{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["Tabla","AntiMartingala","MONTECARLO"],"not_rendered":{"charts":0,"images":9,"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":16,"n_cols":16,"rows_kept":16,"cut":false,"hidden":false,"merged":[[4,1,5,1],[4,2,5,2],[4,3,4,12],[3,1,3,12]]}
[]
[]
[]
[null,"Nº OPER. NECESARIAS PARA OBTENER UNA RACHA DE OPERACIONES GANADORAS"]
[null,"Operaciones\nConsecutivas","Nº Pérdidas\nCompensadas","Porcentaje de Aciertos de nuestro Sistema de Trading",null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,0.35,0.4,0.45,0.5,0.55000000000000004,0.6,0.65,0.7,0.75,0.8,null,{"$f":"+O5+1","v":2},{"$f":"+P5*2","v":2}]
[null,3,{"$f":"SUM($P$5:P7)","v":7},{"$f":"1/(D$6^$B7)","v":23.32361516034986},{"$f":"1/(E$6^$B7)","v":15.624999999999996},{"$f":"1/(F$6^$B7)","v":10.973936899862824},8,6.0105184072126203,4.6296296296296298,3.6413290851160665,2.9154518950437325,2.3703703703703702,1.9531249999999996,null,{"$f":"+O6+1","v":3},{"$f":"+P6*2","v":4}]
[null,4,{"$f":"SUM($P$5:P8)","v":15},{"$f":"1/(D$6^$B8)","v":66.638900458142459},39.062499999999986,24.386526444139609,16,10.928215285841128,7.7160493827160499,5.6020447463324103,4.1649312786339037,3.1604938271604937,2.4414062499999991,null,4,8]
[null,5,{"$f":"SUM($P$5:P9)","v":31},190.39685845183561,97.656249999999943,54.192280986976904,32,19.869482337892958,12.860082304526749,8.6185303789729382,5.9499018266198629,4.2139917695473255,3.0517578124999982,null,5,16]
[null,6,{"$f":"SUM($P$5:P10)","v":63},543.99102414810181,244.14062499999986,{"$f":"1/(F$6^$B10)","v":120.4272910821709},64,36.126331523441742,21.433470507544584,13.259277506112211,8.4998597523140909,5.6186556927297664,3.8146972656249978,null,6,32]
[null,7,{"$f":"SUM($P$5:P11)","v":127},1554.2600689945768,{"$f":"1/(E$6^$B11)","v":610.35156249999955},267.61620240482421,128,65.684239133530426,35.722450845907638,20.398888470941863,12.142656789020132,7.4915409236396888,4.7683715820312464,null,7,64]
[null,8,{"$f":"SUM($P$5:P12)","v":255},4440.7430542702195,1525.8789062499986,594.70267201072045,256,119.42588933369169,59.537418076512736,31.382905339910561,17.346652555743045,9.9887212315195857,5.9604644775390572,null,8,128]
[null,9,{"$f":"SUM($P$5:P13)","v":511},12687.837297914914,3814.6972656249968,1321.5614933571565,512,217.13798060671215,99.229030127521227,48.281392830631631,24.780932222490065,13.318294975359446,7.4505805969238219,null,9,256]
[null,10,{"$f":"SUM($P$5:P14)","v":1023},36250.963708328323,9536.7431640624891,2936.8033185714585,1024,394.79632837584023,165.38171687920203,74.279065893279423,35.401331746414378,17.757726633812595,9.3132257461547745,null,10,512]
[null,11,{"$f":"SUM($P$5:P15)","v":2047},103574.18202379522,23841.857910156225,6526.229596825463,2048,717.81150613789123,275.63619479867009,114.27548598966065,50.57333106630626,23.676968845083461,11.641532182693469,null,11,1024]
[null,12,{"$f":"SUM($P$5:P16)","v":4095},295926.23435370071,59604.644775390545,14502.732437389917,4096,1305.1118293416205,459.39365799778352,175.8084399840933,72.247615809008963,31.569291793444616,14.551915228366832,null,12,2048]

{"sheet":"AntiMartingala","index":1,"n_rows":113,"n_cols":28,"rows_kept":113,"cut":false,"hidden":false,"merged":[[10,18,10,23],[11,3,12,3],[10,13,10,15],[1,3,1,9],[1,11,1,12],[8,5,8,6],[10,4,10,6],[10,7,10,9],[10,10,10,12]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lotes","Valor por Pip"]
[null,null,null,"ESTRATEGIA DE RIESGO - ANTIMARTINGALA DOBLE",null,null,null,null,null,null,null,"Resultados",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.01,0.1]
[null,null,null,null,null,null,null,null,null,null,null,null,"Balance",null,null,null,null,null,null,null,null,null,null,null,null,null,0.02,0.2]
[null,null,null,"Balance Inicial",null,1000,null,null,"Porcentaje Aciertos",0.6,null,"0 cons. (lote fijo)",{"$f":"P13","v":1136},null,null,null,null,null,null,null,null,null,null,null,null,null,0.04,0.4]
[null,null,null,"Lotes Iniciales",null,0.01,null,null,"Ratio Beneficio / Riesgo",2,null,{"$f":"\"Dob. \"&E11&\" cons\"","v":"Dob. 5 cons"},{"$f":"G13","v":1542},null,null,null,null,null,null,null,null,null,null,null,null,null,0.08,0.8]
[null,null,null,"Pips Stop Loss",null,20,null,null,"Gestión Monetaria",1,null,{"$f":"\"Dob. \"&H11&\" cons\"","v":"Dob. 7 cons"},{"$f":"J13","v":1604},null,null,null,null,null,null,null,null,null,null,null,null,null,0.16,1.6]
[null,null,null,"Operaciones",null,100,null,null,"Riesgo Int Compuestos",0.01,null,{"$f":"\"Dob. \"&K11&\" cons\"","v":"Dob. 9 cons"},{"$f":"M13","v":1604},null,null,null,null,null,null,null,null,null,null,null,null,null,0.32,3.2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"             MIRA EL VÍDEO AQUÍ:",null,null,null,null,null,null,null,null,null,null,null,null,0.64,6.4]
[null,null,null,null,{"$f":"(J4*J5)-((1-J4)*1)","v":0.79999999999999993},"ESPERANZA MATEMÁTICA",null,{"$f":"IF(E9>0,\"POSITIVA\",\"NEGATIVA\")","v":"POSITIVA"},null,null,null,null,null,"      https://www.youtube.com/watch?v=SfSZ0Q373Ac",null,null,null,null,null,null,null,null,null,null,null,null,1.28,12.8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.56,25.6]
[null,null,null,null,5,null,null,7,null,null,9,null,null,"0 Consecutivas (lote fijo)",null,null,"Int. Compuestos",null,"Cálculos para Ajuste Balance",null,null,null,null,null,null,null,5.12,51.2]
[null,"N°","Aleatorio","SL/TP","Lotes","Result.","Balance","Lotes","Result.","Balance","Lotes","Result.","Balance","Lotes","Result.","Balance","Rdo","Balance",{"$f":"+E11","v":5},{"$f":"+S12","v":5},{"$f":"+H11","v":7},{"$f":"+U12","v":7},{"$f":"+K11","v":9},{"$f":"+W12","v":9}]
[null,"Operación",{"$f":"SUM(C14:C113)/COUNT(C14:C113)","v":0.56000000000000005},null,{"$f":"SUM(E14:OFFSET(E14,$F$7-1,0))","v":2.9899999999999984},{"$f":"SUM(F14:OFFSET(F14,$F$7-1,0))","v":542},{"$f":"OFFSET(G14,$F$7-1,0)","v":1542},{"$f":"SUM(H14:OFFSET(H14,$F$7-1,0))","v":5.4699999999999935},{"$f":"SUM(I14:OFFSET(I14,$F$7-1,0))","v":604},{"$f":"OFFSET(J14,$F$7-1,0)","v":1604},{"$f":"SUM(K14:OFFSET(K14,$F$7-1,0))","v":5.4699999999999935},{"$f":"SUM(L14:OFFSET(L14,$F$7-1,0))","v":604},{"$f":"OFFSET(M14,$F$7-1,0)","v":1604},{"$f":"SUM(N14:OFFSET(N14,$F$7-1,0))","v":1.0000000000000007},{"$f":"SUM(O14:OFFSET(O14,$F$7-1,0))","v":136},{"$f":"OFFSET(P14,$F$7-1,0)","v":1136},{"$f":"SUM(Q14:OFFSET(Q14,$F$7-1,0))","v":947.86198093078042},{"$f":"OFFSET(R14,$F$7-1,0)","v":1947.86198093078},null,{"$f":"+LOOKUP(E11,$AA$14:$AA$29,$AB$14:$AB$29)","v":16},null,{"$f":"+LOOKUP(H11,$AA$14:$AA$29,$AB$14:$AB$29)","v":64},null,{"$f":"+LOOKUP(K11,$AA$14:$AA$29,$AB$14:$AB$29)","v":256}]
[null,1,{"$f":"IF(RAND()<$J$4,1,0)","v":0},{"$f":"IF(C14=0,\"SL\",\"TP\")","v":"SL"},{"$f":"F5","v":0.01},{"$f":"IF(C14=1,$F$6*$J$5*VLOOKUP(E14,$AA$2:$AB$13,2),($F$6*VLOOKUP(E14,$AA$2:$AB$13,2))*-1)","v":-2},{"$f":"+$F$4+F14","v":998},{"$f":"+V14","v":0.01},{"$f":"IF(C14=1,$F$6*$J$5*VLOOKUP(H14,$AA$2:$AB$13,2),($F$6*VLOOKUP(H14,$AA$2:$AB$13,2))*-1)","v":-2},{"$f":"+$F$4+I14","v":998},{"$f":"+X14","v":0.01},{"$f":"IF(C14=1,$F$6*$J$5*VLOOKUP(K14,$AA$2:$AB$13,2),($F$6*VLOOKUP(K14,$AA$2:$AB$13,2))*-1)","v":-2},{"$f":"+$F$4+L14","v":998},{"$f":"F5","v":0.01},{"$f":"IF(C14=1,$F$6*$J$5*VLOOKUP(N14,$AA$2:$AB$13,2),($F$6*VLOOKUP(N14,$AA$2:$AB$13,2))*-1)","v":-2},{"$f":"+$F$4+O14","v":998},{"$f":"+$F$4*$J$7*IF(C14=0,-1,$J$5)","v":-10},{"$f":"+$F$4+Q14","v":990},1,{"$f":"+$F$5","v":0.01},1,{"$f":"+$F$5","v":0.01},1,{"$f":"+$F$5","v":0.01},null,null,1,1]
[null,2,{"$f":"IF(RAND()<$J$4,1,0)","v":0},{"$f":"IF(C15=0,\"SL\",\"TP\")","v":"SL"},{"$f":"MAX($F$5,IF(T15=$F$5,ROUNDDOWN(T15*(1+((S15-1)*$J$6)),2),ROUNDDOWN(E14*(T15/T14),2)))","v":0.01},-2,{"$f":"+G14+F15","v":996},{"$f":"MAX($F$5,IF(V15=$F$5,ROUNDDOWN(V15*(1+((U15-1)*$J$6)),2),ROUNDDOWN(H14*(V15/V14),2)))","v":0.01},{"$f":"IF(C15=1,$F$6*$J$5*VLOOKUP(H15,$AA$2:$AB$13,2),($F$6*VLOOKUP(H15,$AA$2:$AB$13,2))*-1)","v":-2},{"$f":"+J14+I15","v":996},{"$f":"MAX($F$5,IF(X15=$F$5,ROUNDDOWN(X15*(1+((W15-1)*$J$6)),2),ROUNDDOWN(K14*(X15/X14),2)))","v":0.01},-2,{"$f":"+M14+L15","v":996},{"$f":"N14","v":0.01},-2,{"$f":"P14+O15","v":996},{"$f":"+R14*$J$7*IF(C15=0,-1,$J$5)","v":-9.9},{"$f":"+R14+Q15","v":980.1},{"$f":"IF(G14<$F$4,1,ROUNDDOWN(G14/$F$4,1))","v":1},{"$f":"IF(T14=$F$5*$T$13,$F$5,IF($C14=1,T14*2,$F$5))","v":0.01},{"$f":"IF(J14<$F$4,1,ROUNDDOWN(J14/$F$4,1))","v":1},{"$f":"IF(V14=$F$5*$V$13,$F$5,IF($C14=1,V14*2,$F$5))","v":0.01},{"$f":"IF(M14<$F$4,1,ROUNDDOWN(M14/$F$4,1))","v":1},{"$f":"IF(X14=$F$5*$X$13,$F$5,IF($C14=1,X14*2,$F$5))","v":0.01},null,null,{"$f":"+AA14+1","v":2},{"$f":"+AB14*2","v":2}]
[null,3,{"$f":"IF(RAND()<$J$4,1,0)","v":0},{"$f":"IF(C16=0,\"SL\",\"TP\")","v":"SL"},0.01,-2,994,0.01,{"$f":"IF(C16=1,$F$6*$J$5*VLOOKUP(H16,$AA$2:$AB$13,2),($F$6*VLOOKUP(H16,$AA$2:$AB$13,2))*-1)","v":-2},{"$f":"+J15+I16","v":994},0.01,-2,{"$f":"+M15+L16","v":994},{"$f":"N15","v":0.01},-2,{"$f":"P15+O16","v":994},-9.8010000000000002,{"$f":"+R15+Q16","v":970.29899999999998},1,0.01,1,0.01,1,0.01,null,null,{"$f":"+AA15+1","v":3},{"$f":"+AB15*2","v":4}]
[null,4,{"$f":"IF(RAND()<$J$4,1,0)","v":1},{"$f":"IF(C17=0,\"SL\",\"TP\")","v":"TP"},0.01,4,998,0.01,4,998,0.01,4,998,0.01,4,998,19.40598,989.70497999999998,1,0.01,1,0.01,1,0.01,null,null,4,{"$f":"+AB16*2","v":8}]
[null,5,0,"SL",0.02,-4,994,0.02,-4,994,0.02,-4,994,0.01,-2,996,-9.8970497999999996,979.80793019999999,1,0.02,1,0.02,1,0.02,null,null,5,{"$f":"+AB17*2","v":16}]
[null,6,1,"TP",0.01,4,998,0.01,4,998,0.01,4,998,0.01,4,1000,19.596158603999999,999.40408880400003,1,0.01,1,0.01,1,0.01,null,null,6,{"$f":"+AB18*2","v":32}]
[null,7,{"$f":"IF(RAND()<$J$4,1,0)","v":1},"TP",0.02,8,1006,0.02,8,1006,0.02,8,1006,0.01,4,1004,19.988081776080001,1019.39217058008,1,0.02,1,0.02,1,0.02,null,null,7,64]
[null,8,1,"TP",0.04,16,1022,0.04,16,1022,{"$f":"MAX($F$5,IF(X21=$F$5,ROUNDDOWN(X21*(1+((W21-1)*$J$6)),2),ROUNDDOWN(K20*(X21/X20),2)))","v":0.04},16,1022,0.01,4,1008,20.387843411601601,1039.7800139916817,1,0.04,1,0.04,1,0.04,null,null,8,128]
[null,9,1,"TP",0.08,32,1054,0.08,32,1054,0.08,32,1054,0.01,4,1012,20.795600279833636,1060.5756142715154,1,0.08,1,0.08,1,0.08,null,null,9,256]
[null,10,1,"TP",0.16,64,1118,0.16,64,1118,0.16,64,1118,0.01,4,1016,21.21151228543031,1081.7871265569456,1,0.16,1,0.16,1,0.16,null,null,10,512]
[null,11,1,"TP",0.01,4,1122,0.32,128,1246,0.32,128,1246,0.01,4,1020,21.635742531138913,1103.4228690880846,1.1000000000000001,0.01,1.1000000000000001,0.32,1.1000000000000001,0.32,null,null,11,1024]
[null,12,0,"SL",0.02,-4,1118,0.64,-128,1118,0.64,-128,1118,0.01,-2,1018,-11.034228690880846,1092.3886403972037,1.1000000000000001,0.02,1.2,0.64,1.2,0.64,null,null,12,2048]
[null,13,1,"TP",0.01,4,1122,0.01,4,1122,0.01,4,1122,0.01,4,1022,21.847772807944075,1114.2364132051478,1.1000000000000001,0.01,1.1000000000000001,0.01,1.1000000000000001,0.01,null,null,13,4096]
[null,14,1,"TP",0.02,8,1130,0.02,8,1130,0.02,8,1130,0.01,4,1026,22.284728264102956,1136.5211414692508,1.1000000000000001,0.02,1.1000000000000001,0.02,1.1000000000000001,0.02,null,null,14,8192]
[null,15,1,"TP",0.04,16,1146,0.04,16,1146,0.04,16,1146,0.01,4,1030,22.730422829385017,1159.2515642986357,1.1000000000000001,0.04,1.1000000000000001,0.04,1.1000000000000001,0.04,null,null,15,16384]
[null,16,0,"SL",0.08,-16,1130,0.08,-16,1130,0.08,-16,1130,0.01,-2,1028,-11.592515642986356,1147.6590486556493,1.1000000000000001,0.08,1.1000000000000001,0.08,1.1000000000000001,0.08,null,null,16,32768]
[null,17,0,"SL",0.01,-2,1128,0.01,-2,1128,0.01,-2,1128,0.01,-2,1026,-11.476590486556493,1136.1824581690928,1.1000000000000001,0.01,1.1000000000000001,0.01,1.1000000000000001,0.01]
[null,18,0,"SL",0.01,-2,1126,0.01,-2,1126,0.01,-2,1126,0.01,-2,1024,-11.361824581690929,1124.820633587402,1.1000000000000001,0.01,1.1000000000000001,0.01,1.1000000000000001,0.01]
[null,19,1,"TP",0.01,4,1130,0.01,4,1130,0.01,4,1130,0.01,4,1028,22.49641267174804,1147.3170462591499,1.1000000000000001,0.01,1.1000000000000001,0.01,1.1000000000000001,0.01,null,null,{"$f":"+E11","v":5},{"$f":"COUNTIFS(T14:OFFSET(T14,$F$7,0),$F$5*T13,C14:OFFSET(C14,$F$7,0),1)","v":4}]
[null,20,0,"SL",0.02,-4,1126,0.02,-4,1126,0.02,-4,1126,0.01,-2,1026,-11.473170462591499,1135.8438757965585,1.1000000000000001,0.02,1.1000000000000001,0.02,1.1000000000000001,0.02,null,null,{"$f":"+H11","v":7},{"$f":"COUNTIFS(V14:OFFSET(V14,$F$7,0),$F$5*V13,$C14:OFFSET($C14,$F$7,0),1)","v":0}]
[null,21,0,"SL",0.01,-2,1124,0.01,-2,1124,0.01,-2,1124,0.01,-2,1024,-11.358438757965585,1124.4854370385929,1.1000000000000001,0.01,1.1000000000000001,0.01,1.1000000000000001,0.01,null,null,{"$f":"+K11","v":9},{"$f":"COUNTIFS(X14:OFFSET(X14,$F$7,0),$F$5*X13,$C14:OFFSET($C14,$F$7,0),1)","v":0}]
[null,22,0,"SL",0.01,-2,1122,0.01,-2,1122,0.01,-2,1122,0.01,-2,1022,-11.244854370385928,1113.240582668207,1.1000000000000001,0.01,1.1000000000000001,0.01,1.1000000000000001,0.01]
[null,23,1,"TP",0.01,4,1126,0.01,4,1126,0.01,4,1126,0.01,4,1026,22.264811653364141,1135.5053943215712,1.1000000000000001,0.01,1.1000000000000001,0.01,1.1000000000000001,0.01]
[null,24,1,"TP",0.02,8,1134,0.02,8,1134,0.02,8,1134,0.01,4,1030,22.710107886431423,1158.2155022080026,1.1000000000000001,0.02,1.1000000000000001,0.02,1.1000000000000001,0.02]
[null,25,1,"TP",0.04,16,1150,0.04,16,1150,0.04,16,1150,0.01,4,1034,23.164310044160054,1181.3798122521625,1.1000000000000001,0.04,1.1000000000000001,0.04,1.1000000000000001,0.04]
[null,26,0,"SL",0.08,-16,1134,0.08,-16,1134,0.08,-16,1134,0.01,-2,1032,-11.813798122521625,1169.566014129641,1.1000000000000001,0.08,1.1000000000000001,0.08,1.1000000000000001,0.08]
[null,27,1,"TP",0.01,4,1138,0.01,4,1138,0.01,4,1138,0.01,4,1036,23.391320282592819,1192.9573344122339,1.1000000000000001,0.01,1.1000000000000001,0.01,1.1000000000000001,0.01]
[null,28,1,"TP",0.02,8,1146,0.02,8,1146,0.02,8,1146,0.01,4,1040,23.859146688244678,1216.8164811004785,1.1000000000000001,0.02,1.1000000000000001,0.02,1.1000000000000001,0.02]
[null,29,0,"SL",0.04,-8,1138,0.04,-8,1138,0.04,-8,1138,0.01,-2,1038,-12.168164811004786,1204.6483162894738,1.1000000000000001,0.04,1.1000000000000001,0.04,1.1000000000000001,0.04]
[null,30,0,"SL",0.01,-2,1136,0.01,-2,1136,0.01,-2,1136,0.01,-2,1036,-12.046483162894738,1192.6018331265791,1.1000000000000001,0.01,1.1000000000000001,0.01,1.1000000000000001,0.01]
[null,31,0,"SL",0.01,-2,1134,0.01,-2,1134,0.01,-2,1134,0.01,-2,1034,-11.926018331265791,1180.6758147953133,1.1000000000000001,0.01,1.1000000000000001,0.01,1.1000000000000001,0.01]
[null,32,1,"TP",0.01,4,1138,0.01,4,1138,0.01,4,1138,0.01,4,1038,23.613516295906265,1204.2893310912195,1.1000000000000001,0.01,1.1000000000000001,0.01,1.1000000000000001,0.01]
[null,33,1,"TP",0.02,{"$f":"IF(C46=1,$F$6*$J$5*VLOOKUP(E46,$AA$2:$AB$13,2),($F$6*VLOOKUP(E46,$AA$2:$AB$13,2))*-1)","v":8},1146,0.02,8,1146,0.02,{"$f":"IF(C46=1,$F$6*$J$5*VLOOKUP(K46,$AA$2:$AB$13,2),($F$6*VLOOKUP(K46,$AA$2:$AB$13,2))*-1)","v":8},1146,0.01,{"$f":"IF(C46=1,$F$6*$J$5*VLOOKUP(N46,$AA$2:$AB$13,2),($F$6*VLOOKUP(N46,$AA$2:$AB$13,2))*-1)","v":4},1042,24.08578662182439,1228.3751177130439,1.1000000000000001,0.02,1.1000000000000001,0.02,1.1000000000000001,0.02]
[null,34,1,"TP",{"$f":"MAX($F$5,IF(T47=$F$5,ROUNDDOWN(T47*(1+((S47-1)*$J$6)),2),ROUNDDOWN(E46*(T47/T46),2)))","v":0.04},16,1162,{"$f":"MAX($F$5,IF(V47=$F$5,ROUNDDOWN(V47*(1+((U47-1)*$J$6)),2),ROUNDDOWN(H46*(V47/V46),2)))","v":0.04},16,1162,{"$f":"MAX($F$5,IF(X47=$F$5,ROUNDDOWN(X47*(1+((W47-1)*$J$6)),2),ROUNDDOWN(K46*(X47/X46),2)))","v":0.04},16,1162,0.01,4,1046,{"$f":"+R46*$J$7*IF(C47=0,-1,$J$5)","v":24.567502354260878},1252.9426200673047,{"$f":"IF(G46<$F$4,1,ROUNDDOWN(G46/$F$4,1))","v":1.1000000000000001},{"$f":"IF(T46=$F$5*$T$13,$F$5,IF($C46=1,T46*2,$F$5))","v":0.04},{"$f":"IF(J46<$F$4,1,ROUNDDOWN(J46/$F$4,1))","v":1.1000000000000001},{"$f":"IF(V46=$F$5*$V$13,$F$5,IF($C46=1,V46*2,$F$5))","v":0.04},{"$f":"IF(M46<$F$4,1,ROUNDDOWN(M46/$F$4,1))","v":1.1000000000000001},{"$f":"IF(X46=$F$5*$X$13,$F$5,IF($C46=1,X46*2,$F$5))","v":0.04}]
[null,35,1,"TP",0.08,32,1194,0.08,32,1194,0.08,32,1194,0.01,4,1050,25.058852401346094,1278.0014724686507,1.1000000000000001,0.08,1.1000000000000001,0.08,1.1000000000000001,0.08]
[null,36,1,"TP",0.16,64,1258,0.16,64,1258,0.16,64,1258,0.01,4,1054,25.560029449373015,1303.5615019180236,1.1000000000000001,0.16,1.1000000000000001,0.16,1.1000000000000001,0.16]
[null,37,0,"SL",0.01,-2,1256,0.32,-64,1194,0.32,-64,1194,0.01,-2,1052,-13.035615019180236,1290.5258868988433,1.2,0.01,1.2,0.32,1.2,0.32]
[null,38,0,"SL",0.01,-2,1254,0.01,-2,1192,0.01,-2,1192,0.01,-2,1050,-12.905258868988433,1277.6206280298547,1.2,0.01,1.1000000000000001,0.01,1.1000000000000001,0.01]
[null,39,0,"SL",0.01,-2,1252,0.01,-2,1190,0.01,-2,1190,0.01,-2,1048,-12.776206280298547,1264.8444217495562,1.2,0.01,1.1000000000000001,0.01,1.1000000000000001,0.01]
[null,40,1,"TP",0.01,4,1256,0.01,4,1194,0.01,4,1194,0.01,4,1052,25.296888434991125,1290.1413101845474,1.2,0.01,1.1000000000000001,0.01,1.1000000000000001,0.01]
[null,41,1,"TP",0.02,8,1264,0.02,8,1202,0.02,8,1202,0.01,4,1056,25.802826203690948,1315.9441363882383,1.2,0.02,1.1000000000000001,0.02,1.1000000000000001,0.02]
[null,42,1,"TP",0.04,16,1280,0.04,16,1218,0.04,16,1218,0.01,4,1060,26.318882727764766,1342.2630191160031,1.2,0.04,1.2,0.04,1.2,0.04]
[null,43,0,"SL",0.08,-16,1264,0.08,-16,1202,0.08,-16,1202,0.01,-2,1058,-13.422630191160032,1328.840388924843,1.2,0.08,1.2,0.08,1.2,0.08]
[null,44,1,"TP",0.01,4,1268,0.01,4,1206,0.01,4,1206,0.01,4,1062,26.57680777849686,1355.4171967033399,1.2,0.01,1.2,0.01,1.2,0.01]
[null,45,1,"TP",0.02,8,1276,0.02,8,1214,0.02,8,1214,0.01,4,1066,27.108343934066799,1382.5255406374067,1.2,0.02,1.2,0.02,1.2,0.02]
[null,46,1,"TP",0.04,16,1292,0.04,16,1230,0.04,16,1230,0.01,4,1070,27.650510812748134,1410.1760514501548,1.2,0.04,1.2,0.04,1.2,0.04]
[null,47,0,"SL",0.08,-16,1276,0.08,-16,1214,0.08,-16,1214,0.01,-2,1068,-14.101760514501548,1396.0742909356532,1.2,0.08,1.2,0.08,1.2,0.08]
[null,48,0,"SL",0.01,-2,1274,0.01,-2,1212,0.01,-2,1212,0.01,-2,1066,-13.960742909356531,1382.1135480262967,1.2,0.01,1.2,0.01,1.2,0.01]
[null,49,0,"SL",0.01,-2,1272,0.01,-2,1210,0.01,-2,1210,0.01,-2,1064,-13.821135480262967,1368.2924125460338,1.2,0.01,1.2,0.01,1.2,0.01]
[null,50,1,"TP",0.01,4,1276,0.01,4,1214,0.01,4,1214,0.01,4,1068,27.365848250920678,1395.6582607969544,1.2,0.01,1.2,0.01,1.2,0.01]
[null,51,1,"TP",0.02,8,1284,0.02,8,1222,0.02,8,1222,0.01,4,1072,27.913165215939088,1423.5714260128934,1.2,0.02,1.2,0.02,1.2,0.02]
[null,52,0,"SL",0.04,-8,1276,0.04,-8,1214,0.04,-8,1214,0.01,-2,1070,-14.235714260128935,1409.3357117527644,1.2,0.04,1.2,0.04,1.2,0.04]
[null,53,1,"TP",0.01,4,1280,0.01,4,1218,0.01,4,1218,0.01,4,1074,28.186714235055288,1437.5224259878196,1.2,0.01,1.2,0.01,1.2,0.01]
[null,54,0,"SL",0.02,-4,1276,0.02,-4,1214,0.02,-4,1214,0.01,-2,1072,-14.375224259878197,1423.1472017279414,1.2,0.02,1.2,0.02,1.2,0.02]
[null,55,1,"TP",0.01,4,1280,0.01,4,1218,0.01,4,1218,0.01,4,1076,28.462944034558827,1451.6101457625002,1.2,0.01,1.2,0.01,1.2,0.01]
[null,56,0,"SL",0.02,-4,1276,0.02,-4,1214,0.02,-4,1214,0.01,-2,1074,-14.516101457625002,1437.0940443048753,1.2,0.02,1.2,0.02,1.2,0.02]
[null,57,0,"SL",0.01,-2,1274,0.01,-2,1212,0.01,-2,1212,0.01,-2,1072,-14.370940443048752,1422.7231038618265,1.2,0.01,1.2,0.01,1.2,0.01]
[null,58,0,"SL",0.01,-2,1272,0.01,-2,1210,0.01,-2,1210,0.01,-2,1070,-14.227231038618266,1408.4958728232082,1.2,0.01,1.2,0.01,1.2,0.01]
[null,59,1,"TP",0.01,4,1276,0.01,4,1214,0.01,4,1214,0.01,4,1074,28.169917456464162,1436.6657902796724,1.2,0.01,1.2,0.01,1.2,0.01]
[null,60,0,"SL",0.02,-4,1272,0.02,-4,1210,0.02,-4,1210,0.01,-2,1072,-14.366657902796724,1422.2991323768756,1.2,0.02,1.2,0.02,1.2,0.02]
[null,61,1,"TP",0.01,4,1276,0.01,4,1214,0.01,4,1214,0.01,4,1076,28.445982647537512,1450.7451150244131,1.2,0.01,1.2,0.01,1.2,0.01]
[null,62,0,"SL",0.02,-4,1272,0.02,-4,1210,0.02,-4,1210,0.01,-2,1074,-14.507451150244131,1436.2376638741689,1.2,0.02,1.2,0.02,1.2,0.02]
[null,63,0,"SL",0.01,-2,1270,0.01,-2,1208,0.01,-2,1208,0.01,-2,1072,-14.36237663874169,1421.8752872354273,1.2,0.01,1.2,0.01,1.2,0.01]
[null,64,1,"TP",0.01,4,1274,0.01,4,1212,0.01,4,1212,{"$f":"N76","v":0.01},4,1076,28.437505744708545,1450.3127929801358,1.2,0.01,1.2,0.01,1.2,0.01]
[null,65,0,"SL",0.02,{"$f":"IF(C78=1,$F$6*$J$5*VLOOKUP(E78,$AA$2:$AB$13,2),($F$6*VLOOKUP(E78,$AA$2:$AB$13,2))*-1)","v":-4},1270,0.02,-4,1208,0.02,{"$f":"IF(C78=1,$F$6*$J$5*VLOOKUP(K78,$AA$2:$AB$13,2),($F$6*VLOOKUP(K78,$AA$2:$AB$13,2))*-1)","v":-4},1208,0.01,{"$f":"IF(C78=1,$F$6*$J$5*VLOOKUP(N78,$AA$2:$AB$13,2),($F$6*VLOOKUP(N78,$AA$2:$AB$13,2))*-1)","v":-2},1074,-14.503127929801359,1435.8096650503344,1.2,0.02,1.2,0.02,1.2,0.02]
[null,66,0,"SL",{"$f":"MAX($F$5,IF(T79=$F$5,ROUNDDOWN(T79*(1+((S79-1)*$J$6)),2),ROUNDDOWN(E78*(T79/T78),2)))","v":0.01},-2,{"$f":"+G78+F79","v":1268},{"$f":"MAX($F$5,IF(V79=$F$5,ROUNDDOWN(V79*(1+((U79-1)*$J$6)),2),ROUNDDOWN(H78*(V79/V78),2)))","v":0.01},{"$f":"IF(C79=1,$F$6*$J$5*VLOOKUP(H79,$AA$2:$AB$13,2),($F$6*VLOOKUP(H79,$AA$2:$AB$13,2))*-1)","v":-2},1206,{"$f":"MAX($F$5,IF(X79=$F$5,ROUNDDOWN(X79*(1+((W79-1)*$J$6)),2),ROUNDDOWN(K78*(X79/X78),2)))","v":0.01},-2,1206,0.01,-2,1072,{"$f":"+R78*$J$7*IF(C79=0,-1,$J$5)","v":-14.358096650503343},1421.4515683998311,{"$f":"IF(G78<$F$4,1,ROUNDDOWN(G78/$F$4,1))","v":1.2},{"$f":"IF(T78=$F$5*$T$13,$F$5,IF($C78=1,T78*2,$F$5))","v":0.01},{"$f":"IF(J78<$F$4,1,ROUNDDOWN(J78/$F$4,1))","v":1.2},{"$f":"IF(V78=$F$5*$V$13,$F$5,IF($C78=1,V78*2,$F$5))","v":0.01},{"$f":"IF(M78<$F$4,1,ROUNDDOWN(M78/$F$4,1))","v":1.2},{"$f":"IF(X78=$F$5*$X$13,$F$5,IF($C78=1,X78*2,$F$5))","v":0.01}]
[null,67,{"$f":"IF(RAND()<$J$4,1,0)","v":1},"TP",0.01,4,1272,0.01,4,{"$f":"+J79+I80","v":1210},0.01,4,{"$f":"+M79+L80","v":1210},{"$f":"N79","v":0.01},4,{"$f":"P79+O80","v":1076},28.429031367996622,{"$f":"+R79+Q80","v":1449.8805997678278},1.2,0.01,1.2,0.01,1.2,0.01]
[null,68,1,{"$f":"IF(C81=0,\"SL\",\"TP\")","v":"TP"},0.02,8,1280,0.02,8,1218,0.02,8,1218,0.01,4,1080,28.997611995356557,1478.8782117631843,1.2,0.02,1.2,0.02,1.2,0.02]
[null,69,1,"TP",0.04,16,1296,0.04,16,1234,0.04,16,1234,0.01,4,1084,29.577564235263686,1508.455775998448,1.2,0.04,1.2,0.04,1.2,0.04]
[null,70,1,"TP",0.08,32,1328,0.08,32,1266,0.08,32,1266,0.01,4,1088,30.169115519968958,1538.6248915184169,1.2,0.08,1.2,0.08,1.2,0.08]
[null,71,0,"SL",0.16,-32,1296,0.16,-32,1234,0.16,-32,1234,0.01,-2,1086,-15.38624891518417,1523.2386426032328,1.3,0.16,1.2,0.16,1.2,0.16]
[null,72,1,"TP",0.01,4,1300,0.01,4,1238,0.01,4,1238,0.01,4,1090,30.464772852064659,1553.7034154552975,1.2,0.01,1.2,0.01,1.2,0.01]
[null,73,0,"SL",0.02,-4,1296,0.02,-4,1234,0.02,-4,1234,0.01,-2,1088,-15.537034154552975,1538.1663813007447,1.3,0.02,1.2,0.02,1.2,0.02]
[null,74,1,"TP",0.01,4,1300,0.01,4,1238,0.01,4,1238,0.01,4,1092,30.763327626014895,1568.9297089267595,1.2,0.01,1.2,0.01,1.2,0.01]
[null,75,0,"SL",0.02,-4,1296,0.02,-4,1234,0.02,-4,1234,0.01,-2,1090,-15.689297089267596,1553.240411837492,1.3,0.02,1.2,0.02,1.2,0.02]
[null,76,1,"TP",0.01,4,1300,0.01,4,1238,0.01,4,1238,0.01,4,1094,31.06480823674984,1584.3052200742418,1.2,0.01,1.2,0.01,1.2,0.01]
[null,77,1,"TP",0.02,8,1308,0.02,8,1246,0.02,8,1246,0.01,4,1098,31.686104401484837,1615.9913244757265,1.3,0.02,1.2,0.02,1.2,0.02]
[null,78,1,"TP",0.04,16,1324,0.04,16,1262,0.04,16,1262,0.01,4,1102,32.319826489514533,1648.311150965241,1.3,0.04,1.2,0.04,1.2,0.04]
[null,79,1,"TP",0.08,32,1356,0.08,32,1294,0.08,32,1294,0.01,4,1106,32.96622301930482,1681.2773739845459,1.3,0.08,1.2,0.08,1.2,0.08]
[null,80,1,"TP",0.16,64,1420,0.16,64,1358,0.16,64,1358,0.01,4,1110,33.625547479690916,1714.9029214642369,1.3,0.16,1.2,0.16,1.2,0.16]
[null,81,1,"TP",0.01,4,1424,0.32,128,1486,0.32,128,1486,0.01,4,1114,34.298058429284737,1749.2009798935217,1.4,0.01,1.3,0.32,1.3,0.32]
[null,82,0,"SL",0.02,-4,1420,0.64,-128,1358,0.64,-128,1358,0.01,-2,1112,-17.492009798935218,1731.7089700945864,1.4,0.02,1.4,0.64,1.4,0.64]
[null,83,0,"SL",0.01,-2,1418,0.01,-2,1356,0.01,-2,1356,0.01,-2,1110,-17.317089700945864,1714.3918803936406,1.4,0.01,1.3,0.01,1.3,0.01]
[null,84,0,"SL",0.01,-2,1416,0.01,-2,1354,0.01,-2,1354,0.01,-2,1108,-17.143918803936405,1697.2479615897041,1.4,0.01,1.3,0.01,1.3,0.01]
[null,85,1,"TP",0.01,4,1420,0.01,4,1358,0.01,4,1358,0.01,4,1112,33.94495923179408,1731.1929208214981,1.4,0.01,1.3,0.01,1.3,0.01]
[null,86,0,"SL",0.02,-4,1416,0.02,-4,1354,0.02,-4,1354,0.01,-2,1110,-17.31192920821498,1713.8809916132832,1.4,0.02,1.3,0.02,1.3,0.02]
[null,87,1,"TP",0.01,4,1420,0.01,4,1358,0.01,4,1358,0.01,4,1114,34.277619832265664,1748.1586114455488,1.4,0.01,1.3,0.01,1.3,0.01]
[null,88,1,"TP",0.02,8,1428,0.02,8,1366,0.02,8,1366,0.01,4,1118,34.963172228910977,1783.1217836744597,1.4,0.02,1.3,0.02,1.3,0.02]
[null,89,0,"SL",0.04,-8,1420,0.04,-8,1358,0.04,-8,1358,0.01,-2,1116,-17.831217836744596,1765.2905658377151,1.4,0.04,1.3,0.04,1.3,0.04]
[null,90,0,"SL",0.01,-2,1418,0.01,-2,1356,0.01,-2,1356,0.01,-2,1114,-17.652905658377151,1747.6376601793379,1.4,0.01,1.3,0.01,1.3,0.01]
[null,91,1,"TP",0.01,4,1422,0.01,4,1360,0.01,4,1360,0.01,4,1118,34.952753203586759,1782.5904133829247,1.4,0.01,1.3,0.01,1.3,0.01]
[null,92,0,"SL",0.02,-4,1418,0.02,-4,1356,0.02,-4,1356,0.01,-2,1116,-17.825904133829248,1764.7645092490955,1.4,0.02,1.3,0.02,1.3,0.02]
[null,93,0,"SL",0.01,-2,1416,0.01,-2,1354,0.01,-2,1354,0.01,-2,1114,-17.647645092490954,1747.1168641566046,1.4,0.01,1.3,0.01,1.3,0.01]
[null,94,0,"SL",0.01,-2,1414,0.01,-2,1352,0.01,-2,1352,0.01,-2,1112,-17.471168641566045,1729.6456955150386,1.4,0.01,1.3,0.01,1.3,0.01]
[null,95,1,"TP",0.01,4,1418,0.01,4,1356,0.01,4,1356,0.01,4,1116,34.592913910300773,1764.2386094253393,1.4,0.01,1.3,0.01,1.3,0.01]
[null,96,1,"TP",0.02,8,1426,0.02,8,1364,0.02,8,1364,0.01,4,1120,35.284772188506786,1799.5233816138461,1.4,0.02,1.3,0.02,1.3,0.02]
[null,97,1,"TP",0.04,{"$f":"IF(C110=1,$F$6*$J$5*VLOOKUP(E110,$AA$2:$AB$13,2),($F$6*VLOOKUP(E110,$AA$2:$AB$13,2))*-1)","v":16},1442,0.04,16,1380,0.04,{"$f":"IF(C110=1,$F$6*$J$5*VLOOKUP(K110,$AA$2:$AB$13,2),($F$6*VLOOKUP(K110,$AA$2:$AB$13,2))*-1)","v":16},1380,0.01,{"$f":"IF(C110=1,$F$6*$J$5*VLOOKUP(N110,$AA$2:$AB$13,2),($F$6*VLOOKUP(N110,$AA$2:$AB$13,2))*-1)","v":4},1124,35.990467632276925,1835.5138492461231,1.4,0.04,1.3,0.04,1.3,0.04]
[null,98,1,"TP",0.08,32,1474,0.08,32,1412,0.08,32,1412,0.01,4,1128,36.710276984922466,1872.2241262310456,1.4,0.08,1.3,0.08,1.3,0.08]
[null,99,1,"TP",0.16,64,1538,0.16,64,1476,0.16,64,1476,0.01,4,1132,37.444482524620916,1909.6686087556666,1.4,0.16,1.4,0.16,1.4,0.16]
[null,100,1,"TP",0.01,4,1542,0.32,128,1604,0.32,128,1604,0.01,4,1136,38.193372175113332,1947.86198093078,1.5,0.01,1.4,0.32,1.4,0.32]

{"sheet":"MONTECARLO","index":2,"n_rows":104,"n_cols":9,"rows_kept":104,"cut":false,"hidden":false,"merged":[[3,7,3,8]]}
[]
[]
[]
[null,null,"5 CONSECUTIVAS","7 CONSECUTIVAS","9 CONSECUTIVAS","LOTE FIJO",null,"Resultados"]
[null,1,1450,1264,1264,1130,null,null,"PROMEDIO"]
[null,2,1404,1404,1404,1166,null,"0 cons. (lote fijo)",{"$f":"AVERAGE(F5:F104)","v":1163.3}]
[null,3,1224,1224,1224,1142,null,{"$f":"\"Dob. \"&5&\" cons\"","v":"Dob. 5 cons"},{"$f":"AVERAGE(C5:C104)","v":1535.72}]
[null,4,1496,3142,4776,1166,null,{"$f":"\"Dob. \"&7&\" cons\"","v":"Dob. 7 cons"},{"$f":"AVERAGE(D5:D104)","v":2117.66}]
[null,5,1696,1820,1820,1178,null,{"$f":"\"Dob. \"&9&\" cons\"","v":"Dob. 9 cons"},{"$f":"AVERAGE(E5:E104)","v":3178.02}]
[null,6,1648,1884,3552,1178]
[null,7,1282,1654,1654,1160]
[null,8,1554,1802,1802,1166]
[null,9,1326,1642,1388,1130]
[null,10,1568,2280,7542,1160]
[null,11,1396,2166,1892,1166]
[null,12,1680,1432,1432,1190]
[null,13,1472,1348,1348,1142]
[null,14,1258,1134,1134,1088]
[null,15,1518,1394,1394,1130]
[null,16,1876,2006,1752,1220]
[null,17,1800,3436,13868,1220]
[null,18,1796,1822,3594,1172]
[null,19,1356,1728,1728,1148]
[null,20,1920,2624,2312,1190]
[null,21,1276,1276,1276,1160]
[null,22,1402,1278,1278,1124]
[null,23,1586,3234,6314,1172]
[null,24,1330,1330,1330,1154]
[null,25,2138,8292,14324,1226]
[null,26,1278,1656,1402,1154]
[null,27,1968,2502,4014,1208]
[null,28,1240,1178,1178,1130]
[null,29,1154,1154,1154,1130]
[null,30,1692,3354,13972,1220]
[null,31,1620,3196,8406,1172]
[null,32,1218,1218,1218,1124]
[null,33,1306,2072,3224,1124]
[null,34,1488,1364,1364,1166]
[null,35,1680,2334,3858,1154]
[null,36,1278,1216,1216,1142]
[null,37,1824,1700,1700,1184]
[null,38,1564,1838,3666,1148]
[null,39,1658,1912,1658,1196]
[null,40,1434,2140,1868,1148]
[null,41,1432,2220,1618,1142]
[null,42,1630,1816,1816,1184]
[null,43,1686,2278,7538,1166]
[null,44,1812,3426,7864,1214]
[null,45,1620,1874,1620,1178]
[null,46,1448,1764,1510,1136]
[null,47,1490,1868,1614,1178]
[null,48,2606,6498,16006,1250]
[null,49,1272,1650,1396,1106]
[null,50,1934,3540,6082,1202]
[null,51,1362,1740,1486,1160]
[null,52,1624,1922,3482,1184]
[null,53,1624,1788,3502,1178]
[null,54,1458,1712,1458,1136]
[null,55,1520,3196,2438,1184]
[null,56,1636,3258,10620,1184]
[null,57,1184,1556,1556,1100]
[null,58,1678,1870,1616,1160]
[null,59,1466,1466,1466,1130]
[null,60,1500,1376,1376,1166]
[null,61,1200,1560,3100,1124]
[null,62,1492,1746,1492,1160]
[null,63,1420,1234,1234,1130]
[null,64,1602,2442,2064,1196]
[null,65,1704,2512,8134,1232]
[null,66,1508,1806,3628,1142]
[null,67,1352,1730,1476,1148]
[null,68,1704,2520,3754,1166]
[null,69,1628,2278,1752,1190]
[null,70,1200,1572,1572,1100]
[null,71,1296,1172,1172,1100]
[null,72,1574,1388,1388,1154]
[null,73,1310,1248,1248,1130]
[null,74,1646,3400,2216,1208]
[null,75,1550,2308,1798,1154]
[null,76,1696,1908,3458,1184]
[null,77,1628,3434,3928,1196]
[null,78,1694,1868,3392,1166]
[null,79,1902,3766,2994,1232]
[null,80,1588,2324,2324,1208]
[null,81,1670,2348,4006,1172]
[null,82,1218,1156,1156,1118]
[null,83,1624,1940,1686,1190]
[null,84,1560,1814,1560,1190]
[null,85,1510,1784,3566,1154]
[null,86,1216,1594,1340,1136]
[null,87,1426,2188,1860,1142]
[null,88,1412,1710,3252,1118]
[null,89,1112,1112,1112,1106]
[null,90,1644,1836,3398,1154]
[null,91,1456,1766,3288,1130]
[null,92,1476,2184,2184,1148]
[null,93,1710,3302,4028,1184]
[null,94,1116,1116,1116,1112]
[null,95,1980,6520,10786,1244]
[null,96,1500,1376,1376,1160]
[null,97,1724,1812,3562,1196]
[null,98,1656,2580,4098,1160]
[null,99,1232,1170,1170,1148]
[null,100,1800,1974,3770,1232]