"S97/(1-$R$115)","v":366046.89110439917},{"$f":"T95/(1-$R$115)","v":261856.66967196035},null,null,null,null,null,null,null,null,null,null,null,"Año","Pensión pública probable","Rentas del ahorro privado","Gastos previstos","Diferencia","Necesidad de ingresos adicionales"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Neto",null,{"$f":"V93*$W$75","v":183299.66877037223},null,null,null,null,null,null,null,null,"€ año jubilación",null,null,{"$f":"+C24+1","v":66},{"$f":"+V83","v":23860.547755610507},{"$f":"+V90","v":0},{"$f":"+H7","v":32400},{"$f":"AI95-AH95-AG95","v":8539.452244389493},{"$f":"MAX(0,AI95-AG95-AH95)","v":8539.452244389493},null,"Base reguladora normativa",{"$f":"MAX(VLOOKUP(AA30,AQ6:AV27,5)/(VLOOKUP(AA30,AQ6:AV27,2)*7/6),VLOOKUP(AA30,AQ6:AV27,6))/((VLOOKUP(AA30,AQ6:AV27,3)*7/6))","v":3652.3394398745249},"Actual"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aportación anual necesaria creciente para constituirlo",null,{"$f":"S94/U87","v":14438.271480245836},null,null,null,{"$f":"W93/U87/(1-$R$115)","v":0},null,null,null,"Base reg.",{"$f":"AN96","v":51132.752158243347},null,null,{"$f":"AF95+1","v":67},{"$f":"AG95*(1+$C$71)","v":24337.758710722719},{"$f":"AH95*(1+$C$71)","v":0},{"$f":"AI95*(1+$C$70)","v":33048},8710.2412892772809,8710.2412892772809,null,"Base anual",{"$f":"AN95*14","v":51132.752158243347},{"$f":"AN96*(1+C69)^(-U75)","v":36578.516350520178},"Meses cotizados","idem+48",null,null,null,null,null,null,null,null,"Coef. Reductor (anticipadas)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aumento del ahorro preexistente. Neto",{"$f":"U93*$W$75","v":256232.82377307941},{"$f":"MAX($S$97,0)/((1+U143)^S86*(1+V143)^T86*(1+W143)^ U86)","v":183299.6687703722},null,"Neto necesario",{"$f":"W93","v":0},{"$f":"MAX($W$93,0)/((1+U143)^S86*(1+V143)^T86*(1+W143)^U86)","v":0},null,null,null,"TS Base",{"$f":"0.5+MIN(AE30,AG26)*AF30+MAX(0,MIN(AG26,AG30)-AE30)*AH30","v":0.98740000000000006},null,null,{"$f":"AF96+1","v":68},24824.513884937172,0,33708.959999999999,8884.4461150628267,8884.4461150628267,null,{"$f":"S75","v":"2040-12-05"},{"$f":"IF(AND(AP97>=0,AQ97>=0),IF($R$6=TRUE,MIN(Ingresos/12*(1+$C$68)^(YEAR(AM97)-YEAR($S$74)),VLOOKUP(YEAR(AM97),$Q$26:$R$70,2)),MIN(Base*(1+$C$68)^(YEAR(AM97)-YEAR($S$74)),VLOOKUP(YEAR(AM97),$Q$26:$R$70,2))),IF($R$6=TRUE,IF(AQ97>=0,$R$20,0.5*$R$20),0)*(1+$C$68)^(YEAR(AM97)-YEAR($S$74)))","v":4987.9625148653968},0,{"$f":"AC61*12+1","v":438},{"$f":"AP97+48","v":486},null,null,null,null,null,null,null,null,"Años cotizados","Coeficiente",null,{"$f":"HLOOKUP(INT(AC61*12),BA99:BD100,2)","v":2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"% tributa",{"$f":"VLOOKUP(MAX(65,$AD$60),$P$128:$Q$133,2)","v":0.24},null,null,"% tributa",{"$f":"VLOOKUP(MAX(65,$AD$60),$P$128:$Q$133,2)","v":0.24},null,null,null,null,"Reductor",{"$f":"AD48","v":0.21},null,null,69,25321.004162635916,0,34383.139199999998,9062.1350373640817,9062.1350373640817,null,{"$f":"EDATE(AM97,-1)","v":"2040-11-05"},{"$f":"IF(AND(AP98>=0,AQ98>=0),IF($R$6=TRUE,MIN(Ingresos/12*(1+$C$68)^(YEAR(AM98)-YEAR($S$74)),VLOOKUP(YEAR(AM98),$Q$26:$R$70,2)),MIN(Base*(1+$C$68)^(YEAR(AM98)-YEAR($S$74)),VLOOKUP(YEAR(AM98),$Q$26:$R$70,2))),IF($R$6=TRUE,IF(AQ98>=0,$R$20,0.5*$R$20),0)*(1+$C$68)^(YEAR(AM98)-YEAR($S$74)))","v":4987.9625148653968},0,{"$f":"AP97-1","v":437},{"$f":"AP98+48","v":485},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Transición coeficiente reductor cuando la pensión pasa de la máxima",null,null,null,null,null,null,"Coeficiente aplicable",{"$f":"IF(AA89<>1,1,VLOOKUP(AG23,IF(BC97=2,$BJ$102:$BT$126,IF(BC97=3,$BJ$130:$BT$154,IF(BC97=4,$BJ$158:$BT$182,$BJ$186:$BT$210))),MIN(11,AA30-2022)))","v":0.21}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bruto",{"$f":"S97/(1-S98*$T$128)","v":268475.29733139084},{"$f":"S97/((1-S98*$T$128)*(1+V101*(1-$T$128)))","v":203037.96437951457},null,"Bruto",{"$f":"W97/(1-W98*$T$128)","v":0},{"$f":"W97/((1-W98*$T$128)*(1+V101*(1-$T$128)))","v":0},null,null,null,"Sostenibilidad",1,null,null,70,25827.424245888637,0,35070.801983999998,9243.3777381113614,9243.3777381113614,null,{"$f":"EDATE(AM98,-1)","v":"2040-10-05"},4987.9625148653968,{"$f":"AN99","v":4987.9625148653968},{"$f":"AP98-1","v":436},484,null,null,null,null,null,null,null,null,"Voluntarias",0,462,498,534,"Involuntarias",0,462,498,534]
[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,"Tasa antes incentivo",{"$f":"AC97*(1-AC98)*AC99","v":0.78004600000000013},null,null,71,26343.97273080641,0,35772.218023679998,9428.2452928735875,9428.2452928735875,null,"2040-09-05",4987.9625148653968,{"$f":"AN100","v":4987.9625148653968},435,483,null,null,null,null,null,null,null,null,null,2,3,4,5,null,2,3,4,5,null,"Menos de 38,5 cotizados"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interés nominal",{"$f":"NOMINAL(U143,12)","v":1.9818975623042689E-2},{"$f":"NOMINAL(V143,12)","v":1.9818975623042689E-2},{"$f":"NOMINAL(W143,12)","v":1.9818975623042689E-2},{"$f":"+(1+$U$143)^$S$86*(1+$V$143)^$T$86*(1+$W$143)^$U$86-1","v":0.39789027166259583},null,null,null,null,null,"Incentivo",{"$f":"AD50*AG22","v":0},null,null,72,26870.85218542254,0,36487.662384153598,9616.8101987310583,9616.8101987310583,null,"2040-08-05",4987.9625148653968,4987.9625148653968,434,482,null,null,null,null,null,null,null,null,"Meses","Menos 38,5","Menos 41,5","Menos 44,5","44,5+","Meses","Menos 38,5","Menos 41,5","Menos 44,5","44,5+",null,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuente: ","http://www.irpf.eu/2016.html",null,null,null,null,null,null,null,null,null,null,"Tasa aplicable",{"$f":"AC101+AC100","v":0.78004600000000013},null,null,73,27408.26922913099,0,37217.415631836673,9809.1464027056827,9809.1464027056827,null,"2040-07-05",4987.9625148653968,4987.9625148653968,433,481,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TARIFA IRPF 2024",null,null,null,null,null,null,null,null,null,null,null,"Mínima",{"$f":"14*VLOOKUP(YEAR(S75),Q27:S70,3)","v":18857.86},null,null,74,27956.434613713609,0,37961.763944473409,10005.3293307598,10005.3293307598,null,"2040-06-05",4987.9625148653968,4987.9625148653968,432,480,null,null,null,null,null,null,null,null,1,3.26,3.11,2.96,2.81,1,0.63,0.57999999999999996,0.54,0.5,1,7.7999999999999996E-3,1.0500000000000001E-2,1.3299999999999999E-2,1.6E-2,1.8800000000000001E-2,2.1599999999999998E-2,2.4299999999999999E-2,2.7099999999999999E-2,2.98E-2,3.2599999999999997E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pensión","Último sal.",null,null,null,null,null,null,null,null,"Complemento por hijos",{"$f":"IF(S4=TRUE,HLOOKUP(AA90,Z92:AD93,2),0)","v":0},null,null,75,28515.563305987882,0,38720.99922336288,10205.435917374998,10205.435917374998,null,"2040-05-05",4987.9625148653968,4987.9625148653968,431,479,null,null,null,null,null,null,null,null,2,3.38,3.23,3.08,2.92,2,1.25,1.17,1.08,1,2,7.9000000000000008E-3,1.0799999999999999E-2,1.3599999999999999E-2,1.6500000000000001E-2,1.9400000000000001E-2,2.23E-2,2.52E-2,2.8000000000000001E-2,3.09E-2,3.3799999999999997E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ingresos brutos",null,{"$f":"V82","v":28532.925365157866},{"$f":"V79","v":43992.552632354884},"TABLA TRAMOS IRPF",null,null,null,null,null,null,null,"Pensión sin complemento ni incentivos (sin límites)",{"$f":"AC100*AC96","v":39885.898790029096},null,null,76,29085.874572107641,0,39495.419207830135,10409.544635722494,10409.544635722494,null,"2040-04-05",4987.9625148653968,4987.9625148653968,430,478,null,null,null,null,null,null,null,null,3,3.52,3.36,3.2,3.04,3,1.88,1.75,1.63,1.5,3,8.0000000000000002E-3,1.0999999999999999E-2,1.41E-2,1.7100000000000001E-2,2.01E-2,2.3099999999999999E-2,2.6100000000000002E-2,2.92E-2,3.2199999999999999E-2,3.5200000000000002E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"de","a","Cuota","Tipo marginal",null,null,null,null,"Pensión con incentivo y sin complemento",{"$f":"AC102*AC96","v":39885.898790029096},null,null,77,29667.592063549793,0,40285.327591986737,10617.735528436944,10617.735528436944,null,"2040-03-05",4987.9625148653968,4987.9625148653968,429,477,null,null,null,null,null,null,null,null,4,3.67,3.5,3.33,3.17,4,2.5,2.33,2.17,2,4,1.2699999999999999E-2,1.5299999999999999E-2,1.7999999999999999E-2,2.07E-2,2.3400000000000001E-2,2.5999999999999999E-2,2.87E-2,3.1400000000000004E-2,3.4000000000000002E-2,3.6699999999999997E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL Ingresos",null,{"$f":"SUM(R105:R106)","v":28532.925365157866},{"$f":"SUM(S105:S106)","v":43992.552632354884},0,12450,0,0.19,null,null,null,null,"Pensión con incentivo y complemento",{"$f":"AC106+AC104*14","v":39885.898790029096},null,null,78,30260.94390482079,0,41091.034143826473,10830.090239005684,10830.090239005684,null,"2040-02-05",4987.9625148653968,4987.9625148653968,428,476,null,null,null,null,null,null,null,null,5,3.83,3.65,3.48,3.3,5,3.13,2.92,2.71,2.5,5,1.2800000000000001E-2,1.5699999999999999E-2,1.8499999999999999E-2,2.1299999999999999E-2,2.4199999999999999E-2,2.7E-2,2.98E-2,3.2599999999999997E-2,3.5500000000000004E-2,3.8300000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12450,20200,{"$f":"T108*W107","v":2365.5},0.24,null,null,null,null,"Pensión hombre (si no llega a la mínima)",{"$f":"IF(AND(AC106<AC103,R4=TRUE)=TRUE,AC103,0)","v":0},null,null,79,30866.162782917207,0,41912.854826703006,11046.692043785799,11046.692043785799,null,"2040-01-05",4987.9625148653968,4987.9625148653968,427,475,null,null,null,null,null,null,null,null,6,4,3.82,3.64,3.45,6,3.75,3.5,3.25,3,6,1.2999999999999999E-2,1.6E-2,1.9E-2,2.1999999999999999E-2,2.5000000000000001E-2,2.8000000000000001E-2,3.1E-2,3.4000000000000002E-2,3.6999999999999998E-2,0.04]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MINIMO PERSONAL",null,{"$f":"U115+IF(R9/12>=65,U116,0)","v":6700},{"$f":"U115+IF((R9-12)/12>=65,U116,0)","v":5550},20200,35200,{"$f":"V108+(U108-T108)*W108","v":4225.5},0.3,null,null,null,null,"Pensión mujer (si no llega a la mínima)",{"$f":"IF(AND(S4=TRUE,AC106<AC103)=TRUE,AC103+AC104*14,0)","v":0},null,null,80,31483.486038575553,0,42751.111923237069,11267.625884661516,11267.625884661516,null,"2039-12-05",{"$f":"IFERROR(IF(AND(AP109>=0,AQ109>=0),IF($R$6=TRUE,MIN(Ingresos/12*(1+$C$68)^(YEAR(AM109)-YEAR($S$74)),VLOOKUP(YEAR(AM109),$Q$26:$R$70,2)),MIN(Base*(1+$C$68)^(YEAR(AM109)-YEAR($S$74)),VLOOKUP(YEAR(AM109),$Q$26:$R$70,2))),IF($R$6=TRUE,IF(AQ109>=0,$R$20,0.5*$R$20),0)*(1+$C$68)^(YEAR(AM109)-YEAR($S$74))),AN97/(1+$C$68))","v":4842.6820532673764},4842.6820532673764,426,474,null,null,null,null,null,null,null,null,7,4.1900000000000004,4,3.81,3.62,7,4.1900000000000004,4,3.81,3.62,7,1.77E-2,2.0399999999999998E-2,2.3099999999999999E-2,2.58E-2,2.8500000000000001E-2,3.1099999999999999E-2,3.3800000000000004E-2,3.6500000000000005E-2,3.9200000000000006E-2,4.1900000000000007E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GENERAL + RTOS TRABAJO",null,{"$f":"V120+IF(R105*(1-R111)<$T$118,$U$118,IF(R105*(1-R111)>$T$119,0,$U$118-$U$119*(R105*(1-R111)-$T$118)))","v":2600},{"$f":"W120+IF(S105*(1-S111)<$T$118,$U$118,IF(S105*(1-S111)>$T$119,0,$U$118-$U$119*(S105*(1-S111)-$T$118)))","v":2000},35200,60000,{"$f":"V109+(U109-T109)*W109","v":8725.5},0.37,null,null,null,null,"Máxima normal (en su caso anticipada)",{"$f":"14*VLOOKUP(YEAR(S75),Q27:T70,4)*IF(AA89<>1,1,(1-BS98))","v":49083.726999999999},null,null,81,32113.155759347064,0,43606.134161701812,11492.978402354747,11492.978402354747,null,"2039-11-05",4842.6820532673764,4842.6820532673764,425,473,null,null,null,null,null,null,null,null,8,4.4000000000000004,4.2,4,3.81,8,4.4000000000000004,4.2,4,3.8,8,1.7899999999999999E-2,2.0799999999999999E-2,2.3699999999999999E-2,2.6599999999999999E-2,2.9499999999999998E-2,3.2399999999999998E-2,3.5299999999999998E-2,3.8199999999999998E-2,4.1099999999999998E-2,4.4000000000000004E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cotización SS",null,{"$f":"V121","v":0},{"$f":"W121","v":6.4699999999999994E-2},60000,300000,{"$f":"V110+(U110-T110)*W110","v":17901.5},0.45,null,null,null,null,"Base máxima",{"$f":"+R26*12*(1+C68)^T75","v":86567.493563623168},null,null,82,32755.418874534007,0,44478.256844935851,11722.837970401844,11722.837970401844,null,"2039-10-05",4842.6820532673764,4842.6820532673764,424,472,null,null,null,null,null,null,null,null,9,4.63,4.42,4.21,4,9,4.63,4.42,4.21,4,9,1.8100000000000002E-2,2.1299999999999999E-2,2.4400000000000002E-2,2.75E-2,3.0699999999999998E-2,3.3799999999999997E-2,3.6900000000000002E-2,0.04,4.3200000000000002E-2,4.6300000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL DEDUCCIONES",null,{"$f":"R110+R111*IF($R$6=TRUE,MAX($R$20*12,MIN($R$26*12,R105)),FV($C$68,$U$75,0,-Base*12)*(1+$C$69)^(-$U$75))","v":2600},{"$f":"S110+S111*IF($R$6=TRUE,MAX($R$20*12,MIN($R$26*12,S105)),FV($C$68,$U$75,0,-Base*12)*(1+$C$69)^(-$U$75))","v":4846.3181553133609},300000,null,125901.5,0.47,null,null,null,null,"Pensión hombre (si no llega a la máxima)",{"$f":"IF(AND(R4=TRUE,AC106<AC110,AC108=0)=TRUE,AC106,0)","v":39885.898790029096},null,null,83,33410.527252024687,0,45367.821981834568,11957.294729809881,11957.294729809881,null,"2039-09-05",4842.6820532673764,4842.6820532673764,423,471,null,null,null,null,null,null,null,null,10,4.8899999999999997,4.67,4.4400000000000004,4.22,10,4.8899999999999997,4.67,4.4400000000000004,4.22,10,2.29E-2,2.58E-2,2.87E-2,3.1600000000000003E-2,3.4500000000000003E-2,3.73E-2,4.02E-2,4.3099999999999999E-2,4.5999999999999999E-2,4.8899999999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BASE IRPF",null,{"$f":"R107-R112","v":25932.925365157866},{"$f":"S107-S112","v":39146.234477041522},"Datos cálculo de la retención",null,null,null,null,null,null,null,"Porcentaje pendiente de utilizar",{"$f":"ROUNDUP(MIN((AC101-AC110/AC105+1),AC101)*100,0)/100","v":-0.24},null,null,84,34078.73779706518,0,46275.178421471261,12196.440624406081,12196.440624406081,null,"2039-08-05",4842.6820532673764,4842.6820532673764,422,470,null,null,null,null,null,null,null,null,11,5.18,4.9400000000000004,4.71,4.47,11,5.18,4.9400000000000004,4.71,4.47,11,2.3200000000000002E-2,2.6400000000000003E-2,2.9500000000000002E-2,3.27E-2,3.5900000000000001E-2,3.9100000000000003E-2,4.2300000000000004E-2,4.5400000000000003E-2,4.8600000000000004E-2,5.1799999999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mínimo personal",null,null,null,null,null,null,null,"Pensión hombre (si llega a la máxima)",{"$f":"IF(AND(R4=TRUE,AC108=0,AC112=0)=TRUE,MIN(AC110*(1+AC113),AC111),0)","v":0},null,null,85,34760.312553006486,0,47200.681989900688,12440.369436894201,12440.369436894201,null,"2039-07-05",4842.6820532673764,4842.6820532673764,421,469,null,null,null,null,null,null,null,null,12,5.5,5.25,5,4.75,12,5.5,5.25,5,4.75,12,2.3500000000000004E-2,2.7000000000000003E-2,3.0500000000000003E-2,3.4000000000000002E-2,3.7500000000000006E-2,4.1000000000000009E-2,4.4500000000000012E-2,4.8000000000000015E-2,5.1500000000000018E-2,5.5E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TIPO marginal IRPF",null,{"$f":"VLOOKUP($R$113,$T$107:$W$112,4)","v":0.3},{"$f":"VLOOKUP(S113,$T$107:$W$112,4)","v":0.37},"Base",5550,null,null,null,null,null,null,"Pensión mujer (si no llega a la máxima)",{"$f":"IF(AND(S4=TRUE,AC107<AC110,AC109=0)=TRUE,AC107,0)","v":0},null,null,86,35455.518804066618,0,48144.695629698705,12689.176825632087,12689.176825632087,null,"2039-06-05",4842.6820532673764,4842.6820532673764,420,468,null,null,null,null,null,null,null,null,13,5.87,5.6,5.33,5.07,13,5.87,5.6,5.33,5.07,13,2.8400000000000002E-2,3.1699999999999999E-2,3.5099999999999999E-2,3.85E-2,4.19E-2,4.5199999999999997E-2,4.8599999999999997E-2,5.1999999999999998E-2,5.5299999999999995E-2,5.8700000000000002E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tramo inferior",null,{"$f":"VLOOKUP($R$113,$T$107:$W$112,1)","v":20200},{"$f":"VLOOKUP(S113,$T$107:$W$112,1)","v":35200},"Adicional 65+",1150,null,null,null,null,null,null,"Máxima sin incentivo y con complemento",{"$f":"AC110+AC104*14","v":49083.726999999999},null,null,87,36164.629180147953,0,49107.589542292677,12942.960362144724,12942.960362144724,null,"2039-05-05",4842.6820532673764,4842.6820532673764,419,467,null,null,null,null,null,null,null,null,14,6.29,6,5.71,5.43,14,6.29,6,5.71,5.43,14,2.8799999999999999E-2,3.2599999999999997E-2,3.6399999999999995E-2,4.0199999999999993E-2,4.3999999999999991E-2,4.7699999999999992E-2,5.149999999999999E-2,5.5299999999999988E-2,5.9099999999999986E-2,6.2899999999999998E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Resto",null,{"$f":"R113-R116","v":5732.9253651578656},{"$f":"S113-S116","v":3946.234477041522},"Por rendimiento del trabajo",null,null,null,null,null,null,null,"Pensión mujer sin incentivo (si llega a la máxima totalmente)",{"$f":"IF(AND(S4=TRUE,AC109=0,AC115=0,AC101=0,AC105>AC110)=TRUE,MIN(AC107,AC116),0)","v":0},null,null,88,36887.921763750914,0,50089.741333138532,13201.819569387619,13201.819569387619,null,"2039-04-05",4842.6820532673764,4842.6820532673764,418,466,null,null,null,null,null,null,null,null,15,6.77,6.46,6.15,5.85,15,6.77,6.46,6.15,5.85,15,2.93E-2,3.3500000000000002E-2,3.78E-2,4.2099999999999999E-2,4.6399999999999997E-2,5.0599999999999999E-2,5.4899999999999997E-2,5.9199999999999996E-2,6.3399999999999998E-2,6.7699999999999996E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cuota tramo inferior",null,{"$f":"VLOOKUP($R$113,$T$107:$W$112,3)","v":4225.5},{"$f":"VLOOKUP(S113,$T$107:$W$112,3)","v":8725.5},13115,5565,null,null,null,null,null,null,"Complemento no aplicado",{"$f":"MAX(0,AC104*14/AC106-AC110/AC105+1)","v":0},null,null,{"$f":"AF117+1","v":89},37625.680199025934,0,51091.536159801304,13465.85596077537,13465.85596077537,null,"2039-03-05",4842.6820532673764,4842.6820532673764,417,465,null,null,null,null,null,null,null,null,16,7.33,7,6.67,6.33,16,7.33,7,6.67,6.33,16,3.4299999999999997E-2,3.8699999999999998E-2,4.2999999999999997E-2,4.7299999999999995E-2,5.1699999999999996E-2,5.5999999999999994E-2,6.0299999999999992E-2,6.4599999999999991E-2,6.8999999999999992E-2,7.3300000000000004E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cuota resto",null,{"$f":"R117*R115","v":1719.8776095473597},{"$f":"S117*S115","v":1460.1067565053631},16825,{"$f":"U118/(T119-T118)","v":1.5},"Pensionista","Activo",null,null,null,null,"Pensión mujer sin incentivo (si llega a la máxima parcialmente)",{"$f":"IF(AND(S4=TRUE,AC109=0,AC115=0,AC117=0,AC101=0)=TRUE,AC110+AC118*AC105,0)","v":0},null,null,90,38378.193803006456,0,52113.366882997332,13735.173079990876,13735.173079990876,null,"2039-02-05",4842.6820532673764,4842.6820532673764,416,464,null,null,null,null,null,null,null,null,17,8,7.64,7.27,6.91,17,8,7.64,7.27,6.91,17,3.5000000000000003E-2,0.04,4.4999999999999998E-2,4.9999999999999996E-2,5.4999999999999993E-2,5.9999999999999991E-2,6.4999999999999988E-2,6.9999999999999993E-2,7.4999999999999997E-2,0.08]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mínimo personal",null,{"$f":"R109*W107","v":1273},{"$f":"S109*W107","v":1054.5},null,"Gasto deducible general",2600,2000,null,null,null,null,"Máxima con incentivo",{"$f":"AC110*(1+AC113)","v":37303.632519999999},null,null,91,39145.757679066584,0,53155.634220657281,14009.876541590696,14009.876541590696,null,"2039-01-05",4842.6820532673764,4842.6820532673764,415,463,null,null,null,null,null,null,null,null,18,8.8000000000000007,8.4,8,7.6,18,8.8000000000000007,8.4,8,7.6,18,3.5799999999999998E-2,4.1599999999999998E-2,4.7399999999999998E-2,5.3199999999999997E-2,5.8999999999999997E-2,6.4799999999999996E-2,7.0599999999999996E-2,7.6399999999999996E-2,8.2199999999999995E-2,8.8000000000000009E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total cuota",null,{"$f":"MAX(MIN(R119+R118-R120,V122*(R105-V123)),0)","v":4672.3776095473595},{"$f":"MAX(MIN(S119+S118-S120,W122*(S105-W123)),0)","v":9131.1067565053636},null,"Cotización SS",0,6.4699999999999994E-2,null,null,null,null,"Máxima con incentivo y complemento",{"$f":"AC120+AC104*14","v":37303.632519999999},null,null,null,null,null,null,null,null,null,"2038-12-05",4701.6330614246372,4701.6330614246372,414,462,null,null,null,null,null,null,null,null,19,9.7799999999999994,9.33,8.89,8.4,19,9.7799999999999994,9.33,8.89,8.4,19,4.1300000000000003E-2,4.7600000000000003E-2,5.3800000000000001E-2,6.0100000000000001E-2,6.6400000000000001E-2,7.2700000000000001E-2,7.9000000000000001E-2,8.5199999999999998E-2,9.1499999999999998E-2,9.7799999999999998E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ingresos netos",null,{"$f":"R107-R121-R111*R105","v":23860.547755610507},{"$f":"S107-S121-S111*IF($R$6=TRUE,MAX($R$20*12,MIN($R$26*12,S105)),FV($C$68,$U$75,0,-Base*12)*(1+$C$69)^(-$U$75))","v":32015.127720536155},null,"Límite cuota",0.43,0.43,null,null,null,null,"Pensión mujer con incentivo (si llega a la máxima totalmente)",{"$f":"IF(AND(S4=TRUE,AC109=0,AC115=0,AC119=0,AC101>0,AC106>AC120)=TRUE,MIN(AC107,AC121,AC111),0)","v":0},null,null,null,null,null,null,null,null,null,"2038-11-05",4701.6330614246372,4701.6330614246372,413,461,null,null,null,null,null,null,null,null,20,11,10.5,10,9.1999999999999993,20,11,10.5,10,9.1999999999999993,20,4.2500000000000003E-2,0.05,5.7500000000000002E-2,6.5000000000000002E-2,7.2500000000000009E-2,8.0000000000000016E-2,8.7500000000000022E-2,9.5000000000000029E-2,0.10250000000000004,0.11]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tipo medio",null,{"$f":"R121/R107","v":0.16375389308146071},{"$f":"S121/S107","v":0.20756028486943889},null,"Mínimo excluido",15000,15000,null,null,null,null,"Complemento no aplicado",{"$f":"MAX(0,AC104*14/AC106-AC120/AC106+1)","v":6.4741333362522302E-2},null,null,null,null,null,null,null,null,null,"2038-10-05",4701.6330614246372,{"$f":"AN123","v":4701.6330614246372},412,460,null,null,null,null,null,null,null,null,21,12.57,12,11.43,10,21,12.57,12,11.38,10,21,4.41E-2,5.3100000000000001E-2,6.2200000000000005E-2,7.1300000000000002E-2,8.0399999999999999E-2,8.9400000000000007E-2,9.8500000000000004E-2,0.1076,0.11660000000000001,0.12570000000000001]
[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,"Pensión mujer con incentivo (si llega a la máxima parcialmente)",{"$f":"IF(AND(S4=TRUE,AC109=0,AC115=0,AC117=0,AC119=0,AC122=0,AC101>0)=TRUE,MIN(AC120+AC123*AC106,AC111),0)","v":0},null,null,null,null,null,null,null,null,null,"2038-09-05",4701.6330614246372,{"$f":"AN124*(1+NOMINAL($C$69,12)/12)^(ROW()-ROW($AM$123))+AR124","v":4709.3988778069306},411,459,6.8712955454283187E-4,null,null,null,null,null,null,null,22,14.67,14,13.33,11,22,13.75,12.83,11.92,11,22,5.0700000000000002E-2,6.13E-2,7.2000000000000008E-2,8.270000000000001E-2,9.3400000000000011E-2,0.10400000000000001,0.11470000000000001,0.12540000000000001,0.13600000000000001,0.1467]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TRATAMIENTO FISCAL RENTA VITALICIA",null,null,null,null,null,null,null,null,null,null,null,"Importe de la pensión",{"$f":"SUM(AC124,AC122,AC119,AC117,AC115,AC114,AC112,AC109,AC108)","v":39885.898790029096},null,null,null,null,null,null,null,null,null,"2038-08-05",4701.6330614246372,{"$f":"AN125*(1+NOMINAL($C$69,12)/12)^(ROW()-ROW($AM$123))+AR125","v":4717.1763591866693},410,458,2.1451427317038151E-4,null,null,null,null,null,null,null,23,17.600000000000001,16.5,15,12,23,14.38,13.42,12.46,11.5,23,5.3600000000000002E-2,6.720000000000001E-2,8.0800000000000011E-2,9.4400000000000012E-2,0.10800000000000001,0.12160000000000001,0.13520000000000001,0.14880000000000002,0.16240000000000002,0.17600000000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Importe de la SS",{"$f":"D29","v":5000},null,null,null,null,null,null,null,null,null,"2038-07-05",4701.6330614246372,4724.9673308753527,409,457,3.8628455259987258E-4,null,null,null,null,null,null,null,24,21,19,17,13,24,15,14,13,12,24,5.7000000000000002E-2,7.400000000000001E-2,9.1000000000000011E-2,0.10800000000000001,0.125,0.14200000000000002,0.15900000000000003,0.17600000000000005,0.19300000000000006,0.21]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Edad contratación","% que tributa",null,"Importe renta","Tipo gravamen 2016",null,null,null,null,null,null,null,"Anual",{"$f":"AC126*14","v":70000},null,null,null,null,null,null,null,null,null,"2038-06-05",4701.6330614246372,4732.7707378828718,408,456,1.2623419357928457E-4,null,null,null,null,null,null,null,25,21.67,19.63,17.579999999999998,13.54,25,15.63,14.58,13.54,12.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.4,null,0,0.19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2038-05-05",4701.6330614246372,4740.5874094140108,407,455,2.4231685742402299E-4,null,null,null,null,null,null,null,26,22.33,20.25,18.170000000000002,14.08,26,16.25,15.17,14.08,13,null,"38,5 cotizados hasta menos de 41,5"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,0.35,null,6000,0.21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2038-04-05",4701.6330614246372,4748.4174866136955,406,454,8.5439124137756575E-4,null,null,null,null,null,null,null,27,23,20.88,18.75,14.63,27,16.88,15.75,14.63,13.5,null,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,0.28000000000000003,null,50000,0.23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2038-03-05",4701.6330614246372,4756.2591774396988,405,453,1.4909373890435062E-4,null,null,null,null,null,null,null,28,23.67,21.5,19.329999999999998,15.17,28,17.5,16.329999999999998,15.17,14,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60,0.24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2038-02-05",4701.6330614246372,4764.11486660234,404,452,4.8977807494568623E-4,null,null,null,null,null,null,null,29,24.33,22.13,19.920000000000002,15.71,29,18.13,16.920000000000002,15.71,14.5,1,7.6E-3,1.0200000000000001E-2,1.2800000000000001E-2,1.54E-2,1.8099999999999998E-2,2.07E-2,2.3300000000000001E-2,2.5899999999999999E-2,2.8500000000000001E-2,3.1099999999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,66,0.2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2038-01-05",4701.6330614246372,4771.982734938776,403,451,3.5889538868899448E-5,null,null,null,null,null,null,null,30,25,22.75,20.5,16.25,30,18.75,17.5,16.25,15,2,7.7000000000000002E-3,1.0499999999999999E-2,1.32E-2,1.5900000000000001E-2,1.8699999999999998E-2,2.1399999999999999E-2,2.41E-2,2.6800000000000001E-2,2.9599999999999998E-2,3.2300000000000002E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70,0.08,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2037-12-05",4564.692292645278,4640.645253637651,402,450,5.7747447322586639E-4,null,null,null,null,null,null,null,31,25.67,23.38,21.08,16.79,31,19.38,18.079999999999998,16.79,15.5,3,7.9000000000000008E-3,1.0699999999999999E-2,1.3599999999999999E-2,1.6400000000000001E-2,1.9299999999999998E-2,2.2200000000000001E-2,2.5000000000000001E-2,2.7899999999999998E-2,3.0700000000000002E-2,3.3599999999999998E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2037-11-05",4564.692292645278,4648.3095305055731,401,449,4.5236638877199962E-4,null,null,null,null,null,null,null,32,26.33,24,21.67,17.329999999999998,32,20,18.670000000000002,17.329999999999998,16,4,1.2500000000000001E-2,1.4999999999999999E-2,1.7500000000000002E-2,0.02,2.2499999999999999E-2,2.5000000000000001E-2,2.75E-2,0.03,3.2500000000000001E-2,3.5000000000000003E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PERFIL DE RIESGO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2037-10-05",4564.692292645278,4655.9870422099502,400,448,9.0371176436489687E-4,null,null,null,null,null,null,null,33,27,24.63,22.25,17.88,33,20.63,19.25,17.88,16.5,5,1.2699999999999999E-2,1.5299999999999999E-2,1.7999999999999999E-2,2.06E-2,2.3299999999999998E-2,2.5899999999999999E-2,2.86E-2,3.1200000000000002E-2,3.39E-2,3.6499999999999998E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2037-09-05",4564.692292645278,4663.6766193549129,399,447,7.4120838373331166E-4,null,null,null,null,null,null,null,34,27.67,25.25,22.83,18.420000000000002,34,21.25,19.829999999999998,18.420000000000002,17,6,1.2800000000000001E-2,1.5599999999999999E-2,1.8499999999999999E-2,2.1299999999999999E-2,2.41E-2,2.69E-2,2.9700000000000001E-2,3.2600000000000004E-2,3.5400000000000001E-2,3.8199999999999998E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Conservador",{"$f":"C65","v":0.02},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2037-08-05",4564.692292645278,4671.3787097630247,398,446,3.9173793461170082E-4,null,null,null,null,null,null,null,35,28.33,25.88,23.42,18.96,35,21.88,20.420000000000002,18.96,17.5,7,1.7500000000000002E-2,0.02,2.2499999999999999E-2,2.5000000000000001E-2,2.75E-2,0.03,3.2500000000000001E-2,3.5000000000000003E-2,3.7499999999999999E-2,0.04]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Moderado",{"$f":"C66","v":0.03},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2037-07-05",4564.692292645278,4679.0940282808788,397,445,5.4917154232375263E-4,null,null,null,null,null,null,null,36,29,26.5,24,19.5,36,22.5,21,19.5,18,8,1.77E-2,2.0400000000000001E-2,2.3099999999999999E-2,2.58E-2,2.8500000000000001E-2,3.1199999999999999E-2,3.39E-2,3.6600000000000001E-2,3.9300000000000002E-2,4.2000000000000003E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Agresivo",{"$f":"C67","v":0.04},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2037-06-05",4564.692292645278,4686.8218716512665,396,444,4.8924189530324827E-4,null,null,null,null,null,null,null,null,null,null,null,null,37,23.13,21.58,20.04,18.5,9,1.7899999999999999E-2,2.0799999999999999E-2,2.3799999999999998E-2,2.6700000000000002E-2,2.9600000000000001E-2,3.2500000000000001E-2,3.5400000000000001E-2,3.8400000000000004E-2,4.1300000000000003E-2,4.4199999999999996E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Decreciente con la edad",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2037-05-05",4564.692292645278,4694.5629911517963,395,443,9.4218179872066008E-4,null,null,null,null,null,null,null,null,null,null,null,null,38,23.75,22.17,20.58,19,10,2.2700000000000001E-2,2.53E-2,2.8000000000000001E-2,3.0699999999999998E-2,3.3400000000000006E-2,3.5999999999999997E-2,3.8700000000000005E-2,4.1400000000000006E-2,4.3999999999999997E-2,4.6699999999999998E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2037-04-05",4564.692292645278,4702.3164909932575,394,442,9.911224758951372E-4,null,null,null,null,null,null,null,null,null,null,null,null,39,24.38,22.75,21.13,19.5,11,2.29E-2,2.5899999999999999E-2,2.8799999999999999E-2,3.1800000000000002E-2,3.4700000000000002E-2,3.7600000000000001E-2,4.0600000000000004E-2,4.3499999999999997E-2,4.65E-2,4.9400000000000006E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"D67","v":45},{"$f":"D66","v":55},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2037-03-05",4564.692292645278,4710.0823490708417,393,441,5.9284474487509859E-4,null,null,null,null,null,null,null,null,null,null,null,null,40,25,23.33,21.67,20,12,2.3300000000000001E-2,2.6499999999999999E-2,2.98E-2,3.3000000000000002E-2,3.6300000000000006E-2,3.95E-2,4.2800000000000005E-2,4.5999999999999999E-2,4.9300000000000004E-2,5.2499999999999998E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($R$8=$U$140,$V$139,VLOOKUP($R$8,$U$137:$V$139,2,0))","v":0.02},{"$f":"IF($R$8=$U$140,$V$138,VLOOKUP($R$8,$U$137:$V$139,2,0))","v":0.02},{"$f":"IF($R$8=$U$140,$V$137,VLOOKUP($R$8,$U$137:$V$139,2,0))","v":0.02},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2037-02-05",4564.692292645278,4717.8618044897958,392,440,9.6530460013713037E-4,null,null,null,null,null,null,null,null,null,null,null,null,41,25.63,23.92,22.21,20.5,13,2.81E-2,3.1199999999999999E-2,3.4299999999999997E-2,3.7400000000000003E-2,4.0500000000000001E-2,4.36E-2,4.6699999999999998E-2,4.9799999999999997E-2,5.2900000000000003E-2,5.5999999999999994E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2037-01-05",4564.692292645278,4725.6528752624226,391,439,1.0533016654898342E-4,null,null,null,null,null,null,null,null,null,null,null,null,42,26.25,24.5,22.75,21,14,2.8500000000000001E-2,3.2000000000000001E-2,3.5499999999999997E-2,3.9E-2,4.2500000000000003E-2,4.5999999999999999E-2,4.9500000000000002E-2,5.2999999999999999E-2,5.6500000000000002E-2,0.06]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2036-12-05",4431.7400899468721,4595.5898849599189,390,438,1.1477936069948624E-5,null,null,null,null,null,null,null,null,null,null,null,null,43,26.88,25.08,23.29,21.5,15,2.9000000000000001E-2,3.2899999999999999E-2,3.6900000000000002E-2,4.0800000000000003E-2,4.48E-2,4.8800000000000003E-2,5.2699999999999997E-2,5.67E-2,6.0600000000000001E-2,6.4600000000000005E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2036-11-05",4431.7400899468721,4603.1800445187482,389,437,1.8073042752139978E-4,null,null,null,null,null,null,null,null,null,null,null,null,44,27.5,25.67,23.83,22,16,3.4000000000000002E-2,3.7999999999999999E-2,4.2000000000000003E-2,4.5999999999999999E-2,0.05,5.3999999999999999E-2,5.8000000000000003E-2,6.2E-2,6.6000000000000003E-2,7.0000000000000007E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2036-10-05",4431.7400899468721,4610.7828464368213,388,436,4.5685609124984818E-4,null,null,null,null,null,null,null,null,null,null,null,null,45,28.13,26.25,24.38,22.5,17,3.4599999999999999E-2,3.9300000000000002E-2,4.3900000000000002E-2,4.8600000000000004E-2,5.3199999999999997E-2,5.7799999999999997E-2,6.25E-2,6.7100000000000007E-2,7.1800000000000003E-2,7.6399999999999996E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2036-09-05",4431.7400899468721,4618.3975889473586,387,435,1.1738477533257119E-4,null,null,null,null,null,null,null,null,null,null,null,null,46,28.75,26.83,24.92,23,18,3.5400000000000001E-2,4.0800000000000003E-2,4.6199999999999998E-2,5.16E-2,5.7000000000000002E-2,6.2399999999999997E-2,6.7799999999999999E-2,7.3200000000000001E-2,7.8600000000000003E-2,8.4000000000000005E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2036-08-05",4431.7400899468721,4626.0251440485063,386,434,1.3577053884944123E-5,null,null,null,null,null,null,null,null,null,null,null,null,47,29.38,27.42,25.46,23.5,19,4.0800000000000003E-2,4.6700000000000005E-2,5.2499999999999998E-2,5.8299999999999998E-2,6.4200000000000007E-2,7.0000000000000007E-2,7.5800000000000006E-2,8.1600000000000006E-2,8.7500000000000008E-2,9.3299999999999994E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2036-07-05",4431.7400899468721,4633.6662648489264,385,433,8.7776977527763216E-4,null,null,null,null,null,null,null,null,null,null,null,null,48,30,28,26,24,20,4.2000000000000003E-2,4.9000000000000002E-2,5.6000000000000001E-2,6.3E-2,7.0000000000000007E-2,7.6999999999999999E-2,8.4000000000000005E-2,9.0999999999999998E-2,9.8000000000000004E-2,0.105]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2036-06-05",4431.7400899468721,4641.3191997720114,384,432,9.3758020457048981E-4,null,null,null,null,null,null,null,null,null,null,null,null,49,30.629999999999995,28.58,26.54,24.5,21,4.3499999999999997E-2,5.1999999999999998E-2,6.0499999999999998E-2,6.9000000000000006E-2,7.7499999999999999E-2,8.5999999999999993E-2,9.4500000000000001E-2,0.10299999999999999,0.1115,0.12]
[null,"Calculadora básica de ahorro para la jubilación (cuantías brutas, sin fiscalidad)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2036-05-05",4431.7400899468721,4648.9843924335582,383,431,6.1578365529443228E-4,null,null,null,null,null,null,null,null,null,null,null,null,50,31.249999999999996,29.17,27.08,25,22,0.05,0.06,7.0000000000000007E-2,0.08,0.09,0.1,0.11,0.12,0.13,0.14000000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2036-04-05",4431.7400899468721,4656.6624823099328,382,430,5.3098158551906404E-4,null,null,null,null,null,null,null,null,null,null,null,null,51,31.879999999999995,29.75,27.629999999999995,25.5,23,5.2499999999999998E-2,6.5000000000000002E-2,7.7499999999999999E-2,0.09,0.10249999999999999,0.115,0.1275,0.14000000000000001,0.1525,0.16500000000000001]
[null,"¿Cuánto capital conseguiré conociendo la aportación?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2036-03-05",4431.7400899468721,4664.3530229045919,381,429,2.1576806624228084E-4,null,null,null,null,null,null,null,null,null,null,null,null,52,32.5,30.33,28.169999999999998,26,24,5.5E-2,7.0000000000000007E-2,8.5000000000000006E-2,0.1,0.115,0.13,0.14499999999999999,0.16,0.17499999999999999,0.19]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2036-02-05",4431.7400899468721,4672.0567366147843,380,428,3.7159643198508916E-4,null,null,null,null,null,null,null,null,null,null,null,null,53,33.129999999999995,30.92,28.709999999999994,26.5]
[null,"Aportación inicial mensual",230,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2036-01-05",4431.7400899468721,4679.7734828058856,379,427,8.3685355165957201E-4,null,null,null,null,null,null,null,null,null,null,null,null,54,33.75,31.5,29.249999999999993,27,null,"41,5 cotizados hasta menos de 44,5"]
[null,"Incremento anual de las aportaciones",0.01,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2035-12-05",4302.6602815018186,4550.9726903224418,378,426,1.942529006814342E-4,null,null,null,null,null,null,null,null,null,null,null,null,55,34.379999999999995,32.08,29.789999999999992,27.5,null,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033]
[null,"Años que quedan hasta la jubilación",25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2035-11-05",4302.6602815018186,4558.489426415731,377,425,6.2926612873601346E-4,null,null,null,null,null,null,null,null,null,null,null,null,56,35,32.67,30.329999999999991,28,0,0,0,0,0,0,0,0,0,0,0]
[null,"Rentabilidad del ahorro",0.02,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2035-10-05",4302.6602815018186,4566.0183256560176,376,424,8.1364403010810045E-4,null,null,null,null,null,null,null,null,null,null,null,null,57,35.629999999999995,33.25,30.879999999999995,28.5,1,7.4999999999999997E-3,9.9000000000000008E-3,1.24E-2,1.4800000000000001E-2,1.7299999999999999E-2,1.9799999999999998E-2,2.2200000000000001E-2,2.47E-2,2.7099999999999999E-2,2.9600000000000001E-2]
[null,"Capital acumulado a la jubilación (€ brutos de la jubilación)",{"$f":"IFERROR(C156*12*IF(C157=C159,C158*(1+C157)^(C158-1),(((1+C159)^C158-(1+C157)^C158)/(C159-C157)))*C159*(1+C159)^(1/12)/NOMINAL(C159,12),0)","v":99923.724103027664},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2035-09-05",4302.6602815018186,4573.5589251596093,375,423,2.6400054201249735E-4,null,null,null,null,null,null,null,null,null,null,null,null,58,36.25,33.83,31.419999999999998,29,2,7.6E-3,1.0199999999999999E-2,1.2699999999999999E-2,1.5299999999999999E-2,1.7899999999999999E-2,2.0500000000000001E-2,2.3099999999999999E-2,2.5600000000000001E-2,2.8199999999999999E-2,3.0800000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2035-08-05",4302.6602815018186,4581.1131095528908,374,422,8.444258190121194E-4,null,null,null,null,null,null,null,null,null,null,null,null,59,36.879999999999995,34.42,31.959999999999994,29.5,3,7.7000000000000002E-3,1.04E-2,1.3100000000000001E-2,1.5800000000000002E-2,1.8499999999999999E-2,2.12E-2,2.3900000000000001E-2,2.6599999999999999E-2,2.93E-2,3.2000000000000001E-2]
[null,"¿Cuánto debo ahorrar para conseguir un capital deseado?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2035-07-05",4302.6602815018186,4588.6783537233641,373,{"$f":"AP162+48","v":421},9.2372106463524116E-6,null,null,null,null,null,null,null,null,null,null,null,null,60,37.5,35,32.499999999999993,30,4,1.23E-2,1.47E-2,1.7000000000000001E-2,1.9300000000000001E-2,2.1700000000000001E-2,2.4E-2,2.63E-2,2.86E-2,3.1E-2,3.3300000000000003E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EDATE(AM162,-1)","v":"2035-06-05"},4302.6602815018186,4596.257320082439,{"$f":"AP162-1","v":372},420,4.0024200558265964E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,1.2500000000000001E-2,1.4999999999999999E-2,1.7399999999999999E-2,1.9900000000000001E-2,2.24E-2,2.4899999999999999E-2,2.7400000000000001E-2,2.98E-2,3.2300000000000002E-2,3.4799999999999998E-2]
[null,"Capital que deseo acumular a la jubilación (€ brutos de la jubilación)",100000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2035-05-05",4302.6602815018186,4603.8485101941687,371,419,4.9836610604194788E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,1.26E-2,1.5299999999999999E-2,1.7899999999999999E-2,2.06E-2,2.3199999999999998E-2,2.58E-2,2.8500000000000001E-2,3.1099999999999999E-2,3.3800000000000004E-2,3.6400000000000002E-2]
[null,"Incremento anual de las aportaciones",0.01,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2035-04-05",4302.6602815018186,4611.4523766273333,370,418,7.3550605236871475E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,1.7299999999999999E-2,1.9599999999999999E-2,2.1899999999999999E-2,2.4199999999999999E-2,2.6599999999999999E-2,2.8899999999999999E-2,3.1200000000000002E-2,3.3500000000000002E-2,3.5799999999999998E-2,3.8100000000000002E-2]
[null,"Años que quedan hasta la jubilación",25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2035-03-05",4302.6602815018186,4619.068611584129,369,417,7.8315766400283864E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,1.7500000000000002E-2,0.02,2.2499999999999999E-2,2.5000000000000001E-2,2.75E-2,0.03,3.2500000000000001E-2,3.5000000000000003E-2,3.7499999999999999E-2,0.04]
[null,"Rentabilidad del ahorro",0.02,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2035-02-05",4302.6602815018186,4626.6971827897432,368,416,5.8830554629027583E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,1.77E-2,2.0400000000000001E-2,2.3099999999999999E-2,2.58E-2,2.86E-2,3.1300000000000001E-2,3.4000000000000002E-2,3.6700000000000003E-2,3.9399999999999998E-2,4.2099999999999999E-2]
[null,"Aportación inicial mensual",{"$f":"IFERROR(C164/(IF(C165=C167,(C166*(1+C165)^(C166-1)),((1+C167)^C166-(1+C165)^C166)/(C167-C165))*C167*(1+C167)^(1/12)/NOMINAL(C167,12))/12,0)","v":230.17556847946892},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2035-01-05",4302.6602815018186,4634.3387531751287,367,415,7.9310582433067078E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,2.24E-2,2.4899999999999999E-2,2.7300000000000001E-2,2.98E-2,3.2199999999999999E-2,3.4599999999999999E-2,3.7100000000000001E-2,3.95E-2,4.2000000000000003E-2,4.4400000000000002E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2034-12-05",4177.3400791279792,4506.7892021133293,366,414,9.0503475328898889E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,2.2700000000000001E-2,2.5399999999999999E-2,2.81E-2,3.0800000000000001E-2,3.3600000000000005E-2,3.6299999999999999E-2,3.9E-2,4.1700000000000001E-2,4.4400000000000002E-2,4.7100000000000003E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2034-11-05",4177.3400791279792,4514.2323147203742,365,413,6.9035863152328123E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,2.3E-2,2.5999999999999999E-2,2.9000000000000001E-2,3.2000000000000001E-2,3.5000000000000003E-2,3.7999999999999999E-2,4.1000000000000002E-2,4.3999999999999997E-2,4.7E-2,0.05]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2034-10-05",4177.3400791279792,4521.688049221093,364,412,8.0431601595313412E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,2.7799999999999998E-2,3.0699999999999998E-2,3.3500000000000002E-2,3.6299999999999999E-2,3.9200000000000006E-2,4.2000000000000003E-2,4.48E-2,4.7600000000000003E-2,5.0500000000000003E-2,5.33E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2034-09-05",4177.3400791279792,4529.1558184641135,363,411,6.3945222180627613E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,2.8199999999999999E-2,3.1399999999999997E-2,3.4599999999999999E-2,3.78E-2,4.1100000000000005E-2,4.4299999999999999E-2,4.7500000000000001E-2,5.0700000000000002E-2,5.3900000000000003E-2,5.7099999999999998E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2034-08-05",{"$f":"IFERROR(IF(AND(AP173>=0,AQ173>=0),IF($R$6=TRUE,MIN(Ingresos/12*(1+$C$68)^(YEAR(AM173)-YEAR($S$74)),VLOOKUP(YEAR(AM173),$Q$26:$R$70,2)),MIN(Base*(1+$C$68)^(YEAR(AM173)-YEAR($S$74)),VLOOKUP(YEAR(AM173),$Q$26:$R$70,2))),IF($R$6=TRUE,IF(AQ173>=0,$R$20,0.5*$R$20),0)*(1+$C$68)^(YEAR(AM173)-YEAR($S$74))),AN161/(1+$C$68))","v":4177.3400791279792},4536.6357710684797,362,410,3.2404943616850867E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,2.87E-2,3.2300000000000002E-2,3.6000000000000004E-2,3.9600000000000003E-2,4.3300000000000005E-2,4.6899999999999997E-2,5.0600000000000006E-2,5.4199999999999998E-2,5.79E-2,6.1500000000000006E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2034-07-05",4177.3400791279792,4544.1287306550375,361,409,6.6135806818907832E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,3.3700000000000001E-2,3.73E-2,4.1000000000000002E-2,4.4700000000000004E-2,4.8400000000000006E-2,5.1999999999999998E-2,5.57E-2,5.9400000000000001E-2,6.3E-2,6.6699999999999995E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2034-06-05",4177.3400791279792,4551.6337891171497,360,408,7.2286739883038167E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,3.4299999999999997E-2,3.85E-2,4.2800000000000005E-2,4.7100000000000003E-2,5.1400000000000001E-2,5.5599999999999997E-2,5.9900000000000002E-2,6.4200000000000007E-2,6.8400000000000002E-2,7.2700000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2034-05-05",4177.3400791279792,4559.1506846404063,359,407,2.2632523545799244E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,3.5000000000000003E-2,0.04,4.4999999999999998E-2,0.05,5.5E-2,0.06,6.5000000000000002E-2,7.0000000000000007E-2,7.4999999999999997E-2,0.08]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2034-04-05",4177.3400791279792,4566.680819919955,358,406,5.539551903167506E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,4.0399999999999998E-2,4.58E-2,5.1200000000000002E-2,5.6600000000000004E-2,6.2E-2,6.7299999999999999E-2,7.2700000000000001E-2,7.8100000000000003E-2,8.3500000000000005E-2,8.8900000000000007E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2034-03-05",4177.3400791279792,4574.222782605204,357,405,2.7290132472198892E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,4.1500000000000002E-2,4.8000000000000001E-2,5.45E-2,6.0999999999999999E-2,6.7500000000000004E-2,7.3999999999999996E-2,8.0500000000000002E-2,8.6999999999999994E-2,9.35E-2,0.1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2034-02-05",4177.3400791279792,4581.7773912799657,356,404,1.8120823552013709E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,4.2900000000000001E-2,5.0900000000000001E-2,5.8799999999999998E-2,6.6699999999999995E-2,7.4700000000000003E-2,8.2600000000000007E-2,9.0499999999999997E-2,9.8400000000000001E-2,0.10640000000000001,0.1143]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2034-01-05",4177.3400791279792,4589.3453652050239,355,403,9.7756357568346648E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,4.9299999999999997E-2,5.8700000000000002E-2,6.8000000000000005E-2,7.7299999999999994E-2,8.6699999999999999E-2,9.6000000000000002E-2,0.1053,0.11459999999999999,0.124,0.1333]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2033-12-05",4055.6699797359015,4463.0337312194542,354,402,6.6032610632901605E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,5.0999999999999997E-2,6.2E-2,7.2999999999999995E-2,8.4000000000000005E-2,9.5000000000000001E-2,0.106,0.11700000000000001,0.128,0.13900000000000001,0.15]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2033-11-05",4055.6699797359015,4470.4046914826231,353,401,5.586195363648732E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,5.2999999999999999E-2,6.6000000000000003E-2,7.9000000000000001E-2,9.1999999999999998E-2,0.105,0.11799999999999999,0.13100000000000001,0.14399999999999999,0.157,0.17]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2033-10-05",4055.6699797359015,4477.7880633152517,352,400,6.9457430093314916E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2033-09-05",4055.6699797359015,4485.1837819601551,351,399,9.8332701659078949E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"44,5 cotizados o más"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2033-08-05",4055.6699797359015,4492.59123213776,350,398,7.8945870675972208E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2033-07-05",4055.6699797359015,4500.010325516947,349,397,4.4655783350706637E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2033-06-05",4055.6699797359015,4507.4430736330996,348,396,6.1967703425795597E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,7.3000000000000001E-3,9.5999999999999992E-3,1.1900000000000001E-2,1.4200000000000001E-2,1.66E-2,1.89E-2,2.12E-2,2.35E-2,2.58E-2,2.81E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2033-05-05",4055.6699797359015,4514.8872159751818,347,395,3.5434268165742354E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,7.4000000000000003E-3,9.7999999999999997E-3,1.23E-2,1.47E-2,1.7100000000000001E-2,1.95E-2,2.1899999999999999E-2,2.4399999999999998E-2,2.6800000000000001E-2,2.92E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2033-04-05",4055.6699797359015,{"$f":"AN189*(1+NOMINAL($C$69,12)/12)^(ROW()-ROW($AM$123))+AR189","v":4522.3439712554373},346,394,4.0690197931422578E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,7.4999999999999997E-3,1.01E-2,1.26E-2,1.52E-2,1.77E-2,2.0199999999999999E-2,2.2800000000000001E-2,2.53E-2,2.7899999999999998E-2,3.04E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2033-03-05",4055.6699797359015,4529.8134928430654,345,393,9.1041786227322901E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,1.2200000000000001E-2,1.43E-2,1.6500000000000001E-2,1.8699999999999998E-2,2.0899999999999998E-2,2.3E-2,2.52E-2,2.7400000000000001E-2,2.9499999999999998E-2,3.1699999999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2033-02-05",4055.6699797359015,4537.2945735625935,344,392,6.3737505461542397E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,1.23E-2,1.46E-2,1.6899999999999998E-2,1.9199999999999998E-2,2.1499999999999998E-2,2.3800000000000002E-2,2.6100000000000002E-2,2.8400000000000002E-2,3.0700000000000002E-2,3.3000000000000002E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2033-01-05",4055.6699797359015,4544.7880122277711,343,391,3.6621390850470181E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,1.2500000000000001E-2,1.49E-2,1.7399999999999999E-2,1.9800000000000002E-2,2.23E-2,2.47E-2,2.7199999999999998E-2,2.9600000000000001E-2,3.2100000000000004E-2,3.4500000000000003E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2032-12-05",3937.5436696465063,4419.7030778221661,342,390,4.2509282940269622E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,1.7100000000000001E-2,1.9199999999999998E-2,2.1399999999999999E-2,2.35E-2,2.5600000000000001E-2,2.7699999999999999E-2,2.98E-2,3.2000000000000001E-2,3.4099999999999998E-2,3.6200000000000003E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2032-11-05",3937.5436696465063,4427.0030763957666,341,389,9.2540513582366505E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,1.7299999999999999E-2,1.9599999999999999E-2,2.1899999999999999E-2,2.4199999999999999E-2,2.6499999999999999E-2,2.8799999999999999E-2,3.1099999999999999E-2,3.3399999999999999E-2,3.5700000000000003E-2,3.7999999999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2032-10-05",3937.5436696465063,4434.3143351370109,340,388,6.3017024281867022E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,1.7500000000000002E-2,0.02,2.2499999999999999E-2,2.5000000000000001E-2,2.75E-2,0.03,3.2500000000000001E-2,3.5000000000000003E-2,3.7499999999999999E-2,0.04]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2032-09-05",3937.5436696465063,4441.6379912446109,339,387,6.5667587109807888E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,2.2200000000000001E-2,2.4400000000000002E-2,2.6699999999999998E-2,2.8899999999999999E-2,3.1099999999999999E-2,3.3300000000000003E-2,3.5499999999999997E-2,3.78E-2,0.04,4.2199999999999994E-2]
[null,null,null,null,null,null,"Detalle de la obtención de la pensión pública mensual",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2032-08-05",3937.5436696465063,4448.9738055635853,338,386,7.4582316139872344E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,2.2499999999999999E-2,2.4899999999999999E-2,2.7400000000000001E-2,2.9899999999999999E-2,3.2400000000000005E-2,3.4799999999999998E-2,3.73E-2,3.9800000000000002E-2,4.2200000000000001E-2,4.4699999999999997E-2]
[null,null,null,null,null,null,null,"€ año jubilación","€ actuales","€ actuales tras impuestos",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,"2032-07-05",3937.5436696465063,4456.3213638600173,337,385,4.6340137979234352E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,2.2800000000000001E-2,2.5499999999999998E-2,2.8299999999999999E-2,3.1E-2,3.3800000000000004E-2,3.6499999999999998E-2,3.9300000000000002E-2,4.2000000000000003E-2,4.48E-2,4.7500000000000001E-2]
[null,null,null,null,null,null,"Base reguladora",{"$f":"AC96/14","v":3652.3394398745249},{"$f":"H199*(1+$C$69)^(-$U$75)","v":2612.7511678942983},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2032-06-05",3937.5436696465063,4463.6817840442473,336,384,9.0731105545146195E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,2.76E-2,3.0099999999999998E-2,3.27E-2,3.5300000000000005E-2,3.7900000000000003E-2,4.0399999999999998E-2,4.3000000000000003E-2,4.5600000000000002E-2,4.8099999999999997E-2,5.0700000000000002E-2]
[null,null,null,null,null,null,"Porcentaje por años cotizados",{"$f":"AC97","v":0.98740000000000006},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,"2032-05-05",3937.5436696465063,4471.0536590817401,335,383,6.5047479602048071E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,2.7900000000000001E-2,3.09E-2,3.3799999999999997E-2,3.6700000000000003E-2,3.9700000000000006E-2,4.2599999999999999E-2,4.5499999999999999E-2,4.8399999999999999E-2,5.1400000000000001E-2,5.4299999999999994E-2]
[null,null,null,null,null,null,"Coeficiente reductor por jubilación anticipada",{"$f":"AC98","v":0.21},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2032-04-05",3937.5436696465063,4478.4374545258561,334,382,1.3837000457923886E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,2.8400000000000002E-2,3.1699999999999999E-2,3.5100000000000006E-2,3.8399999999999997E-2,4.1800000000000004E-2,4.5100000000000001E-2,4.8500000000000001E-2,5.1799999999999999E-2,5.5200000000000006E-2,5.8499999999999996E-2]
[null,null,null,null,null,null,"Incentivo por jubilación demorada",{"$f":"AC101","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2032-03-05",3937.5436696465063,4485.8339727663679,333,381,1.5327733169188628E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,3.3300000000000003E-2,3.6700000000000003E-2,0.04,4.3299999999999998E-2,4.6700000000000005E-2,0.05,5.33E-2,5.6599999999999998E-2,6.0000000000000005E-2,6.3299999999999995E-2]
[null,null,null,null,null,null,"Porcentaje total sobre la base reguladora",{"$f":"AC102","v":0.78004600000000013},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2032-02-05",3937.5436696465063,4493.2431481781987,332,380,6.0942937152271882E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,3.39E-2,3.78E-2,4.1700000000000001E-2,4.5600000000000002E-2,4.9600000000000005E-2,5.3499999999999999E-2,5.74E-2,6.13E-2,6.5199999999999994E-2,6.9099999999999995E-2]
[null,null,null,null,null,null,"Importe pensión antes del complemento y de topes",{"$f":"H203*H199","v":2848.9927707163642},{"$f":"H204*(1+$C$69)^(-$U$75)","v":2038.0660975112762},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2032-01-05",3937.5436696465063,4500.6635852496001,331,379,9.1138783725799638E-5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,3.4599999999999999E-2,3.9199999999999999E-2,4.3799999999999999E-2,4.8399999999999999E-2,5.2999999999999999E-2,5.7599999999999998E-2,6.2199999999999998E-2,6.6799999999999998E-2,7.1400000000000005E-2,7.5999999999999998E-2]
[null,null,null,null,null,null,"Complemento por reducción de brecha de género",{"$f":"AC104","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2031-12-05",3822.8579316956379,4376.7935139848732,330,378,5.9574805269463642E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,3.9899999999999998E-2,4.48E-2,4.9700000000000001E-2,5.4600000000000003E-2,5.9499999999999997E-2,6.4399999999999999E-2,6.93E-2,7.4200000000000002E-2,7.9100000000000004E-2,8.4000000000000005E-2]
[null,null,null,null,null,null,"Importe pensión con complemento",{"$f":"H204+H205","v":2848.9927707163642},{"$f":"H206*(1+$C$69)^(-$U$75)","v":2038.0660975112762},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2031-11-05",3822.8579316956379,4384.0220862233318,329,377,5.3864037351297083E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,4.07E-2,4.6399999999999997E-2,5.21E-2,5.7799999999999997E-2,6.3500000000000001E-2,6.9199999999999998E-2,7.4899999999999994E-2,8.0600000000000005E-2,8.6300000000000002E-2,9.1999999999999998E-2]
[null,null,null,null,null,null,"Coeficiente reductor sobre la pensión máxima",{"$f":"IF(AND(AC114=0,AC117=0,AC122=0),0,IF(AD43=1,BS98,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2031-10-05",3822.8579316956379,4391.2628694292162,328,376,7.5383105512011686E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,4.1500000000000002E-2,4.8000000000000001E-2,5.45E-2,6.0999999999999999E-2,6.7500000000000004E-2,7.3999999999999996E-2,8.0500000000000002E-2,8.6999999999999994E-2,9.35E-2,0.1]
[null,null,null,null,null,null,"Importe definitivo (con topes)",{"$f":"AC125/14","v":2848.9927707163638},{"$f":"H208*(1+$C$69)^(-$U$75)","v":2038.066097511276},{"$f":"+I9","v":1704.3248396864649},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,"2031-09-05",3822.8579316956379,4398.5154076001991,327,375,7.6560008504909034E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,4.7E-2,5.3999999999999999E-2,6.0999999999999999E-2,6.8000000000000005E-2,7.4999999999999997E-2,8.2000000000000003E-2,8.8999999999999996E-2,9.6000000000000002E-2,0.10299999999999999,0.11]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2031-08-05",3822.8579316956379,4405.7796382594724,326,374,4.9172040995802213E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,4.8000000000000001E-2,5.6000000000000001E-2,6.4000000000000001E-2,7.1999999999999995E-2,0.08,8.7999999999999995E-2,9.6000000000000002E-2,0.104,0.112,0.12]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2031-07-05",3822.8579316956379,4413.0565400026953,325,373,8.9100481949199611E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,4.9000000000000002E-2,5.8000000000000003E-2,6.7000000000000004E-2,7.5999999999999998E-2,8.5000000000000006E-2,9.4E-2,0.10299999999999999,0.112,0.121,0.13]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2031-06-05",3822.8579316956379,4420.3443073211301,324,372,1.3812903376754604E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2031-05-05",3822.8579316956379,4427.6453957671874,323,371,6.6879720142835181E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2031-04-05",3822.8579316956379,4434.9578648766783,322,370,5.2266408312069256E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2031-03-05",3822.8579316956379,4442.2820992205334,321,369,6.4386726647929995E-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2031-02-05",3822.8579316956379,4449.6195950342035,320,368,7.7025380868963374E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2031-01-05",3822.8579316956379,4456.9678721433647,319,367,1.4011129128249866E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2030-12-05",3711.5125550443081,4334.299844338022,318,366,6.1229713995916474E-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2030-11-05",3711.5125550443081,4341.4583328335202,317,365,1.0124651249896666E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2030-10-05",3711.5125550443081,4348.6291796760534,316,364,6.7685068785120742E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2030-09-05",3711.5125550443081,4355.8108314628862,315,363,2.1511325748210065E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2030-08-05",3711.5125550443081,4363.0048404979225,314,362,2.4877962542717768E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2030-07-05",3711.5125550443081,4370.2110812315923,313,361,6.3270942161674528E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2030-06-05",3711.5125550443081,4377.4290812314066,312,360,8.748470004231332E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2030-05-05",3711.5125550443081,4384.6584282181793,311,359,5.4325760922632076E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2030-04-05",3711.5125550443081,4391.8996866664738,310,358,1.8272778731377238E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2030-03-05",3711.5125550443081,4399.1539875403159,309,{"$f":"AP226+48","v":357},9.0450101109168404E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EDATE(AM226,-1)","v":"2030-02-05"},3711.5125550443081,4406.4194701986662,{"$f":"AP226-1","v":308},356,8.2818312874363264E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2030-01-05",3711.5125550443081,4413.6970000793299,307,355,7.9942620722202079E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2029-12-05",3603.4102476158332,4292.2195792601624,306,354,3.7657037806110316E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2029-11-05",3603.4102476158332,4299.3083593589299,305,353,2.0769024091942746E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2029-10-05",3603.4102476158332,4306.4089156984937,304,352,1.0707531413571447E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2029-09-05",3603.4102476158332,4313.5218583434644,303,351,6.6545353786564003E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2029-08-05",3603.4102476158332,4320.6456099905126,302,350,2.8615297446272326E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2029-07-05",3603.4102476158332,4327.7821340722685,301,349,9.1320565121176371E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2029-06-05",3603.4102476158332,4334.9293655114061,300,348,4.6210160307886628E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2029-05-05",3603.4102476158332,4342.0885884836316,299,347,1.97551804055765E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2029-04-05",{"$f":"IFERROR(IF(AND(AP237>=0,AQ237>=0),IF($R$6=TRUE,MIN(Ingresos/12*(1+$C$68)^(YEAR(AM237)-YEAR($S$74)),VLOOKUP(YEAR(AM237),$Q$26:$R$70,2)),MIN(Base*(1+$C$68)^(YEAR(AM237)-YEAR($S$74)),VLOOKUP(YEAR(AM237),$Q$26:$R$70,2))),IF($R$6=TRUE,IF(AQ237>=0,$R$20,0.5*$R$20),0)*(1+$C$68)^(YEAR(AM237)-YEAR($S$74))),AN225/(1+$C$68))","v":3603.4102476158332},4349.2602712859152,298,346,5.6835633908010916E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2029-03-05",3603.4102476158332,4356.4431446224735,297,345,2.8569034351702294E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2029-02-05",3603.4102476158332,4363.6382438733108,296,344,3.6537248533963397E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2029-01-05",3603.4102476158332,4370.8451434253402,295,343,3.6219603229607934E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2028-12-05",3498.4565510833331,4250.5473332661213,294,342,1.6167041155887985E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2028-11-05",3498.4565510833331,4257.5682759587235,293,341,9.8013147747440482E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2028-10-05",3498.4565510833331,4264.5991355046499,292,340,1.2113994614427371E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2028-09-05",3498.4565510833331,4271.6432886948496,291,339,9.4233783457166017E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2028-08-05",3498.4565510833331,4278.6978429169139,290,338,5.3193216544354562E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2028-07-05",3498.4565510833331,4285.7640026429899,289,337,7.5182842643438437E-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2028-06-05",3498.4565510833331,4292.8432028913794,288,336,9.8786419460688006E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2028-05-05",3498.4565510833331,4299.9323749917112,287,335,1.8203009276076266E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2028-04-05",3498.4565510833331,4307.0348094025239,286,334,9.2883148801070408E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2028-03-05",3498.4565510833331,4314.1473490859707,285,333,5.1891044529395526E-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2028-02-05",3498.4565510833331,4321.2733806400893,284,332,9.1843538744380523E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2028-01-05",3498.4565510833331,4328.4102743001549,283,331,8.7929637259506646E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2027-12-05",3396.5597583333333,{"$f":"AN253*(1+NOMINAL($C$69,12)/12)^(ROW()-ROW($AM$123))+AR253","v":4209.2806447877147},282,330,9.214599226382398E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2027-11-05",3396.5597583333333,4216.2319650093386,281,329,2.7399594546160676E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2027-10-05",3396.5597583333333,4223.1959864424362,280,328,8.4600360233711141E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2027-09-05",3396.5597583333333,4230.1704957290685,279,327,4.0516192652545013E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2027-08-05",3396.5597583333333,4237.1572127381105,278,326,6.5234544610107874E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2027-07-05",3396.5597583333333,4244.1546622475025,277,325,9.3306384344268303E-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2027-06-05",3396.5597583333333,4251.1642788469317,276,324,1.4357729052862821E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2027-05-05",3396.5597583333333,4258.1854309476175,275,323,1.5248077167211204E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2027-04-05",3396.5597583333333,4265.2186151432516,274,322,5.9749037797760755E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2027-03-05",3396.5597583333333,4272.2625824306042,273,321,2.1045116252627817E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2027-02-05",3396.5597583333333,4279.3187726200449,272,320,4.1199014302137539E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2027-01-05",3396.5597583333333,4286.3868281926771,271,319,8.2537339553814826E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2026-12-05",3297.6308333333332,4168.4130485537353,270,318,1.1865630993111386E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2026-11-05",3297.6308333333332,4175.2983683943539,269,317,9.656432267892938E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2026-10-05",3297.6308333333332,4182.1936926532226,268,316,4.4678175405470587E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2026-09-05",3297.6308333333332,4189.1014277944059,267,315,9.4975703961649614E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2026-08-05",3297.6308333333332,4196.0197396742024,266,314,6.2161544528218022E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2026-07-05",3297.6308333333332,4202.9501575959966,265,313,9.7281935359931225E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2026-06-05",3297.6308333333332,4209.8912684120614,264,312,5.7134892067663091E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2026-05-05",3297.6308333333332,4216.8443799365468,263,311,7.0611500929441463E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2026-04-05",3297.6308333333332,4223.8083791865847,262,310,2.4520024355321823E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2026-03-05",3297.6308333333332,4230.7845915814996,261,309,4.9505816791531603E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2026-02-05",3297.6308333333332,4237.7721501724018,260,308,5.6974278937038506E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2026-01-05",3297.6308333333332,4244.7709503620263,259,307,3.4562836782040175E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2025-12-05",3201.5833333333335,4127.9432142377918,258,306,3.1278596868766773E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2025-11-05",3201.5833333333335,4134.7607767546706,257,305,2.419914157645029E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2025-10-05",3201.5833333333335,4141.5901751664223,256,304,7.472160352243332E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2025-09-05",3201.5833333333335,4148.4299922814407,255,303,3.9267161977367626E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2025-08-05",3201.5833333333335,4155.2812028811913,254,302,1.3451232395744983E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2025-07-05",3201.5833333333335,4162.1447335972407,253,301,8.8071163059331222E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2025-06-05",3201.5833333333335,4169.0186176978714,252,300,6.4584893357837441E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2025-05-05",3201.5833333333335,4175.9038229904027,251,299,3.7901179000804385E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2025-04-05",3201.5833333333335,4182.800589519019,250,298,3.0149370666111597E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2025-03-05",3201.5833333333335,4189.7091477581862,249,297,6.2498750606136092E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2025-02-05",3201.5833333333335,4196.6291085803359,248,296,9.4155295089033871E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2025-01-05",3201.5833333333335,4203.5600550396493,247,295,8.1540048971287895E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-12-05",3108.3333333333335,4087.8663873489731,246,294,6.0144522524776915E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-11-05",3108.3333333333335,4094.6181190121602,245,{"$f":"AP290+48","v":293},8.9041165458753947E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EDATE(AM290,-1)","v":"2024-10-05"},3108.3333333333335,4101.3801535121402,{"$f":"AP290-1","v":244},292,3.3165835579697454E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-09-05",3108.3333333333335,4108.1545429878179,243,291,9.5890818736837338E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-08-05",3108.3333333333335,4114.939192471832,242,290,6.5874731892176649E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-07-05",3108.3333333333335,4121.7356230203613,241,289,9.3375499881319412E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-06-05",3108.3333333333335,4128.5426797427262,240,288,6.1053309623408127E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-05-05",3108.3333333333335,4135.3616624111546,239,287,9.7031582674151078E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-04-05",3108.3333333333335,4142.191387063036,238,286,8.1057194902505434E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-03-05",3108.3333333333335,4149.0318708690183,237,285,1.2987280881470066E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-02-05",3108.3333333333335,4155.8845961163051,236,284,3.9187559160205285E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-01-05",3108.3333333333335,4162.7485864835189,235,283,6.0159813619100743E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2023-12-05",{"$f":"IFERROR(IF(AND(AP301>=0,AQ301>=0),IF($R$6=TRUE,MIN(Ingresos/12*(1+$C$68)^(YEAR(AM301)-YEAR($S$74)),VLOOKUP(YEAR(AM301),$Q$26:$R$70,2)),MIN(Base*(1+$C$68)^(YEAR(AM301)-YEAR($S$74)),VLOOKUP(YEAR(AM301),$Q$26:$R$70,2))),IF($R$6=TRUE,IF(AQ301>=0,$R$20,0.5*$R$20),0)*(1+$C$68)^(YEAR(AM301)-YEAR($S$74))),AN289/(1+$C$68))","v":3017.7993527508092},4048.1786831292748,234,282,9.1456439618047014E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2023-11-05",3017.7993527508092,4054.8643297247777,233,281,6.6645048828250402E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2023-10-05",3017.7993527508092,4061.5606282682329,232,280,2.7985843225590502E-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2023-09-05",3017.7993527508092,4068.2688933474137,231,279,2.9552098202754009E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2023-08-05",3017.7993527508092,4074.9878195111801,230,278,1.4533739044685635E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2023-07-05",3017.7993527508092,4081.7182126854977,229,277,3.6506348711844351E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2023-06-05",3017.7993527508092,4088.4594946150537,228,276,3.5811619513849646E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2023-05-05",3017.7993527508092,4095.2124259468869,227,275,8.6678452215049092E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2023-04-05",3017.7993527508092,4101.9758398097019,226,274,7.0580881769023642E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2023-03-05",3017.7993527508092,4108.7508649150886,225,273,9.8548194703921058E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2023-02-05",3017.7993527508092,4115.5358292073688,224,272,1.5299088228886481E-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2023-01-05",3017.7993527508092,4122.3337020798344,223,271,7.4617391941805443E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022-12-05",2929.9022842240865,4008.8756716570424,222,270,5.9987434691345816E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022-11-05",2929.9022842240865,4015.4969833171808,221,269,9.2842419392119406E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022-10-05",2929.9022842240865,4022.1280491508473,220,268,7.6055664448415494E-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022-09-05",2929.9022842240865,4028.7715388771144,219,267,6.9442763690338838E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022-08-05",2929.9022842240865,{"$f":"AN317*(1+NOMINAL($C$69,12)/12)^(ROW()-ROW($AM$123))+AR317","v":4035.4255991422137},218,266,9.1209632177978103E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022-07-05",2929.9022842240865,4042.0904149749526,217,265,8.959706295230647E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022-06-05",2929.9022842240865,4048.7661928018701,216,264,8.3432727166988239E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022-05-05",2929.9022842240865,4055.4528092705982,215,263,5.856340814351192E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022-04-05",2929.9022842240865,4062.1505464596526,214,262,4.1375974694583031E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022-03-05",2929.9022842240865,4068.8596233558983,213,261,5.1945123211739105E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022-02-05",2929.9022842240865,4075.5791853923715,212,260,2.9871548089858369E-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022-01-05",2929.9022842240865,4082.3107274886324,211,259,4.2164005505498161E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-12-05",2844.5653244894042,3969.9543855662187,210,258,4.3098529494411264E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-11-05",2844.5653244894042,3976.5107467902812,209,257,9.0488486285210116E-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-10-05",2844.5653244894042,3983.0790385003133,208,256,8.515516844067423E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-09-05",2844.5653244894042,3989.6571946085514,207,255,6.3020227100342734E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-08-05",2844.5653244894042,3996.2467976391281,206,254,9.9104999300786379E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-07-05",2844.5653244894042,4002.8460028588956,205,253,7.1417720400991367E-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-06-05",2844.5653244894042,4009.4578197045698,204,252,8.6276855800401244E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-05-05",2844.5653244894042,4016.0793481058408,203,251,4.4702889991220273E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-04-05",2844.5653244894042,4022.7118274899349,202,250,4.5592939583818606E-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-03-05",2844.5653244894042,4029.3565473504482,201,249,9.298914573817751E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-02-05",2844.5653244894042,4036.0107474879383,200,248,3.2163236423035847E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-01-05",2844.5653244894042,4042.6770957793656,199,247,8.7057009388041362E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2020-12-05",2761.7139072712662,3931.4114265909216,198,246,7.1428748040285516E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2020-11-05",2761.7139072712662,3937.903789930162,197,245,3.3204112136135165E-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2020-10-05",2761.7139072712662,3944.4082277708203,196,244,7.0283139994039353E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2020-09-05",2761.7139072712662,3950.9221943908769,195,243,1.597361123995894E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2020-08-05",2761.7139072712662,3957.4477118671848,194,242,4.0825464032246181E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2020-07-05",2761.7139072712662,3963.9841102167707,193,241,7.6063424500924406E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2020-06-05",2761.7139072712662,3970.5304265887212,192,240,2.3622490216532454E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2020-05-05",2761.7139072712662,3977.0884863650645,191,239,6.4258013163026747E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2020-04-05",2761.7139072712662,3983.6565878374977,190,238,2.6013367654146522E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2020-03-05",2761.7139072712662,3990.2356719379768,189,237,1.1930042647766758E-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2020-02-05",2761.7139072712662,3996.8260153161345,188,236,1.5670187567841542E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2020-01-05",2761.7139072712662,4003.4275236046728,187,235,5.821352950372363E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2019-12-05",2681.275638127443,3893.2418036909053,186,234,1.2742924324859493E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2019-11-05",2681.275638127443,3899.6725804938692,185,233,8.9907583710014619E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2019-10-05",2681.275638127443,3906.1127100849926,184,232,4.0383430205706436E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2019-09-05",2681.275638127443,3912.5642571586018,183,231,6.8885970692537859E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2019-08-05",2681.275638127443,3919.0261937599657,182,230,7.0862909570155205E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2019-07-05",2681.275638127443,3925.4988643191923,181,{"$f":"AP354+48","v":229},7.8997533082295057E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EDATE(AM354,-1)","v":"2019-06-05"},2681.275638127443,3931.9817799198122,{"$f":"AP354-1","v":180},228,4.2635564022339687E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2019-05-05",2681.275638127443,3938.4762712404586,179,227,9.3079324081889148E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2019-04-05",2681.275638127443,3944.9803765899328,178,226,3.2391235893144499E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2019-03-05",2681.275638127443,3951.4958252268607,177,225,3.1725783709070788E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2019-02-05",2681.275638127443,3958.0218337149599,176,224,1.0965035182137239E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2019-01-05",2681.275638127443,3964.5590397477376,175,223,3.2101107038055897E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2018-12-05",2603.1802311916922,3855.4434653488506,174,222,2.5196351447275136E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2018-11-05",2603.1802311916922,3861.811017333152,173,221,2.2602597288105629E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2018-10-05",2603.1802311916922,3868.189429769408,172,220,5.4396775203976837E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2018-09-05",2603.1802311916922,3874.5775982303971,171,219,8.3992655939039702E-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2018-08-05",{"$f":"IFERROR(IF(AND(AP365>=0,AQ365>=0),IF($R$6=TRUE,MIN(Ingresos/12*(1+$C$68)^(YEAR(AM365)-YEAR($S$74)),VLOOKUP(YEAR(AM365),$Q$26:$R$70,2)),MIN(Base*(1+$C$68)^(YEAR(AM365)-YEAR($S$74)),VLOOKUP(YEAR(AM365),$Q$26:$R$70,2))),IF($R$6=TRUE,IF(AQ365>=0,$R$20,0.5*$R$20),0)*(1+$C$68)^(YEAR(AM365)-YEAR($S$74))),AN353/(1+$C$68))","v":2603.1802311916922},3880.9768533697634,170,218,1.5935666604179578E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2018-07-05",2603.1802311916922,3887.3869419838716,169,217,4.9942975411483028E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2018-06-05",2603.1802311916922,3893.8071867512131,168,216,4.0943523565099127E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2018-05-05",2603.1802311916922,3900.2385687401393,167,215,8.5295745625430647E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2018-04-05",2603.1802311916922,3906.6794011052425,166,214,1.2563812908620718E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2018-03-05",2603.1802311916922,3913.1319032436245,165,213,4.2933255150364434E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2018-02-05",2603.1802311916922,3919.595327010778,164,212,9.9832543577006651E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2018-01-05",2603.1802311916922,3926.0685764860036,163,211,7.1909629271861022E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2017-12-05",2527.3594477589245,3818.012097972151,162,210,3.7209540825422369E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2017-11-05",2527.3594477589245,3824.3180891838906,161,209,6.0653017749734406E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2017-10-05",2527.3594477589245,3830.6344140861565,160,208,7.601854862728072E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2017-09-05",2527.3594477589245,3836.96099732222,159,207,7.4050426011176222E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2017-08-05",2527.3594477589245,3843.2978024749204,158,206,4.9384059118782672E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2017-07-05",2527.3594477589245,3849.6453143259923,157,205,4.8771900079903495E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2017-06-05",2527.3594477589245,3856.0037145878546,156,204,8.8656620557291317E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2017-05-05",2527.3594477589245,3862.372141655947,155,203,8.1146338565300932E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2017-04-05",2527.3594477589245,{"$f":"AN381*(1+NOMINAL($C$69,12)/12)^(ROW()-ROW($AM$123))+AR381","v":3868.7512441681797},154,202,8.9370559984467703E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2017-03-05",2527.3594477589245,3875.1400369885614,153,201,1.3078536072216475E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2017-02-05",2527.3594477589245,3881.5404886361753,152,200,4.7382156430941547E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2017-01-05",2527.3594477589245,3887.9514133999837,151,199,7.1967425034251973E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2016-12-05",2453.7470366591501,3780.944393068246,150,198,7.4220001468429213E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2016-11-05",2453.7470366591501,3787.1888894418012,149,197,7.0273618152402913E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2016-10-05",2453.7470366591501,3793.4431990245475,148,196,1.631229116207008E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2016-09-05",2453.7470366591501,3799.7091335302116,147,195,9.1804058139103954E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2016-08-05",2453.7470366591501,3805.984386086855,146,194,6.4355576935144862E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2016-07-05",2453.7470366591501,3812.2705168974412,145,193,8.8278177934273381E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2016-06-05",2453.7470366591501,3818.5666885716469,144,192,7.8121040019314659E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2016-05-05",2453.7470366591501,3824.8733323086121,143,191,7.528946180893367E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2016-04-05",2453.7470366591501,3831.1903548499085,142,190,6.8740152815046837E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2016-03-05",2453.7470366591501,3837.5174935138407,141,189,3.0484659182813956E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2016-02-05",2453.7470366591501,3843.8558581578473,140,188,6.9785599752082413E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2016-01-05",2453.7470366591501,3850.2038938076244,139,187,2.9419573103096322E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2015-12-05",2382.278676368107,3744.2361149935718,138,186,6.5491046692571758E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2015-11-05",2382.278676368107,3750.4201959068569,137,185,8.2654789189318849E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2015-10-05",{"$f":"IFERROR(IF(AND(AP399>=0,AQ399>=0),IF($R$6=TRUE,MIN(Ingresos/12*(1+$C$68)^(YEAR(AM399)-YEAR($S$74)),VLOOKUP(YEAR(AM399),$Q$26:$R$70,2)),MIN(Base*(1+$C$68)^(YEAR(AM399)-YEAR($S$74)),VLOOKUP(YEAR(AM399),$Q$26:$R$70,2))),IF($R$6=TRUE,IF(AQ399>=0,$R$20,0.5*$R$20),0)*(1+$C$68)^(YEAR(AM399)-YEAR($S$74))),AN387/(1+$C$68))","v":2382.278676368107},3756.6136203537353,136,{"$f":"AP399+48","v":184},1.2848997746519409E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2015-09-05",2382.278676368107,3762.8181615960239,135,183,3.1713056259711901E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2015-08-05",2382.278676368107,3769.0328492589329,134,182,4.0519902155343479E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2015-07-05",2382.278676368107,3775.257997838853,133,181,6.9026800183230271E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2015-06-05",2382.278676368107,3781.4927291185872,132,180,2.7716861364266722E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2015-05-05",2382.278676368107,3787.7386675602247,131,179,7.7338325839495126E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2015-04-05",2382.278676368107,3793.9937893287392,130,178,1.3806917559447228E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2015-03-05",2382.278676368107,3800.2599171024699,129,177,1.7686888212907015E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2015-02-05",2382.278676368107,3806.5367957615472,128,176,6.175985489663289E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2015-01-05",2382.278676368107,3812.823730977263,127,175,7.4883732800258053E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-12-05",2312.8919188039872,3707.8839696192131,126,174,3.1011943912286923E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-11-05",2312.8919188039872,3714.0078073753489,125,173,2.7655384862540532E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-10-05",2312.8919188039872,3720.1417776555368,124,172,2.6144094033650098E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-09-05",2312.8919188039872,3726.2864471737698,123,171,8.1479049628335254E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-08-05",2312.8919188039872,3732.4400042558636,122,170,1.0819653200165136E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-07-05",2312.8919188039872,3738.6052533906818,121,169,9.2938847815872958E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-06-05",2312.8919188039872,3744.7796404334049,120,168,7.0743440079305896E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-05-05",2312.8919188039872,3750.9640151552717,119,167,2.7529070138732661E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-04-05",2312.8919188039872,3757.159060349722,118,166,2.9890821121797461E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-03-05",2312.8919188039872,3763.3645840998147,117,165,5.6949956154292132E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EDATE(AM418,-1)","v":"2014-02-05"},2312.8919188039872,3769.5801250614818,{"$f":"AP418-1","v":116},164,6.0882239483399554E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-05",2312.8919188039872,3775.8062401133998,115,163,9.5682919099349996E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-12-05",2245.5261347611527,3671.884876724539,114,162,8.7705342016845212E-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-11-05",2245.5261347611527,3677.9501368953274,113,161,9.3161578225699638E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-10-05",2245.5261347611527,3684.0240215359768,112,160,3.8411957889964056E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-09-05",2245.5261347611527,3690.1084472808034,111,159,3.4530901601239207E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-08-05",2245.5261347611527,3696.2027988874174,110,158,1.8337235002009733E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-07-05",2245.5261347611527,3702.3077074434937,109,157,5.1280053343084832E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-06-05",2245.5261347611527,3708.4223543024082,108,156,4.9832280998783932E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-05-05",2245.5261347611527,3714.5466377391458,107,155,2.1562580432579192E-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-04-05",2245.5261347611527,3720.6817248441598,106,154,2.3293120554792977E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-03-05",2245.5261347611527,3726.8266822815131,105,153,1.8238611466287347E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-02-05",2245.5261347611527,3732.9819243257234,104,152,2.6746759717283328E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-01-05",2245.5261347611527,3739.1470966102365,103,151,1.1704723222121449E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-12-05",2180.122460933158,3636.236013185166,102,150,5.9104964962409861E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-11-05",2180.122460933158,3642.2414070733444,101,149,4.4650524968153948E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-10-05",2180.122460933158,3648.257220923319,100,148,8.032876608294366E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-09-05",2180.122460933158,3654.2820002289536,99,147,1.9050931800873783E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-08-05",2180.122460933158,3660.3173318235113,98,146,1.7859499607234485E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-07-05",2180.122460933158,3666.3632615934362,97,145,7.9699555112902739E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-06-05",2180.122460933158,3672.4186728886471,96,144,9.1259817031652025E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-05-05",2180.122460933158,3678.4830676476458,95,143,1.0851433409207689E-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-04-05",2180.122460933158,3684.5586745675673,94,142,3.039353214856001E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-03-05",2180.122460933158,3690.6445181141748,93,141,7.997711575808543E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-02-05",2180.122460933158,3696.7396772120246,92,140,5.6071174280535778E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-01-05",2180.122460933158,3702.8451506329379,91,139,5.6892976739651995E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-12-05",2116.6237484787939,{"$f":"AN445*(1+NOMINAL($C$69,12)/12)^(ROW()-ROW($AM$123))+AR445","v":3600.9323084173193},90,138,1.4280738938709348E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-11-05",2116.6237484787939,3606.8798391909613,89,137,4.4134682684077674E-4]