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

{"sheet":"TABLA","index":0,"n_rows":123,"n_cols":13,"rows_kept":123,"cut":false,"hidden":false,"merged":[[5,2,5,3],[5,4,5,5],[5,9,5,10],[5,11,5,12]]}
[]
[]
[]
[null,null,"TAULA PERM/F 2000C",null,null,null,null,null,null,"TAULA PERM/F 2000P"]
[]
["JAIOTZE","ADINA x","Hilkortasun basea qx ",null,"Hobekuntza faktorea λx",null,null,"JAIOTZE","ADINA x","Hilkortasun basea qx ",null,"Hobekuntza faktorea λx"]
["URTEA","2000 urtean","Gizonak","Emakumeak","Gizonak","Emakumeak",null,"URTEA","2000 urtean","Gizonak","Emakumeak","Gizonak","Emakumeak"]
[2000,0,6.4870000000000001,3.633,0,0.04,null,2000,0,5.742,3.2149999999999999,1.4999999999999999E-2,0.04]
[1999,1,0.63800000000000001,0.29799999999999999,0,0.04,null,1999,1,0.56499999999999995,0.26400000000000001,1.4999999999999999E-2,0.04]
[1998,2,0.33900000000000002,0.221,0,0.04,null,1998,2,0.3,0.19600000000000001,1.4999999999999999E-2,0.04]
[1997,3,0.3,0.14899999999999999,0,0.04,null,1997,3,0.26600000000000001,0.13200000000000001,1.4999999999999999E-2,0.04]
[1996,4,0.254,0.14399999999999999,0,0.04,null,1996,4,0.22500000000000001,0.128,1.4999999999999999E-2,0.04]
[1995,5,0.247,0.11899999999999999,0,0.04,null,1995,5,0.218,0.105,1.4999999999999999E-2,0.04]
[1994,6,0.223,0.108,0,0.04,null,1994,6,0.19800000000000001,9.6000000000000002E-2,1.4999999999999999E-2,0.04]
[1993,7,0.216,9.8000000000000004E-2,0,0.04,null,1993,7,0.191,8.6999999999999994E-2,1.4999999999999999E-2,0.04]
[1992,8,0.2,8.3000000000000004E-2,0,0.04,null,1992,8,0.17699999999999999,7.2999999999999995E-2,1.4999999999999999E-2,0.04]
[1991,9,0.193,7.6999999999999999E-2,0,0.04,null,1991,9,0.17100000000000001,6.8000000000000005E-2,1.4999999999999999E-2,0.04]
[1990,10,0.185,8.3000000000000004E-2,0,0.04,null,1990,10,0.16400000000000001,7.2999999999999995E-2,1.4999999999999999E-2,0.04]
[1989,11,0.20100000000000001,0.10299999999999999,0,0.03,null,1989,11,0.17799999999999999,9.0999999999999998E-2,1.4999999999999999E-2,0.03]
[1988,12,0.20799999999999999,0.12,0,0.03,null,1988,12,0.184,0.106,1.4999999999999999E-2,0.03]
[1987,13,0.247,0.13500000000000001,0,2.7E-2,null,1987,13,0.219,0.12,1.4999999999999999E-2,2.7E-2]
[1986,14,0.30099999999999999,0.14099999999999999,0,2.7E-2,null,1986,14,0.26700000000000002,0.125,1.4999999999999999E-2,2.7E-2]
[1985,15,0.41,0.153,0,2.7E-2,null,1985,15,0.36199999999999999,0.13500000000000001,1.4999999999999999E-2,2.7E-2]
[1984,16,0.57199999999999995,0.17699999999999999,0,2.7E-2,null,1984,16,0.50600000000000001,0.156,1.4999999999999999E-2,2.7E-2]
[1983,17,0.74299999999999999,0.20599999999999999,0,2.7E-2,null,1983,17,0.65700000000000003,0.182,1.4999999999999999E-2,2.7E-2]
[1982,18,0.875,0.224,0,2.7E-2,null,1982,18,0.77400000000000002,0.19800000000000001,1.4999999999999999E-2,2.7E-2]
[1981,19,0.98499999999999999,0.24099999999999999,0,2.7E-2,null,1981,19,0.871,0.214,1.4999999999999999E-2,2.7E-2]
[1980,20,1.1020000000000001,0.24199999999999999,0,2.7E-2,null,1980,20,0.97599999999999998,0.214,1.4999999999999999E-2,2.7E-2]
[1979,21,1.143,0.253,0,2.7E-2,null,1979,21,1.0109999999999999,0.224,1.4999999999999999E-2,2.7E-2]
[1978,22,1.222,0.24199999999999999,0,2.7E-2,null,1978,22,1.0820000000000001,0.214,1.4999999999999999E-2,2.7E-2]
[1977,23,1.2869999999999999,0.254,0,2.7E-2,null,1977,23,1.139,0.22500000000000001,1.4999999999999999E-2,2.7E-2]
[1976,24,1.3360000000000001,0.26600000000000001,0,2.7E-2,null,1976,24,1.1819999999999999,0.23499999999999999,1.4999999999999999E-2,2.7E-2]
[1975,25,1.3220000000000001,0.27200000000000002,0,2.7E-2,null,1975,25,1.17,0.24,1.4999999999999999E-2,2.7E-2]
[1974,26,1.3480000000000001,0.29499999999999998,0,2.7E-2,null,1974,26,1.1930000000000001,0.26100000000000001,1.4999999999999999E-2,2.7E-2]
[1973,27,1.3979999999999999,0.32500000000000001,0,2.7E-2,null,1973,27,1.2370000000000001,0.28799999999999998,1.4999999999999999E-2,2.7E-2]
[1972,28,1.448,0.33700000000000002,0,2.7E-2,null,1972,28,1.2809999999999999,0.29799999999999999,1.4999999999999999E-2,2.7E-2]
[1971,29,1.466,0.36699999999999999,0,2.7E-2,null,1971,29,1.298,0.32500000000000001,1.4999999999999999E-2,2.7E-2]
[1970,30,1.429,0.36699999999999999,0,2.7E-2,null,1970,30,1.2649999999999999,0.32500000000000001,1.4999999999999999E-2,2.7E-2]
[1969,31,1.387,0.373,1E-3,2.7E-2,null,1969,31,1.2270000000000001,0.33,1.4999999999999999E-2,2.7E-2]
[1968,32,1.4139999999999999,0.35599999999999998,2E-3,2.7E-2,null,1968,32,1.252,0.315,1.4999999999999999E-2,2.7E-2]
[1967,33,1.4179999999999999,0.34399999999999997,3.0000000000000001E-3,2.7E-2,null,1967,33,1.2549999999999999,0.30499999999999999,1.4999999999999999E-2,2.7E-2]
[1966,34,1.407,0.374,4.0000000000000001E-3,2.7E-2,null,1966,34,1.2450000000000001,0.33100000000000002,1.4999999999999999E-2,2.7E-2]
[1965,35,1.38,0.44,5.0000000000000001E-3,2.7E-2,null,1965,35,1.222,0.38900000000000001,1.4999999999999999E-2,2.7E-2]
[1964,36,1.347,0.45800000000000002,6.0000000000000001E-3,2.7E-2,null,1964,36,1.1919999999999999,0.40500000000000003,1.4999999999999999E-2,2.7E-2]
[1963,37,1.3360000000000001,0.46400000000000002,7.0000000000000001E-3,2.7E-2,null,1963,37,1.1819999999999999,0.41099999999999998,1.4999999999999999E-2,2.7E-2]
[1962,38,1.4359999999999999,0.48799999999999999,8.0000000000000002E-3,2.7E-2,null,1962,38,1.2709999999999999,0.432,1.4999999999999999E-2,2.7E-2]
[1961,39,1.571,0.495,8.9999999999999993E-3,2.7E-2,null,1961,39,1.391,0.438,1.4999999999999999E-2,2.7E-2]
[1960,40,1.667,0.58399999999999996,9.1999999999999998E-3,2.7E-2,null,1960,40,1.476,0.51700000000000002,1.4999999999999999E-2,2.7E-2]
[1959,41,1.7929999999999999,0.56100000000000005,9.4000000000000004E-3,2.5999999999999999E-2,null,1959,41,1.587,0.496,1.4999999999999999E-2,2.5999999999999999E-2]
[1958,42,1.919,0.65800000000000003,9.5999999999999992E-3,2.5999999999999999E-2,null,1958,42,1.698,0.58199999999999996,1.4999999999999999E-2,2.5999999999999999E-2]
[1957,43,2.016,0.70699999999999996,9.7999999999999997E-3,2.5999999999999999E-2,null,1957,43,1.784,0.626,1.4999999999999999E-2,2.5999999999999999E-2]
[1956,44,2.1579999999999999,0.76200000000000001,0.01,2.5999999999999999E-2,null,1956,44,1.91,0.67500000000000004,1.4999999999999999E-2,2.5999999999999999E-2]
[1955,45,2.3340000000000001,0.85,0.01,2.5000000000000001E-2,null,1955,45,2.0659999999999998,0.753,1.4999999999999999E-2,2.5000000000000001E-2]
[1954,46,2.5649999999999999,0.87,0.01,2.5000000000000001E-2,null,1954,46,2.27,0.77,1.4999999999999999E-2,2.5000000000000001E-2]
[1953,47,2.6930000000000001,0.95699999999999996,0.01,2.5000000000000001E-2,null,1953,47,2.3839999999999999,0.84699999999999998,1.4999999999999999E-2,2.5000000000000001E-2]
[1952,48,2.823,0.996,0.01,2.5000000000000001E-2,null,1952,48,2.4990000000000001,0.88100000000000001,1.4999999999999999E-2,2.5000000000000001E-2]
[1951,49,3.2919999999999998,1.2,0.01,2.4E-2,null,1951,49,2.9140000000000001,1.0620000000000001,1.4999999999999999E-2,2.5000000000000001E-2]
[1950,50,3.7080000000000002,1.3779999999999999,0.01,2.3E-2,null,1950,50,3.2810000000000001,1.22,1.4999999999999999E-2,2.5000000000000001E-2]
[1949,51,4.1340000000000003,1.5580000000000001,0.01,2.3E-2,null,1949,51,3.673,1.385,1.4999999999999999E-2,2.5000000000000001E-2]
[1948,52,4.5019999999999998,1.631,0.01,2.3E-2,null,1948,52,4.0010000000000003,1.4490000000000001,1.4999999999999999E-2,2.5000000000000001E-2]
[1947,53,5.3719999999999999,1.9179999999999999,0.01,2.3E-2,null,1947,53,4.7729999999999997,1.704,1.4999999999999999E-2,2.5000000000000001E-2]
[1946,54,5.6950000000000003,2.0369999999999999,0.01,2.3E-2,null,1946,54,5.0609999999999999,1.81,1.4999999999999999E-2,2.5000000000000001E-2]
[1945,55,6.1059999999999999,2.1949999999999998,0.01,2.3E-2,null,1945,55,5.4450000000000003,1.9570000000000001,1.4999999999999999E-2,2.5000000000000001E-2]
[1944,56,6.5179999999999998,2.286,0.01,2.3E-2,null,1944,56,5.8120000000000003,2.0379999999999998,1.4999999999999999E-2,2.5000000000000001E-2]
[1943,57,7.0789999999999997,2.5659999999999998,0.01,2.3E-2,null,1943,57,6.3129999999999997,2.2879999999999998,1.4999999999999999E-2,2.5000000000000001E-2]
[1942,58,7.7030000000000003,2.827,1.0999999999999999E-2,2.3E-2,null,1942,58,6.8689999999999998,2.5209999999999999,1.4999999999999999E-2,2.5000000000000001E-2]
[1941,59,8.1829999999999998,3.0579999999999998,1.2E-2,2.3E-2,null,1941,59,7.298,2.7269999999999999,1.4999999999999999E-2,2.5000000000000001E-2]
[1940,60,9.1839999999999993,3.4239999999999999,1.2999999999999999E-2,2.4E-2,null,1940,60,8.2200000000000006,3.0640000000000001,1.4999999999999999E-2,2.5000000000000001E-2]
[1939,61,10.07,3.7269999999999999,1.2999999999999999E-2,2.4E-2,null,1939,61,9.0139999999999993,3.3359999999999999,1.4999999999999999E-2,2.5000000000000001E-2]
[1938,62,10.875999999999999,4.133,1.2999999999999999E-2,2.4E-2,null,1938,62,9.7349999999999994,3.6989999999999998,1.4999999999999999E-2,2.5000000000000001E-2]
[1937,63,11.747999999999999,4.3949999999999996,1.2999999999999999E-2,2.5000000000000001E-2,null,1937,63,10.516,3.9340000000000002,1.4999999999999999E-2,2.5000000000000001E-2]
[1936,64,13.045,4.8280000000000003,1.2999999999999999E-2,2.5000000000000001E-2,null,1936,64,11.676,4.3220000000000001,1.4999999999999999E-2,2.5000000000000001E-2]
[1935,65,14.532999999999999,5.4509999999999996,1.2999999999999999E-2,2.5000000000000001E-2,null,1935,65,13.03,4.8869999999999996,1.4999999999999999E-2,2.5000000000000001E-2]
[1934,66,15.69,6.0529999999999999,1.2999999999999999E-2,2.5000000000000001E-2,null,1934,66,14.067,5.4269999999999996,1.4999999999999999E-2,2.5000000000000001E-2]
[1933,67,17.221,6.6980000000000004,1.2999999999999999E-2,2.5000000000000001E-2,null,1933,67,15.44,6.0049999999999999,1.4999999999999999E-2,2.5000000000000001E-2]
[1932,68,18.968,7.4329999999999998,1.2999999999999999E-2,2.5000000000000001E-2,null,1932,68,17.004999999999999,6.6639999999999997,1.4999999999999999E-2,2.5000000000000001E-2]
[1931,69,20.645,8.4030000000000005,1.2999999999999999E-2,2.5000000000000001E-2,null,1931,69,18.509,7.5330000000000004,1.4999999999999999E-2,2.5000000000000001E-2]
[1930,70,22.27,9.33,1.2999999999999999E-2,2.5000000000000001E-2,null,1930,70,19.978000000000002,8.3699999999999992,1.4999999999999999E-2,2.5000000000000001E-2]
[1929,71,24.428999999999998,10.683999999999999,1.2999999999999999E-2,2.5000000000000001E-2,null,1929,71,21.914999999999999,9.5839999999999996,1.4999999999999999E-2,2.5000000000000001E-2]
[1928,72,27.259,12.013,1.2999999999999999E-2,2.5000000000000001E-2,null,1928,72,24.454000000000001,10.776999999999999,1.4999999999999999E-2,2.5000000000000001E-2]
[1927,73,30.295999999999999,13.893000000000001,1.2999999999999999E-2,2.5000000000000001E-2,null,1927,73,27.178999999999998,12.462999999999999,1.4999999999999999E-2,2.5000000000000001E-2]
[1926,74,33.69,15.897,1.2699999999999999E-2,2.4E-2,null,1926,74,30.224,14.262,1.4999999999999999E-2,2.5000000000000001E-2]
[1925,75,37.286000000000001,18.248999999999999,1.24E-2,2.3E-2,null,1925,75,33.450000000000003,16.372,1.4999999999999999E-2,2.5000000000000001E-2]
[1924,76,40.933999999999997,21.048999999999999,1.21E-2,2.1999999999999999E-2,null,1924,76,36.722000000000001,18.882999999999999,1.4999999999999999E-2,2.5000000000000001E-2]
[1923,77,44.856999999999999,24.341000000000001,1.18E-2,2.1000000000000001E-2,null,1923,77,40.241999999999997,21.837,1.4999999999999999E-2,2.5000000000000001E-2]
[1922,78,49.256,27.849,1.15E-2,0.02,null,1922,78,44.188000000000002,24.984000000000002,1.4999999999999999E-2,2.5000000000000001E-2]
[1921,79,54.411000000000001,32.055999999999997,1.12E-2,1.9E-2,null,1921,79,48.813000000000002,28.757999999999999,1.4999999999999999E-2,2.5000000000000001E-2]
[1920,80,59.677999999999997,37.497999999999998,1.09E-2,1.7999999999999999E-2,null,1920,80,53.537999999999997,33.64,1.4999999999999999E-2,2.5000000000000001E-2]
[1919,81,66.055999999999997,43.054000000000002,1.06E-2,1.7000000000000001E-2,null,1919,81,59.26,38.624000000000002,1.4999999999999999E-2,2.4E-2]
[1918,82,72.769000000000005,48.1,1.03E-2,1.6E-2,null,1918,82,65.281999999999996,43.151000000000003,1.4999999999999999E-2,2.3E-2]
[1917,83,78.956999999999994,54.719000000000001,0.01,1.4999999999999999E-2,null,1917,83,70.832999999999998,49.088999999999999,1.4999999999999999E-2,2.1999999999999999E-2]
[1916,84,84.61,62.984000000000002,0.01,1.4E-2,null,1916,84,75.905000000000001,56.503999999999998,1.4999999999999999E-2,2.1000000000000001E-2]
[1915,85,92.858999999999995,71.238,0.01,1.2999999999999999E-2,null,1915,85,83.305000000000007,63.908000000000001,1.4999999999999999E-2,0.02]
[1914,86,102.503,79.091999999999999,0.01,1.2E-2,null,1914,86,91.956000000000003,70.954999999999998,1.4999999999999999E-2,1.9E-2]
[1913,87,110.684,88.703999999999994,0.01,1.0999999999999999E-2,null,1913,87,99.296000000000006,79.576999999999998,1.4999999999999999E-2,1.7999999999999999E-2]
[1912,88,120.76300000000001,98.128,0.01,0.01,null,1912,88,108.33799999999999,88.031000000000006,1.4999999999999999E-2,1.7000000000000001E-2]
[1911,89,132.697,109.289,0.01,0.01,null,1911,89,119.04300000000001,98.045000000000002,1.4999999999999999E-2,1.6E-2]
[1910,90,145.57499999999999,121.86799999999999,0.01,8.9999999999999993E-3,null,1910,90,130.59700000000001,109.32899999999999,1.4999999999999999E-2,1.4999999999999999E-2]
[1909,91,158.96600000000001,135.53899999999999,0.01,8.0000000000000002E-3,null,1909,91,142.61000000000001,121.59399999999999,1.4999999999999999E-2,1.4999999999999999E-2]
[1908,92,174.31299999999999,150.14699999999999,8.9999999999999993E-3,7.0000000000000001E-3,null,1908,92,156.37799999999999,134.69900000000001,1.35E-2,1.35E-2]
[1907,93,189.886,165.61199999999999,8.0000000000000002E-3,6.0000000000000001E-3,null,1907,93,170.34800000000001,148.572,1.2E-2,1.2E-2]
[1906,94,206.827,183.67099999999999,7.0000000000000001E-3,5.0000000000000001E-3,null,1906,94,185.547,164.773,1.0500000000000001E-2,1.0500000000000001E-2]
[1905,95,223.02600000000001,202.81,6.0000000000000001E-3,4.0000000000000001E-3,null,1905,95,200.07900000000001,181.94300000000001,8.9999999999999993E-3,8.9999999999999993E-3]
[1904,96,240.49299999999999,223.01,5.0000000000000001E-3,3.0000000000000001E-3,null,1904,96,215.749,200.065,7.4999999999999997E-3,7.4999999999999997E-3]
[1903,97,259.327,244.25200000000001,4.0000000000000001E-3,2E-3,null,1903,97,232.64400000000001,219.12100000000001,6.0000000000000001E-3,6.0000000000000001E-3]
[1902,98,279.63400000000001,266.51,3.0000000000000001E-3,1E-3,null,1902,98,250.86199999999999,239.089,4.4999999999999997E-3,4.4999999999999997E-3]
[1901,99,302.16199999999998,290.36900000000003,2E-3,0,null,1901,99,271.072,260.49299999999999,3.0000000000000001E-3,3.0000000000000001E-3]
[1900,100,326.505,312.166,1E-3,0,null,1900,100,292.911,280.04700000000003,1.5E-3,1.5E-3]
[1899,101,361.19,342.48899999999998,0,0,null,1899,101,324.89,308.06799999999998,0,0]
[1898,102,386.40499999999997,365.95600000000002,0,0,null,1898,102,347.57,329.17599999999999,0,0]
[1897,103,413.38,389.95699999999999,0,0,null,1897,103,371.83499999999998,350.76499999999999,0,0]
[1896,104,442.23899999999998,414.47500000000002,0,0,null,1896,104,397.79300000000001,372.81900000000002,0,0]
[1895,105,473.11200000000002,439.50200000000001,0,0,null,1895,105,425.56299999999999,395.33100000000002,0,0]
[1894,106,506.14100000000002,465.04300000000001,0,0,null,1894,106,455.27199999999999,418.30500000000001,0,0]
[1893,107,541.47500000000002,491.11399999999998,0,0,null,1893,107,487.05500000000001,441.75599999999997,0,0]
[1892,108,579.27599999999995,518.64800000000002,0,0,null,1892,108,510.80099999999999,468.98099999999999,0,0]
[1891,109,619.71600000000001,547.72400000000005,0,0,null,1891,109,535.70399999999995,497.88400000000001,0,0]
[1890,110,662.97900000000004,578.43100000000004,0,0,null,1890,110,561.82100000000003,528.56799999999998,0,0]
[1889,111,709.26199999999994,610.85900000000004,0,0,null,1889,111,589.21100000000001,561.14300000000003,0,0]
[1888,112,758.77599999999995,645.10599999999999,0,0,null,1888,112,617.93700000000001,595.72500000000002,0,0]
[1887,113,1000,1000,0,0,null,1887,113,648.06399999999996,632.43899999999996,0,0]
[null,null,null,null,null,null,null,1886,114,679.65899999999999,671.41600000000005,0,0]
[null,null,null,null,null,null,null,1885,115,1000,1000,0,0]

{"sheet":"GIZONAK","index":1,"n_rows":120,"n_cols":33,"rows_kept":120,"cut":false,"hidden":false,"merged":[]}
["Kontratua","c",null,null,"nEx","x",40,"Urteroko errenta",null,null,null,"i",0.03,null,null,null,null,"Kapital Diferitua"]
["Generazioa",1960,null,null,{"$f":"((1+$G$2)^-$G$3)*(LOOKUP($G$1+$G$3,A:A,C:C)/LOOKUP($G$1,A:A,C:C))","v":0.51489741678290102},"i",0.03,"ax",{"$f":"SUM(F6:F82)","v":23.07825744225903},null,null,"β",{"$f":"$S$23","v":1.02},null,null,null,null,"n",20]
[null,null,null,null,null,"n",20,"äx",{"$f":"SUM(F5:F82)","v":24.07825744225903},null,null,null,null,null,null,null,null,"x",40]
["Adina","qx","lx",null,"t","tEx",null,null,null,null,"x","Dx","Nx","Sx","VDx","VNx",null,"nEx",{"$f":"VLOOKUP($S$3+$S$2,K5:L120,2,FALSE)/VLOOKUP($S$3,K5:L120,2,FALSE)","v":0.51489741678290102}]
[0,{"$f":"(IF($B$1=\"c\",TABLA!$C8,TABLA!$J8))*EXP(-(IF($B$1=\"c\",TABLA!$E8,TABLA!$L8)*($B$2-TABLA!$A8)))","v":6.4870000000000001},1000000,null,0,{"$f":"((1+$G$2)^-E5)*(LOOKUP($G$1+E5,A:A,C:C)/LOOKUP($G$1,A:A,C:C))","v":1},null,null,null,null,0,{"$f":"((1+$M$1)^-K5)*C5","v":1000000},{"$f":"SUM(L5:$L$120)","v":30553024.15855553},{"$f":"SUM(M5:$M$120)","v":801237701.87725842},{"$f":"($M$2^K5)*L5","v":1000000},{"$f":"SUM(O5:O$120)","v":55614689.094929241},null,"Errenta konstantea"]
[1,{"$f":"(IF($B$1=\"c\",TABLA!C9,TABLA!J9))*EXP(-(IF($B$1=\"c\",TABLA!E9,TABLA!L9)*($B$2-TABLA!A9)))","v":0.63800000000000001},{"$f":"C5*(1-(B5/1000))","v":993513},null,1,{"$f":"((1+$G$2)^-E6)*(LOOKUP($G$1+E6,A:A,C:C)/LOOKUP($G$1,A:A,C:C))","v":0.96925533980582523},null,null,null,null,1,964575.72815533984,{"$f":"SUM(L6:$L$120)","v":29553024.15855553},{"$f":"SUM(M6:$M$120)","v":770684677.71870279},{"$f":"($M$2^K6)*L6","v":983867.24271844665},{"$f":"SUM(O6:O$120)","v":54614689.094929226}]
[2,{"$f":"(IF($B$1=\"c\",TABLA!C10,TABLA!J10))*EXP(-(IF($B$1=\"c\",TABLA!E10,TABLA!L10)*($B$2-TABLA!A10)))","v":0.33900000000000002},{"$f":"C6*(1-(B6/1000))","v":992879.13870599994},null,2,0.93935313054912883,null,null,null,null,2,935883.81440852105,{"$f":"SUM(L7:$L$120)","v":28588448.430400189},{"$f":"SUM(M7:$M$120)","v":741131653.56014729},973693.52051062533,{"$f":"SUM(O7:O$120)","v":53630821.852210782},null,"x",40,"n",20,"d",20,null,null,"m",12]
[3,{"$f":"(IF($B$1=\"c\",TABLA!C11,TABLA!J11))*EXP(-(IF($B$1=\"c\",TABLA!E11,TABLA!L11)*($B$2-TABLA!A11)))","v":0.3},992542.55267797865,null,3,0.91027649711402547,null,null,null,null,3,908317.03863634623,{"$f":"SUM(L8:$L$120)","v":27652564.615991671},{"$f":"SUM(M8:$M$120)","v":712543205.12974703},963913.3079371996,{"$f":"SUM(O8:O$120)","v":52657128.331700146},null,"ax",{"$f":"VLOOKUP($S$7+1,$K$4:$M$120,3,FALSE)/VLOOKUP($S$7,$K$4:$M$120,2,FALSE)","v":23.078257442259034},"ax:n",{"$f":"(VLOOKUP($S$7+1,$K$4:$M$120,3,FALSE)-VLOOKUP($S$7+$U$7+1,$K$4:$M$120,3,FALSE))/VLOOKUP($S$7,$K$4:$M$120,2,FALSE)","v":14.506065333978714},"d/ax",{"$f":"VLOOKUP($S$7+$W$7+1,$K$4:$M$120,3,FALSE)/VLOOKUP($S$7,$K$4:$M$120,2,FALSE)","v":8.572192108280321},"d/ax:n",{"$f":"(VLOOKUP($S$7+$W$7+1,$K$4:$M$120,3,FALSE)-VLOOKUP($S$7+$W$7+$U$7+1,$K$4:$M$120,3,FALSE))/VLOOKUP($S$7,$K$4:$M$120,2,FALSE)","v":6.8452547949012041},"a(m)x",{"$f":"(S8*(($AA$7+1)/($AA$7*2)))+(S9*($AA$7-1)/(2*$AA$7))","v":23.536590775592366},"a(m)x:n",{"$f":"(U8*(($AA$7+1)/($AA$7*2)))+(U9*($AA$7-1)/(2*$AA$7))","v":14.728404017953217},"d/a(m)x",{"$f":"(W8*(($AA$7+1)/($AA$7*2)))+(W9*($AA$7-1)/(2*$AA$7))","v":8.8081867576391488},"d/a(m)x:n",{"$f":"(Y8*(($AA$7+1)/($AA$7*2)))+(Y9*($AA$7-1)/(2*$AA$7))","v":6.9885767807263077}]
[4,{"$f":"(IF($B$1=\"c\",TABLA!C12,TABLA!J12))*EXP(-(IF($B$1=\"c\",TABLA!E12,TABLA!L12)*($B$2-TABLA!A12)))","v":0.254},992244.78991217527,null,4,0.88203354054610672,null,null,null,null,4,881596.64419879159,{"$f":"SUM(L9:$L$120)","v":26744247.577355318},{"$f":"SUM(M9:$M$120)","v":684890640.51375532},954268.55982884939,{"$f":"SUM(O9:O$120)","v":51693215.023762949},null,"äx",{"$f":"VLOOKUP($S$7,$K$4:$M$120,3,FALSE)/VLOOKUP($S$7,$K$4:$M$120,2,FALSE)","v":24.078257442259037},"äx:n",{"$f":"(VLOOKUP($S$7,$K$4:$M$120,3,FALSE)-VLOOKUP($S$7+$U$7,$K$4:$M$120,3,FALSE))/VLOOKUP($S$7,$K$4:$M$120,2,FALSE)","v":14.991167917195813},"d/äx",{"$f":"VLOOKUP($S$7+$W$7,$K$4:$M$120,3,FALSE)/VLOOKUP($S$7,$K$4:$M$120,2,FALSE)","v":9.087089525063222},"d/äx:n",{"$f":"(VLOOKUP($S$7+$W$7,$K$4:$M$120,3,FALSE)-VLOOKUP($S$7+$U$7+$W$7,$K$4:$M$120,3,FALSE))/VLOOKUP($S$7,$K$4:$M$120,2,FALSE)","v":7.1579573094287037},"ä(m)x",{"$f":"(S9*(($AA$7+1)/($AA$7*2)))+(S8*($AA$7-1)/(2*$AA$7))","v":23.619924108925701},"ä(m)x:n",{"$f":"(U9*(($AA$7+1)/($AA$7*2)))+(U8*($AA$7-1)/(2*$AA$7))","v":14.768829233221307},"d/ä(m)x",{"$f":"(W9*(($AA$7+1)/($AA$7*2)))+(W8*($AA$7-1)/(2*$AA$7))","v":8.8510948757043924},"d/äx:n",{"$f":"(Y9*(($AA$7+1)/($AA$7*2)))+(Y8*($AA$7-1)/(2*$AA$7))","v":7.0146353236035992}]
[5,{"$f":"(IF($B$1=\"c\",TABLA!C13,TABLA!J13))*EXP(-(IF($B$1=\"c\",TABLA!E13,TABLA!L13)*($B$2-TABLA!A13)))","v":0.247},991992.75973553758,null,5,0.85456771520382624,null,null,null,null,5,855701.66859336419,{"$f":"SUM(L10:$L$120)","v":25862650.933156528},{"$f":"SUM(M10:$M$120)","v":658146392.93640006},944763.78556014178,{"$f":"SUM(O10:O$120)","v":50738946.463934101}]
[6,{"$f":"(IF($B$1=\"c\",TABLA!C14,TABLA!J14))*EXP(-(IF($B$1=\"c\",TABLA!E14,TABLA!L14)*($B$2-TABLA!A14)))","v":0.223},991747.73752388288,null,6,0.82783536897736398,null,null,null,null,6,830573.11677788512,{"$f":"SUM(L11:$L$120)","v":25006949.264563166},{"$f":"SUM(M11:$M$120)","v":632283742.00324333},935360.23056622397,{"$f":"SUM(O11:O$120)","v":49794182.678373963},null,"Increasing errenta"]
[7,{"$f":"(IF($B$1=\"c\",TABLA!C15,TABLA!J15))*EXP(-(IF($B$1=\"c\",TABLA!E15,TABLA!L15)*($B$2-TABLA!A15)))","v":0.216},991526.57777841506,null,7,0.80178216341032094,null,null,null,null,7,806201.84366295487,{"$f":"SUM(L12:$L$120)","v":24176376.14778528},{"$f":"SUM(M12:$M$120)","v":607276792.73868001},926072.50304806163,{"$f":"SUM(O12:O$120)","v":48858822.447807744}]
[8,{"$f":"(IF($B$1=\"c\",TABLA!C16,TABLA!J16))*EXP(-(IF($B$1=\"c\",TABLA!E16,TABLA!L16)*($B$2-TABLA!A16)))","v":0.2},991312.40803761489,null,8,0.77647469831597871,null,null,null,null,8,782551.16899487737,{"$f":"SUM(L13:$L$120)","v":23370174.304122325},{"$f":"SUM(M13:$M$120)","v":583100416.5908947},916883.41826713725,{"$f":"SUM(O13:O$120)","v":47932749.944759674},null,"x",40,"n",20,"d",20,null,null,"m",12]
[9,{"$f":"(IF($B$1=\"c\",TABLA!C17,TABLA!J17))*EXP(-(IF($B$1=\"c\",TABLA!E17,TABLA!L17)*($B$2-TABLA!A17)))","v":0.193},991114.1455560074,null,9,0.75189440611105673,null,null,null,null,9,759606.46481658099,{"$f":"SUM(L14:$L$120)","v":22587623.135127448},{"$f":"SUM(M14:$M$120)","v":559730242.28677225},907800.04117976071,{"$f":"SUM(O14:O$120)","v":47015866.526492544},null,"(Ia)x",{"$f":"VLOOKUP($S$13+1,$K$4:$N$120,4,FALSE)/VLOOKUP($S$13,$K$4:$N$120,2,FALSE)","v":416.13203744652486},"(Ia)x:n",{"$f":"(VLOOKUP($S$13+1,$K$4:$N$120,4,FALSE)-VLOOKUP($S$13+$U$13+1,$K$4:$N$120,4,FALSE)-($U$13*VLOOKUP($S$13+$U$13+1,$K$4:$N$120,3,FALSE)))/VLOOKUP($S$13,$K$4:$M$120,2,FALSE)","v":136.48395352318778},"d/(Ia)x",{"$f":"VLOOKUP($S$13+$W$13+1,$K$4:$N$120,4,FALSE)/VLOOKUP($S$13,$K$4:$N$120,2,FALSE)","v":108.20424175773067},"d/(Ia)x:n",{"$f":"(VLOOKUP($S$13+$W$13+1,$K$4:$N$120,4,FALSE)-VLOOKUP($S$13+$U$13+$W$13+1,$K$4:$N$120,4,FALSE)-($U$13*VLOOKUP($S$13+$U$13+$W$13+1,$K$4:$N$120,3,FALSE)))/VLOOKUP($S$13,$K$4:$M$120,2,FALSE)","v":61.638119390424428},"(Ia)(m)x",{"$f":"(S14*(($AA$13+1)/($AA$13*2)))+(S15*($AA$13-1)/(2*$AA$13))","v":427.16790544089361},"(Ia)(m)x:n",{"$f":"(U14*(($AA$13+1)/($AA$13*2)))+(U15*($AA$13-1)/(2*$AA$13))","v":138.63501249805933},"d/(Ia)(m)x",{"$f":"(W14*(($AA$13+1)/($AA$13*2)))+(W15*($AA$13-1)/(2*$AA$13))","v":112.36915779005129},"d/(Ia)(m)x:n",{"$f":"(Y14*(($AA$13+1)/($AA$13*2)))+(Y15*($AA$13-1)/(2*$AA$13))","v":63.065396553238024}]
[10,{"$f":"(IF($B$1=\"c\",TABLA!C18,TABLA!J18))*EXP(-(IF($B$1=\"c\",TABLA!E18,TABLA!L18)*($B$2-TABLA!A18)))","v":0.185},990922.86052591505,null,10,0.72779826251258495,null,null,null,null,10,737339.67064938974,{"$f":"SUM(L15:$L$120)","v":21828016.670310862},{"$f":"SUM(M15:$M$120)","v":537142619.15164495},898812.94416237809,{"$f":"SUM(O15:O$120)","v":46108066.485312782},null,"(Iä)x",{"$f":"VLOOKUP($S$13,$K$4:$N$120,4,FALSE)/VLOOKUP($S$13,$K$4:$N$120,2,FALSE)","v":440.21029488878389},"(Iä)x:n",{"$f":"(VLOOKUP($S$13,$K$4:$N$120,4,FALSE)-VLOOKUP($S$13+$U$13,$K$4:$N$120,4,FALSE)-($U$13*VLOOKUP($S$13+$U$13,$K$4:$N$120,3,FALSE)))/VLOOKUP($S$13,$K$4:$M$120,2,FALSE)","v":141.17717310472568},"d/(Iä)x",{"$f":"VLOOKUP($S$13+$W$13,$K$4:$N$120,4,FALSE)/VLOOKUP($S$13,$K$4:$N$120,2,FALSE)","v":117.29133128279383},"d/(Iä)x:n",{"$f":"(VLOOKUP($S$13+$W$13,$K$4:$N$120,4,FALSE)-VLOOKUP($S$13+$U$13+$W$13,$K$4:$N$120,4,FALSE)-($U$13*VLOOKUP($S$13+$U$13+$W$13,$K$4:$N$120,3,FALSE)))/VLOOKUP($S$13,$K$4:$M$120,2,FALSE)","v":64.752178654745009},"(Iä)(m)x",{"$f":"(S15*(($AA$13+1)/($AA$13*2)))+(S14*($AA$13-1)/(2*$AA$13))","v":429.17442689441509},"(Iä)(m)x:n",{"$f":"(U15*(($AA$13+1)/($AA$13*2)))+(U14*($AA$13-1)/(2*$AA$13))","v":139.02611412985414},"d/(Iä)(m)x",{"$f":"(W15*(($AA$13+1)/($AA$13*2)))+(W14*($AA$13-1)/(2*$AA$13))","v":113.1264152504732},"d/(Iä)x:n",{"$f":"(Y15*(($AA$13+1)/($AA$13*2)))+(Y14*($AA$13-1)/(2*$AA$13))","v":63.324901491931413}]
[11,{"$f":"(IF($B$1=\"c\",TABLA!C19,TABLA!J19))*EXP(-(IF($B$1=\"c\",TABLA!E19,TABLA!L19)*($B$2-TABLA!A19)))","v":0.20100000000000001},990739.53979671781,null,11,0.70422951410405665,null,null,null,null,11,715731.32311681518,{"$f":"SUM(L16:$L$120)","v":21090676.999661479},{"$f":"SUM(M16:$M$120)","v":515314602.48133427},889921.93887675926,{"$f":"SUM(O16:O$120)","v":45209253.541150399}]
[12,{"$f":"(IF($B$1=\"c\",TABLA!C20,TABLA!J20))*EXP(-(IF($B$1=\"c\",TABLA!E20,TABLA!L20)*($B$2-TABLA!A20)))","v":0.20799999999999999},990540.40114921867,null,12,0.68118590853642558,null,null,null,null,12,694745.10788433871,{"$f":"SUM(L17:$L$120)","v":20374945.676544663},{"$f":"SUM(M17:$M$120)","v":494223925.48167276},881104.78238678281,{"$f":"SUM(O17:O$120)","v":44319331.602273636},null,"Decreasing errenta"]
[13,{"$f":"(IF($B$1=\"c\",TABLA!C21,TABLA!J21))*EXP(-(IF($B$1=\"c\",TABLA!E21,TABLA!L21)*($B$2-TABLA!A21)))","v":0.247},990334.36874577962,null,13,0.65870484519935679,null,null,null,null,13,674369.51543873665,{"$f":"SUM(L18:$L$120)","v":19680200.568660326},{"$f":"SUM(M18:$M$120)","v":473848979.8051281},872368.87654746335,{"$f":"SUM(O18:O$120)","v":43438226.819886856},null,"x",40,"n",20,"d",20,null,null,"m",12]
[14,{"$f":"(IF($B$1=\"c\",TABLA!C22,TABLA!J22))*EXP(-(IF($B$1=\"c\",TABLA!E22,TABLA!L22)*($B$2-TABLA!A22)))","v":0.30099999999999999},990089.75615669938,null,14,0.63650257252324449,null,null,null,null,14,654565.9671538088,{"$f":"SUM(L19:$L$120)","v":19005831.053221591},{"$f":"SUM(M19:$M$120)","v":454168779.23646778},863685.89268316026,{"$f":"SUM(O19:O$120)","v":42565857.9433394},null,null,null,"(Da)x:n",{"$f":"(-VLOOKUP($S$18+2,$K$4:$N$120,4,FALSE)+VLOOKUP($S$18+$U$18+2,$K$4:$N$120,4,FALSE)+($U$18*VLOOKUP($S$18+1,$K$4:$N$120,3,FALSE)))/VLOOKUP($S$18,$K$4:$M$120,2,FALSE)","v":168.14341849036524},null,null,"d/(Da)x:n",{"$f":"(-VLOOKUP($S$18+$W$18+2,$K$4:$N$120,4,FALSE)+VLOOKUP($S$18+$W$18+$U$18+2,$K$4:$N$120,4,FALSE)+($U$18*VLOOKUP($S$18+$W$18+1,$K$4:$N$120,3,FALSE)))/VLOOKUP($S$18,$K$4:$M$120,2,FALSE)","v":82.112231302500888},null,null,"(Da)(m)x:n",{"$f":"(U19*(($AA$18+1)/($AA$18*2)))+(U20*($AA$18-1)/(2*$AA$18))","v":170.66147187895831},null,null,"d/(Da)x:n",{"$f":"(Y19*(($AA$18+1)/($AA$18*2)))+(Y20*($AA$18-1)/(2*$AA$18))","v":83.694715842014418}]
[15,{"$f":"(IF($B$1=\"c\",TABLA!C23,TABLA!J23))*EXP(-(IF($B$1=\"c\",TABLA!E23,TABLA!L23)*($B$2-TABLA!A23)))","v":0.41},989791.73914009624,null,15,0.61490412754693202,null,null,null,null,15,635309.65320164617,{"$f":"SUM(L20:$L$120)","v":18351265.086067785},{"$f":"SUM(M20:$M$120)","v":435162948.1832462},855043.14727577835,{"$f":"SUM(O20:O$120)","v":41702172.050656244},null,null,null,"(Dä)x:n",{"$f":"(-VLOOKUP($S$18+1,$K$4:$N$120,4,FALSE)+VLOOKUP($S$18+$U$18+1,$K$4:$N$120,4,FALSE)+($U$18*VLOOKUP($S$18,$K$4:$N$120,3,FALSE)))/VLOOKUP($S$18,$K$4:$M$120,2,FALSE)","v":173.6373531563865},null,null,"d/(Dä)x:n",{"$f":"(-VLOOKUP($S$18+$W$18+1,$K$4:$N$120,4,FALSE)+VLOOKUP($S$18+$W$18+$U$18+1,$K$4:$N$120,4,FALSE)+($U$18*VLOOKUP($S$18+$W$18,$K$4:$N$120,3,FALSE)))/VLOOKUP($S$18,$K$4:$M$120,2,FALSE)","v":85.564924843257685},null,null,"(Dä)x:n",{"$f":"(U20*(($AA$18+1)/($AA$18*2)))+(U19*($AA$18-1)/(2*$AA$18))","v":171.11929976779339},null,null,"d/(Dä)x:n",{"$f":"(Y20*(($AA$18+1)/($AA$18*2)))+(Y19*($AA$18-1)/(2*$AA$18))","v":83.982440303744141}]
[16,{"$f":"(IF($B$1=\"c\",TABLA!C24,TABLA!J24))*EXP(-(IF($B$1=\"c\",TABLA!E24,TABLA!L24)*($B$2-TABLA!A24)))","v":0.57199999999999995},989385.92452704883,null,16,0.59385680525920248,null,null,null,null,16,616552.59829498408,{"$f":"SUM(L21:$L$120)","v":17715955.432866134},{"$f":"SUM(M21:$M$120)","v":416811683.09717846},846394.59337582858,{"$f":"SUM(O21:O$120)","v":40847128.903380468}]
[17,{"$f":"(IF($B$1=\"c\",TABLA!C25,TABLA!J25))*EXP(-(IF($B$1=\"c\",TABLA!E25,TABLA!L25)*($B$2-TABLA!A25)))","v":0.74299999999999999},988819.99577821931,null,17,0.57335763331196687,null,null,null,null,17,598252.3594259799,{"$f":"SUM(L22:$L$120)","v":17099402.834571153},{"$f":"SUM(M22:$M$120)","v":399095727.66431224},837697.73279785051,{"$f":"SUM(O22:O$120)","v":40000734.310004637},null,"Errenta progresio geometrikoan"]
[18,{"$f":"(IF($B$1=\"c\",TABLA!C26,TABLA!J26))*EXP(-(IF($B$1=\"c\",TABLA!E26,TABLA!L26)*($B$2-TABLA!A26)))","v":0.875},988085.30252135603,null,18,0.55333336666287303,null,null,null,null,18,580395.97856594797,{"$f":"SUM(L23:$L$120)","v":16501150.47514517},{"$f":"SUM(M23:$M$120)","v":381996324.82974112},828948.37849517399,{"$f":"SUM(O23:O$120)","v":39163036.577206783},null,"β",{"$f":"1.02","v":1.02}]
[19,{"$f":"(IF($B$1=\"c\",TABLA!C27,TABLA!J27))*EXP(-(IF($B$1=\"c\",TABLA!E27,TABLA!L27)*($B$2-TABLA!A27)))","v":0.98499999999999999},987220.72788164986,null,19,0.53382202150552882,null,null,null,null,19,562998.18649000267,{"$f":"SUM(L24:$L$120)","v":15920754.496579221},{"$f":"SUM(M24:$M$120)","v":365495174.35459596},820182.04819152469,{"$f":"SUM(O24:O$120)","v":38334088.198711619}]
[20,{"$f":"(IF($B$1=\"c\",TABLA!C28,TABLA!J28))*EXP(-(IF($B$1=\"c\",TABLA!E28,TABLA!L28)*($B$2-TABLA!A28)))","v":1.1020000000000001},986248.31546468637,null,20,0.51489741678290102,null,null,null,null,20,546061.77987991262,{"$f":"SUM(L25:$L$120)","v":15357756.310089219},{"$f":"SUM(M25:$M$120)","v":349574419.85801673},811419.07985586138,{"$f":"SUM(O25:O$120)","v":37513906.150520086},null,"x",40,"n",20,"d",20,null,null,"m",12]
[21,{"$f":"(IF($B$1=\"c\",TABLA!C29,TABLA!J29))*EXP(-(IF($B$1=\"c\",TABLA!E29,TABLA!L29)*($B$2-TABLA!A29)))","v":1.143},985161.46982104424,null,21,0.49636044102994176,null,null,null,null,21,529572.83475581068,{"$f":"SUM(L26:$L$120)","v":14811694.530209303},{"$f":"SUM(M26:$M$120)","v":334216663.54792744},802655.72228199756,{"$f":"SUM(O26:O$120)","v":36702487.070664227},null,"Vax",{"$f":"VLOOKUP($S$25+1,$K$4:$P$120,6,FALSE)/(VLOOKUP($S$25,$K$4:$P$120,5,FALSE)*$M$2)","v":33.549580824250199},"Vax:n",{"$f":"(VLOOKUP($S$25+1,$K$4:$P$120,6,FALSE)-VLOOKUP($S$25+$U$25+1,$K$4:$P$120,6,FALSE))/($M$2*VLOOKUP($S$25,$K$4:$P$120,5,FALSE))","v":17.244332643035371},"d/Vax",{"$f":"VLOOKUP($S$25+$W$25+1,$K$4:$P$120,6,FALSE)/(VLOOKUP($S$25,$K$4:$P$120,5,FALSE)*($M$2^($W$25+1)))","v":10.972964605169876},"d/Vax:n",{"$f":"(VLOOKUP($S$25+$W$25+1,$K$4:$P$120,6,FALSE)-VLOOKUP($S$25+$W$25+$U$25+1,$K$4:$P$120,6,FALSE))/(($M$2^($W$25+1))*VLOOKUP($S$25,$K$4:$P$120,5,FALSE))","v":8.070958796614212},"Va(m)x",{"$f":"(S26*(($AA$25+1)/($AA$25*2)))+(S27*($AA$25-1)/(2*$AA$25))","v":34.315451981805822},"Va(m)x:n",{"$f":"(U26*(($AA$25+1)/($AA$25*2)))+(U27*($AA$25-1)/(2*$AA$25))","v":17.510063390916951},"d/Va(m)x",{"$f":"(W26*(($AA$25+1)/($AA$25*2)))+(W27*($AA$25-1)/(2*$AA$25))","v":11.309544763409429},"d/Va(m)x:n",{"$f":"(Y26*(($AA$25+1)/($AA$25*2)))+(Y27*($AA$25-1)/(2*$AA$25))","v":8.243230531885688}]
[22,{"$f":"(IF($B$1=\"c\",TABLA!C30,TABLA!J30))*EXP(-(IF($B$1=\"c\",TABLA!E30,TABLA!L30)*($B$2-TABLA!A30)))","v":1.222},984035.43026103883,null,22,0.47820993511456156,null,null,null,null,22,513560.71165600466,{"$f":"SUM(L27:$L$120)","v":14282121.695453495},{"$f":"SUM(M27:$M$120)","v":319404969.01771814},793954.41992937657,{"$f":"SUM(O27:O$120)","v":35899831.34838222},null,"Väx",{"$f":"VLOOKUP($S$25,$K$4:$P$120,6,FALSE)/VLOOKUP($S$25,$K$4:$P$120,5,FALSE)","v":35.220572440735204},"Väx:n",{"$f":"(VLOOKUP($S$25,$K$4:$P$120,6,FALSE)-VLOOKUP($S$25+$U$25,$K$4:$P$120,6,FALSE))/(VLOOKUP($S$25,$K$4:$P$120,5,FALSE))","v":17.824108820231547},"d/Väx",{"$f":"VLOOKUP($S$25+$W$25,$K$4:$P$120,6,FALSE)/(VLOOKUP($S$25,$K$4:$P$120,5,FALSE)*($M$2^($W$25)))","v":11.707321314056173},"d/Väx:n",{"$f":"(VLOOKUP($S$25+$W$25,$K$4:$P$120,6,FALSE)-VLOOKUP($S$25+$W$25+$U$25,$K$4:$P$120,6,FALSE))/(($M$2^($W$25))*VLOOKUP($S$25,$K$4:$P$120,5,FALSE))","v":8.4468244008428854},"Vä(m)x",{"$f":"(S27*(($AA$25+1)/($AA$25*2)))+(S26*($AA$25-1)/(2*$AA$25))","v":34.454701283179574},"Vä(m)x:n",{"$f":"(U27*(($AA$25+1)/($AA$25*2)))+(U26*($AA$25-1)/(2*$AA$25))","v":17.558378072349967},"d/Vä(m)x",{"$f":"(W27*(($AA$25+1)/($AA$25*2)))+(W26*($AA$25-1)/(2*$AA$25))","v":11.370741155816621},"d/Vä(m)x:n",{"$f":"(Y27*(($AA$25+1)/($AA$25*2)))+(Y26*($AA$25-1)/(2*$AA$25))","v":8.2745526655714094}]
[23,{"$f":"(IF($B$1=\"c\",TABLA!C31,TABLA!J31))*EXP(-(IF($B$1=\"c\",TABLA!E31,TABLA!L31)*($B$2-TABLA!A31)))","v":1.2869999999999999},982832.93896525993,null,23,0.46048797067386643,null,null,null,null,23,497993.34025860293,{"$f":"SUM(L28:$L$120)","v":13768560.983797491},{"$f":"SUM(M28:$M$120)","v":305122847.32226467},785285.33182600699,{"$f":"SUM(O28:O$120)","v":35105876.928452849}]
[24,{"$f":"(IF($B$1=\"c\",TABLA!C32,TABLA!J32))*EXP(-(IF($B$1=\"c\",TABLA!E32,TABLA!L32)*($B$2-TABLA!A32)))","v":1.3360000000000001},981568.0329728116,null,24,0.44318084774574734,null,null,null,null,24,482866.42993173801,{"$f":"SUM(L29:$L$120)","v":13270567.643538889},{"$f":"SUM(M29:$M$120)","v":291354286.33846718},776660.35242332611,{"$f":"SUM(O29:O$120)","v":34320591.596626841}]
[25,{"$f":"(IF($B$1=\"c\",TABLA!C33,TABLA!J33))*EXP(-(IF($B$1=\"c\",TABLA!E33,TABLA!L33)*($B$2-TABLA!A33)))","v":1.3220000000000001},980256.65808075992,null,25,0.42616412350700961,null,null,null,null,25,468176.0392051934,{"$f":"SUM(L30:$L$120)","v":12787701.213607151},{"$f":"SUM(M30:$M$120)","v":278083718.69492835},768092.41638479452,{"$f":"SUM(O30:O$120)","v":33543931.244203504}]
[26,{"$f":"(IF($B$1=\"c\",TABLA!C34,TABLA!J34))*EXP(-(IF($B$1=\"c\",TABLA!E34,TABLA!L34)*($B$2-TABLA!A34)))","v":1.3480000000000001},978960.75877877709,null,26,0.40940698191919989,null,null,null,null,26,453938.94221491658,{"$f":"SUM(L31:$L$120)","v":12319525.174401959},{"$f":"SUM(M31:$M$120)","v":265296017.48132119},759629.6487131461,{"$f":"SUM(O31:O$120)","v":32775838.82781871}]
[27,{"$f":"(IF($B$1=\"c\",TABLA!C35,TABLA!J35))*EXP(-(IF($B$1=\"c\",TABLA!E35,TABLA!L35)*($B$2-TABLA!A35)))","v":1.3979999999999999},977641.11967594328,null,27,0.39303466392641317,null,null,null,null,27,440123.33254447661,{"$f":"SUM(L32:$L$120)","v":11865586.232187044},{"$f":"SUM(M32:$M$120)","v":252976492.30691925},751240.56437438284,{"$f":"SUM(O32:O$120)","v":32016209.179105561}]
[28,{"$f":"(IF($B$1=\"c\",TABLA!C36,TABLA!J36))*EXP(-(IF($B$1=\"c\",TABLA!E36,TABLA!L36)*($B$2-TABLA!A36)))","v":1.448},976274.37739063625,null,28,0.37696095643165495,null,null,null,null,28,426706.83507337805,{"$f":"SUM(L33:$L$120)","v":11425462.899642568},{"$f":"SUM(M33:$M$120)","v":241110906.07473218},742906.92880261678,{"$f":"SUM(O33:O$120)","v":31264968.614731181}]
[29,{"$f":"(IF($B$1=\"c\",TABLA!C37,TABLA!J37))*EXP(-(IF($B$1=\"c\",TABLA!E37,TABLA!L37)*($B$2-TABLA!A37)))","v":1.466},974860.73209217458,null,29,0.36115761999271567,null,null,null,null,29,413678.60541377845,{"$f":"SUM(L34:$L$120)","v":10998756.064569192},{"$f":"SUM(M34:$M$120)","v":229685443.17508966},734628.95491369395,{"$f":"SUM(O34:O$120)","v":30522061.685928565}]
[30,{"$f":"(IF($B$1=\"c\",TABLA!C38,TABLA!J38))*EXP(-(IF($B$1=\"c\",TABLA!E38,TABLA!L38)*($B$2-TABLA!A38)))","v":1.429},973431.58625892748,null,30,0.34567316679188625,null,null,null,null,30,401040.92483324453,{"$f":"SUM(L35:$L$120)","v":10585077.459155412},{"$f":"SUM(M35:$M$120)","v":218686687.11052045},726430.1248962197,{"$f":"SUM(O35:O$120)","v":29787432.731014874}]
[31,{"$f":"(IF($B$1=\"c\",TABLA!C39,TABLA!J39))*EXP(-(IF($B$1=\"c\",TABLA!E39,TABLA!L39)*($B$2-TABLA!A39)))","v":1.3995393424003548},972040.55252216349,null,31,0.33054474487339774,null,null,null,null,31,388803.72558413376,{"$f":"SUM(L36:$L$120)","v":10184036.534322167},{"$f":"SUM(M36:$M$120)","v":208101609.65136504},718349.41492494917,{"$f":"SUM(O36:O$120)","v":29061002.606118653}]
[32,{"$f":"(IF($B$1=\"c\",TABLA!C40,TABLA!J40))*EXP(-(IF($B$1=\"c\",TABLA!E40,TABLA!L40)*($B$2-TABLA!A40)))","v":1.4368059611642181},970680.14352650021,null,32,0.31567787037973927,null,null,null,null,32,{"$f":"((1+$M$1)^-K37)*C37","v":376951.04803272529},{"$f":"SUM(L37:$L$120)","v":9795232.8087380324},{"$f":"SUM(M37:$M$120)","v":197917573.1170429},710379.55125273322,{"$f":"SUM(O37:O$120)","v":28342653.191193704}]
[33,{"$f":"(IF($B$1=\"c\",TABLA!C41,TABLA!J41))*EXP(-(IF($B$1=\"c\",TABLA!E41,TABLA!L41)*($B$2-TABLA!A41)))","v":1.4480928692220154},969285.46450989752,null,33,0.30097211655054007,null,null,null,null,33,365446.06069887837,{"$f":"SUM(L38:$L$120)","v":9418281.7607053071},{"$f":"SUM(M38:$M$120)","v":188122340.30830488},702471.89432269917,{"$f":"SUM(O38:O$120)","v":27632273.639940966}]
[34,{"$f":"(IF($B$1=\"c\",TABLA!C42,TABLA!J42))*EXP(-(IF($B$1=\"c\",TABLA!E42,TABLA!L42)*($B$2-TABLA!A42)))","v":1.4411764772721045},967881.84914050018,null,34,0.28644143370571218,null,null,null,null,34,354288.21443135448,{"$f":"SUM(L39:$L$120)","v":9052835.7000064291},{"$f":"SUM(M39:$M$120)","v":178704058.54759958},694644.41046343266,{"$f":"SUM(O39:O$120)","v":26929801.745618273}]
[35,{"$f":"(IF($B$1=\"c\",TABLA!C43,TABLA!J43))*EXP(-(IF($B$1=\"c\",TABLA!E43,TABLA!L43)*($B$2-TABLA!A43)))","v":1.4149348663237118},966486.96058674017,null,35,0.27201473060709802,null,null,null,null,35,343473.41999081668,{"$f":"SUM(L40:$L$120)","v":8698547.4855750762},{"$f":"SUM(M40:$M$120)","v":169651222.84759316},686908.90425687784,{"$f":"SUM(O40:O$120)","v":26235157.335154835}]
[36,{"$f":"(IF($B$1=\"c\",TABLA!C44,TABLA!J44))*EXP(-(IF($B$1=\"c\",TABLA!E44,TABLA!L44)*($B$2-TABLA!A44)))","v":1.3797190581986671},965119.4444883588,null,36,0.25771202273289151,null,null,null,null,36,332997.5024011808,{"$f":"SUM(L41:$L$120)","v":8355074.0655842656},{"$f":"SUM(M41:$M$120)","v":160952675.36201808},679277.39063710836,{"$f":"SUM(O41:O$120)","v":25548248.430897955}]
[37,{"$f":"(IF($B$1=\"c\",TABLA!C45,TABLA!J45))*EXP(-(IF($B$1=\"c\",TABLA!E45,TABLA!L45)*($B$2-TABLA!A45)))","v":1.3643526609877383},963787.85079736006,null,37,0.24358058674035482,null,null,null,null,37,322852.48485513142,{"$f":"SUM(L42:$L$120)","v":8022076.5631830832},{"$f":"SUM(M42:$M$120)","v":152597601.29643378},671754.35169801151,{"$f":"SUM(O42:O$120)","v":24868971.040260848}]
[38,{"$f":"(IF($B$1=\"c\",TABLA!C46,TABLA!J46))*EXP(-(IF($B$1=\"c\",TABLA!E46,TABLA!L46)*($B$2-TABLA!A46)))","v":1.4591607922431522},962472.90427849698,null,38,0.22963076594732315,null,null,null,null,38,313021.35942554643,{"$f":"SUM(L43:$L$120)","v":7699224.0783279529},{"$f":"SUM(M43:$M$120)","v":144575524.73325068},664324.85310481279,{"$f":"SUM(O43:O$120)","v":24197216.688562836}]
[39,{"$f":"(IF($B$1=\"c\",TABLA!C47,TABLA!J47))*EXP(-(IF($B$1=\"c\",TABLA!E47,TABLA!L47)*($B$2-TABLA!A47)))","v":1.5852028168067465},961068.50155297737,null,39,0.21584891397574882,null,null,null,null,39,303460.7873113961,{"$f":"SUM(L44:$L$120)","v":7386202.7189024063},{"$f":"SUM(M44:$M$120)","v":136876300.65492275},656915.15170132648,{"$f":"SUM(O44:O$120)","v":23532891.835458029}]
[40,{"$f":"(IF($B$1=\"c\",TABLA!C48,TABLA!J48))*EXP(-(IF($B$1=\"c\",TABLA!E48,TABLA!L48)*($B$2-TABLA!A48)))","v":1.667},959545.01305717137,null,40,0.20219490225540196,null,null,null,null,40,294155.08778306772,{"$f":"SUM(L45:$L$120)","v":7082741.9315910107},{"$f":"SUM(M45:$M$120)","v":129490097.93602036},649506.10107912205,{"$f":"SUM(O45:O$120)","v":22875976.683756698}]
[41,{"$f":"(IF($B$1=\"c\",TABLA!C49,TABLA!J49))*EXP(-(IF($B$1=\"c\",TABLA!E49,TABLA!L49)*($B$2-TABLA!A49)))","v":1.7762247671160043},957945.45152040513,null,41,0.18873051744273359,null,null,null,null,41,285111.38956478966,{"$f":"SUM(L46:$L$120)","v":6788586.8438079422},{"$f":"SUM(M46:$M$120)","v":122407356.00442934},642128.00184154918,{"$f":"SUM(O46:O$120)","v":22226470.582677577}]
[42,{"$f":"(IF($B$1=\"c\",TABLA!C50,TABLA!J50))*EXP(-(IF($B$1=\"c\",TABLA!E50,TABLA!L50)*($B$2-TABLA!A50)))","v":1.8825066571598694},956243.92508386844,null,42,0.17539609794838387,null,null,null,null,42,276315.5025759784,{"$f":"SUM(L47:$L$120)","v":6503475.4542431524},{"$f":"SUM(M47:$M$120)","v":115618769.16062139},634764.25916955306,{"$f":"SUM(O47:O$120)","v":21584342.580836032}]
[43,{"$f":"(IF($B$1=\"c\",TABLA!C51,TABLA!J51))*EXP(-(IF($B$1=\"c\",TABLA!E51,TABLA!L51)*($B$2-TABLA!A51)))","v":1.9575923987768897},954443.7895290294,null,43,0.16224752431557041,null,null,null,null,43,267762.46291543951,{"$f":"SUM(L48:$L$120)","v":6227159.9516671738},{"$f":"SUM(M48:$M$120)","v":109115293.70637825},627418.15286452242,{"$f":"SUM(O48:O$120)","v":20949578.321666483}]
[44,{"$f":"(IF($B$1=\"c\",TABLA!C52,TABLA!J52))*EXP(-(IF($B$1=\"c\",TABLA!E52,TABLA!L52)*($B$2-TABLA!A52)))","v":2.0733836096907132},952575.3776215876,null,44,0.14943119122594312,null,null,null,null,44,259454.65354695002,{"$f":"SUM(L49:$L$120)","v":5959397.4887517346},{"$f":"SUM(M49:$M$120)","v":102888133.75471109},620110.41003376001,{"$f":"SUM(O49:O$120)","v":20322160.16880196}]
[45,{"$f":"(IF($B$1=\"c\",TABLA!C53,TABLA!J53))*EXP(-(IF($B$1=\"c\",TABLA!E53,TABLA!L53)*($B$2-TABLA!A53)))","v":2.2201694767846667},950600.32344663213,null,45,0.1371732023989134,null,null,null,null,45,251375.44128235706,{"$f":"SUM(L50:$L$120)","v":5699942.8352047848},{"$f":"SUM(M50:$M$120)","v":96928736.265959367},612816.67663967505,{"$f":"SUM(O50:O$120)","v":19702049.758768197}]
[46,{"$f":"(IF($B$1=\"c\",TABLA!C54,TABLA!J54))*EXP(-(IF($B$1=\"c\",TABLA!E54,TABLA!L54)*($B$2-TABLA!A54)))","v":2.4156260286435978},948489.82962389418,null,46,0.12529246985679254,null,null,null,null,46,243511.98563146472,{"$f":"SUM(L51:$L$120)","v":5448567.3939224286},{"$f":"SUM(M51:$M$120)","v":91228793.430754572},605519.65257720556,{"$f":"SUM(O51:O$120)","v":19089233.082128529}]
[47,{"$f":"(IF($B$1=\"c\",TABLA!C55,TABLA!J55))*EXP(-(IF($B$1=\"c\",TABLA!E55,TABLA!L55)*($B$2-TABLA!A55)))","v":2.5109365570067186},946198.63290355098,null,47,0.11377183120499078,null,null,null,null,47,235848.30266086085,{"$f":"SUM(L52:$L$120)","v":5205055.4082909627},{"$f":"SUM(M52:$M$120)","v":85780226.036832139},598192.31302374403,{"$f":"SUM(O52:O$120)","v":18483713.429551322}]
[48,{"$f":"(IF($B$1=\"c\",TABLA!C56,TABLA!J56))*EXP(-(IF($B$1=\"c\",TABLA!E56,TABLA!L56)*($B$2-TABLA!A56)))","v":2.6059574458494725},943822.78816600365,null,48,0.1028168463960733,null,null,null,null,48,228403.98304446769,{"$f":"SUM(L53:$L$120)","v":4969207.1056301026},{"$f":"SUM(M53:$M$120)","v":80575170.628541172},590897.18046445574,{"$f":"SUM(O53:O$120)","v":17885521.116527576}]
[49,{"$f":"(IF($B$1=\"c\",TABLA!C57,TABLA!J57))*EXP(-(IF($B$1=\"c\",TABLA!E57,TABLA!L57)*($B$2-TABLA!A57)))","v":3.0086614619128831},941363.22614362009,null,49,9.2362854822319776E-2,null,null,null,null,49,221173.56503319545,{"$f":"SUM(L54:$L$120)","v":4740803.1225856328},{"$f":"SUM(M54:$M$120)","v":75605963.522911057},583635.41175576602,{"$f":"SUM(O54:O$120)","v":17294623.936063122}]
[50,{"$f":"(IF($B$1=\"c\",TABLA!C58,TABLA!J58))*EXP(-(IF($B$1=\"c\",TABLA!E58,TABLA!L58)*($B$2-TABLA!A58)))","v":3.3551371460773383},938530.98288345977,null,50,8.2382852457234687E-2,null,null,null,null,50,214085.56179775359,{"$f":"SUM(L55:$L$120)","v":4519629.5575524373},{"$f":"SUM(M55:$M$120)","v":70865160.400325432},576230.13533233094,{"$f":"SUM(O55:O$120)","v":16710988.524307361}]
[51,{"$f":"(IF($B$1=\"c\",TABLA!C59,TABLA!J59))*EXP(-(IF($B$1=\"c\",TABLA!E59,TABLA!L59)*($B$2-TABLA!A59)))","v":3.7033783153158479},935382.0827200429,null,51,7.2921165792850684E-2,null,null,null,null,51,207152.69454070591,{"$f":"SUM(L56:$L$120)","v":4305543.9957546815},{"$f":"SUM(M56:$M$120)","v":66345530.842772931},568721.10707242717,{"$f":"SUM(O56:O$120)","v":16134758.388975028}]
[52,{"$f":"(IF($B$1=\"c\",TABLA!C60,TABLA!J60))*EXP(-(IF($B$1=\"c\",TABLA!E60,TABLA!L60)*($B$2-TABLA!A60)))","v":3.9929158061006427},931918.00899836246,null,52,6.4039057694486118E-2,null,null,null,null,52,200374.30072212097,{"$f":"SUM(L57:$L$120)","v":4098391.301213976},{"$f":"SUM(M57:$M$120)","v":62039986.847018249},561113.80195162469,{"$f":"SUM(O57:O$120)","v":15566037.281902602}]
[53,{"$f":"(IF($B$1=\"c\",TABLA!C61,TABLA!J61))*EXP(-(IF($B$1=\"c\",TABLA!E61,TABLA!L61)*($B$2-TABLA!A61)))","v":4.7171286549052551},928196.93885024311,null,53,5.5386688975915498E-2,null,null,null,null,53,193761.38156274884,{"$f":"SUM(L58:$L$120)","v":3898017.0004918552},{"$f":"SUM(M58:$M$120)","v":57941595.545804277},553447.36720237543,{"$f":"SUM(O58:O$120)","v":15004923.479950977}]
[54,{"$f":"(IF($B$1=\"c\",TABLA!C62,TABLA!J62))*EXP(-(IF($B$1=\"c\",TABLA!E62,TABLA!L62)*($B$2-TABLA!A62)))","v":4.9509951505961993},923818.51447259728,null,54,4.7091272214797739E-2,null,null,null,null,54,187230.47009472342,{"$f":"SUM(L59:$L$120)","v":3704255.6189291067},{"$f":"SUM(M59:$M$120)","v":54043578.54531242},545488.75578923733,{"$f":"SUM(O59:O$120)","v":14451476.112748601}]
[55,{"$f":"(IF($B$1=\"c\",TABLA!C63,TABLA!J63))*EXP(-(IF($B$1=\"c\",TABLA!E63,TABLA!L63)*($B$2-TABLA!A63)))","v":5.2554829040514033},919244.69348741253,null,55,3.9240097868201158E-2,null,null,null,null,55,180877.17761673845,{"$f":"SUM(L60:$L$120)","v":3517025.1488343831},{"$f":"SUM(M60:$M$120)","v":50339322.926383317},537518.25677350711,{"$f":"SUM(O60:O$120)","v":13905987.356959362}]
[56,{"$f":"(IF($B$1=\"c\",TABLA!C64,TABLA!J64))*EXP(-(IF($B$1=\"c\",TABLA!E64,TABLA!L64)*($B$2-TABLA!A64)))","v":5.5542732164817652},914413.61871614947,null,56,3.1988730284972816E-2,null,null,null,null,56,174686.00068159288,{"$f":"SUM(L61:$L$120)","v":3336147.9712176444},{"$f":"SUM(M61:$M$120)","v":46822297.777548932},529502.1413006864,{"$f":"SUM(O61:O$120)","v":13368469.100185856}]
[57,{"$f":"(IF($B$1=\"c\",TABLA!C65,TABLA!J65))*EXP(-(IF($B$1=\"c\",TABLA!E65,TABLA!L65)*($B$2-TABLA!A65)))","v":5.9723032366858},909334.71564492828,null,57,2.5412074075312884E-2,null,null,null,null,57,168656.06495797358,{"$f":"SUM(L62:$L$120)","v":3161461.9705360518},{"$f":"SUM(M62:$M$120)","v":43486149.806331284},521448.89764463494,{"$f":"SUM(O62:O$120)","v":12838966.958885169}]
[58,{"$f":"(IF($B$1=\"c\",TABLA!C66,TABLA!J66))*EXP(-(IF($B$1=\"c\",TABLA!E66,TABLA!L66)*($B$2-TABLA!A66)))","v":6.3193089787207128},903903.89297945122,null,58,1.9578238639961016E-2,null,null,null,null,58,162765.82504401784,{"$f":"SUM(L63:$L$120)","v":2992805.9055780778},{"$f":"SUM(M63:$M$120)","v":40324687.835795224},513302.271494733,{"$f":"SUM(O63:O$120)","v":12317518.061240532}]
[59,{"$f":"(IF($B$1=\"c\",TABLA!C67,TABLA!J67))*EXP(-(IF($B$1=\"c\",TABLA!E67,TABLA!L67)*($B$2-TABLA!A67)))","v":6.5146848182335182},898191.84499264555,null,59,1.4541583114263736E-2,null,null,null,null,59,157026.46359649347,{"$f":"SUM(L64:$L$120)","v":2830040.08053406},{"$f":"SUM(M64:$M$120)","v":37331881.930217147},505106.5310276816,{"$f":"SUM(O64:O$120)","v":11804215.789745798}]
[60,{"$f":"(IF($B$1=\"c\",TABLA!C68,TABLA!J68))*EXP(-(IF($B$1=\"c\",TABLA!E68,TABLA!L68)*($B$2-TABLA!A68)))","v":7.0813377640199517},892340.4082162109,null,60,1.0326921584289158E-2,null,null,null,null,60,151459.69483304906,{"$f":"SUM(L65:$L$120)","v":2673013.616937567},{"$f":"SUM(M65:$M$120)","v":34501841.849683098},496943.92194366339,{"$f":"SUM(O65:O$120)","v":11299109.258718116}]
[61,{"$f":"(IF($B$1=\"c\",TABLA!C69,TABLA!J69))*EXP(-(IF($B$1=\"c\",TABLA!E69,TABLA!L69)*($B$2-TABLA!A69)))","v":7.6642043714233683},886021.44438514847,null,61,6.9431921407052859E-3,null,null,null,null,61,146006.94910320471,{"$f":"SUM(L66:$L$120)","v":2521553.9221045179},{"$f":"SUM(M66:$M$120)","v":31828828.232745547},488634.36122937431,{"$f":"SUM(O66:O$120)","v":10802165.336774454}]
[62,{"$f":"(IF($B$1=\"c\",TABLA!C70,TABLA!J70))*EXP(-(IF($B$1=\"c\",TABLA!E70,TABLA!L70)*($B$2-TABLA!A70)))","v":8.1707322110383327},879230.79495791695,null,62,4.3061947295183912E-3,null,null,null,null,62,140667.88544235897,{"$f":"SUM(L67:$L$120)","v":2375546.9730013129},{"$f":"SUM(M67:$M$120)","v":29307274.310641028},480181.70385869202,{"$f":"SUM(O67:O$120)","v":10313530.97554508}]
[63,{"$f":"(IF($B$1=\"c\",TABLA!C71,TABLA!J71))*EXP(-(IF($B$1=\"c\",TABLA!E71,TABLA!L71)*($B$2-TABLA!A71)))","v":8.7118399420425039},872046.83558061742,null,63,2.5653005388920746E-3,null,null,null,null,63,135454.87943661786,{"$f":"SUM(L68:$L$120)","v":2234879.0875589545},{"$f":"SUM(M68:$M$120)","v":26931727.337639716},471634.40106669778,{"$f":"SUM(O68:O$120)","v":9833349.2716863863}]
[64,{"$f":"(IF($B$1=\"c\",TABLA!C72,TABLA!J72))*EXP(-(IF($B$1=\"c\",TABLA!E72,TABLA!L72)*($B$2-TABLA!A72)))","v":9.5486990357383377},864449.7031270744,null,64,1.4610258273056983E-3,null,null,null,null,64,{"$f":"((1+$M$1)^-K69)*C69","v":130363.90117242468},{"$f":"SUM(L69:$L$120)","v":2099424.2081223372},{"$f":"SUM(M69:$M$120)","v":24696848.250080761},462986.51418108033,{"$f":"SUM(O69:O$120)","v":9361714.87061969}]
[65,{"$f":"(IF($B$1=\"c\",TABLA!C73,TABLA!J73))*EXP(-(IF($B$1=\"c\",TABLA!E73,TABLA!L73)*($B$2-TABLA!A73)))","v":10.500490030480234},856195.33308038069,null,65,{"$f":"((1+$G$2)^-E70)*(LOOKUP($G$1+E70,A:A,C:C)/LOOKUP($G$1,A:A,C:C))","v":7.911681810328676E-4},null,null,null,null,65,125358.34516019853,{"$f":"SUM(L70:$L$120)","v":1969060.3069499116},{"$f":"SUM(M70:$M$120)","v":22597424.041958425},{"$f":"($M$2^K70)*L70","v":454113.50214131159},{"$f":"SUM(O70:O$120)","v":8898728.3564386107}]
[66,{"$f":"(IF($B$1=\"c\",TABLA!C74,TABLA!J74))*EXP(-(IF($B$1=\"c\",TABLA!E74,TABLA!L74)*($B$2-TABLA!A74)))","v":11.190034067124047},{"$f":"C70*(1-(B70/1000))","v":847204.8625212264},null,66,4.0471555394955879E-4,null,null,null,null,66,120429.14670544307,{"$f":"SUM(L71:$L$120)","v":1843701.9617897132},{"$f":"SUM(M71:$M$120)","v":20628363.735008512},444982.51417102682,{"$f":"SUM(O71:O$120)","v":8444614.8542972989}]
[67,{"$f":"(IF($B$1=\"c\",TABLA!C75,TABLA!J75))*EXP(-(IF($B$1=\"c\",TABLA!E75,TABLA!L75)*($B$2-TABLA!A75)))","v":12.123304225147649},837724.61124778073,null,67,1.9405089199803411E-4,null,null,null,null,67,115613.14606906258,{"$f":"SUM(L72:$L$120)","v":1723272.8150842697},{"$f":"SUM(M72:$M$120)","v":18784661.773218803},435731.26948712813,{"$f":"SUM(O72:O$120)","v":7999632.3401262732}]
[68,{"$f":"(IF($B$1=\"c\",TABLA!C76,TABLA!J76))*EXP(-(IF($B$1=\"c\",TABLA!E76,TABLA!L76)*($B$2-TABLA!A76)))","v":13.180696181883528},827568.62092873035,null,68,8.6385616750872413E-5,null,null,null,null,68,110884.98322994263,{"$f":"SUM(L73:$L$120)","v":1607659.6690152073},{"$f":"SUM(M73:$M$120)","v":17061388.958134532},426269.65250646649,{"$f":"SUM(O73:O$120)","v":7563901.0706391456}]
[69,{"$f":"(IF($B$1=\"c\",TABLA!C77,TABLA!J77))*EXP(-(IF($B$1=\"c\",TABLA!E77,TABLA!L77)*($B$2-TABLA!A77)))","v":14.160737345583335},816660.69036660844,null,69,3.5285924487275787E-5,null,null,null,null,69,106236.35141248109,{"$f":"SUM(L74:$L$120)","v":1496774.6857852649},{"$f":"SUM(M74:$M$120)","v":15453729.289119333},416567.1302521613,{"$f":"SUM(O74:O$120)","v":7137631.4181326795}]
[70,{"$f":"(IF($B$1=\"c\",TABLA!C78,TABLA!J78))*EXP(-(IF($B$1=\"c\",TABLA!E78,TABLA!L78)*($B$2-TABLA!A78)))","v":15.078056595074129},805096.1728298642,null,70,1.3027837386135131E-5,null,null,null,null,70,101681.52072191832,{"$f":"SUM(L75:$L$120)","v":1390538.3343727838},{"$f":"SUM(M75:$M$120)","v":13956954.603334067},406681.16231508186,{"$f":"SUM(O75:O$120)","v":6721064.2878805185}]
[71,{"$f":"(IF($B$1=\"c\",TABLA!C79,TABLA!J79))*EXP(-(IF($B$1=\"c\",TABLA!E79,TABLA!L79)*($B$2-TABLA!A79)))","v":16.326196274375253},792956.88717145799,null,71,4.2627716346724725E-6,null,null,null,null,71,97231.41844446605,{"$f":"SUM(L76:$L$120)","v":1288856.8136508658},{"$f":"SUM(M76:$M$120)","v":12566416.268961284},396660.37354195665,{"$f":"SUM(O76:O$120)","v":6314383.1255654357}]
[72,{"$f":"(IF($B$1=\"c\",TABLA!C80,TABLA!J80))*EXP(-(IF($B$1=\"c\",TABLA!E80,TABLA!L80)*($B$2-TABLA!A80)))","v":17.982224493133963},780010.91739437915,null,72,1.2032521354576753E-6,null,null,null,null,72,92858.251672724073,{"$f":"SUM(L77:$L$120)","v":1191625.3952063997},{"$f":"SUM(M77:$M$120)","v":11277559.455310415},386396.22019206657,{"$f":"SUM(O77:O$120)","v":5917722.752023479}]
[73,{"$f":"(IF($B$1=\"c\",TABLA!C81,TABLA!J81))*EXP(-(IF($B$1=\"c\",TABLA!E81,TABLA!L81)*($B$2-TABLA!A81)))","v":19.727541214468559},765984.58597069804,null,73,2.8179931371227402E-7,null,null,null,null,73,88532.479364179817,{"$f":"SUM(L78:$L$120)","v":1098767.1435336757},{"$f":"SUM(M78:$M$120)","v":10085934.060104016},375763.99587341736,{"$f":"SUM(O78:O$120)","v":5531326.5318314116}]
[74,{"$f":"(IF($B$1=\"c\",TABLA!C82,TABLA!J82))*EXP(-(IF($B$1=\"c\",TABLA!E82,TABLA!L82)*($B$2-TABLA!A82)))","v":21.876238710769162},750873.59348131344,null,74,0,null,null,null,null,74,84258.205076411527,{"$f":"SUM(L79:$L$120)","v":1010234.6641694958},{"$f":"SUM(M79:$M$120)","v":8987166.9165703412},364774.87192336831,{"$f":"SUM(O79:O$120)","v":5155562.5359579939}]
[75,{"$f":"(IF($B$1=\"c\",TABLA!C83,TABLA!J83))*EXP(-(IF($B$1=\"c\",TABLA!E83,TABLA!L83)*($B$2-TABLA!A83)))","v":24.158056358026784},734447.30350870313,null,75,0,null,null,null,null,75,80014.516960018431,{"$f":"SUM(L80:$L$120)","v":925976.45909308421},{"$f":"SUM(M80:$M$120)","v":7976932.2524008406},353330.94091696304,{"$f":"SUM(O80:O$120)","v":4790787.6640346255}]
[76,{"$f":"(IF($B$1=\"c\",TABLA!C84,TABLA!J84))*EXP(-(IF($B$1=\"c\",TABLA!E84,TABLA!L84)*($B$2-TABLA!A84)))","v":26.479239571213022},716704.4841585391,null,76,0,null,null,null,null,76,75807.302669745666,{"$f":"SUM(L81:$L$120)","v":845961.94213306566},{"$f":"SUM(M81:$M$120)","v":7050955.7933077561},341447.62638438999,{"$f":"SUM(O81:O$120)","v":4437456.7231176626}]
[77,{"$f":"(IF($B$1=\"c\",TABLA!C85,TABLA!J85))*EXP(-(IF($B$1=\"c\",TABLA!E85,TABLA!L85)*($B$2-TABLA!A85)))","v":28.987933353402251},697726.69442074245,null,77,0,null,null,null,null,77,71650.46887486022,{"$f":"SUM(L82:$L$120)","v":770154.63946332003},{"$f":"SUM(M82:$M$120)","v":6204993.8511746908},329179.10673982766,{"$f":"SUM(O82:O$120)","v":4096009.0967332716}]
[78,{"$f":"(IF($B$1=\"c\",TABLA!C86,TABLA!J86))*EXP(-(IF($B$1=\"c\",TABLA!E86,TABLA!L86)*($B$2-TABLA!A86)))","v":31.817968825561721},677501.03950398439,null,null,{"$f":"SUM(F5:F82)","v":24.07825744225903},null,null,null,null,78,67547.058114927902,{"$f":"SUM(L83:$L$120)","v":698504.1705884597},{"$f":"SUM(M83:$M$120)","v":5434839.2117113704},316533.61400676449,{"$f":"SUM(O83:O$120)","v":3766829.9899934442}]
[79,{"$f":"(IF($B$1=\"c\",TABLA!C87,TABLA!J87))*EXP(-(IF($B$1=\"c\",TABLA!E87,TABLA!L87)*($B$2-TABLA!A87)))","v":35.154981847800286},655944.33254976093,null,null,null,null,null,null,null,79,63493.056238416233,{"$f":"SUM(L84:$L$120)","v":630957.11247353198},{"$f":"SUM(M84:$M$120)","v":4736335.0411229106},303486.79659314163,{"$f":"SUM(O84:O$120)","v":3450296.3759866799}]
[80,{"$f":"(IF($B$1=\"c\",TABLA!C88,TABLA!J88))*EXP(-(IF($B$1=\"c\",TABLA!E88,TABLA!L88)*($B$2-TABLA!A88)))","v":38.588852648375166},632884.62144580658,null,null,null,null,null,null,null,80,59476.659222226554,{"$f":"SUM(L85:$L$120)","v":567464.05623511574},{"$f":"SUM(M85:$M$120)","v":4105377.9286493808},289974.83324584464,{"$f":"SUM(O85:O$120)","v":3146809.5793935382}]
[81,{"$f":"(IF($B$1=\"c\",TABLA!C89,TABLA!J89))*EXP(-(IF($B$1=\"c\",TABLA!E89,TABLA!L89)*($B$2-TABLA!A89)))","v":42.772820555359345},608462.3300454116,null,null,null,null,null,null,null,81,55516.041925711092,{"$f":"SUM(L86:$L$120)","v":507987.3970128888},{"$f":"SUM(M86:$M$120)","v":3537913.8724142648},276078.38628802256,{"$f":"SUM(O86:O$120)","v":2856834.7461476936}]
[82,{"$f":"(IF($B$1=\"c\",TABLA!C90,TABLA!J90))*EXP(-(IF($B$1=\"c\",TABLA!E90,TABLA!L90)*($B$2-TABLA!A90)))","v":47.213980243638908},582436.67998768331,null,null,null,null,null,null,null,82,51593.654588814403,{"$f":"SUM(L87:$L$120)","v":452471.35508717771},{"$f":"SUM(M87:$M$120)","v":3029926.4754013754},261704.00942946985,{"$f":"SUM(O87:O$120)","v":2580756.359859671}]
[83,{"$f":"(IF($B$1=\"c\",TABLA!C91,TABLA!J91))*EXP(-(IF($B$1=\"c\",TABLA!E91,TABLA!L91)*($B$2-TABLA!A91)))","v":51.3622465920689},554937.52608557418,null,null,null,null,null,null,null,83,47725.934757632036,{"$f":"SUM(L88:$L$120)","v":400877.70049836335},{"$f":"SUM(M88:$M$120)","v":2577455.1203141981},246927.06789180342,{"$f":"SUM(O88:O$120)","v":2319052.3504302013}]
[84,{"$f":"(IF($B$1=\"c\",TABLA!C92,TABLA!J92))*EXP(-(IF($B$1=\"c\",TABLA!E92,TABLA!L92)*($B$2-TABLA!A92)))","v":54.491921587844594},526434.68802757422,null,null,null,null,null,null,null,84,43955.945172595668,{"$f":"SUM(L89:$L$120)","v":353151.76574073132},{"$f":"SUM(M89:$M$120)","v":2176577.4198158341},231970.1220575707,{"$f":"SUM(O89:O$120)","v":2072125.2825383982}]
[85,{"$f":"(IF($B$1=\"c\",TABLA!C93,TABLA!J93))*EXP(-(IF($B$1=\"c\",TABLA!E93,TABLA!L93)*($B$2-TABLA!A93)))","v":59.209512531446244},497748.25028645422,null,null,null,null,null,null,null,85,40350.195393136892,{"$f":"SUM(L90:$L$120)","v":309195.82056813571},{"$f":"SUM(M90:$M$120)","v":1823425.6540751031},217200.21052699088,{"$f":"SUM(O90:O$120)","v":1840155.1604808276}]
[86,{"$f":"(IF($B$1=\"c\",TABLA!C94,TABLA!J94))*EXP(-(IF($B$1=\"c\",TABLA!E94,TABLA!L94)*($B$2-TABLA!A94)))","v":64.708467515396435},468276.81902361294,null,null,null,null,null,null,null,86,36855.417469282176,{"$f":"SUM(L91:$L$120)","v":268845.62517499889},{"$f":"SUM(M91:$M$120)","v":1514229.8335069674},202356.00949394118,{"$f":"SUM(O91:O$120)","v":1622954.9499538364}]
[87,{"$f":"(IF($B$1=\"c\",TABLA!C95,TABLA!J95))*EXP(-(IF($B$1=\"c\",TABLA!E95,TABLA!L95)*($B$2-TABLA!A95)))","v":69.177751062602454},437975.34369161032,null,null,null,null,null,null,null,87,33466.562995344422,{"$f":"SUM(L92:$L$120)","v":231990.20770571689},{"$f":"SUM(M92:$M$120)","v":1245384.2083319686},187424.36841902751,{"$f":"SUM(O92:O$120)","v":1420598.9404598952}]
[88,{"$f":"(IF($B$1=\"c\",TABLA!C96,TABLA!J96))*EXP(-(IF($B$1=\"c\",TABLA!E96,TABLA!L96)*($B$2-TABLA!A96)))","v":74.726138744684988},407677.19439415436,null,null,null,null,null,null,null,88,30244.098477215135,{"$f":"SUM(L93:$L$120)","v":198523.64471037246},{"$f":"SUM(M93:$M$120)","v":1013394.0006262518},172764.99763089319,{"$f":"SUM(O93:O$120)","v":1233174.5720408675}]
[89,{"$f":"(IF($B$1=\"c\",TABLA!C97,TABLA!J97))*EXP(-(IF($B$1=\"c\",TABLA!E97,TABLA!L97)*($B$2-TABLA!A97)))","v":81.293684629089469},377213.05180281284,null,null,null,null,null,null,null,89,27169.003668154211,{"$f":"SUM(L94:$L$120)","v":168279.54623315734},{"$f":"SUM(M94:$M$120)","v":814870.35591587937},158302.94677345236,{"$f":"SUM(O94:O$120)","v":1060409.5744099743}]
[90,{"$f":"(IF($B$1=\"c\",TABLA!C98,TABLA!J98))*EXP(-(IF($B$1=\"c\",TABLA!E98,TABLA!L98)*($B$2-TABLA!A98)))","v":88.295700787666604},346548.01293157856,null,null,null,null,null,null,null,90,24233.335196377382,{"$f":"SUM(L95:$L$120)","v":141110.5425650031},{"$f":"SUM(M95:$M$120)","v":646590.80968272197},144021.93716645407,{"$f":"SUM(O95:O$120)","v":902106.62763652159}]
[91,{"$f":"(IF($B$1=\"c\",TABLA!C99,TABLA!J99))*EXP(-(IF($B$1=\"c\",TABLA!E99,TABLA!L99)*($B$2-TABLA!A99)))","v":95.458380181470659},315949.31327321148,null,null,null,null,null,null,null,91,21450.13192503963,{"$f":"SUM(L96:$L$120)","v":116877.20736862566},{"$f":"SUM(M96:$M$120)","v":505480.26711771864},130030.60939947146,{"$f":"SUM(O96:O$120)","v":758084.69047006743}]
[92,{"$f":"(IF($B$1=\"c\",TABLA!C100,TABLA!J100))*EXP(-(IF($B$1=\"c\",TABLA!E100,TABLA!L100)*($B$2-TABLA!A100)))","v":109.16413046931955},285789.30360870267,null,null,null,null,null,null,null,92,18837.414637666498,{"$f":"SUM(L97:$L$120)","v":95427.075443586029},{"$f":"SUM(M97:$M$120)","v":388603.05974909302},116476.17477012833,{"$f":"SUM(O97:O$120)","v":628054.081070596}]
[93,{"$f":"(IF($B$1=\"c\",TABLA!C101,TABLA!J101))*EXP(-(IF($B$1=\"c\",TABLA!E101,TABLA!L101)*($B$2-TABLA!A101)))","v":124.26593324014551},254591.3627828263,null,null,null,null,null,null,null,93,16292.276357723891,{"$f":"SUM(L98:$L$120)","v":76589.660805919542},{"$f":"SUM(M98:$M$120)","v":293175.98430550704},102753.76458211057,{"$f":"SUM(O98:O$120)","v":511577.90630046779}]
[94,{"$f":"(IF($B$1=\"c\",TABLA!C102,TABLA!J102))*EXP(-(IF($B$1=\"c\",TABLA!E102,TABLA!L102)*($B$2-TABLA!A102)))","v":141.72416876121997},222954.32949173794,null,null,null,null,null,null,null,94,13852.137312160165,{"$f":"SUM(L99:$L$120)","v":60297.384448195633},{"$f":"SUM(M99:$M$120)","v":216586.32349958745},89111.331626236803,{"$f":"SUM(O99:O$120)","v":408824.14171835728}]
[95,{"$f":"(IF($B$1=\"c\",TABLA!C103,TABLA!J103))*EXP(-(IF($B$1=\"c\",TABLA!E103,TABLA!L103)*($B$2-TABLA!A103)))","v":160.33868457238879},191356.31247280622,null,null,null,null,null,null,null,95,11542.674433036878,{"$f":"SUM(L100:$L$120)","v":46445.247136035468},{"$f":"SUM(M100:$M$120)","v":156288.93905139182},75739.557542513605,{"$f":"SUM(O100:O$120)","v":319712.81009212049}]
[96,{"$f":"(IF($B$1=\"c\",TABLA!C104,TABLA!J104))*EXP(-(IF($B$1=\"c\",TABLA!E104,TABLA!L104)*($B$2-TABLA!A104)))","v":181.76069933391179},160674.4930462935,null,null,null,null,null,null,null,96,{"$f":"((1+$M$1)^-K101)*C101","v":9409.6477650450524},{"$f":"SUM(L101:$L$120)","v":34902.572702998594},{"$f":"SUM(M101:$M$120)","v":109843.69191535636},62978.143734343008,{"$f":"SUM(O101:O$120)","v":243973.25254960693}]
[97,{"$f":"(IF($B$1=\"c\",TABLA!C105,TABLA!J105))*EXP(-(IF($B$1=\"c\",TABLA!E105,TABLA!L105)*($B$2-TABLA!A105)))","v":206.45651593034873},131470.18482507745,null,null,null,null,null,null,null,97,7475.0908803734792,{"$f":"SUM(L102:$L$120)","v":25492.924937953536},{"$f":"SUM(M102:$M$120)","v":74941.119212357778},51030.889448704809,{"$f":"SUM(O102:O$120)","v":180995.10881526393}]
[98,{"$f":"(IF($B$1=\"c\",TABLA!C106,TABLA!J106))*EXP(-(IF($B$1=\"c\",TABLA!E106,TABLA!L106)*($B$2-TABLA!A106)))","v":234.97558267981782},104327.30851737295,null,null,null,null,null,null,null,98,5759.0385057755811,{"$f":"SUM(L103:$L$120)","v":18017.834057580061},{"$f":"SUM(M103:$M$120)","v":49448.194274404232},40102.072237344073,{"$f":"SUM(O103:O$120)","v":129964.21936655907}]
[99,{"$f":"(IF($B$1=\"c\",TABLA!C107,TABLA!J107))*EXP(-(IF($B$1=\"c\",TABLA!E107,TABLA!L107)*($B$2-TABLA!A107)))","v":268.530176650138},79812.938409086113,null,null,null,null,null,null,null,99,4277.4806574810245,{"$f":"SUM(L104:$L$120)","v":12258.79555180448},{"$f":"SUM(M104:$M$120)","v":31430.360216824167},30381.209452077779,{"$f":"SUM(O104:O$120)","v":89862.147129215009}]
[100,{"$f":"(IF($B$1=\"c\",TABLA!C108,TABLA!J108))*EXP(-(IF($B$1=\"c\",TABLA!E108,TABLA!L108)*($B$2-TABLA!A108)))","v":307.4908290379251},58380.755959127637,null,null,null,null,null,null,null,100,3037.7165251554338,{"$f":"SUM(L105:$L$120)","v":7981.3148943234582},{"$f":"SUM(M105:$M$120)","v":19171.564665019687},22007.181232318271,{"$f":"SUM(O105:O$120)","v":59480.937677137212}]
[101,{"$f":"(IF($B$1=\"c\",TABLA!C109,TABLA!J109))*EXP(-(IF($B$1=\"c\",TABLA!E109,TABLA!L109)*($B$2-TABLA!A109)))","v":361.19},40429.2089093947,null,null,null,null,null,null,null,101,2042.3752936438691,{"$f":"SUM(L106:$L$120)","v":4943.598369168024},{"$f":"SUM(M106:$M$120)","v":11190.249770696233},15092.211967973753,{"$f":"SUM(O106:O$120)","v":37473.756444818944}]
[102,{"$f":"(IF($B$1=\"c\",TABLA!C110,TABLA!J110))*EXP(-(IF($B$1=\"c\",TABLA!E110,TABLA!L110)*($B$2-TABLA!A110)))","v":386.40499999999997},25826.582943410427,null,null,null,null,null,null,null,102,1266.6890886724659,{"$f":"SUM(L107:$L$120)","v":2901.2230755241544},{"$f":"SUM(M107:$M$120)","v":6246.6514015282046},9547.453442530621,{"$f":"SUM(O107:O$120)","v":22381.544476845189}]
[103,{"$f":"(IF($B$1=\"c\",TABLA!C111,TABLA!J111))*EXP(-(IF($B$1=\"c\",TABLA!E111,TABLA!L111)*($B$2-TABLA!A111)))","v":413.38},15847.062161161921,null,null,null,null,null,null,null,103,754.59620520774911,{"$f":"SUM(L108:$L$120)","v":1634.5339868516887},{"$f":"SUM(M108:$M$120)","v":3345.4283260040529},5801.3932902630722,{"$f":"SUM(O108:O$120)","v":12834.091034314572}]
[104,{"$f":"(IF($B$1=\"c\",TABLA!C112,TABLA!J112))*EXP(-(IF($B$1=\"c\",TABLA!E112,TABLA!L112)*($B$2-TABLA!A112)))","v":442.23899999999998},9296.2036049808066,null,null,null,null,null,null,null,104,429.76818048443687,{"$f":"SUM(L109:$L$120)","v":879.9377816439395},{"$f":"SUM(M109:$M$120)","v":1710.8943391523644},3370.1724257988431,{"$f":"SUM(O109:O$120)","v":7032.6977440515002}]
[105,{"$f":"(IF($B$1=\"c\",TABLA!C113,TABLA!J113))*EXP(-(IF($B$1=\"c\",TABLA!E113,TABLA!L113)*($B$2-TABLA!A113)))","v":473.11200000000002},5185.059818917699,null,null,null,null,null,null,null,105,232.72614574289312,{"$f":"SUM(L110:$L$120)","v":450.16960115950263},{"$f":"SUM(M110:$M$120)","v":830.95655750842479},1861.500735178357,{"$f":"SUM(O110:O$120)","v":3662.5253182526558}]
[106,{"$f":"(IF($B$1=\"c\",TABLA!C114,TABLA!J114))*EXP(-(IF($B$1=\"c\",TABLA!E114,TABLA!L114)*($B$2-TABLA!A114)))","v":506.14100000000002},2731.9457978699088,null,null,null,null,null,null,null,106,119.04913929920529,{"$f":"SUM(L111:$L$120)","v":217.44345541660957},{"$f":"SUM(M111:$M$120)","v":380.7869563489221},971.28004596484175,{"$f":"SUM(O111:O$120)","v":1801.0245830742995}]
[107,{"$f":"(IF($B$1=\"c\",TABLA!C115,TABLA!J115))*EXP(-(IF($B$1=\"c\",TABLA!E115,TABLA!L115)*($B$2-TABLA!A115)))","v":541.47500000000002},1349.1960197902351,null,null,null,null,null,null,null,107,57.081057170064298,{"$f":"SUM(L112:$L$120)","v":98.394316117404259},{"$f":"SUM(M112:$M$120)","v":163.34350093231259},475.01834957723673,{"$f":"SUM(O112:O$120)","v":829.74453710945772}]
[108,{"$f":"(IF($B$1=\"c\",TABLA!C116,TABLA!J116))*EXP(-(IF($B$1=\"c\",TABLA!E116,TABLA!L116)*($B$2-TABLA!A116)))","v":579.27599999999995},618.64010497431752,null,null,null,null,null,null,null,108,25.410768678547321,{"$f":"SUM(L113:$L$120)","v":41.313258947339946},{"$f":"SUM(M113:$M$120)","v":64.949184814908307},215.69315001427242,{"$f":"SUM(O113:O$120)","v":354.72618753222093}]
[109,{"$f":"(IF($B$1=\"c\",TABLA!C117,TABLA!J117))*EXP(-(IF($B$1=\"c\",TABLA!E117,TABLA!L117)*($B$2-TABLA!A117)))","v":619.71600000000001},260.27673952521485,null,null,null,null,null,null,null,109,10.379534215061305,{"$f":"SUM(L114:$L$120)","v":15.902490268792626},{"$f":"SUM(M114:$M$120)","v":23.635925867568357},89.86624324615228,{"$f":"SUM(O114:O$120)","v":139.03303751794849}]
[110,{"$f":"(IF($B$1=\"c\",TABLA!C118,TABLA!J118))*EXP(-(IF($B$1=\"c\",TABLA!E118,TABLA!L118)*($B$2-TABLA!A118)))","v":662.97900000000004},98.9790796136068,null,null,null,null,null,null,null,110,3.8322046499421103,{"$f":"SUM(L115:$L$120)","v":5.5229560537313214},{"$f":"SUM(M115:$M$120)","v":7.7334355987757313},33.842901296652599,{"$f":"SUM(O115:O$120)","v":49.166794271796206}]
[111,{"$f":"(IF($B$1=\"c\",TABLA!C119,TABLA!J119))*EXP(-(IF($B$1=\"c\",TABLA!E119,TABLA!L119)*($B$2-TABLA!A119)))","v":709.26199999999994},33.35802839045737,null,null,null,null,null,null,null,111,1.2539159643962519,{"$f":"SUM(L116:$L$120)","v":1.6907514037892102},{"$f":"SUM(M116:$M$120)","v":2.2104795450444108},11.295032821997212,{"$f":"SUM(O116:O$120)","v":15.323892975143609}]
[112,{"$f":"(IF($B$1=\"c\",TABLA!C120,TABLA!J120))*EXP(-(IF($B$1=\"c\",TABLA!E120,TABLA!L120)*($B$2-TABLA!A120)))","v":758.77599999999995},9.6984464581847973,null,null,null,null,null,null,null,112,0.35394273753071609,{"$f":"SUM(L117:$L$120)","v":0.43683543939295832},{"$f":"SUM(M117:$M$120)","v":0.5197281412552005},3.2520127744212268,{"$f":"SUM(O117:O$120)","v":4.0288601531463977}]
[113,{"$f":"(IF($B$1=\"c\",TABLA!C121,TABLA!J121))*EXP(-(IF($B$1=\"c\",TABLA!E121,TABLA!L121)*($B$2-TABLA!A121)))","v":1000},2.3394980484291694,null,null,null,null,null,null,null,113,8.2892701862242207E-2,{"$f":"SUM(L118:$L$120)","v":8.2892701862242207E-2},{"$f":"SUM(M118:$M$120)","v":8.2892701862242207E-2},0.77684737872517073,{"$f":"SUM(O118:O$120)","v":0.77684737872517073}]
[114,{"$f":"(IF($B$1=\"c\",TABLA!C122,TABLA!J122))*EXP(-(IF($B$1=\"c\",TABLA!E122,TABLA!L122)*($B$2-TABLA!A122)))","v":0},0,null,null,null,null,null,null,null,114,0,{"$f":"SUM(L119:$L$120)","v":0},{"$f":"SUM(M119:$M$120)","v":0},0,{"$f":"SUM(O119:O$120)","v":0}]
[115,{"$f":"(IF($B$1=\"c\",TABLA!C123,TABLA!J123))*EXP(-(IF($B$1=\"c\",TABLA!E123,TABLA!L123)*($B$2-TABLA!A123)))","v":0},0,null,null,null,null,null,null,null,115,0,{"$f":"SUM(L120:$L$120)","v":0},{"$f":"SUM(M120:$M$120)","v":0},0,{"$f":"SUM(O120:O$120)","v":0}]

{"sheet":"EMAKUMEAK","index":2,"n_rows":120,"n_cols":33,"rows_kept":120,"cut":false,"hidden":false,"merged":[]}
["Kontratua","c",null,null,"nEy","y",{"$f":"J1","v":0},"Urteroko errenta",null,null,null,"i",0.03,null,null,null,null,"Kapital Diferitua"]
["Generazioa",1970,null,null,{"$f":"((1+$G$2)^-$G$3)*(LOOKUP($G$1+$G$3,A:A,C:C)/LOOKUP($G$1,A:A,C:C))","v":0.54365812744938979},"i",0.03,"ay",{"$f":"SUM(F6:F82)","v":29.227593161724091},null,null,"β",{"$f":"$S$23","v":1.02},null,null,null,null,"n",20]
[null,null,null,null,null,"n",20,"äy",{"$f":"SUM(F5:F82)","v":30.227593161724091},null,null,null,null,null,null,null,null,"y",40]
["Edad","qy","ly",null,"t","tEy",null,"ay:n",null,null,"y","Dy","Ny","Sy","VDy","VNy",null,"nEy",{"$f":"VLOOKUP($S$3+$S$2,K5:L120,2,FALSE)/VLOOKUP($S$3,K5:L120,2,FALSE)","v":0.54400366356978003}]
[0,{"$f":"(IF($B$1=\"c\",TABLA!$D8,TABLA!$K8))*EXP(-(IF($B$1=\"c\",TABLA!$F8,TABLA!$M8)*($B$2-TABLA!$A8)))","v":12.061984780301875},1000000,null,0,{"$f":"((1+$G$2)^-E5)*(LOOKUP($G$1+E5,A:A,C:C)/LOOKUP($G$1,A:A,C:C))","v":1},null,null,null,null,0,{"$f":"((1+$M$1)^-K5)*C5","v":1000000},{"$f":"SUM(L5:$L$120)","v":31313336.732682481},{"$f":"SUM(M5:$M$120)","v":863140764.89433205},{"$f":"($M$2^K5)*L5","v":1000000},{"$f":"SUM(O5:O$120)","v":59275079.986549184},null,"Errenta konstantea"]
[1,{"$f":"(IF($B$1=\"c\",TABLA!$D9,TABLA!$K9))*EXP(-(IF($B$1=\"c\",TABLA!$F9,TABLA!$M9)*($B$2-TABLA!$A9)))","v":0.95060011628262298},{"$f":"C5*(1-(B5/1000))","v":987938.01521969819},null,1,{"$f":"((1+$G$2)^-E6)*(LOOKUP($G$1+E6,A:A,C:C)/LOOKUP($G$1,A:A,C:C))","v":0.95916312157252248},null,null,null,null,1,959163.12157252256,{"$f":"SUM(L6:$L$120)","v":30313336.732682481},{"$f":"SUM(M6:$M$120)","v":831827428.16164947},{"$f":"($M$2^K6)*L6","v":978346.38400397298},{"$f":"SUM(O6:O$120)","v":58275079.986549176}]
[2,{"$f":"(IF($B$1=\"c\",TABLA!$D10,TABLA!$K10))*EXP(-(IF($B$1=\"c\",TABLA!$F10,TABLA!$M10)*($B$2-TABLA!$A10)))","v":0.67733277892775356},{"$f":"C6*(1-(B6/1000))","v":986998.88122755033},null,2,0.93034110776468126,null,null,null,null,2,930341.10776468122,{"$f":"SUM(L7:$L$120)","v":29354173.611109965},{"$f":"SUM(M7:$M$120)","v":801514091.42896688},967926.8885183743,{"$f":"SUM(O7:O$120)","v":57296733.602545209},null,"y",40,"n",20,"d",20,null,null,"m",12]
[3,{"$f":"(IF($B$1=\"c\",TABLA!$D11,TABLA!$K11))*EXP(-(IF($B$1=\"c\",TABLA!$F11,TABLA!$M11)*($B$2-TABLA!$A11)))","v":0.43875725310876307},986330.35453252983,null,3,0.9026319973172896,null,null,null,null,3,902631.99731728958,{"$f":"SUM(L8:$L$120)","v":28423832.503345281},{"$f":"SUM(M8:$M$120)","v":772159917.81785691},957880.29660908622,{"$f":"SUM(O8:O$120)","v":56328806.714026831},null,"ay",{"$f":"VLOOKUP($S$7+1,$K$4:$M$120,3,FALSE)/VLOOKUP($S$7,$K$4:$M$120,2,FALSE)","v":25.430561718304762},"ay:n",{"$f":"(VLOOKUP($S$7+1,$K$4:$M$120,3,FALSE)-VLOOKUP($S$7+$U$7+1,$K$4:$M$120,3,FALSE))/VLOOKUP($S$7,$K$4:$M$120,2,FALSE)","v":14.783667313651922},"d/ay",{"$f":"VLOOKUP($S$7+$W$7+1,$K$4:$M$120,3,FALSE)/VLOOKUP($S$7,$K$4:$M$120,2,FALSE)","v":10.646894404652841},"d/ayn",{"$f":"(VLOOKUP($S$7+$W$7+1,$K$4:$M$120,3,FALSE)-VLOOKUP($S$7+$W$7+$U$7+1,$K$4:$M$120,3,FALSE))/VLOOKUP($S$7,$K$4:$M$120,2,FALSE)","v":7.8750219411885887},"a(m)y",{"$f":"(S8*(($AA$7+1)/($AA$7*2)))+(S9*($AA$7-1)/(2*$AA$7))","v":25.888895051638094},"a(m)y:n",{"$f":"(U8*(($AA$7+1)/($AA$7*2)))+(U9*($AA$7-1)/(2*$AA$7))","v":14.99266563451577},"d/a(m)y",{"$f":"(W8*(($AA$7+1)/($AA$7*2)))+(W9*($AA$7-1)/(2*$AA$7))","v":10.896229417122324},"d/a(m)y:n",{"$f":"(Y8*(($AA$7+1)/($AA$7*2)))+(Y9*($AA$7-1)/(2*$AA$7))","v":7.9983555547383176}]
[4,{"$f":"(IF($B$1=\"c\",TABLA!$D12,TABLA!$K12))*EXP(-(IF($B$1=\"c\",TABLA!$F12,TABLA!$M12)*($B$2-TABLA!$A12)))","v":0.40740725006662459},985897.59493551741,null,4,0.87595724367143557,null,null,null,null,4,875957.24367143563,{"$f":"SUM(L9:$L$120)","v":27521200.506027989},{"$f":"SUM(M9:$M$120)","v":743736085.31451178},948164.29133491835,{"$f":"SUM(O9:O$120)","v":55370926.41741775},null,"äy",{"$f":"VLOOKUP($S$7,$K$4:$M$120,3,FALSE)/VLOOKUP($S$7,$K$4:$M$120,2,FALSE)","v":26.430561718304762},"äy:n",{"$f":"(VLOOKUP($S$7,$K$4:$M$120,3,FALSE)-VLOOKUP($S$7+$U$7,$K$4:$M$120,3,FALSE))/VLOOKUP($S$7,$K$4:$M$120,2,FALSE)","v":15.239663650082143},"d/äy",{"$f":"VLOOKUP($S$7+$W$7,$K$4:$M$120,3,FALSE)/VLOOKUP($S$7,$K$4:$M$120,2,FALSE)","v":11.190898068222621},"d/äyn",{"$f":"(VLOOKUP($S$7+$W$7,$K$4:$M$120,3,FALSE)-VLOOKUP($S$7+$U$7+$W$7,$K$4:$M$120,3,FALSE))/VLOOKUP($S$7,$K$4:$M$120,2,FALSE)","v":8.1441134616607265},"ä(m)y",{"$f":"(S9*(($AA$7+1)/($AA$7*2)))+(S8*($AA$7-1)/(2*$AA$7))","v":25.97222838497143},"ä(m)y:n",{"$f":"(U9*(($AA$7+1)/($AA$7*2)))+(U8*($AA$7-1)/(2*$AA$7))","v":15.030665329218291},"d/ä(m)y",{"$f":"(W9*(($AA$7+1)/($AA$7*2)))+(W8*($AA$7-1)/(2*$AA$7))","v":10.941563055753139},"d/äy:n",{"$f":"(Y9*(($AA$7+1)/($AA$7*2)))+(Y8*($AA$7-1)/(2*$AA$7))","v":8.0207798481109958}]
[5,{"$f":"(IF($B$1=\"c\",TABLA!$D13,TABLA!$K13))*EXP(-(IF($B$1=\"c\",TABLA!$F13,TABLA!$M13)*($B$2-TABLA!$A13)))","v":0.32347553758662634},985495.93310751743,null,5,0.8500974488734131,null,null,null,null,5,850097.44887341314,{"$f":"SUM(L10:$L$120)","v":26645243.262356557},{"$f":"SUM(M10:$M$120)","v":716214884.80848372},938576.27415042894,{"$f":"SUM(O10:O$120)","v":54422762.12608283}]
[6,{"$f":"(IF($B$1=\"c\",TABLA!$D14,TABLA!$K14))*EXP(-(IF($B$1=\"c\",TABLA!$F14,TABLA!$M14)*($B$2-TABLA!$A14)))","v":0.28206321912969673},985177.14928076603,null,6,0.82507035256712402,null,null,null,null,6,825070.35256712406,{"$f":"SUM(L11:$L$120)","v":25795145.813483141},{"$f":"SUM(M11:$M$120)","v":689569641.54612732},929163.22430999391,{"$f":"SUM(O11:O$120)","v":53484185.851932406},null,"Increasing errenta"]
[7,{"$f":"(IF($B$1=\"c\",TABLA!$D15,TABLA!$K15))*EXP(-(IF($B$1=\"c\",TABLA!$F15,TABLA!$M15)*($B$2-TABLA!$A15)))","v":0.2459104582137572},984899.26704262686,null,7,0.80081323356065082,null,null,null,null,7,800813.23356065084,{"$f":"SUM(L12:$L$120)","v":24970075.46091602},{"$f":"SUM(M12:$M$120)","v":663774495.73264396},919882.68385499483,{"$f":"SUM(O12:O$120)","v":52555022.627622411}]
[8,{"$f":"(IF($B$1=\"c\",TABLA!$D16,TABLA!$K16))*EXP(-(IF($B$1=\"c\",TABLA!$F16,TABLA!$M16)*($B$2-TABLA!$A16)))","v":0.20010467563262843},984657.07001257397,null,8,0.77729738370042945,null,null,null,null,8,777297.38370042946,{"$f":"SUM(L13:$L$120)","v":24169262.227355368},{"$f":"SUM(M13:$M$120)","v":638804420.27172768},910727.77144112566,{"$f":"SUM(O13:O$120)","v":51635139.943767421},null,"y",40,"n",20,"d",20,null,null,"m",12]
[9,{"$f":"(IF($B$1=\"c\",TABLA!$D17,TABLA!$K17))*EXP(-(IF($B$1=\"c\",TABLA!$F17,TABLA!$M17)*($B$2-TABLA!$A17)))","v":0.17836025721214405},984460.03552896972,null,9,0.7545066435530039,null,null,null,null,9,754506.6435530039,{"$f":"SUM(L14:$L$120)","v":23391964.843654945},{"$f":"SUM(M14:$M$120)","v":614635158.04437256},901705.28268635774,{"$f":"SUM(O14:O$120)","v":50724412.172326297},null,"(Ia)y",{"$f":"VLOOKUP($S$13+1,$K$4:$N$120,4,FALSE)/VLOOKUP($S$13,$K$4:$N$120,2,FALSE)","v":503.27637967023429},"(Ia)y:n",{"$f":"(VLOOKUP($S$13+1,$K$4:$N$120,4,FALSE)-VLOOKUP($S$13+$U$13+1,$K$4:$N$120,4,FALSE)-($U$13*VLOOKUP($S$13+$U$13+1,$K$4:$N$120,3,FALSE)))/VLOOKUP($S$13,$K$4:$M$120,2,FALSE)","v":140.36863198053109},"d/(Ia)y",{"$f":"VLOOKUP($S$13+$W$13+1,$K$4:$N$120,4,FALSE)/VLOOKUP($S$13,$K$4:$N$120,2,FALSE)","v":149.96985959664642},"d/(Ia)y:n",{"$f":"(VLOOKUP($S$13+$W$13+1,$K$4:$N$120,4,FALSE)-VLOOKUP($S$13+$U$13+$W$13+1,$K$4:$N$120,4,FALSE)-($U$13*VLOOKUP($S$13+$U$13+$W$13+1,$K$4:$N$120,3,FALSE)))/VLOOKUP($S$13,$K$4:$M$120,2,FALSE)","v":73.95796953336729},"(Ia)(m)y",{"$f":"(S14*(($AA$13+1)/($AA$13*2)))+(S15*($AA$13-1)/(2*$AA$13))","v":515.39038712445733},"(Ia)(m)y:n",{"$f":"(U14*(($AA$13+1)/($AA$13*2)))+(U15*($AA$13-1)/(2*$AA$13))","v":142.36677757076239},"d/(Ia)(m)y",{"$f":"(W14*(($AA$13+1)/($AA$13*2)))+(W15*($AA$13-1)/(2*$AA$13))","v":155.09902121124844},"d/(Ia)(m)y:n",{"$f":"(Y14*(($AA$13+1)/($AA$13*2)))+(Y15*($AA$13-1)/(2*$AA$13))","v":75.170660224900047}]
[10,{"$f":"(IF($B$1=\"c\",TABLA!$D18,TABLA!$K18))*EXP(-(IF($B$1=\"c\",TABLA!$F18,TABLA!$M18)*($B$2-TABLA!$A18)))","v":0.18471989706487485},984284.44698381762,null,10,0.7324000675281469,null,null,null,null,10,732400.06752814702,{"$f":"SUM(L15:$L$120)","v":22637458.200101942},{"$f":"SUM(M15:$M$120)","v":591243193.20071757},892791.59552059451,{"$f":"SUM(O15:O$120)","v":49822706.889639936},null,"(Iä)y",{"$f":"VLOOKUP($S$13,$K$4:$N$120,4,FALSE)/VLOOKUP($S$13,$K$4:$N$120,2,FALSE)","v":529.70694138853912},"(Iä)y:n",{"$f":"(VLOOKUP($S$13,$K$4:$N$120,4,FALSE)-VLOOKUP($S$13+$U$13,$K$4:$N$120,4,FALSE)-($U$13*VLOOKUP($S$13+$U$13,$K$4:$N$120,3,FALSE)))/VLOOKUP($S$13,$K$4:$M$120,2,FALSE)","v":144.7282223592176},"d/(Iä)y",{"$f":"VLOOKUP($S$13+$W$13,$K$4:$N$120,4,FALSE)/VLOOKUP($S$13,$K$4:$N$120,2,FALSE)","v":161.16075766486904},"d/(Iä)y:n",{"$f":"(VLOOKUP($S$13+$W$13,$K$4:$N$120,4,FALSE)-VLOOKUP($S$13+$U$13+$W$13,$K$4:$N$120,4,FALSE)-($U$13*VLOOKUP($S$13+$U$13+$W$13,$K$4:$N$120,3,FALSE)))/VLOOKUP($S$13,$K$4:$M$120,2,FALSE)","v":76.603840133075153},"(Iä)(m)y",{"$f":"(S15*(($AA$13+1)/($AA$13*2)))+(S14*($AA$13-1)/(2*$AA$13))","v":517.59293393431608},"(Iä)(m)y:n",{"$f":"(U15*(($AA$13+1)/($AA$13*2)))+(U14*($AA$13-1)/(2*$AA$13))","v":142.73007676898629},"d/(Iä)(m)y",{"$f":"(W15*(($AA$13+1)/($AA$13*2)))+(W14*($AA$13-1)/(2*$AA$13))","v":156.03159605026701},"d/(Iä)y:n",{"$f":"(Y15*(($AA$13+1)/($AA$13*2)))+(Y14*($AA$13-1)/(2*$AA$13))","v":75.391149441542382}]
[11,{"$f":"(IF($B$1=\"c\",TABLA!$D19,TABLA!$K19))*EXP(-(IF($B$1=\"c\",TABLA!$F19,TABLA!$M19)*($B$2-TABLA!$A19)))","v":0.18213150629767472},984102.63006208814,null,11,0.71093667831365326,null,null,null,null,11,710936.67831365322,{"$f":"SUM(L16:$L$120)","v":21905058.132573791},{"$f":"SUM(M16:$M$120)","v":568605735.0006156},883960.40071062976,{"$f":"SUM(O16:O$120)","v":48929915.294119351}]
[12,{"$f":"(IF($B$1=\"c\",TABLA!$D20,TABLA!$K20))*EXP(-(IF($B$1=\"c\",TABLA!$F20,TABLA!$M20)*($B$2-TABLA!$A20)))","v":0.20592082346218302},983923.39396772347,null,12,0.69010407218014547,null,null,null,null,12,690104.07218014554,{"$f":"SUM(L17:$L$120)","v":21194121.454260133},{"$f":"SUM(M17:$M$120)","v":546700676.86804152},875218.82693666802,{"$f":"SUM(O17:O$120)","v":48045954.893408723},null,"Decreasing errenta"]
[13,{"$f":"(IF($B$1=\"c\",TABLA!$D21,TABLA!$K21))*EXP(-(IF($B$1=\"c\",TABLA!$F21,TABLA!$M21)*($B$2-TABLA!$A21)))","v":0.21363624487564203},983720.78365221398,null,13,0.66986598580711409,null,null,null,null,13,669865.98580711416,{"$f":"SUM(L18:$L$120)","v":20504017.382079989},{"$f":"SUM(M18:$M$120)","v":525506555.41378129},866543.08075555135,{"$f":"SUM(O18:O$120)","v":47170736.066472054},null,"x",40,"n",20,"d",20,null,null,"m",12]
[14,{"$f":"(IF($B$1=\"c\",TABLA!$D22,TABLA!$K22))*EXP(-(IF($B$1=\"c\",TABLA!$F22,TABLA!$M22)*($B$2-TABLA!$A22)))","v":0.2171872512377189},983510.62523798831,null,14,0.65021638655663716,null,null,null,null,14,650216.38655663712,{"$f":"SUM(L19:$L$120)","v":19834151.396272875},{"$f":"SUM(M19:$M$120)","v":505002538.03170133},857946.71345696191,{"$f":"SUM(O19:O$120)","v":46304192.985716499},null,null,null,"(Da)y:n",{"$f":"(-VLOOKUP($S$18+2,$K$4:$N$120,4,FALSE)+VLOOKUP($S$18+$U$18+2,$K$4:$N$120,4,FALSE)+($U$18*VLOOKUP($S$18+1,$K$4:$N$120,3,FALSE)))/VLOOKUP($S$18,$K$4:$M$120,2,FALSE)","v":170.08838160615946},null,null,"d/(Da)y:n",{"$f":"(-VLOOKUP($S$18+$W$18+2,$K$4:$N$120,4,FALSE)+VLOOKUP($S$18+$W$18+$U$18+2,$K$4:$N$120,4,FALSE)+($U$18*VLOOKUP($S$18+$W$18+1,$K$4:$N$120,3,FALSE)))/VLOOKUP($S$18,$K$4:$M$120,2,FALSE)","v":91.417491231593061},null,null,"(Da)(m)y:n",{"$f":"(U19*(($AA$18+1)/($AA$18*2)))+(U20*($AA$18-1)/(2*$AA$18))","v":172.47920075406893},null,null,"d/(Da)y:n",{"$f":"(Y19*(($AA$18+1)/($AA$18*2)))+(Y20*($AA$18-1)/(2*$AA$18))","v":92.794806424604616}]
[15,{"$f":"(IF($B$1=\"c\",TABLA!$D23,TABLA!$K23))*EXP(-(IF($B$1=\"c\",TABLA!$F23,TABLA!$M23)*($B$2-TABLA!$A23)))","v":0.22939328250868532},983297.01926872972,null,15,0.63114093965721463,null,null,null,null,15,631140.93965721468,{"$f":"SUM(L20:$L$120)","v":19183935.009716243},{"$f":"SUM(M20:$M$120)","v":485168386.63542843},849432.60770478507,{"$f":"SUM(O20:O$120)","v":45446246.272259541},null,null,null,"(Dä)x:n",{"$f":"(-VLOOKUP($S$18+1,$K$4:$N$120,4,FALSE)+VLOOKUP($S$18+$U$18+1,$K$4:$N$120,4,FALSE)+($U$18*VLOOKUP($S$18,$K$4:$N$120,3,FALSE)))/VLOOKUP($S$18,$K$4:$M$120,2,FALSE)","v":175.30471429250738},null,null,"d/(Dä)y:n",{"$f":"(-VLOOKUP($S$18+$W$18+1,$K$4:$N$120,4,FALSE)+VLOOKUP($S$18+$W$18+$U$18+1,$K$4:$N$120,4,FALSE)+($U$18*VLOOKUP($S$18+$W$18,$K$4:$N$120,3,FALSE)))/VLOOKUP($S$18,$K$4:$M$120,2,FALSE)","v":94.422542561800086},null,null,"(Dä)y:n",{"$f":"(U20*(($AA$18+1)/($AA$18*2)))+(U19*($AA$18-1)/(2*$AA$18))","v":172.91389514459792},null,null,"d/(Dä)y:n",{"$f":"(Y20*(($AA$18+1)/($AA$18*2)))+(Y19*($AA$18-1)/(2*$AA$18))","v":93.045227368788517}]
[16,{"$f":"(IF($B$1=\"c\",TABLA!$D24,TABLA!$K24))*EXP(-(IF($B$1=\"c\",TABLA!$F24,TABLA!$M24)*($B$2-TABLA!$A24)))","v":0.25830724088901597},983071.45753779868,null,16,0.61261763122848656,null,null,null,null,16,612617.63122848666,{"$f":"SUM(L21:$L$120)","v":18552794.070059024},{"$f":"SUM(M21:$M$120)","v":465984451.62571228},840992.72683693864,{"$f":"SUM(O21:O$120)","v":44596813.664554752}]
[17,{"$f":"(IF($B$1=\"c\",TABLA!$D25,TABLA!$K25))*EXP(-(IF($B$1=\"c\",TABLA!$F25,TABLA!$M25)*($B$2-TABLA!$A25)))","v":0.29262038913791216},982817.52306200529,null,17,0.59462076471693592,null,null,null,null,17,594620.76471693593,{"$f":"SUM(L22:$L$120)","v":17940176.43883054},{"$f":"SUM(M22:$M$120)","v":447431657.55565321},832612.62346852699,{"$f":"SUM(O22:O$120)","v":43755820.937717818},null,"Errenta progresio geometrikoan"]
[18,{"$f":"(IF($B$1=\"c\",TABLA!$D26,TABLA!$K26))*EXP(-(IF($B$1=\"c\",TABLA!$F26,TABLA!$M26)*($B$2-TABLA!$A26)))","v":0.30971299679476344},982529.93061595538,null,18,0.5771327830654126,null,null,null,null,18,577132.78306541254,{"$f":"SUM(L23:$L$120)","v":17345555.674113613},{"$f":"SUM(M23:$M$120)","v":429491481.11682272},824287.73176642647,{"$f":"SUM(O23:O$120)","v":42923208.314249299},null,"β",{"$f":"1.02","v":1.02}]
[19,{"$f":"(IF($B$1=\"c\",TABLA!$D27,TABLA!$K27))*EXP(-(IF($B$1=\"c\",TABLA!$F27,TABLA!$M27)*($B$2-TABLA!$A27)))","v":0.32434148716699152},982225.62832670379,null,19,0.5601495510112825,null,null,null,null,19,560149.55101128248,{"$f":"SUM(L24:$L$120)","v":16768422.891048199},{"$f":"SUM(M24:$M$120)","v":412145925.44270909},816032.12419966608,{"$f":"SUM(O24:O$120)","v":42098920.582482874}]
[20,{"$f":"(IF($B$1=\"c\",TABLA!$D28,TABLA!$K28))*EXP(-(IF($B$1=\"c\",TABLA!$F28,TABLA!$M28)*($B$2-TABLA!$A28)))","v":0.31701139707744586},981907.05180567876,null,20,0.54365812744938979,null,null,null,null,20,543658.1274493899,{"$f":"SUM(L25:$L$120)","v":16208273.340036912},{"$f":"SUM(M25:$M$120)","v":395377502.55166084},807847.37878588913,{"$f":"SUM(O25:O$120)","v":41282888.458283201},null,"x",40,"n",20,"d",20,null,null,"m",12]
[21,{"$f":"(IF($B$1=\"c\",TABLA!$D29,TABLA!$K29))*EXP(-(IF($B$1=\"c\",TABLA!$F29,TABLA!$M29)*($B$2-TABLA!$A29)))","v":0.32259236190197033},981595.77607938566,null,21,0.52765609866686858,null,null,null,null,21,527656.09866686864,{"$f":"SUM(L26:$L$120)","v":15664615.212587522},{"$f":"SUM(M26:$M$120)","v":379169229.21162397},799750.58990185359,{"$f":"SUM(O26:O$120)","v":40475041.079497315},null,"Vay",{"$f":"VLOOKUP($S$25+1,$K$4:$P$120,6,FALSE)/(VLOOKUP($S$25,$K$4:$P$120,5,FALSE)*$M$2)","v":38.496588428789487},"Vay:n",{"$f":"(VLOOKUP($S$25+1,$K$4:$P$120,6,FALSE)-VLOOKUP($S$25+$U$25+1,$K$4:$P$120,6,FALSE))/($M$2*VLOOKUP($S$25,$K$4:$P$120,5,FALSE))","v":17.604963325422851},"d/Vay",{"$f":"VLOOKUP($S$25+$W$25+1,$K$4:$P$120,6,FALSE)/(VLOOKUP($S$25,$K$4:$P$120,5,FALSE)*($M$2^($W$25+1)))","v":14.059464796606411},"d/Vay:n",{"$f":"(VLOOKUP($S$25+$W$25+1,$K$4:$P$120,6,FALSE)-VLOOKUP($S$25+$W$25+$U$25+1,$K$4:$P$120,6,FALSE))/(($M$2^($W$25+1))*VLOOKUP($S$25,$K$4:$P$120,5,FALSE))","v":9.3581944317175978},"Va(m)y",{"$f":"(S26*(($AA$25+1)/($AA$25*2)))+(S27*($AA$25-1)/(2*$AA$25))","v":39.307807156053386},"Va(m)y:n",{"$f":"(U26*(($AA$25+1)/($AA$25*2)))+(U27*($AA$25-1)/(2*$AA$25))","v":17.854176776733965},"d/Va(m)y",{"$f":"(W26*(($AA$25+1)/($AA$25*2)))+(W27*($AA$25-1)/(2*$AA$25))","v":14.437678236378119},"d/Va(m)y:n",{"$f":"(Y26*(($AA$25+1)/($AA$25*2)))+(Y27*($AA$25-1)/(2*$AA$25))","v":9.5060814425300535}]
[22,{"$f":"(IF($B$1=\"c\",TABLA!$D30,TABLA!$K30))*EXP(-(IF($B$1=\"c\",TABLA!$F30,TABLA!$M30)*($B$2-TABLA!$A30)))","v":0.30034677571816254},981279.12077954714,null,22,0.51212221440750261,null,null,null,null,22,512122.21440750256,{"$f":"SUM(L27:$L$120)","v":15136959.113920653},{"$f":"SUM(M27:$M$120)","v":363504613.99903637},791730.53242672526,{"$f":"SUM(O27:O$120)","v":39675290.489595458},null,"Väy",{"$f":"VLOOKUP($S$25,$K$4:$P$120,6,FALSE)/VLOOKUP($S$25,$K$4:$P$120,5,FALSE)","v":40.266520197365274},"Väy:n",{"$f":"(VLOOKUP($S$25,$K$4:$P$120,6,FALSE)-VLOOKUP($S$25+$U$25,$K$4:$P$120,6,FALSE))/(VLOOKUP($S$25,$K$4:$P$120,5,FALSE))","v":18.148701764647107},"d/Väy",{"$f":"VLOOKUP($S$25+$W$25,$K$4:$P$120,6,FALSE)/(VLOOKUP($S$25,$K$4:$P$120,5,FALSE)*($M$2^($W$25)))","v":14.884657756108318},"d/Väy:n",{"$f":"(VLOOKUP($S$25+$W$25,$K$4:$P$120,6,FALSE)-VLOOKUP($S$25+$W$25+$U$25,$K$4:$P$120,6,FALSE))/(($M$2^($W$25))*VLOOKUP($S$25,$K$4:$P$120,5,FALSE))","v":9.6808570007629591},"Vä(m)y",{"$f":"(S27*(($AA$25+1)/($AA$25*2)))+(S26*($AA$25-1)/(2*$AA$25))","v":39.455301470101368},"Vä(m)y:n",{"$f":"(U27*(($AA$25+1)/($AA$25*2)))+(U26*($AA$25-1)/(2*$AA$25))","v":17.899488313335986},"d/Vä(m)y",{"$f":"(W27*(($AA$25+1)/($AA$25*2)))+(W26*($AA$25-1)/(2*$AA$25))","v":14.50644431633661},"d/Vä(m)y:n",{"$f":"(Y27*(($AA$25+1)/($AA$25*2)))+(Y26*($AA$25-1)/(2*$AA$25))","v":9.5329699899505016}]
[23,{"$f":"(IF($B$1=\"c\",TABLA!$D31,TABLA!$K31))*EXP(-(IF($B$1=\"c\",TABLA!$F31,TABLA!$M31)*($B$2-TABLA!$A31)))","v":0.30684240193065709},980984.39675954147,null,23,0.49705669917634138,null,null,null,null,23,497056.69917634135,{"$f":"SUM(L28:$L$120)","v":14624836.89951315},{"$f":"SUM(M28:$M$120)","v":348367654.88511568},783808.34319257725,{"$f":"SUM(O28:O$120)","v":38883559.957168736}]
[24,{"$f":"(IF($B$1=\"c\",TABLA!$D32,TABLA!$K32))*EXP(-(IF($B$1=\"c\",TABLA!$F32,TABLA!$M32)*($B$2-TABLA!$A32)))","v":0.31277882419138597},980683.3891509833,null,24,0.48243124379113633,null,null,null,null,24,482431.24379113637,{"$f":"SUM(L29:$L$120)","v":14127780.200336812},{"$f":"SUM(M29:$M$120)","v":333742817.9856025},775960.3828243271,{"$f":"SUM(O29:O$120)","v":38099751.613976158}]
[25,{"$f":"(IF($B$1=\"c\",TABLA!$D33,TABLA!$K33))*EXP(-(IF($B$1=\"c\",TABLA!$F33,TABLA!$M33)*($B$2-TABLA!$A33)))","v":0.31131400534355758},980376.65215362073,null,25,0.46823334904267011,null,null,null,null,25,468233.3490426701,{"$f":"SUM(L30:$L$120)","v":13645348.956545671},{"$f":"SUM(M30:$M$120)","v":319615037.7852658},768186.43924770062,{"$f":"SUM(O30:O$120)","v":37323791.231151827}]
[26,{"$f":"(IF($B$1=\"c\",TABLA!$D34,TABLA!$K34))*EXP(-(IF($B$1=\"c\",TABLA!$F34,TABLA!$M34)*($B$2-TABLA!$A34)))","v":0.32864408488900793},980071.44717129343,null,26,0.45445396256635356,null,null,null,null,26,454453.96256635356,{"$f":"SUM(L31:$L$120)","v":13177115.607503003},{"$f":"SUM(M31:$M$120)","v":305969688.82872015},760491.4930985017,{"$f":"SUM(O31:O$120)","v":36555604.791904129}]
[27,{"$f":"(IF($B$1=\"c\",TABLA!$D35,TABLA!$K35))*EXP(-(IF($B$1=\"c\",TABLA!$F35,TABLA!$M35)*($B$2-TABLA!$A35)))","v":0.35242054138419715},979749.35248741205,null,27,0.4410724358832056,null,null,null,null,27,441072.43588320562,{"$f":"SUM(L32:$L$120)","v":12722661.644936649},{"$f":"SUM(M32:$M$120)","v":292792573.22121722},752860.57602819428,{"$f":"SUM(O32:O$120)","v":35795113.298805624}]
[28,{"$f":"(IF($B$1=\"c\",TABLA!$D36,TABLA!$K36))*EXP(-(IF($B$1=\"c\",TABLA!$F36,TABLA!$M36)*($B$2-TABLA!$A36)))","v":0.35569831092626203},979404.06869018765,null,28,0.42807475038501175,null,null,null,null,28,428074.75038501172,{"$f":"SUM(L33:$L$120)","v":12281589.209053444},{"$f":"SUM(M33:$M$120)","v":280069911.57628053},745288.5024721669,{"$f":"SUM(O33:O$120)","v":35042252.722777426}]
[29,{"$f":"(IF($B$1=\"c\",TABLA!$D37,TABLA!$K37))*EXP(-(IF($B$1=\"c\",TABLA!$F37,TABLA!$M37)*($B$2-TABLA!$A37)))","v":0.37704398361420061},979055.69631724025,null,29,0.41545872322266952,null,null,null,null,29,415458.72322266951,{"$f":"SUM(L34:$L$120)","v":11853514.458668431},{"$f":"SUM(M34:$M$120)","v":267788322.36722738},737790.1676727169,{"$f":"SUM(O34:O$120)","v":34296964.220305257}]
[30,{"$f":"(IF($B$1=\"c\",TABLA!$D38,TABLA!$K38))*EXP(-(IF($B$1=\"c\",TABLA!$F38,TABLA!$M38)*($B$2-TABLA!$A38)))","v":0.36699999999999999},978686.5492573207,null,30,0.40320590001032858,null,null,null,null,30,403205.90001032857,{"$f":"SUM(L35:$L$120)","v":11438055.735445764},{"$f":"SUM(M35:$M$120)","v":255934807.90855891},730351.67776252714,{"$f":"SUM(O35:O$120)","v":33559174.052632563}]
[31,{"$f":"(IF($B$1=\"c\",TABLA!$D39,TABLA!$K39))*EXP(-(IF($B$1=\"c\",TABLA!$F39,TABLA!$M39)*($B$2-TABLA!$A39)))","v":0.36306374308857764},978327.37129374326,null,31,0.391318372276723,null,null,null,null,31,391318.37227672298,{"$f":"SUM(L36:$L$120)","v":11034849.835435435},{"$f":"SUM(M36:$M$120)","v":244496752.17311317},722995.44802982872,{"$f":"SUM(O36:O$120)","v":32828822.374870032}]
[32,{"$f":"(IF($B$1=\"c\",TABLA!$D40,TABLA!$K40))*EXP(-(IF($B$1=\"c\",TABLA!$F40,TABLA!$M40)*($B$2-TABLA!$A40)))","v":0.33728582991464018},977972.17609635531,null,32,0.37978281433373295,null,null,null,null,32,{"$f":"((1+$M$1)^-K37)*C37","v":379782.81433373294},{"$f":"SUM(L37:$L$120)","v":10643531.463158712},{"$f":"SUM(M37:$M$120)","v":233461902.33767778},715716.12979432615,{"$f":"SUM(O37:O$120)","v":32105826.926840205}]
[33,{"$f":"(IF($B$1=\"c\",TABLA!$D41,TABLA!$K41))*EXP(-(IF($B$1=\"c\",TABLA!$F41,TABLA!$M41)*($B$2-TABLA!$A41)))","v":0.31723462985694517},977642.31993930717,null,33,0.36859681453593501,null,null,null,null,33,368596.814535935,{"$f":"SUM(L38:$L$120)","v":10263748.64882498},{"$f":"SUM(M38:$M$120)","v":222818370.87451905},708528.37229438382,{"$f":"SUM(O38:O$120)","v":31390110.797045879}]
[34,{"$f":"(IF($B$1=\"c\",TABLA!$D42,TABLA!$K42))*EXP(-(IF($B$1=\"c\",TABLA!$F42,TABLA!$M42)*($B$2-TABLA!$A42)))","v":0.33571272106498262},977332.17793980869,null,34,0.35774745908923233,null,null,null,null,34,357747.45908923232,{"$f":"SUM(L39:$L$120)","v":9895151.8342890479},{"$f":"SUM(M39:$M$120)","v":212554622.22569406},701426.86855303391,{"$f":"SUM(O39:O$120)","v":30681582.42475149}]
[35,{"$f":"(IF($B$1=\"c\",TABLA!$D43,TABLA!$K43))*EXP(-(IF($B$1=\"c\",TABLA!$F43,TABLA!$M43)*($B$2-TABLA!$A43)))","v":0.38443500114273516},977004.07509496808,null,35,0.34721102787989061,null,null,null,null,35,347211.02787989058,{"$f":"SUM(L40:$L$120)","v":9537404.3751998134},{"$f":"SUM(M40:$M$120)","v":202659470.39140499},694383.70722618548,{"$f":"SUM(O40:O$120)","v":29980155.556198455}]
[36,{"$f":"(IF($B$1=\"c\",TABLA!$D44,TABLA!$K44))*EXP(-(IF($B$1=\"c\",TABLA!$F44,TABLA!$M44)*($B$2-TABLA!$A44)))","v":0.38950207167942674},976628.48053224257,null,36,0.33696849301746684,null,null,null,null,36,336968.49301746686,{"$f":"SUM(L41:$L$120)","v":9190193.3473199252},{"$f":"SUM(M41:$M$120)","v":193122066.01620519},687377.76413728413,{"$f":"SUM(O41:O$120)","v":29285771.848972272}]
[37,{"$f":"(IF($B$1=\"c\",TABLA!$D45,TABLA!$K45))*EXP(-(IF($B$1=\"c\",TABLA!$F45,TABLA!$M45)*($B$2-TABLA!$A45)))","v":0.38409293910635645},976248.08171581407,null,37,0.32702644960324845,null,null,null,null,37,327026.44960324839,{"$f":"SUM(L42:$L$120)","v":8853224.8543024603},{"$f":"SUM(M42:$M$120)","v":183931872.66888523},680439.05791806686,{"$f":"SUM(O42:O$120)","v":28598394.084834985}]
[38,{"$f":"(IF($B$1=\"c\",TABLA!$D46,TABLA!$K46))*EXP(-(IF($B$1=\"c\",TABLA!$F46,TABLA!$M46)*($B$2-TABLA!$A46)))","v":0.39319882731425804},975873.11172081088,null,38,0.31737945733306294,null,null,null,null,38,317379.45733306295,{"$f":"SUM(L43:$L$120)","v":8526198.4046992119},{"$f":"SUM(M43:$M$120)","v":175078647.81458277},673574.03903110407,{"$f":"SUM(O43:O$120)","v":27917955.026916921}]
[39,{"$f":"(IF($B$1=\"c\",TABLA!$D47,TABLA!$K47))*EXP(-(IF($B$1=\"c\",TABLA!$F47,TABLA!$M47)*($B$2-TABLA!$A47)))","v":0.38821439931692042},975489.39955767477,null,39,0.30801423699284064,null,null,null,null,39,308014.23699284066,{"$f":"SUM(L44:$L$120)","v":8208818.947366152},{"$f":"SUM(M44:$M$120)","v":166552449.40988356},666772.20807672245,{"$f":"SUM(O44:O$120)","v":27244380.987885818}]
[40,{"$f":"(IF($B$1=\"c\",TABLA!$D48,TABLA!$K48))*EXP(-(IF($B$1=\"c\",TABLA!$F48,TABLA!$M48)*($B$2-TABLA!$A48)))","v":0.44581362469272223},975110.70052638545,null,40,0.29892685575810241,null,null,null,null,40,298926.85575810238,{"$f":"SUM(L45:$L$120)","v":7900804.7103733104},{"$f":"SUM(M45:$M$120)","v":158343630.46251741},660042.35403356573,{"$f":"SUM(O45:O$120)","v":26577608.779809095}]
[41,{"$f":"(IF($B$1=\"c\",TABLA!$D49,TABLA!$K49))*EXP(-(IF($B$1=\"c\",TABLA!$F49,TABLA!$M49)*($B$2-TABLA!$A49)))","v":0.4214583275462031},974675.98289050709,null,41,0.29009086416797947,null,null,null,null,41,290090.86416797945,{"$f":"SUM(L46:$L$120)","v":7601877.8546152078},{"$f":"SUM(M46:$M$120)","v":150442825.7521441},653342.77681791119,{"$f":"SUM(O46:O$120)","v":25917566.425775532}]
[42,{"$f":"(IF($B$1=\"c\",TABLA!$D50,TABLA!$K50))*EXP(-(IF($B$1=\"c\",TABLA!$F50,TABLA!$M50)*($B$2-TABLA!$A50)))","v":0.48164384557422973},974265.1975808586,null,42,0.28152291549274833,null,null,null,null,42,281522.91549274832,{"$f":"SUM(L47:$L$120)","v":7311786.9904472288},{"$f":"SUM(M47:$M$120)","v":142840947.89752886},646726.95967490925,{"$f":"SUM(O47:O$120)","v":25264223.648957618}]
[43,{"$f":"(IF($B$1=\"c\",TABLA!$D51,TABLA!$K51))*EXP(-(IF($B$1=\"c\",TABLA!$F51,TABLA!$M51)*($B$2-TABLA!$A51)))","v":0.50422906854408556},973795.94874448655,null,43,0.27319157447875064,null,null,null,null,43,273191.57447875058,{"$f":"SUM(L48:$L$120)","v":7030264.0749544799},{"$f":"SUM(M48:$M$120)","v":135529160.90708163},640139.58928865544,{"$f":"SUM(O48:O$120)","v":24617496.689282708}]
[44,{"$f":"(IF($B$1=\"c\",TABLA!$D52,TABLA!$K52))*EXP(-(IF($B$1=\"c\",TABLA!$F52,TABLA!$M52)*($B$2-TABLA!$A52)))","v":0.52950709039409793},973304.9325202991,null,44,0.26510079936467684,null,null,null,null,44,265100.79936467682,{"$f":"SUM(L49:$L$120)","v":6757072.5004757289},{"$f":"SUM(M49:$M$120)","v":128498896.83212708},633604.99858816189,{"$f":"SUM(O49:O$120)","v":23977357.099994052}]
[45,{"$f":"(IF($B$1=\"c\",TABLA!$D53,TABLA!$K53))*EXP(-(IF($B$1=\"c\",TABLA!$F53,TABLA!$M53)*($B$2-TABLA!$A53)))","v":0.58419588697232638},972789.56065741403,null,45,0.25724313263276122,null,null,null,null,45,257243.13263276123,{"$f":"SUM(L50:$L$120)","v":6491971.7011110513},{"$f":"SUM(M50:$M$120)","v":121741824.33165136},627121.2526736682,{"$f":"SUM(O50:O$120)","v":23343752.101405889}]
[46,{"$f":"(IF($B$1=\"c\",TABLA!$D54,TABLA!$K54))*EXP(-(IF($B$1=\"c\",TABLA!$F54,TABLA!$M54)*($B$2-TABLA!$A54)))","v":0.58317844005100616},972221.26099718839,null,46,0.24960471092497602,null,null,null,null,46,249604.71092497601,{"$f":"SUM(L51:$L$120)","v":6234728.5684782909},{"$f":"SUM(M51:$M$120)","v":115249852.63054028},620669.8920753086,{"$f":"SUM(O51:O$120)","v":22716630.848732222}]
[47,{"$f":"(IF($B$1=\"c\",TABLA!$D55,TABLA!$K55))*EXP(-(IF($B$1=\"c\",TABLA!$F55,TABLA!$M55)*($B$2-TABLA!$A55)))","v":0.62565768436926383},971654.28251881571,null,47,0.24219334644565962,null,null,null,null,47,242193.34644565964,{"$f":"SUM(L52:$L$120)","v":5985123.8575533144},{"$f":"SUM(M52:$M$120)","v":109015124.06206201},614285.52368095005,{"$f":"SUM(O52:O$120)","v":22095960.95665691}]
[48,{"$f":"(IF($B$1=\"c\",TABLA!$D56,TABLA!$K56))*EXP(-(IF($B$1=\"c\",TABLA!$F56,TABLA!$M56)*($B$2-TABLA!$A56)))","v":0.63507763901528624},971046.35955040751,null,48,0.23499205467704157,null,null,null,null,48,234992.05467704157,{"$f":"SUM(L53:$L$120)","v":5742930.5111076543},{"$f":"SUM(M53:$M$120)","v":103030000.20450869},607940.98548263649,{"$f":"SUM(O53:O$120)","v":21481675.432975963}]
[49,{"$f":"(IF($B$1=\"c\",TABLA!$D57,TABLA!$K57))*EXP(-(IF($B$1=\"c\",TABLA!$F57,TABLA!$M57)*($B$2-TABLA!$A57)))","v":0.76057660451825881},970429.66972100991,null,49,0.22800273444443683,null,null,null,null,49,228002.73444443685,{"$f":"SUM(L54:$L$120)","v":5507938.4564306131},{"$f":"SUM(M54:$M$120)","v":97287069.693401024},601656.30453597475,{"$f":"SUM(O54:O$120)","v":20873734.44749333}]
[50,{"$f":"(IF($B$1=\"c\",TABLA!$D58,TABLA!$K58))*EXP(-(IF($B$1=\"c\",TABLA!$F58,TABLA!$M58)*($B$2-TABLA!$A58)))","v":0.86990886350854391},969691.58361788979,null,50,0.22119351543577886,null,null,null,null,50,221193.51543577889,{"$f":"SUM(L55:$L$120)","v":5279935.7219861755},{"$f":"SUM(M55:$M$120)","v":91779131.23697044},595361.81825565,{"$f":"SUM(O55:O$120)","v":20272078.142957356}]
[51,{"$f":"(IF($B$1=\"c\",TABLA!$D59,TABLA!$K59))*EXP(-(IF($B$1=\"c\",TABLA!$F59,TABLA!$M59)*($B$2-TABLA!$A59)))","v":0.96117666481598685},968848.04031443095,null,51,0.21456417207393269,null,null,null,null,51,214564.17207393271,{"$f":"SUM(L56:$L$120)","v":5058742.206550396},{"$f":"SUM(M56:$M$120)","v":86499195.51498425},589068.72416273202,{"$f":"SUM(O56:O$120)","v":19676716.324701704}]
[52,{"$f":"(IF($B$1=\"c\",TABLA!$D60,TABLA!$K60))*EXP(-(IF($B$1=\"c\",TABLA!$F60,TABLA!$M60)*($B$2-TABLA!$A60)))","v":0.98333376792276639},967916.80618632806,null,52,0.20811450291129094,null,null,null,null,52,208114.50291129097,{"$f":"SUM(L57:$L$120)","v":4844178.0344764637},{"$f":"SUM(M57:$M$120)","v":81440453.308433861},582788.90830302506,{"$f":"SUM(O57:O$120)","v":19087647.600538973}]
[53,{"$f":"(IF($B$1=\"c\",TABLA!$D61,TABLA!$K61))*EXP(-(IF($B$1=\"c\",TABLA!$F61,TABLA!$M61)*($B$2-TABLA!$A61)))","v":1.1300738408352986},966965.02090626501,null,53,0.20185422999318819,null,null,null,null,53,201854.2299931882,{"$f":"SUM(L58:$L$120)","v":4636063.5315651726},{"$f":"SUM(M58:$M$120)","v":76596275.273957402},576563.25139390118,{"$f":"SUM(O58:O$120)","v":18504858.692235947}]
[54,{"$f":"(IF($B$1=\"c\",TABLA!$D62,TABLA!$K62))*EXP(-(IF($B$1=\"c\",TABLA!$F62,TABLA!$M62)*($B$2-TABLA!$A62)))","v":1.172898619144876},965872.27903113607,null,54,0.1957535143769038,null,null,null,null,54,195753.5143769038,{"$f":"SUM(L59:$L$120)","v":4434209.3015719848},{"$f":"SUM(M59:$M$120)","v":71960211.742392212},570320.3166920701,{"$f":"SUM(O59:O$120)","v":17928295.44084204}]
[55,{"$f":"(IF($B$1=\"c\",TABLA!$D63,TABLA!$K63))*EXP(-(IF($B$1=\"c\",TABLA!$F63,TABLA!$M63)*($B$2-TABLA!$A63)))","v":1.2351371870312677},964739.40876879019,null,55,0.1898290440293188,null,null,null,null,55,189829.04402931881,{"$f":"SUM(L60:$L$120)","v":4238455.787195079},{"$f":"SUM(M60:$M$120)","v":67526002.440820262},564120.79277257738,{"$f":"SUM(O60:O$120)","v":17357975.124149971}]
[56,{"$f":"(IF($B$1=\"c\",TABLA!$D64,TABLA!$K64))*EXP(-(IF($B$1=\"c\",TABLA!$F64,TABLA!$M64)*($B$2-TABLA!$A64)))","v":1.2570950777515812},963547.82324922527,null,56,0.18407240691054333,null,null,null,null,56,184072.40691054333,{"$f":"SUM(L61:$L$120)","v":4048626.7431657603},{"$f":"SUM(M61:$M$120)","v":63287546.653625168},557953.89002671395,{"$f":"SUM(O61:O$120)","v":16793854.331377391}]
[57,{"$f":"(IF($B$1=\"c\",TABLA!$D65,TABLA!$K65))*EXP(-(IF($B$1=\"c\",TABLA!$F65,TABLA!$M65)*($B$2-TABLA!$A65)))","v":1.3789857513937769},962336.55202344037,null,57,0.1784864178581225,null,null,null,null,57,178486.4178581225,{"$f":"SUM(L62:$L$120)","v":3864554.336255217},{"$f":"SUM(M62:$M$120)","v":59238919.910459414},551842.27059874556,{"$f":"SUM(O62:O$120)","v":16235900.441350674}]
[58,{"$f":"(IF($B$1=\"c\",TABLA!$D66,TABLA!$K66))*EXP(-(IF($B$1=\"c\",TABLA!$F66,TABLA!$M66)*($B$2-TABLA!$A66)))","v":1.4847049693996419},961009.50363015465,null,58,0.173048822942795,null,null,null,null,58,173048.822942795,{"$f":"SUM(L63:$L$120)","v":3686067.9183970951},{"$f":"SUM(M63:$M$120)","v":55374365.574204184},545730.98420386866,{"$f":"SUM(O63:O$120)","v":15684058.170751927}]
[59,{"$f":"(IF($B$1=\"c\",TABLA!$D67,TABLA!$K67))*EXP(-(IF($B$1=\"c\",TABLA!$F67,TABLA!$M67)*($B$2-TABLA!$A67)))","v":1.5695062940325055},959582.68804447469,null,59,0.16775912281109034,null,null,null,null,59,167759.12281109035,{"$f":"SUM(L64:$L$120)","v":3513019.0954543003},{"$f":"SUM(M64:$M$120)","v":51688297.655807093},539630.24212976603,{"$f":"SUM(O64:O$120)","v":15138327.18654806}]
[60,{"$f":"(IF($B$1=\"c\",TABLA!$D68,TABLA!$K68))*EXP(-(IF($B$1=\"c\",TABLA!$F68,TABLA!$M68)*($B$2-TABLA!$A68)))","v":1.6666397244069431},958076.61697594426,null,60,0.16261730467180288,null,null,null,null,60,162617.30467180288,{"$f":"SUM(L65:$L$120)","v":3345259.9726432101},{"$f":"SUM(M65:$M$120)","v":48175278.560352802},533552.38334918348,{"$f":"SUM(O65:O$120)","v":14598696.944418291}]
[61,{"$f":"(IF($B$1=\"c\",TABLA!$D69,TABLA!$K69))*EXP(-(IF($B$1=\"c\",TABLA!$F69,TABLA!$M69)*($B$2-TABLA!$A69)))","v":1.7711049555742604},956479.8484270667,null,61,0.1576177477786028,null,null,null,null,61,157617.74777860282,{"$f":"SUM(L66:$L$120)","v":3182642.6679714071},{"$f":"SUM(M66:$M$120)","v":44830018.587709591},527491.65691949776,{"$f":"SUM(O66:O$120)","v":14065144.561069107}]
[62,{"$f":"(IF($B$1=\"c\",TABLA!$D70,TABLA!$K70))*EXP(-(IF($B$1=\"c\",TABLA!$F70,TABLA!$M70)*($B$2-TABLA!$A70)))","v":1.917464107171776},954785.82222761051,null,62,0.15275591281983075,null,null,null,null,62,152755.91281983073,{"$f":"SUM(L67:$L$120)","v":3025024.9201928042},{"$f":"SUM(M67:$M$120)","v":41647375.919738188},521445.20593062282,{"$f":"SUM(O67:O$120)","v":13537652.904149609}]
[63,{"$f":"(IF($B$1=\"c\",TABLA!$D71,TABLA!$K71))*EXP(-(IF($B$1=\"c\",TABLA!$F71,TABLA!$M71)*($B$2-TABLA!$A71)))","v":1.9260427918834515},952955.05468345259,null,63,0.14802233867945672,null,null,null,null,63,148022.33867945673,{"$f":"SUM(L68:$L$120)","v":2872269.0073729735},{"$f":"SUM(M68:$M$120)","v":38622350.999545373},515392.48595503089,{"$f":"SUM(O68:O$120)","v":13016207.698218988}]
[64,{"$f":"(IF($B$1=\"c\",TABLA!$D72,TABLA!$K72))*EXP(-(IF($B$1=\"c\",TABLA!$F72,TABLA!$M72)*($B$2-TABLA!$A72)))","v":2.0635592914484522},951119.62246939063,null,64,0.14343421487476257,null,null,null,null,64,{"$f":"((1+$M$1)^-K69)*C69","v":143434.21487476258},{"$f":"SUM(L69:$L$120)","v":2724246.6686935169},{"$f":"SUM(M69:$M$120)","v":35750081.992172405},509405.64498244249,{"$f":"SUM(O69:O$120)","v":12500815.212263955}]
[65,{"$f":"(IF($B$1=\"c\",TABLA!$D73,TABLA!$K73))*EXP(-(IF($B$1=\"c\",TABLA!$F73,TABLA!$M73)*($B$2-TABLA!$A73)))","v":2.2723148692675492},949156.93073516502,null,65,{"$f":"((1+$G$2)^-E70)*(LOOKUP($G$1+E70,A:A,C:C)/LOOKUP($G$1,A:A,C:C))","v":0.13896915521159822},null,null,null,null,65,138969.15521159823,{"$f":"SUM(L70:$L$120)","v":2580812.4538187538},{"$f":"SUM(M70:$M$120)","v":33025835.323478878},{"$f":"($M$2^K70)*L70","v":503418.976073044},{"$f":"SUM(O70:O$120)","v":11991409.567281516}]
[66,{"$f":"(IF($B$1=\"c\",TABLA!$D74,TABLA!$K74))*EXP(-(IF($B$1=\"c\",TABLA!$F74,TABLA!$M74)*($B$2-TABLA!$A74)))","v":2.4609661504098463},{"$f":"C70*(1-(B70/1000))","v":947000.14732818713},null,66,0.13461492576101103,null,null,null,null,66,134614.92576101102,{"$f":"SUM(L71:$L$120)","v":2441843.2986071557},{"$f":"SUM(M71:$M$120)","v":30445022.869660132},497398.59285554028,{"$f":"SUM(O71:O$120)","v":11487990.591208471}]
[67,{"$f":"(IF($B$1=\"c\",TABLA!$D75,TABLA!$K75))*EXP(-(IF($B$1=\"c\",TABLA!$F75,TABLA!$M75)*($B$2-TABLA!$A75)))","v":2.6559674449643023},944669.6120211794,null,67,0.1303724689178381,null,null,null,null,67,130372.46891783809,{"$f":"SUM(L72:$L$120)","v":2307228.3728461452},{"$f":"SUM(M72:$M$120)","v":28003179.571052976},491357.28348579275,{"$f":"SUM(O72:O$120)","v":10990591.99835293}]
[68,{"$f":"(IF($B$1=\"c\",TABLA!$D76,TABLA!$K76))*EXP(-(IF($B$1=\"c\",TABLA!$F76,TABLA!$M76)*($B$2-TABLA!$A76)))","v":2.8746460273373073},942160.60028540413,null,68,0.12623903289774049,null,null,null,null,68,126239.0328977405,{"$f":"SUM(L73:$L$120)","v":2176855.9039283069},{"$f":"SUM(M73:$M$120)","v":25695951.198206827},485294.46565800835,{"$f":"SUM(O73:O$120)","v":10499234.714867137}]
[69,{"$f":"(IF($B$1=\"c\",TABLA!$D77,TABLA!$K77))*EXP(-(IF($B$1=\"c\",TABLA!$F77,TABLA!$M77)*($B$2-TABLA!$A77)))","v":3.1695473469912074},939452.22205867991,null,69,0.12220984501293798,null,null,null,null,69,122209.84501293796,{"$f":"SUM(L74:$L$120)","v":2050616.8710305674},{"$f":"SUM(M74:$M$120)","v":23519095.294278517},479201.36326914578,{"$f":"SUM(O74:O$120)","v":10013940.24920913}]
[70,{"$f":"(IF($B$1=\"c\",TABLA!$D78,TABLA!$K78))*EXP(-(IF($B$1=\"c\",TABLA!$F78,TABLA!$M78)*($B$2-TABLA!$A78)))","v":3.4323151861295571},936474.58376062883,null,70,0.11827426710961264,null,null,null,null,70,118274.26710961263,{"$f":"SUM(L75:$L$120)","v":1928407.0260176298},{"$f":"SUM(M75:$M$120)","v":21468478.423247948},473044.81756962324,{"$f":"SUM(O75:O$120)","v":9534738.8859399855}]
[71,{"$f":"(IF($B$1=\"c\",TABLA!$D79,TABLA!$K79))*EXP(-(IF($B$1=\"c\",TABLA!$F79,TABLA!$M79)*($B$2-TABLA!$A79)))","v":3.8333814363971861},933260.30782536289,null,71,0.11443525489949898,null,null,null,null,71,114435.25489949898,{"$f":"SUM(L76:$L$120)","v":1810132.7589080168},{"$f":"SUM(M76:$M$120)","v":19540071.397230312},466844.27401138854,{"$f":"SUM(O76:O$120)","v":9061694.0683703646}]
[72,{"$f":"(IF($B$1=\"c\",TABLA!$D80,TABLA!$K80))*EXP(-(IF($B$1=\"c\",TABLA!$F80,TABLA!$M80)*($B$2-TABLA!$A80)))","v":4.2038021800723087},929682.76508601883,null,72,0.11067629215310473,null,null,null,null,72,110676.29215310473,{"$f":"SUM(L77:$L$120)","v":1695697.5040085178},{"$f":"SUM(M77:$M$120)","v":17729938.638322301},460539.58783928078,{"$f":"SUM(O77:O$120)","v":8594849.7943589762}]
[73,{"$f":"(IF($B$1=\"c\",TABLA!$D81,TABLA!$K81))*EXP(-(IF($B$1=\"c\",TABLA!$F81,TABLA!$M81)*($B$2-TABLA!$A81)))","v":4.741649714396706},925774.56265137461,null,73,0.10700100088822251,null,null,null,null,73,107001.00088822251,{"$f":"SUM(L78:$L$120)","v":1585021.2118554132},{"$f":"SUM(M78:$M$120)","v":16034241.134313786},454151.10866624326,{"$f":"SUM(O78:O$120)","v":8134310.2065196987}]
[74,{"$f":"(IF($B$1=\"c\",TABLA!$D82,TABLA!$K82))*EXP(-(IF($B$1=\"c\",TABLA!$F82,TABLA!$M82)*($B$2-TABLA!$A82)))","v":5.5296825685549384},921384.863960783,null,74,0.10339188312904925,null,null,null,null,74,103391.88312904925,{"$f":"SUM(L79:$L$120)","v":1478020.2109671903},{"$f":"SUM(M79:$M$120)","v":14449219.922458375},447609.35617026605,{"$f":"SUM(O79:O$120)","v":7680159.0978534538}]
[75,{"$f":"(IF($B$1=\"c\",TABLA!$D83,TABLA!$K83))*EXP(-(IF($B$1=\"c\",TABLA!$F83,TABLA!$M83)*($B$2-TABLA!$A83)))","v":6.4825262254994396},916289.89813960867,null,75,9.9825396927359672E-2,null,null,null,null,75,99825.396927359659,{"$f":"SUM(L80:$L$120)","v":1374628.3278381412},{"$f":"SUM(M80:$M$120)","v":12971199.711491182},440812.52707402676,{"$f":"SUM(O80:O$120)","v":7232549.7416831888}]
[76,{"$f":"(IF($B$1=\"c\",TABLA!$D84,TABLA!$K84))*EXP(-(IF($B$1=\"c\",TABLA!$F84,TABLA!$M84)*($B$2-TABLA!$A84)))","v":7.6511277330727756},910350.02484475845,null,76,9.6289588518259403E-2,null,null,null,null,76,96289.588518259407,{"$f":"SUM(L81:$L$120)","v":1274802.9309107813},{"$f":"SUM(M81:$M$120)","v":11596571.383653045},433702.95851735509,{"$f":"SUM(O81:O$120)","v":6791737.214609161}]
[77,{"$f":"(IF($B$1=\"c\",TABLA!$D85,TABLA!$K85))*EXP(-(IF($B$1=\"c\",TABLA!$F85,TABLA!$M85)*($B$2-TABLA!$A85)))","v":9.0717226220741907},903384.82052286528,null,77,9.2769771434117673E-2,null,null,null,null,77,92769.771434117662,{"$f":"SUM(L82:$L$120)","v":1178513.3423925217},{"$f":"SUM(M82:$M$120)","v":10321768.452742264},426206.15011572605,{"$f":"SUM(O82:O$120)","v":6358034.2560918061}]
[78,{"$f":"(IF($B$1=\"c\",TABLA!$D86,TABLA!$K86))*EXP(-(IF($B$1=\"c\",TABLA!$F86,TABLA!$M86)*($B$2-TABLA!$A86)))","v":10.663183981520897},895189.5640100895,null,null,{"$f":"SUM(F5:F82)","v":30.227593161724091},null,null,null,null,78,89250.669708693298,{"$f":"SUM(L83:$L$120)","v":1085743.5709584041},{"$f":"SUM(M83:$M$120)","v":9143255.1103497408},418239.34045135439,{"$f":"SUM(O83:O$120)","v":5931828.1059760805}]
[79,{"$f":"(IF($B$1=\"c\",TABLA!$D87,TABLA!$K87))*EXP(-(IF($B$1=\"c\",TABLA!$F87,TABLA!$M87)*($B$2-TABLA!$A87)))","v":12.635172247731802},885643.9929907124,null,null,null,null,null,null,null,79,85727.158637976259,{"$f":"SUM(L84:$L$120)","v":996492.90124971059},{"$f":"SUM(M84:$M$120)","v":8057511.5393913351},409762.2999651726,{"$f":"SUM(O84:O$120)","v":5513588.7655247254}]
[80,{"$f":"(IF($B$1=\"c\",TABLA!$D88,TABLA!$K88))*EXP(-(IF($B$1=\"c\",TABLA!$F88,TABLA!$M88)*($B$2-TABLA!$A88)))","v":15.245549100952987},874453.72858910577,null,null,null,null,null,null,null,80,82178.622545899823,{"$f":"SUM(L85:$L$120)","v":910765.74261173431},{"$f":"SUM(M85:$M$120)","v":7061018.6381416246},400656.87415434537,{"$f":"SUM(O85:O$120)","v":5103826.4655595524}]
[81,{"$f":"(IF($B$1=\"c\",TABLA!$D89,TABLA!$K89))*EXP(-(IF($B$1=\"c\",TABLA!$F89,TABLA!$M89)*($B$2-TABLA!$A89)))","v":18.091733871471622},861122.20133338915,null,null,null,null,null,null,null,81,78568.703224104494,{"$f":"SUM(L86:$L$120)","v":828587.12006583449},{"$f":"SUM(M86:$M$120)","v":6150252.8955298886},390718.07078536582,{"$f":"SUM(O86:O$120)","v":4703169.5914052073}]
[82,{"$f":"(IF($B$1=\"c\",TABLA!$D90,TABLA!$K90))*EXP(-(IF($B$1=\"c\",TABLA!$F90,TABLA!$M90)*($B$2-TABLA!$A90)))","v":20.932064650711755},845543.00763604965,null,null,null,null,null,null,null,82,74900.251606550824,{"$f":"SUM(L87:$L$120)","v":750018.41684173013},{"$f":"SUM(M87:$M$120)","v":5321665.7754640561},379924.55291120481,{"$f":"SUM(O87:O$120)","v":4312451.5206198413}]
[83,{"$f":"(IF($B$1=\"c\",TABLA!$D91,TABLA!$K91))*EXP(-(IF($B$1=\"c\",TABLA!$F91,TABLA!$M91)*($B$2-TABLA!$A91)))","v":24.710073593729327},827844.04673525458,null,null,null,null,null,null,null,83,71196.538541328089,{"$f":"SUM(L88:$L$120)","v":675118.16523517924},{"$f":"SUM(M88:$M$120)","v":4571647.3586223256},368360.56947516528,{"$f":"SUM(O88:O$120)","v":3932526.9677086347}]
[84,{"$f":"(IF($B$1=\"c\",TABLA!$D92,TABLA!$K92))*EXP(-(IF($B$1=\"c\",TABLA!$F92,TABLA!$M92)*($B$2-TABLA!$A92)))","v":29.573560206271669},807387.95941629575,null,null,null,null,null,null,null,84,67414.822169274834,{"$f":"SUM(L89:$L$120)","v":603921.6266938512},{"$f":"SUM(M89:$M$120)","v":3896529.193387148},355770.40752261551,{"$f":"SUM(O89:O$120)","v":3564166.39823347}]
[85,{"$f":"(IF($B$1=\"c\",TABLA!$D93,TABLA!$K93))*EXP(-(IF($B$1=\"c\",TABLA!$F93,TABLA!$M93)*($B$2-TABLA!$A93)))","v":34.849067660147064},783510.6229886791,null,null,null,null,null,null,null,85,63515.65618160845,{"$f":"SUM(L90:$L$120)","v":536506.80452457629},{"$f":"SUM(M90:$M$120)","v":3292607.5666932967},341897.0778206393,{"$f":"SUM(O90:O$120)","v":3208395.9907108541}]
[86,{"$f":"(IF($B$1=\"c\",TABLA!$D94,TABLA!$K94))*EXP(-(IF($B$1=\"c\",TABLA!$F94,TABLA!$M94)*($B$2-TABLA!$A94)))","v":40.391191614798529},756206.0082757026,null,null,null,null,null,null,null,86,59516.693962967889,{"$f":"SUM(L91:$L$120)","v":472991.14834296779},{"$f":"SUM(M91:$M$120)","v":2756100.7621687204},326778.57193331886,{"$f":"SUM(O91:O$120)","v":2866498.9128902149}]
[87,{"$f":"(IF($B$1=\"c\",TABLA!$D95,TABLA!$K95))*EXP(-(IF($B$1=\"c\",TABLA!$F95,TABLA!$M95)*($B$2-TABLA!$A95)))","v":47.384964992222521},725661.94649517676,null,null,null,null,null,null,null,87,55449.265798864391,{"$f":"SUM(L92:$L$120)","v":413474.45437999989},{"$f":"SUM(M92:$M$120)","v":2283109.6138257524},310535.13392148039,{"$f":"SUM(O92:O$120)","v":2539720.3409568961}]
[88,{"$f":"(IF($B$1=\"c\",TABLA!$D96,TABLA!$K96))*EXP(-(IF($B$1=\"c\",TABLA!$F96,TABLA!$M96)*($B$2-TABLA!$A96)))","v":54.941706914329771},691276.48056431476,null,null,null,null,null,null,null,88,51283.305126350264,{"$f":"SUM(L93:$L$120)","v":358025.18858113553},{"$f":"SUM(M93:$M$120)","v":1869635.1594457524},292948.39438950596,{"$f":"SUM(O93:O$120)","v":2229185.2070354149}]
[89,{"$f":"(IF($B$1=\"c\",TABLA!$D97,TABLA!$K97))*EXP(-(IF($B$1=\"c\",TABLA!$F97,TABLA!$M97)*($B$2-TABLA!$A97)))","v":60.581874621349549},653296.5707723808,null,null,null,null,null,null,null,89,47054.090103398237,{"$f":"SUM(L94:$L$120)","v":306741.88345478522},{"$f":"SUM(M94:$M$120)","v":1511609.9708646168},274165.41335457569,{"$f":"SUM(O94:O$120)","v":1936236.8126459089}]
[90,{"$f":"(IF($B$1=\"c\",TABLA!$D98,TABLA!$K98))*EXP(-(IF($B$1=\"c\",TABLA!$F98,TABLA!$M98)*($B$2-TABLA!$A98)))","v":71.018364020313385},613718.63983129081,null,null,null,null,null,null,null,90,42915.985549837351,{"$f":"SUM(L95:$L$120)","v":259687.79335138699},{"$f":"SUM(M95:$M$120)","v":1204868.0874098316},255055.41536928411,{"$f":"SUM(O95:O$120)","v":1662071.3992913333}]
[91,{"$f":"(IF($B$1=\"c\",TABLA!$D99,TABLA!$K99))*EXP(-(IF($B$1=\"c\",TABLA!$F99,TABLA!$M99)*($B$2-TABLA!$A99)))","v":83.20100455935038},570133.34606170061,null,null,null,null,null,null,null,91,38706.953850260681,{"$f":"SUM(L96:$L$120)","v":216771.80780154967},{"$f":"SUM(M96:$M$120)","v":945180.29405844479},234641.39123877746,{"$f":"SUM(O96:O$120)","v":1407015.9839220494}]
[92,{"$f":"(IF($B$1=\"c\",TABLA!$D100,TABLA!$K100))*EXP(-(IF($B$1=\"c\",TABLA!$F100,TABLA!$M100)*($B$2-TABLA!$A100)))","v":97.282081424358935},522697.67893658334,null,null,null,null,null,null,null,92,34452.909132511239,{"$f":"SUM(L97:$L$120)","v":178064.85395128897},{"$f":"SUM(M97:$M$120)","v":728408.48625689524},213030.45787576487,{"$f":"SUM(O97:O$120)","v":1172374.592683272}]
[93,{"$f":"(IF($B$1=\"c\",TABLA!$D101,TABLA!$K101))*EXP(-(IF($B$1=\"c\",TABLA!$F101,TABLA!$M101)*($B$2-TABLA!$A101)))","v":113.48239367627612},471848.56077395123,null,null,null,null,null,null,null,93,30195.396525219658,{"$f":"SUM(L98:$L$120)","v":143611.9448187777},{"$f":"SUM(M98:$M$120)","v":550343.63230560627},190439.35898773087,{"$f":"SUM(O98:O$120)","v":959344.13480750739}]
[94,{"$f":"(IF($B$1=\"c\",TABLA!$D102,TABLA!$K102))*EXP(-(IF($B$1=\"c\",TABLA!$F102,TABLA!$M102)*($B$2-TABLA!$A102)))","v":133.37251978836187},418302.05664461741,null,null,null,null,null,null,null,94,25989.078300517878,{"$f":"SUM(L99:$L$120)","v":113416.54829355808},{"$f":"SUM(M99:$M$120)","v":406731.68748682836},167188.73939147577,{"$f":"SUM(O99:O$120)","v":768904.77581977646}]
[95,{"$f":"(IF($B$1=\"c\",TABLA!$D103,TABLA!$K103))*EXP(-(IF($B$1=\"c\",TABLA!$F103,TABLA!$M103)*($B$2-TABLA!$A103)))","v":156.37697211682126},362512.05731727072,null,null,null,null,null,null,null,95,21866.844117088127,{"$f":"SUM(L100:$L$120)","v":87427.469993040198},{"$f":"SUM(M100:$M$120)","v":293315.1391932703},143483.65345375412,{"$f":"SUM(O100:O$120)","v":601716.03642830055}]
[96,{"$f":"(IF($B$1=\"c\",TABLA!$D104,TABLA!$K104))*EXP(-(IF($B$1=\"c\",TABLA!$F104,TABLA!$M104)*($B$2-TABLA!$A104)))","v":182.95068094826769},305823.51943815633,null,null,null,null,null,null,null,96,{"$f":"((1+$M$1)^-K101)*C101","v":17910.07111097802},{"$f":"SUM(L101:$L$120)","v":65560.625875952072},{"$f":"SUM(M101:$M$120)","v":205887.66920022998},119870.90918637352,{"$f":"SUM(O101:O$120)","v":458232.3829745464}]
[97,{"$f":"(IF($B$1=\"c\",TABLA!$D105,TABLA!$K105))*EXP(-(IF($B$1=\"c\",TABLA!$F105,TABLA!$M105)*($B$2-TABLA!$A105)))","v":213.62037245949355},249872.89830694985,null,null,null,null,null,null,null,97,14207.195539216207,{"$f":"SUM(L102:$L$120)","v":47650.554764974026},{"$f":"SUM(M102:$M$120)","v":140327.04332427797},96989.566620713886,{"$f":"SUM(O102:O$120)","v":338361.47378817294}]
[98,{"$f":"(IF($B$1=\"c\",TABLA!$D106,TABLA!$K106))*EXP(-(IF($B$1=\"c\",TABLA!$F106,TABLA!$M106)*($B$2-TABLA!$A106)))","v":248.98975881306316},196494.95670308606,null,null,null,null,null,null,null,98,10846.843821867949,{"$f":"SUM(L103:$L$120)","v":33443.359225757813},{"$f":"SUM(M103:$M$120)","v":92676.488559303965},75530.127825245028,{"$f":"SUM(O103:O$120)","v":241371.90716745911}]
[99,{"$f":"(IF($B$1=\"c\",TABLA!$D107,TABLA!$K107))*EXP(-(IF($B$1=\"c\",TABLA!$F107,TABLA!$M107)*($B$2-TABLA!$A107)))","v":290.36900000000003},147569.72482560138,null,null,null,null,null,null,null,99,7908.8260143476537,{"$f":"SUM(L104:$L$120)","v":22596.515403889876},{"$f":"SUM(M104:$M$120)","v":59233.129333546123},56173.182043898814,{"$f":"SUM(O104:O$120)","v":165841.77934221408}]
[100,{"$f":"(IF($B$1=\"c\",TABLA!$D108,TABLA!$K108))*EXP(-(IF($B$1=\"c\",TABLA!$F108,TABLA!$M108)*($B$2-TABLA!$A108)))","v":312.166},104720.05139771632,null,null,null,null,null,null,null,100,5448.8816634830482,{"$f":"SUM(L105:$L$120)","v":14687.689389542224},{"$f":"SUM(M105:$M$120)","v":36636.613929656247},39475.219392168772,{"$f":"SUM(O105:O$120)","v":109668.59729831529}]
[101,{"$f":"(IF($B$1=\"c\",TABLA!$D109,TABLA!$K109))*EXP(-(IF($B$1=\"c\",TABLA!$F109,TABLA!$M109)*($B$2-TABLA!$A109)))","v":342.48899999999998},72030.011833096811,null,null,null,null,null,null,null,101,3638.76317487398,{"$f":"SUM(L106:$L$120)","v":9238.8077260591763},{"$f":"SUM(M106:$M$120)","v":21948.924540114047},26888.782540292119,{"$f":"SUM(O106:O$120)","v":70193.377906146517}]
[102,{"$f":"(IF($B$1=\"c\",TABLA!$D110,TABLA!$K110))*EXP(-(IF($B$1=\"c\",TABLA!$F110,TABLA!$M110)*($B$2-TABLA!$A110)))","v":365.95600000000002},47360.525110391311,null,null,null,null,null,null,null,102,2322.8415668685102,{"$f":"SUM(L107:$L$120)","v":5600.0445511851949},{"$f":"SUM(M107:$M$120)","v":12710.11681405486},17508.023012414575,{"$f":"SUM(O107:O$120)","v":43304.595365854373}]
[103,{"$f":"(IF($B$1=\"c\",TABLA!$D111,TABLA!$K111))*EXP(-(IF($B$1=\"c\",TABLA!$F111,TABLA!$M111)*($B$2-TABLA!$A111)))","v":389.95699999999999},30028.656783092949,null,null,null,null,null,null,null,103,1429.8871441005604,{"$f":"SUM(L108:$L$120)","v":3277.2029843166847},{"$f":"SUM(M108:$M$120)","v":7110.0722628696685},10993.081632758298,{"$f":"SUM(O108:O$120)","v":25796.572353439795}]
[104,{"$f":"(IF($B$1=\"c\",TABLA!$D112,TABLA!$K112))*EXP(-(IF($B$1=\"c\",TABLA!$F112,TABLA!$M112)*($B$2-TABLA!$A112)))","v":414.47500000000002},18318.771869928372,null,null,null,null,null,null,null,104,846.88606121217333,{"$f":"SUM(L109:$L$120)","v":1847.3158402161241},{"$f":"SUM(M109:$M$120)","v":3832.8692785529834},6641.1432509345923,{"$f":"SUM(O109:O$120)","v":14803.490720681499}]
[105,{"$f":"(IF($B$1=\"c\",TABLA!$D113,TABLA!$K113))*EXP(-(IF($B$1=\"c\",TABLA!$F113,TABLA!$M113)*($B$2-TABLA!$A113)))","v":439.50200000000001},10726.09889913981,null,null,null,null,null,null,null,105,481.4300592148133,{"$f":"SUM(L110:$L$120)","v":1000.4297790039511},{"$f":"SUM(M110:$M$120)","v":1985.5534383368592},3850.8024369354816,{"$f":"SUM(O110:O$120)","v":8162.3474697469073}]
[106,{"$f":"(IF($B$1=\"c\",TABLA!$D114,TABLA!$K114))*EXP(-(IF($B$1=\"c\",TABLA!$F114,TABLA!$M114)*($B$2-TABLA!$A114)))","v":465.04300000000001},6011.9569807700645,null,null,null,null,null,null,null,106,261.98115080561587,{"$f":"SUM(L111:$L$120)","v":518.99971978913788},{"$f":"SUM(M111:$M$120)","v":985.12365933290823},2137.4120442557396,{"$f":"SUM(O111:O$120)","v":4311.5450328114257}]
[107,{"$f":"(IF($B$1=\"c\",TABLA!$D115,TABLA!$K115))*EXP(-(IF($B$1=\"c\",TABLA!$F115,TABLA!$M115)*($B$2-TABLA!$A115)))","v":491.11399999999998},3216.1384705618116,null,null,null,null,null,null,null,107,136.06665096264064,{"$f":"SUM(L112:$L$120)","v":257.01856898352202},{"$f":"SUM(M112:$M$120)","v":466.12393954377029},1132.3223355903847,{"$f":"SUM(O112:O$120)","v":2174.1329885556847}]
[108,{"$f":"(IF($B$1=\"c\",TABLA!$D116,TABLA!$K116))*EXP(-(IF($B$1=\"c\",TABLA!$F116,TABLA!$M116)*($B$2-TABLA!$A116)))","v":518.64800000000002},1636.6478417303179,null,null,null,null,null,null,null,108,67.225644409489675,{"$f":"SUM(L113:$L$120)","v":120.95191802088137},{"$f":"SUM(M113:$M$120)","v":209.10537056024833},570.62858616566382,{"$f":"SUM(O113:O$120)","v":1041.8106529653003}]
[109,{"$f":"(IF($B$1=\"c\",TABLA!$D117,TABLA!$K117))*EXP(-(IF($B$1=\"c\",TABLA!$F117,TABLA!$M117)*($B$2-TABLA!$A117)))","v":547.72400000000005},787.803711912572,null,null,null,null,null,null,null,109,31.416697463880265,{"$f":"SUM(L114:$L$120)","v":53.726273611391676},{"$f":"SUM(M114:$M$120)","v":88.153452539366967},272.00648100211151,{"$f":"SUM(O114:O$120)","v":471.18206679963657}]
[110,{"$f":"(IF($B$1=\"c\",TABLA!$D118,TABLA!$K118))*EXP(-(IF($B$1=\"c\",TABLA!$F118,TABLA!$M118)*($B$2-TABLA!$A118)))","v":578.43100000000004},356.30471160897031,null,null,null,null,null,null,null,110,13.79516336133389,{"$f":"SUM(L115:$L$120)","v":22.309576147511414},{"$f":"SUM(M115:$M$120)","v":34.427178927975284},121.82761482111182,{"$f":"SUM(O115:O$120)","v":199.17558579752503}]
[111,{"$f":"(IF($B$1=\"c\",TABLA!$D119,TABLA!$K119))*EXP(-(IF($B$1=\"c\",TABLA!$F119,TABLA!$M119)*($B$2-TABLA!$A119)))","v":610.85900000000004},150.207020968282,null,null,null,null,null,null,null,111,5.6462264301690919,{"$f":"SUM(L116:$L$120)","v":8.5144127861775232},{"$f":"SUM(M116:$M$120)","v":12.117602780463871},50.860117152982212,{"$f":"SUM(O116:O$120)","v":77.347970976413194}]
[112,{"$f":"(IF($B$1=\"c\",TABLA!$D120,TABLA!$K120))*EXP(-(IF($B$1=\"c\",TABLA!$F120,TABLA!$M120)*($B$2-TABLA!$A120)))","v":645.10599999999999},58.451710346618221,null,null,null,null,null,null,null,112,2.1331827177305152,{"$f":"SUM(L117:$L$120)","v":2.8681863560084313},{"$f":"SUM(M117:$M$120)","v":3.6031899942863475},19.599603869911874,{"$f":"SUM(O117:O$120)","v":26.487853823430978}]
[113,{"$f":"(IF($B$1=\"c\",TABLA!$D121,TABLA!$K121))*EXP(-(IF($B$1=\"c\",TABLA!$F121,TABLA!$M121)*($B$2-TABLA!$A121)))","v":1000},20.744161291752729,null,null,null,null,null,null,null,113,0.73500363827791626,{"$f":"SUM(L118:$L$120)","v":0.73500363827791626},{"$f":"SUM(M118:$M$120)","v":0.73500363827791626},6.8882499535191037,{"$f":"SUM(O118:O$120)","v":6.8882499535191037}]
[114,{"$f":"(IF($B$1=\"c\",TABLA!$D122,TABLA!$K122))*EXP(-(IF($B$1=\"c\",TABLA!$F122,TABLA!$M122)*($B$2-TABLA!$A122)))","v":0},0,null,null,null,null,null,null,null,114,0,{"$f":"SUM(L119:$L$120)","v":0},{"$f":"SUM(M119:$M$120)","v":0},0,{"$f":"SUM(O119:O$120)","v":0}]
[115,{"$f":"(IF($B$1=\"c\",TABLA!$D123,TABLA!$K123))*EXP(-(IF($B$1=\"c\",TABLA!$F123,TABLA!$M123)*($B$2-TABLA!$A123)))","v":0},0,null,null,null,null,null,null,null,115,0,{"$f":"SUM(L120:$L$120)","v":0},{"$f":"SUM(M120:$M$120)","v":0},0,{"$f":"SUM(O120:O$120)","v":0}]