{"text_format":"1","workbook":"xlsx","n_sheets":11,"sheets":["commentariosPREUBASpart1","Simulación","Parametro Destino","Tabla Amortización Liquidez","Tabla Liquidez","Parametros Crec","Parametros Fijo","Tabla Amortización Fijo","Tabla Fijo","Tabla Amortización Crec","Tabla Crec"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":5,"defined_names":249,"comments":7,"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":"commentariosPREUBASpart1","index":0,"n_rows":23,"n_cols":7,"rows_kept":23,"cut":false,"hidden":true,"merged":[[6,1,8,1],[10,1,12,1]]}
[]
[null,"qué capture ",null,null,"que pasó 1","que pasó 2","que pasó 3"]
[null,"Adq (nomina no)","monto $1mdp\nviv 1,111,112\n15 años",0.9,"no muestra tasas","no muestra plazo despues del 15","si le doy calcular max me lo ajusta al 70% (abajo en ceda k41)el max deberia ser 90% con otra tasa pero borra celda h25, le asigna tasa 8.90%, cuando al 90% en 15 años deberia pintar 10.15%\npero para esa tasa 8.90% se requiere aforo 60% o <\ny para esa combinacion (adq nomina no al 70%) deberia ser tasa 9.25%"]
[]
[null,"Apoyo infonavit (nomina no)","monto $900\nviv 1$1mdp\n15 años",0.9,"no muestra tasas","no muestra plazo despues del 15","si le doy calcular max me lo ajusta al 90% (abajo en ceda k41) pero borra celda h25, borra la celda L23, pero si le asigna correctamente tasa 10.15%, \nsi le cambio plazo a 20, la tasa cambia correctamente a 10.35%\n"]
[]
[null,"COFI (nomina no)","monto $600\nviv 1$1mdp\n15 años",0.6,"asigna tasa 8.90 correctamente"]
[null,null,"monto $700\nviv 1$1mdp\n15 años",0.7,"asigna tasa 9,25 correctamente"]
[null,null,"monto $900\nviv 1$1mdp\n15 años",0.9,"no muestra tasas","no muestra plazo despues del 15","si le doy calcular max me lo ajusta al 70% (abajo en ceda k41) el max deberia ser 90% con otra tasa, pero borra celda h25, borra la celda L23, y me le asigna incorrectamente tasa 8.90%, debiendo ser 9.25%"]
[]
[null,"Adq \"trad\" NOMINA SI","monto $500\nviv $1MDP\n15 años",0.5,"asigna tasa 8.90 correctamente"]
[null,null,"monto $700\nviv 1$1mdp\n15 años",0.7,"muestra tasa 9.25% incorrecta, debe ser 9.5%",null,"LA TASA CON BENEFICIO DE NOMINA ES MAS ALTA QUE LA QUE NO ES NOMINA, CUAL SE LE OFERTA??? "]
[null,null,"monto $900\nviv 1$1mdp\n15 años",0.9,"no muestra tasas","no muestra plazo despues del 15","si le doy calcular max me lo ajusta correctamente al 90% (abajo en ceda k41) pero borra celda h25, borra la celda L23, y le asigna correctamente tasa 9.80%, \nsi le cambio plazo a 20, debiendo ser tasa 9.5%"]
[]
[null,"SUSTI mejora no /nomina no","monto $600\nviv 1$1mdp\n15 años",0.6,"asigna tasa 8.90 correctamente"]
[null,"SUSTI mejora no /nomina no","monto $700\nviv 1$1mdp\n15 años",0.7,"asigna tasa 9.5 correctamente"]
[null,"SUSTI mejora no /nomina no","monto $700,001\nviv 1$1mdp\n15 años",">70%","no muestra tasas","no muestra plazo despues del 15","si le doy calcular max me lo ajusta al 90% (abajo en ceda k41) pero borra celda h25, borra la celda L23, Yi le asigna INcorrectamente tasa 8.90%, \n\n"]
[]
[null,"SUSTI mejora SI /nomina no","monto $600\nviv 1$1mdp\n15 años",0.6,"asigna tasa 8.90 correctamente"]
[null,"SUSTI mejora SI /nomina no","monto $690\nviv 1$1mdp\n15 años",{"$f":"690000/1000000","v":0.69},"asigna tasa 9.5 Incorrectamente, al ser mejora deberia ser 9.25%"]
[null,"SUSTI mejora SI /nomina no","monto $900,000\nviv 1$1mdp\n15 años",0.9,"no muestra tasas","no muestra plazo despues del 15","si le doy calcular max me lo ajusta al 90% (abajo en ceda k41) pero borra celda h25, borra la celda L23, Yi le asigna INcorrectamente tasa 8.90%, \n\n"]
[]
[null,"REMO","monto $400,000\nviv 1$1mdp\n15 años",0.4,"asigna tasa 8.90 correctamente",null,"si le doy calcular max me lo ajusta al40% (abajo en ceda k41) pero borra celda h25, borra la celda L23, pero si le asigna correctamente tasa 8.90%, \n\n"]

{"sheet":"Simulación","index":1,"n_rows":118,"n_cols":23,"rows_kept":118,"cut":false,"hidden":false,"merged":[[18,3,18,15],[101,8,101,10],[102,8,102,10],[6,1,6,14],[11,5,11,7],[11,12,11,13],[10,12,10,13],[10,5,10,7],[12,12,12,13],[13,5,13,6],[17,3,17,15],[7,13,7,14],[8,3,8,14],[80,3,80,15],[32,4,32,14],[37,3,37,15],[33,4,33,14],[109,13,109,14],[113,1,113,15],[112,1,112,15],[117,14,117,15],[92,8,92,10],[93,8,93,10],[94,8,94,10],[95,8,95,10],[96,8,96,10],[97,8,97,10],[103,8,103,10],[104,8,104,10],[98,8,98,10],[99,8,99,10],[100,8,100,10],[48,3,48,15],[60,8,60,10],[61,8,61,10],[62,8,62,10],[63,8,63,10],[64,8,64,10],[65,8,65,10],[66,8,66,10],[67,8,67,10],[68,8,68,10],[69,8,69,10],[70,8,70,10],[71,8,71,10],[72,8,72,10],[77,13,77,14]]}
[]
[]
[]
[]
[]
[]
[null,"SIMULADOR CRÉDITO HIPOTECARIO"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TODAY()","v":"2023-12-11"}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NO",null,10]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SI",null,11]
[null,null,null,{"$f":"IF('Parametro Destino'!I4<'Parametro Destino'!I3,\"PLAZO MENOR AL MINIMO POSIBLE\",IF(AND(T23=5,H25>1000000),\"Distinto a Asalariado el Monto Máx. para Remodelación es de $1,000,000\",IF(H29>1000000,\"Distinto a Asalariado el Monto Máx. para Remodelación es de $1,000,000\",IF(N23>'Parametro Destino'!C6,\"EL AFORO SUPERA AL MÁXIMO PARA EL PRODUCTO revisa el monto ajustado o incrementa el valor vivienda\",IF(H25<'Parametro Destino'!C9,\"EL MONTO ES MENOR AL MINIMO PARA EL PRODUCTO\",IF(PLAZO_SIMULACION>'Parametro Destino'!C10,\"EL PLAZO SELECCIONADO SUPERA AL MÁXIMO POR PRODUCTO\", \"DATOS DEL CRÉDITO\"))))))","v":"EL MONTO ES MENOR AL MINIMO PARA EL PRODUCTO"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(H21=\"TERRENO\"),\"\",0.079)","v":7.9000000000000001E-2},12,null,"LIQUIDEZ"]
[null,null,null,{"$f":"IF(T23=12, \" Liquidez  GOLD reconoce tu captación AFIRME: saldos promedio ≥$30mil mensuales o Inversión ≥$1mdp \",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(H21=\"TERRENO\"),R26,\"\")","v":""},13,null,"SI"]
[null,null,null,null,null,null,null,null,null,"Liquidez?",null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(H21=\"TERRENO\"),\"\",0.079)","v":7.9000000000000001E-2},14,null,"NO"]
[null,null,null,null,"DESTINO DEL CRÉDITO:",null,null,"ADQUISICION",null,"NO",null,"NÓMINA AFIRME",null,"NO"," ",null,null,null,null,{"$f":"IF(OR(H21=\"TERRENO\"),\"\",8.9%)","v":8.900000000000001E-2},15,null,{"$f":"IF(J21=\"SI\",1,0)","v":0}]
[null,null,null,null,{"$f":"IF(T23=8,\"VALOR VIVIENDA DE CREDITO\",IF(OR(T23=6),\"ADEUDO ACTUAL:\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(H21=\"TERRENO\"),\"\",0.099)","v":9.9000000000000005E-2},{"$f":"IF(OR($T$23=9,$T$23=11,$T$23=12,$N$25=7.9%),\"\",16)","v":16}]
[null,null,null,null,{"$f":"IF(T23=8,\"VALOR DE LA VIVIENDA ADICIONAL:\",\"VALOR DE VIVIENDA:\")","v":"VALOR DE VIVIENDA:"},null,null,null,null,null,null,"FINANCIAMIENTO",null,{"$f":"IF(H23=0,0,IF(T23=8,H25/(H23+H22),H25/H23))","v":0},null,null,null,null,null,{"$f":"'Parametro Destino'!C2","v":1},{"$f":"IF(OR($T$23=9,$T$23=11,$T$23=12,$N$25=7.9%),\"\",17)","v":17}]
[null,null,null,null,{"$f":"IF(T23=3,\"Disponible por Infonavit\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(T23=5,\"*\",\"\")","v":""},null,null,null,null,null,{"$f":"IF(OR(T23=4,T23=6), \"MEJORA\",\"\")","v":""},{"$f":"IF(OR($T$23=9,$T$23=11,$T$23=12,$N$25=7.9%),\"\",18)","v":18}]
[null,null,null,null,"IMPORTE DEL CRÉDITO:",null,null,null,null,null,null,"TASA DE INTERÉS",null,{"$f":"'Parametro Destino'!C60","v":9.9500000000000005E-2},null,null,null,null,null,null,{"$f":"IF(OR($T$23=9,$T$23=11,$T$23=12,$N$25=7.9%),\"\",19)","v":19}]
[null,null,null,null,null,null,null,null,null,{"$f":"H23*0.6","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H21=\"TERRENO\",N27>5),9.55%,IF(N27=5,9.2%))","v":false},null,null,{"$f":"IF(OR($T$23=9,$T$23=11,$T$23=12,$N$25=7.9%),\"\",20)","v":20}]
[null,null,null,null,{"$f":"IF(OR(T23=7,T23=10),\"PROYECTO DE CONSTRUCCIÓN:\",\"\")","v":""},null,null,null,null,null,null,"PLAZO EN AÑOS:",null,20,{"$f":"IF(T23=12,\"Plazo Máx. 15 años\",IF(T23=9,\"Plazo Máx. 15 años\", IF(T23=11,\"Plazo Máx. 15 años\",\"\")))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,17,null,null,null,null,null,{"$f":"IF(T23<11,\"\",\"LIQUIDEZ\")","v":""}]
[null,null,null,null,{"$f":"IF(T23=6,\"PRESUPUESTO DE REMODELACIÓN\",\"\")","v":""},null,null,null,null,null,null,"GASTOS DE ESCRITURACIÓN %",null,0.05]
[]
[null,null,null,null,null,null,null,null,null,"¿APLICA COMO MEJORA?",null,null,null,"NO"]
[]
[null,null,null,null,{"$f":"D18","v":"EL MONTO ES MENOR AL MINIMO PARA EL PRODUCTO"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((H42+H25)>(H23*0.8),\"El monto de credito de liquidez se ajusta al máximo por aforo\",\"\")","v":""}]
[null,null,null,null,{"$f":"IF(T23=4,W33,\"\")","v":""},null,null,null,null,{"$f":"IF(L34=\"\",\"\",\"Aforo Máximo\")","v":""},null,{"$f":"IF(D17=\"EL AFORO SUPERA AL MÁXIMO PARA EL PRODUCTO\",'Parametro Destino'!C5,\"\")","v":""}]
[]
[]
[]
[null,null,null,"LIQUIDEZ DINERO ADICIONAL",null,null,null,null,null,null,null,null,null,null,null,null,null,"OJO"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(H23*0.8)-H25","v":0}]
[null,null,null,null,"Importe Máx. Liquidez según reglas",null,null,{"$f":"MIN(W39:W40)","v":0},null,null,null,"Tasa de Interés inicial Liquidez",null,{"$f":"IF(AND(J21=\"SI\",H44>3000000),10.9%,10.4%)","v":0.10400000000000001},null,null,null,null,null,null,null,null,{"$f":"H23*0.4","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Apertura Liquidez (no incluye IVA)",null,{"$f":"MIN(H40:H42)*1.5%","v":0}]
[null,null,null,null,"Importe adicional de Liquidez",null,null,null,null,null,null,"Gastos Notariales (Aprox)**",null,{"$f":"MIN(H40:H42)*N29","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Mensualidad Liquidez",null,{"$f":"'Tabla Liquidez'!O9","v":6.38}]
[null,null,null,null,"Sustitucion + Liquidez",null,null,{"$f":"(MIN(H40,H42))+H25","v":0},null,null,null,"Mensualidad Liq +Sust.",null,{"$f":"+N43+I105","v":6.38}]
[]
[null,null,null,null,"PLAZO EN AÑOS",null,null,{"$f":"+PLAZO_SIMULACION","v":20}]
[]
[]
[null,null,null,{"$f":"IF(W21=1,\"RESUMEN DEL CRÉDITO DE SUSTITUCIÓN\",\"RESUMEN DEL CRÉDITO LIQUIDEZ\")","v":"RESUMEN DEL CRÉDITO LIQUIDEZ"}]
[]
[]
[null,null,null,null,null,null,"Monto de Crédito",null,null,null,null,null,{"$f":"'Tabla Amortización Liquidez'!MTO_SOLICITADO","v":0}]
[null,null,null,null,null,null,{"$f":"IF(T23=8,\"Financiamiento de Gastos Estimado\",\"Enganche\")","v":"Enganche"},null,null,null,null,null,{"$f":"IF(OR(T23=4,T23=5,T23=7,T23=6,T23=11),0,IF(OR(T23=4),H22-M84,IF(T23=3,H23-H24-M84,IF(T23=8,H22-M84,H23-M84-H24))))","v":0},null,""]
[null,null,null,null,null,null,"Gastos Notariales (Aprox)*",null,null,null,null,null,{"$f":"'Parametro Destino'!F7","v":0}]
[null,null,null,null,null,null,{"$f":"IF(W21=1,\"Apertura Sustitución\",\"Apertura\")","v":"Apertura"},null,null,null,null,null,{"$f":"'Parametro Destino'!C8*Simulación!M84","v":0},{"$f":"IF(OR($T$23=11,$T$23=12),\"Apertura 1.5% +IVA\",\"\")","v":""}]
[null,null,null,null,null,null,{"$f":"IF(T21=8,\"2 Avalúos\",\"Avalúo\")","v":"Avalúo"},null,null,null,null,null,{"$f":"'Parametro Destino'!F6","v":2000}]
[null,null,null,null,null,null,{"$f":"IF(N23>79.99%,\"Trámite CUV\",\"\")","v":""},null,null,null,null,null,{"$f":"IF(N23>79.99%,260*1.16,\"\")","v":""}]
[null,null,null,null,null,null,"** a confirmar con presupuesto del Notario"]
[null,null,null,null,null,null,"DESEMBOLSO INICIAL:",null,null,null,null,null,{"$f":"SUM(M53:M58)","v":2000}]
[]
[null,null,null,null,null,null,null,null,"TASA DE INTERÉS",null,null,{"$f":"N25","v":9.9500000000000005E-2}]
[null,null,null,null,null,null,null,null,"FIJOS"]
[null,null,null,null,null,null,"Tasa de Interés inicial por Pago puntual",null,{"$f":"N25","v":9.9500000000000005E-2}]
[null,null,null,null,null,null,"CAT",null,{"$f":"'Tabla Liquidez'!N4","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,null,null,"Amortización:",null,{"$f":"'Tabla Liquidez'!D9","v":0}]
[null,null,null,null,null,null,"Intereses:",null,{"$f":"'Tabla Liquidez'!F9","v":0}]
[null,null,null,null,null,null,"Seguro de vida:",null,{"$f":"'Tabla Liquidez'!J9","v":0}]
[null,null,null,null,null,null,"Seguro de daños:",null,{"$f":"'Tabla Liquidez'!K9","v":0}]
[null,null,null,null,null,null,"Seguro de Desempleo y Contenidos:",null,{"$f":"'Tabla Liquidez'!L9","v":6.38}]
[null,null,null,null,null,null,"Comisión Mensual",null,{"$f":"'Tabla Liquidez'!M9","v":0}]
[null,null,null,null,null,null,{"$f":"IF(OR($T$23=11,$T$23=12),\"IVA de Interés y Seguros\",\"IVA de Com. Mensual y Seguros\")","v":"IVA de Com. Mensual y Seguros"},null,{"$f":"'Tabla Liquidez'!N9+'Tabla Liquidez'!G9","v":0}]
[null,null,null,null,null,null,"PAGO MENSUAL APROXIMADO:",null,{"$f":"SUM(I66:K72)","v":6.38}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"IF(W21=1,\"RESUMEN DEL CRÉDITO DE SUSTITUCIÓN\",\"RESUMEN DEL CRÉDITO\")","v":"RESUMEN DEL CRÉDITO"}]
[]
[]
[null,null,null,null,null,null,"Monto de Crédito",null,null,null,null,null,{"$f":"'Tabla Crec'!C9","v":0},"MONTO MÁX. AJUSTADO",null,null,null,{"$f":"IF(N31=\"NO\",0,0)","v":0}]
[null,null,null,null,null,null,{"$f":"IF(T23=8,\"Financiamiento de Gastos Estimado\",\"Enganche\")","v":"Enganche"},null,null,null,null,null,{"$f":"IF(OR(T23=4,T23=5,T23=7,T23=6,T23=11),0,IF(OR(T23=4),H22-M84,IF(T23=3,H23-H24-M84,IF(T23=8,H22-M84,H23-M84-H24))))","v":0},null,"",null,null,"SI"]
[null,null,null,null,null,null,"Gastos Notariales (Aprox)*",null,null,null,null,null,{"$f":"'Parametro Destino'!F7","v":0},null,null,null,null,"NO"]
[null,null,null,null,null,null,{"$f":"IF(W21=1,\"Apertura Sustitución\",\"Apertura\")","v":"Apertura"},null,null,null,null,null,{"$f":"'Parametro Destino'!C8*Simulación!M84","v":0}]
[null,null,null,null,null,null,{"$f":"IF(T21=8,\"2 Avalúos\",\"Avalúo\")","v":"Avalúo"},null,null,null,null,null,{"$f":"'Parametro Destino'!F6","v":2000}]
[null,null,null,null,null,null,{"$f":"IF(N23>79.99%,\"Trámite CUV\",\"\")","v":""},null,null,null,null,null,{"$f":"IF(N23>79.99%,260*1.16,\"\")","v":""}]
[null,null,null,null,null,null,"** a confirmar con presupuesto del Notario"]
[null,null,null,null,null,null,"DESEMBOLSO INICIAL:",null,null,null,null,null,{"$f":"SUM(M85:M90)","v":2000}]
[]
[null,null,null,null,null,null,null,null,"TASA DE INTERÉS",null,null,{"$f":"IF(J21=\"SI\",N40,N25)","v":9.9500000000000005E-2}]
[null,null,null,null,null,null,null,null,"FIJOS",null,null,null,"CRECIENTES****",null,null,null,null,null,"H21=\"terreno\""]
[null,null,null,null,null,null,"Tasa de Interés inicial por Pago puntual",null,{"$f":"L93","v":9.9500000000000005E-2},null,null,null,{"$f":"N25","v":9.9500000000000005E-2}]
[null,null,null,null,null,null,"CAT",null,{"$f":"'Tabla Fijo'!M4","v":{"$error":"#NUM!"}},null,null,null,{"$f":"'Tabla Crec'!M4","v":{"$error":"#NUM!"}},"kjlklkllkj"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"gfffddddd"]
[null,null,null,null,null,null,"Amortización:",null,{"$f":"'Tabla Fijo'!D9","v":0},null,null,null,{"$f":"'Tabla Crec'!D9","v":0}]
[null,null,null,null,null,null,"Intereses:",null,{"$f":"'Tabla Fijo'!F9","v":0},null,null,null,{"$f":"'Tabla Crec'!F9","v":0}]
[null,null,null,null,null,null,"Seguro de vida:",null,{"$f":"'Tabla Fijo'!I9","v":0},null,null,null,{"$f":"'Tabla Crec'!I9","v":0}]
[null,null,null,null,null,null,"Seguro de daños:",null,{"$f":"'Tabla Fijo'!J9","v":0},null,null,null,{"$f":"'Tabla Crec'!J9","v":0}]
[null,null,null,null,null,null,"Seguro de Desempleo y Contenidos:",null,{"$f":"'Tabla Fijo'!K9","v":0},null,null,null,{"$f":"'Tabla Crec'!K9","v":0}]
[null,null,null,null,null,null,"Comisión Mensual",null,{"$f":"'Tabla Fijo'!L9","v":0},null,null,null,{"$f":"'Tabla Crec'!L9","v":0}]
[null,null,null,null,null,null,"Iva de comisión de Admon y Seg.",null,{"$f":"'Tabla Fijo'!M9","v":0},null,null,null,{"$f":"'Tabla Crec'!M9","v":0}]
[null,null,null,null,null,null,"PAGO MENSUAL APROXIMADO:",null,{"$f":"SUM(I98:K104)","v":0},null,null,{"$f":"IF('Parametro Destino'!I4<'Parametro Destino'!I3,'Parametro Destino'!I5,\"\")","v":""},{"$f":"SUM(M98:M104)","v":0},"Mensualidad a:",{"$f":"'Parametro Destino'!F5","v":20}]
[]
[]
[]
[]
[]
[]
[null,"*En ADQUISICION Los Notariales son estimados y dependen de la Entidad Federativa - Presupuesto del Notario deben incluir impuestos y derechos, gastos y honorarios.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H25+R84","v":0}]
[null,"*En SUSTITUCION, los Honorarios Notariales los cubre el Banco durante esta promoción siempre y cuando sea con Notaria del Padron Campaña Sustitución",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Parametro Destino'!C7","v":0}]
[null,"*En SUSTITUCION, los Gastos de Escrituración (impuestos, derechos, gastos) pueden ser financiados o serán cubiertos por el cliente",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N31=\"SI\",MAX(R115,R117),MIN(R115,R117))","v":0}]
[null,"**La autorización del crédito y condiciones financieras depende de la documentación e información presentada para su evaluación.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Parametro Destino'!C2=8,'Parametro Destino'!F3,MIN((H23*'Parametro Destino'!C6),'Parametro Destino'!F2,'Parametro Destino'!C7))","v":0}]
[null,"**La presente es de carácter informativa, no representa oferta por parte del Grupo Financiero Afirme y se encuentra sujeta a cambio sin previo aviso"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N31=\"si\",(R115+R84),R115)","v":0}]
[null,"**** El esquema de pagos crecientes no aplica en: Construcción, Liquidez, Liquidez GOLD o combinado Susti+Liquidez; en el resto de destinos solo aplica a 15 y 20 años, para destino de Terreno solo 10 y 15 años.",null,null,null,null,null,null,null,null,null,null,null,null,"BAF-040-2305-16",null,null,{"$f":"IF(T23=4,MIN(H22+R84,R115),IF(T23=3,MIN(R114,R113),IF(T23=8,MIN(R115,R117),R117)))","v":0}]

{"sheet":"Parametro Destino","index":2,"n_rows":88,"n_cols":20,"rows_kept":88,"cut":false,"hidden":true,"merged":[[13,5,13,7],[24,5,24,7],[31,4,31,6],[82,1,84,6]]}
[null,null,null,null,null,null,null,{"$f":"MIN(G3,G4)","v":0},",O,SI(Y(TASACREC=9.9%,Q8=20),\"0.07%\",\"2.40%\")"]
[null,"DESTINO",{"$f":"VLOOKUP(Simulación!H21,'Parametro Destino'!B13:E24,4,)","v":1},"SI(Simulación!H21='Parametro Destino'!B13,1,SI(Simulación!H21='Parametro Destino'!B14,2,SI(Simulación!H21='Parametro Destino'!B15,3,SI(Simulación!H21='Parametro Destino'!B16,4,SI(Simulación!H21='Parametro Destino'!B17,5,SI(Simulación!H21='Parametro Destino'!B18,6,SI(Simulación!H21='Parametro Destino'!B19,7,SI(Simulación!H21='Parametro Destino'!B20,8,9))))))))","MONTO MAX COFI",{"$f":"(Simulación!H23)-Simulación!H24","v":0},null,{"$f":"(Simulación!H22+Simulación!H23)*'Parametro Destino'!C6","v":0}]
[null,"PRODUCTO",{"$f":"IF(AND(Simulación!N25=8.9%,Simulación!N21=\"si\"),2,IF(Simulación!N25=8.9%,1,2))","v":2},", =SI(Y(Simulación!L25=8.9%,Simulación!L21=\"si\"),2,SI(Simulación!L25=8.9%,1,2))","MONTO MAX TU CASA 2",{"$f":"IF(C2=8,H1,H2)","v":0},{"$f":"(Simulación!H22+Simulación!H23)*'Parametro Destino'!C6","v":0},"PLAZO MINIMO",{"$f":"IF(C3=1,5,5)","v":5}]
[null,"VALOR CONSTRUCCION",{"$f":"MIN((Simulación!H23*0.7),Simulación!H27)","v":0},null,"PLAZO FIJOS",{"$f":"IF(I4<I3,I3,IF(C3=2,MIN(20,PLAZO_SIMULACION),MIN(PLAZO_SIMULACION,20)))","v":20},{"$f":"Simulación!H22+M22","v":2020},"PLAZO SELECCIONADO",{"$f":"PLAZO_SIMULACION","v":20}]
[null,"AFORO REAL",{"$f":"Simulación!N23","v":0},null,"PLAZO CRECIENTES",{"$f":"IF(C2=9,IF(F4<=10,10,IF(F4<=15,15,\"N/A\")),IF(F4<=15,15,IF(F4<=20,20,\"N/A\")))","v":20},null,"LEYENDA PLAZO",{"$f":"IF(I3=5,\"Plazo Min 5 años\",\"Plazo Min 3 años\")","v":"Plazo Min 5 años"}]
[null,"AFORO MAXIMO",{"$f":"MIN(I8:I9)","v":0.9},null,"COSTO DEL AVALUO",{"$f":"IF(C2=8,(J30+L30),J30)","v":2000},null,"NOMINA AFIRME",{"$f":"Simulación!N21","v":"NO"},null,7.9000000000000001E-2,{"$f":"50%","v":0.5}]
[null,"MONTO MAX POR AFORO",{"$f":"IF(Simulación!T23=6,MIN(MIN((Simulación!H23*0.4),MIN(F8,2500000),(Simulación!H23*'Parametro Destino'!C6))+Simulación!H22,Simulación!H23*'Parametro Destino'!C6),IF(C2=8,F3,IF(C2=7,MIN(Simulación!H27,(Simulación!H23*0.7)),IF(C2=3, MIN((Simulación!H23*'Parametro Destino'!C6),(F2)),C6*Simulación!H23))))","v":0},",=SI(\nO('Parametro Destino'!C2=8,'Parametro Destino'!C2=3,'Parametro Destino'!C2=4),\nMIN('Parametro Destino'!F3,Simulación!H25),\nMIN(Simulación!H25,'Parametro Destino'!C7,'Parametro Destino'!F2))","GASTOS NOTARIALES",{"$f":"IF(OR(Simulación!T23=1,Simulación!T23=2,Simulación!T23=3,Simulación!T23=9,Simulación!T23=10),\nSimulación!N29*Simulación!H23,IF(Simulación!T23=8,'Parametro Destino'!M21,Simulación!H25*Simulación!N29))","v":0},null,"MEJORA",{"$f":"Simulación!N31","v":"NO"},null,8.8999999999999996E-2,0.6]
[null,"COMISION APLICABLE",{"$f":"VLOOKUP(C2,A13:D24,4)","v":0.01},null,"REMODELACION",{"$f":"Simulación!H29","v":0},null,"AFORO MONTO",{"$f":"IF(I10<G18,H19,IF(I10<G17,H18,IF(I10<G16,H17,IF(I10<G15,H16,H15))))","v":1},null,9.2499999999999999E-2,0.7,{"$f":"IF(AND(Simulación!N21=\"NO\"),60%,90%)","v":0.6}]
[null,"MONTO MIN POR TASA",{"$f":"IF(C3=1,200000,200000)","v":200000},null,",=SI(Y($C$2=4,I7=\"SI\"),0.9,0.9)",null,null,"AFORO X PRODUCTO",{"$f":"VLOOKUP(C2,A13:D24,3,0)","v":0.9},null,9.5000000000000001E-2,0.9]
[null,"PLAZO MAXIMO POR TASA",{"$f":"IF(C2=9,15,20)","v":20},null,{"$f":"VLOOKUP(I11,K6:L11,2)","v":0.9},null,null,"SOLICITADO",{"$f":"Simulación!H25","v":0},null,0.10150000000000001,0.9,", =SI(Y(Simulación!L25=8.9%,Simulación!h21=\"SUSTITUCION\"),90%,SI(Simulación!L25=8.9%,Simulación!h21=\"ADQUISICION\"))"]
[null,null,null,null,null,{"$f":"IF(Simulación!J21=\"SI\",80%,IF($I$11=7.9%,50%,90%))","v":0.9},null,"TASA",{"$f":"Simulación!N25","v":9.9500000000000005E-2},null,0.10349999999999999,0.9]
[null,"DESTINO","AFORO","COMISION POR APERTURA",null,null,"H25*N29"]
[1,"ADQUISICION",{"$f":"E10","v":0.9},{"$f":"IF(I6=\"SI\",0%,1%)","v":0.01},1]
[2,"APOYO INFONAVIT",{"$f":"E10","v":0.9},{"$f":"IF(I6=\"SI\",0%,1%)","v":0.01},2,"TABLA DE AFOROS POR MONTO DE CREDITO",null,null,null,"2.2.6.          Esquema Aforo al 90% Adquisición Vivienda Nueva"]
[3,"COFINAVIT",{"$f":"E10","v":0.9},{"$f":"IF(I6=\"SI\",0%,1%)","v":0.01},3,"Mayor de ",8000000,1,null,"Monto solicitado total<= $3MM=90%"]
[4,"SUSTITUCION",{"$f":"F11","v":0.9},{"$f":"IF(I7=\"SI\",0%,1%)","v":0.01},4,"Mayor de ",7000000,1,null,"Monto solicitado total>= $3MM=80%"]
[5,"REMODELACION",{"$f":"IF($C$3=1,0.4,0.4)","v":0.4},0.01,5,"Mayor de ",7000000,1]
[6,"SUSTITUCIÓN + REMODELACION",{"$f":"IF(AND($C$2=6,I7=\"SI\"),0.7,0.8)","v":0.8},{"$f":"IF(I7=\"SI\",0%,1%)","v":0.01},6,"Mayor de ",5000000,1,null,null,null,"Gastos Supuestos para TU CASA2"]
[7,"CONSTRUCCION",0.7,0.01,7,"Menor a ",6000000,1,null,null,null,"Comisión de apertura:",{"$f":"N19*C8","v":20},{"$f":"(Simulación!H22*1.04)+M20+M21","v":2000}]
[11,"LIQUIDEZ",0.6,1.4999999999999999E-2,11,null,null,null,null,null,null,"Avalúos",{"$f":"F6","v":2000}]
[12,"LIQUIDEZ GOLD",0.6,1.4999999999999999E-2,12,null,null,null,null,null,null,"Gastos notariales aprox",{"$f":"(Simulación!H22*Simulación!N29)+(Simulación!H23*N21)","v":0},{"$f":"Simulación!N29*0.75","v":3.7500000000000006E-2}]
[8,"TU CASA2",{"$f":"IF($C$3=1,0.6999,0.8)","v":0.8},0.01,8,null,null,null,null,null,null,{"$f":"M22/G4","v":1},{"$f":"SUM(M19:M21)","v":2020},{"$f":"M22*-1","v":-2020}]
[9,"TERRENO",0.8,0.01,9]
[10,"TERRENO + CONSTRUCCION",0.7,0.01,10]
[]
[null,null,null,",=SI(I6=\"SI\",0%,1%)","nomina adq apoyo y cofi siempre apertura 0%",null,null,null,"Valor de Vivienda",{"$f":"Simulación!H23","v":0},"valor viv 2",{"$f":"Simulación!H22","v":0}]
[null,null,null,",=SI(I6=\"SI\",0%,1%)",null,null,null,null,"Factor",{"$f":"+IF(J26<=E33,F33,IF(J26<=E34,F34,IF(J26<=E35,F35,IF(J26<=E36,F36,IF(J26<=E37,F37,\"Se Cotiza\")))))","v":3},null,{"$f":"+IF(J26<=E33,F33,IF(J26<=E34,F34,IF(J26<=E35,F35,IF(J26<=E36,F36,IF(J26<=E37,F37,\"Se Cotiza\")))))","v":3}]
[null,null,null,",=SI(Y(I6=\"SI\",I11=8.9%),0%,1%)",null,null,null,null,"Minimo",{"$f":"+IF(J26<=E33,G33,IF(J26<=E34,G34,IF(J26<=E35,G35,IF(J26<=E36,G36,IF(J26<=E37,G37,\"Se Cotiza\")))))","v":2000},null,{"$f":"+IF(J26<=E33,G33,IF(J26<=E34,G34,IF(J26<=E35,G35,IF(J26<=E36,G36,IF(J26<=E37,G37,\"Se Cotiza\")))))","v":2000}]
[null,null,null,null,null,null,null,null,"Calculo",{"$f":"IF((J26*J27/1000)<J28,J28,(J26*J27/1000))","v":2000},null,{"$f":"IF((J26*J27/1000)<J28,J28,(J26*J27/1000))","v":2000}]
[null,null,null,null,null,null,null,null,"Resultado",{"$f":"IF(J28=\"Se Cotiza\", \"Se Cotiza\",IF(OR(C2=4,C2=6),IF(J26<=3000000,0,J29),J29))","v":2000},null,{"$f":"IF(J28=\"Se Cotiza\", \"Se Cotiza\",IF(OR(C2=4,C2=6),IF(J26<=3000000,0,J29-12500),J29))","v":2000}]
[]
[null,null,null,null,"TABLA DE COSTOS AVALUO"]
[null,null,null,null,1000000,3,2000]
[null,null,null,null,5000000,2.5,3000]
[null,null,null,null,10000000,2,12500]
[null,null,null,null,20000000,1.75,20000]
[null,null,null,null,100000000,1.5,30000]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,",=SI(Y(C60=\"<=3M\",C52=\"si\"),9.7%,SI(C60=\">3M\",C52=\"si\",10.2%))"]
[null,null,null,null,null,null,null,null,",=SI(Y(C60=\"<=3M\",C52=\"si\"),10.2%,SI(C60=\">3M\",C52=\"si\",10.8%))"]
[null,null,null,null,null,null,null,null,null,null,null,"LIQ",{"$f":"Simulación!J21","v":"NO"}]
[null,null,null,null,null,null,null,null,",=SI(C60=\"<=3M\",9.5%,9.8%)",null,null,"SUSTI SOLA","SUSTI CON LIQ"]
[null,null,null,null,null,null,null,null,",=SI(C52=\"si\",i46,i48)",null,null,{"$f":"IF(C62=\"<=3M\",0.0995,0.1035)","v":9.9500000000000005E-2},{"$f":"IF(C62=\"<=3M\",0.104,0.109)","v":0.104},{"$f":"IF(C62=\"<=3M\",0.0995,0.1035)","v":9.9500000000000005E-2}]
[null,null,null,null,null,null,null,null,null,",=SI(C52=\"si\",i47,i49)",",=SI(C52=\"si\",i47,i50)",{"$f":"IF(C62=\"<=3M\",0.1025,0.1065)","v":0.10249999999999999},null,{"$f":"IF(C62=\"<=3M\",0.1025,0.1065)","v":0.10249999999999999}]
[null,null,null,null,null,null,null,"nomina si, <= 60%",{"$f":"IF(C62=\"<=3M\",0.0995,0.1045)","v":9.9500000000000005E-2},null,null,{"$f":"IF(C62=\"<=3M\",0.11,0.1125)","v":0.11},null,{"$f":"IF(C62=\"<=3M\",0.11,0.1125)","v":0.11}]
[null,null,null,null,null,null,null,"nomina si, <= 70% y <= 90%",{"$f":"IF(C62=\"<=3M\",0.1115,0.115)","v":0.1115},null,null,{"$f":"IF(C62=\"<=3M\",0.113,0.1165)","v":0.113},null,{"$f":"IF(C62=\"<=3M\",0.113,0.1165)","v":0.113}]
[null,null,null,null,null,null,null,"nomina no, <= 60%",{"$f":"IF(C62=\"<=3M\",0.0995,0.1035)","v":9.9500000000000005E-2}]
[null,null,null,"SI(Q9=8.55%,D15,SI(Q9=8.90%,D16,SI(Q9=9.90%,D17)))",null,null,null,"nomina no, <= 70% ",{"$f":"IF(C62=\"<=3M\",0.1015,0.107)","v":0.10150000000000001}]
[null,null,null,null,null,null,null,"nomina no, <= 90% ",{"$f":"IF(C62=\"<=3M\",0.12,0.123)","v":0.12}]
[null,"MEJORA",{"$f":"Simulación!N31","v":"NO"},null,null,null,null,"5 años"]
[null,"Nomina?",{"$f":"+Simulación!N21","v":"NO"},null,"5 años",{"$f":"INDEX(I55:T58,MATCH(C57,H55:H58,0),MATCH(C55,I54:T54,0))","v":9.9500000000000005E-2},null,"Aforo","ADQUISICION","APOYO INFONAVIT","COFINAVIT","SUSTITUCION","REMODELACION","SUSTITUCIÓN + REMODELACION","CONSTRUCCION","TU CASA2","TERRENO","TERRENO + CONSTRUCCION","LIQUIDEZ","LIQUIDEZ GOLD"]
[null,"Destino",{"$f":"+Simulación!H21","v":"ADQUISICION"},null,"> 5 años",{"$f":"INDEX(I62:T65,MATCH(C57,H62:H65,0),MATCH(C55,I61:T61,0))","v":9.9500000000000005E-2},null,"<=50%"]
[null,"Aforo",{"$f":"+Simulación!N23","v":0},null,null,null,null,"<= 60%",{"$f":"IF(C54=\"si\",I48,I50)","v":9.9500000000000005E-2},{"$f":"IF(C54=\"si\",I48,I50)","v":9.9500000000000005E-2},{"$f":"IF(C54=\"si\",I48,I50)","v":9.9500000000000005E-2},{"$f":"IF(M44=\"SI\",M46,L68)","v":0.10249999999999999},{"$f":"IF(C62=\"<=3M\",0.0995,0.1035)","v":9.9500000000000005E-2},{"$f":"IF(C53=\"SI\",N46,N47)","v":0.10249999999999999},{"$f":"IF(C62=\"<=3M\",0.101,0.106)","v":0.10100000000000001},{"$f":"IF(C62=\"<=3M\",0.0995,0.1035)","v":9.9500000000000005E-2},{"$f":"IF(C62=\"<=3M\",0.102,0.106)","v":0.10199999999999999},{"$f":"IF(C62=\"<=3M\",0.101,0.106)","v":0.10100000000000001},{"$f":"IF(C62=\"<=3M\",0.135,0.144)","v":0.13500000000000001},{"$f":"IF(C62=\"<=3M\",0.12,0.13)","v":0.12}]
[null,"RangoAforo",{"$f":"IF(C56<=0.6,\"<= 60%\",IF(C56<=0.7,\"<= 70%\",\"<= 90%\"))","v":"<= 60%"},null,null,null,null,"<= 70%",{"$f":"IF(C54=\"si\",I49,I51)","v":0.10150000000000001},{"$f":"IF(C54=\"si\",I49,I51)","v":0.10150000000000001},{"$f":"IF(C54=\"si\",I49,I51)","v":0.10150000000000001},{"$f":"IF(M44=\"SI\",M46,L69)","v":0.113},{"$f":"IF(C62=\"<=3M\",0.103,0.1065)","v":0.10299999999999999},{"$f":"IF(C53=\"SI\",N48,N49)","v":0.113},{"$f":"IF(C62=\"<=3M\",0.104,0.1095)","v":0.104},{"$f":"IF(C62=\"<=3M\",0.1015,0.107)","v":0.10150000000000001},{"$f":"IF(C62=\"<=3M\",0.102,0.106)","v":0.10199999999999999},{"$f":"IF(C62=\"<=3M\",0.104,0.109)","v":0.104},{"$f":"IF(C62=\"<=3M\",0.135,0.144)","v":0.13500000000000001},{"$f":"IF(C62=\"<=3M\",0.12,0.13)","v":0.12}]
[null,"Plazo",{"$f":"+PLAZO_SIMULACION","v":20},null,null,null,null,"<= 90%",{"$f":"IF(C54=\"si\",I49,I52)","v":0.12},{"$f":"IF(C54=\"si\",I49,I52)","v":0.12},{"$f":"IF(C54=\"si\",I49,I52)","v":0.12},{"$f":"IF(M44=\"SI\",M46,L70)","v":0.113},{"$f":"IF(C62=\"<=3M\",0.12,0.123)","v":0.12},{"$f":"IF(C53=\"SI\",N48,N49)","v":0.113},{"$f":"IF(C62=\"<=3M\",0.12,0.123)","v":0.12},{"$f":"IF(C62=\"<=3M\",0.12,0.123)","v":0.12},{"$f":"IF(C62=\"<=3M\",0.102,0.106)","v":0.10199999999999999},{"$f":"IF(C62=\"<=3M\",0.12,0.123)","v":0.12},{"$f":"IF(C62=\"<=3M\",0.135,0.144)","v":0.13500000000000001},{"$f":"IF(C62=\"<=3M\",0.12,0.13)","v":0.12}]
[null,"RangoPlazo",{"$f":"IF(C58=5,\"5 años\",\"> 5 años\")","v":"> 5 años"},null,null,null,null,null,null,null,null,",=SI(C51=\"SI\",9.25%,9.50%)"]
[null,"Tasa OK",{"$f":"VLOOKUP(C59,E$54:$F55,2,FALSE)","v":9.9500000000000005E-2},null,null,null,null,"> 5 años"]
[null,"Monto",{"$f":"Simulación!H25","v":0},null,"> $3000000",0.109,null,"Aforo","ADQUISICION","APOYO INFONAVIT","COFINAVIT","SUSTITUCION","REMODELACION","SUSTITUCIÓN + REMODELACION","CONSTRUCCION","TU CASA2","TERRENO","TERRENO + CONSTRUCCION","LIQUIDEZ","LIQUIDEZ GOLD"]
[null,"3M+",{"$f":"IF(C61>3000000,\">3M\",\"<=3M\")","v":"<=3M"},null,"<= $3000000",0.104,null,"<=50%",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C62=\"<=3M\",0.135,0.144)","v":0.13500000000000001},{"$f":"IF(C62=\"<=3M\",0.12,0.13)","v":0.12}]
[null,null,null,null,null,null,null,"<= 60%",{"$f":"IF(C54=\"si\",I48,I50)","v":9.9500000000000005E-2},{"$f":"IF(C54=\"si\",I48,I50)","v":9.9500000000000005E-2},{"$f":"IF(C54=\"si\",I48,I50)","v":9.9500000000000005E-2},{"$f":"IF(M44=\"SI\",M46,L68)","v":0.10249999999999999},{"$f":"IF(C62=\"<=3M\",0.0995,0.1035)","v":9.9500000000000005E-2},{"$f":"IF(C53=\"SI\",N46,N47)","v":0.10249999999999999},{"$f":"IF(C62=\"<=3M\",0.101,0.106)","v":0.10100000000000001},{"$f":"IF(C62=\"<=3M\",0.0995,0.1035)","v":9.9500000000000005E-2},{"$f":"IF(C62=\"<=3M\",0.102,0.106)","v":0.10199999999999999},{"$f":"IF(C62=\"<=3M\",0.101,0.106)","v":0.10100000000000001},{"$f":"IF(C62=\"<=3M\",0.135,0.144)","v":0.13500000000000001},{"$f":"IF(C62=\"<=3M\",0.12,0.13)","v":0.12}]
[null,null,null,null,null,null,null,"<= 70%",{"$f":"IF(C54=\"si\",I49,I51)","v":0.10150000000000001},{"$f":"IF(C54=\"si\",I49,I51)","v":0.10150000000000001},{"$f":"IF(C54=\"si\",I49,I51)","v":0.10150000000000001},{"$f":"IF(M44=\"SI\",M46,L69)","v":0.113},{"$f":"IF(C62=\"<=3M\",0.103,0.1065)","v":0.10299999999999999},{"$f":"IF(C53=\"SI\",N48,N49)","v":0.113},{"$f":"IF(C62=\"<=3M\",0.104,0.1095)","v":0.104},{"$f":"IF(C62=\"<=3M\",0.1015,0.107)","v":0.10150000000000001},{"$f":"IF(C62=\"<=3M\",0.102,0.106)","v":0.10199999999999999},{"$f":"IF(C62=\"<=3M\",0.104,0.109)","v":0.104},{"$f":"IF(C62=\"<=3M\",0.135,0.144)","v":0.13500000000000001},{"$f":"IF(C62=\"<=3M\",0.12,0.13)","v":0.12}]
[null,"En caso incluir algun destino o modificar los nombres es necesario ajustar el encabezado de cada tabla.",null,null,null,null,null,"<= 90%",{"$f":"IF(C54=\"si\",I49,I52)","v":0.12},{"$f":"IF(C54=\"si\",I49,I52)","v":0.12},{"$f":"IF(C54=\"si\",I49,I52)","v":0.12},{"$f":"IF(M44=\"SI\",M46,L70)","v":0.113},{"$f":"IF(C62=\"<=3M\",0.12,0.123)","v":0.12},{"$f":"IF(C53=\"SI\",N48,N49)","v":0.113},{"$f":"IF(C62=\"<=3M\",0.12,0.123)","v":0.12},{"$f":"IF(C62=\"<=3M\",0.12,0.123)","v":0.12},{"$f":"IF(C62=\"<=3M\",0.102,0.106)","v":0.10199999999999999},{"$f":"IF(C62=\"<=3M\",0.12,0.123)","v":0.12},{"$f":"IF(C62=\"<=3M\",0.135,0.144)","v":0.13500000000000001},{"$f":"IF(C62=\"<=3M\",0.12,0.13)","v":0.12}]
[null,"Se obtienen las tasas del producto y aforo calculado en la hoja Simulación."]
[null,"De acuerdo al rango de plazo donde se encuentra el plazo indicado en Simulación se selecciona la tasa correspondiente."]
[null,"Terreno 9.80% a 10.20%",null,null,null,null,null,null,null,null,null,{"$f":"IF(C53=\"SI\",L46,L47)","v":0.10249999999999999}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C53=\"SI\",L48,L49)","v":0.113}]
[null,"IMPORTE DEL CRÉDITO:",{"$f":"Simulación!H25","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(C53=\"SI\",L48,L49)","v":0.113}]
[null,"Importe de Liquidez deseado",{"$f":"Simulación!H42","v":0},null,"TASA PORC LIQ"]
[]
[]
[]
[]
[]
[]
[]
[null,"es necessario bloquear la celda:Simulacion!L25 para que no se modifique la tasa calculada.."]
[null,null,null,null,null,null,null,"plazo","aforo","TRAD, COFI  y APOYO INFONAVIT + nomina SI y nomina NO"]
[null,"Explicar a que corresponde esta alerta =SI(D18=\"EL AFORO SUPERA AL MÁXIMO PARA EL PRODUCTO\",'Parametro Destino'!C6,\"\")",null,null,null,null,null,"5 años","<=50%",",=SI(C52=\"SI\",8.90%,7.90%)"]
[null,"que esta en Simulacion!M23 y el * de Simulacion!L26",null,null,null,null,null,"desde 5 hasta20","<= 60%",",=SI(C52=\"SI\",8.90%,8.90%)",null,8.8999999999999996E-2]
[null,"para el terreno y la tasa de 7.90%.. ",null,null,null,null,null,"desde 5 hasta20","<= 70%",",=SI(C52=\"SI\",9.50%,9.25%)"]
[null,null,null,null,null,null,null,"desde 5 hasta 15","<= 90%",",=SI(C52=\"SI\",9.50%,10.15%)"]
[null,null,null,null,null,null,null,"desde 16 hasta 20",null,",=SI(C52=\"SI\",9.5%,10.35%)"]
[null,"Probar solucion de Tasa Creciente para Terreno y Elite"]
[]
[null,"Promocion menor a 5M cero avaluo y arriba de 5M, calculo menos $12,500"]

{"sheet":"Tabla Amortización Liquidez","index":3,"n_rows":2673,"n_cols":33,"rows_kept":2673,"cut":false,"hidden":true,"merged":[[17,28,17,30],[0,1,1,6],[17,17,17,18],[17,19,17,20],[17,22,17,23],[17,24,17,25]]}
[null,"Tabla de Amortización >> Hipotecario >> Reestructura"]
[]
[null,"Monto Solicitado","Plazo  Meses","Tasa Inicial","Tasa Incumplimiento",null,null,null,null,null,null,"% Comisión Apert","Comisión Apertura sin iva","CAT"]
[null,{"$f":"IF('Parametro Destino'!C2>=11,MIN(Simulación!H25,'Parametro Destino'!C7),MIN(Simulación!H42,'Parametro Destino'!C7))","v":0},{"$f":"12*Simulación!H46","v":240},{"$f":"'Parametro Destino'!C60","v":9.9500000000000005E-2},9.9000000000000005E-2,null,null,null,null,null,null,1.4999999999999999E-2,{"$f":"MTO_SOLICITADO*L4","v":0},{"$f":"(1+IRR(AG20:AG2667,0))^(360/30)-1","v":{"$error":"#DIV/0!"}}]
[]
[null,"Tipo Financiamiento","Incremento Amortizacion","Meses incremento",null,null,null,null,null,null,null,null,"Comisión Avaluo sin iva"]
[null,"FIJO",0,12,null,null,null,null,null,null,null,null,{"$f":"Simulación!$M$88","v":2000}]
[]
[null,"Suma Asegurada Daños","Factor Seguro Vida","Factor Seguro Daños","Factor Seguro Desempleo","Factor Seguro Interiores"]
[null,{"$f":"Simulación!$H$23*0.7","v":0},8.0000000000000004E-4,1.1000000000000001,{"$f":"IF(G10=\"si\",0.0098,0)","v":9.7999999999999997E-3},{"$f":"IF(H10=\"si\",98,0)","v":98},"si","si"]
[]
[null,"Mto. Comisión Admon.","Fecha Apertura","Fecha 1er Pago","Aplica IVA Interes","Es Frontera","IVA",null,null,null,null,"Suma Inversos","Cuota Nivelada Base",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Monto Inicial CAT"]
[null,{"$f":"H13","v":399},{"$f":"Simulación!$N$8","v":"2023-12-11"},{"$f":"IF(DAY(FECHA_APERTURA)<= 19,\n               DATE(YEAR(DATE(YEAR(FECHA_APERTURA),MONTH(FECHA_APERTURA)+2,)),\n                              MONTH(DATE(YEAR(FECHA_APERTURA),MONTH(FECHA_APERTURA)+2,)),\n                              4),\n               DATE(YEAR(DATE(YEAR(FECHA_APERTURA),MONTH(FECHA_APERTURA)+3,)),\n                               MONTH(DATE(YEAR(FECHA_APERTURA),MONTH(FECHA_APERTURA)+3,)),\n                               4))","v":"2024-01-04"},"si","NO",0.16,{"$f":"IF(OR('Parametro Destino'!C2=11,'Parametro Destino'!C2=12),0,399)","v":399},null,null,null,{"$f":"SUMIF(B21:B2673, CONCATENATE(\"<\",PLAZO),L21:L2673)","v":87.023144444983714},{"$f":"TOTAL_FINANCIADO/SUMA_INV","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MTO_SOLICITADO - M4-M7","v":-2000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INTERES_SIM_PP","FLUJO_SIM_PP"]
[null,"Período de Gracia"]
[null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($B$21:$B$831,CONCATENATE(\"<\",PLAZO),O21:O831)","v":0},0,0,95760,15321.600000000029,0,0,0,20275.199999999917,3244.7999999999961,1320,211.19999999999933,136132.80000000022]
[null,"INDEX","FECHA_PAGO","DIAS_AMORT","TASA_ANUAL",null,"PRORRATEO","FACTOR_ACUM_PRE","FACTOR_ACUM","APLICA_INCR","AJUSTE_AMORT","FACTOR_ACUM_FIN","CUOTA_NIVELADA_CREDITO","SALDO_SIM","CAPITAL_SIM","INTERES_SIM","IVA SIM","COMISION_FIN",null,"SEG_DANIOS_FIN",null,"SEGURO_FIN","SEGURO_INTERIORES",null,"SEGURO_DESEMPLEO",null,"FLUJO_SIM",null,"Tabla Incumplimiento",null,null,null,"FLUJO_SIM_CAT"]
[null,"Pago","Fecha","Dias Reales","Tasa Periodo","Tasa Periodo IVA","Prorrateo","Potencia","Inverso","Aplica Incremento","Ajuste","Inverso Ajuste","Cuota Nivelada Periodo","Saldo","Capital","Interés           (Dias Reales)","IVA Interés","Comision","IVA Comisión","Seguro Daños","IVA Seguro Daños","Seguro Vida","Seguro Interiores","IVA Seguro Interiores","Seguro Desempleo","IVA Seguro Desempleo","Total a Pagar","Retraso en pago","Tasa","Interés","Total a Pagar con Incumplimiento",null,"Total CAT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG13*-1","v":2000}]
[null,0,{"$f":"IF(B21=0,FECHA_1ER_PAGO,EDATE(C20,1))","v":"2024-01-04"},{"$f":"IF(B21=0,FECHA_1ER_PAGO-FECHA_APERTURA+1, C21-C20)","v":25},{"$f":"IF(B21=0,TASA,IF(B21=MESES_INC_TASA,E20+INCREMENTO_TASA,E20))","v":9.9500000000000005E-2},{"$f":"E21*(1+$G$13)","v":0.11541999999999999},{"$f":"IF(B21<MESES_GRACIA, 0, 1 + D21 * F21 / 360 + FACTOR_SEG_DEUD)","v":1.0088152777777777},{"$f":"IF(B21 = 0, 0,            IF(H20=0, G21, H20 * G21 ))","v":0},{"$f":"IF(H21=0, 0, 1/H21)","v":0},{"$f":"MOD(B21, MESES_INC)=0","v":true},{"$f":"IF(B21=0, 1, IF(J21,K19*(1+INCREMENTO),K19))","v":1},{"$f":" I21*K21","v":0},{"$f":"ROUND(CUOTA_INIT*K21,2)","v":0},{"$f":"IF(B21=0,TOTAL_FINANCIADO, ROUND(N20-O20,2))","v":0},{"$f":"IF(B21=0, 0,\n   IF((B21+1) = PLAZO, N21,\n   IF(B21<MESES_GRACIA, 0, M21-P21-V21-Q21)))","v":0},{"$f":" IF(B21<MESES_GRACIA, 0, ROUND(N21 * D21 *E21 /360,2))","v":0},{"$f":"ROUND(P21*$G$13,2)","v":0},{"$f":" COMISION_AMORT","v":399},{"$f":"ROUND(R21*IVA,2)","v":63.84},{"$f":"SEGURO_DAÑOS_MENS","v":0},{"$f":"T21*IVA","v":0},{"$f":"ROUND(N21 * FACTOR_SEG_DEUD,2)","v":0},{"$f":"ROUND(SEGURO_INTERIORES/(1+IVA),2)","v":84.48},{"$f":"ROUND(W21*IVA,2)","v":13.52},{"$f":"ROUND((SUM(O21:X21)-Q21) * FACTOR_SEG_DESEMPLEO,2)","v":5.5},{"$f":"ROUND(Y21*IVA,2)","v":0.88},{"$f":"IF(B21>=PLAZO,0,ROUND(SUM(O21:Z21),2))","v":567.22},null,{"$f":"IF(AB21=\"SI\",TASA_PP,TASA)","v":9.9500000000000005E-2},{"$f":"N21 * D21 * AC21 /360","v":0},{"$f":"IF(B21>=PLAZO, 0, O21+R21+S21+T21+U21+V21+W21+X21+Y21+Z21+AD21)","v":567.22},null,{"$f":"IF(N21> 0,O21+P21+V21+R21+T21+W21+Y21, 0)","v":0}]
[null,1,{"$f":"IF(B22=0,FECHA_1ER_PAGO,EDATE(C21,1))","v":"2024-02-04"},{"$f":"IF(B22=0,FECHA_1ER_PAGO-FECHA_APERTURA, C22-C21)","v":31},{"$f":"IF(B22=0,TASA,IF(B22=MESES_INC_TASA,E21+INCREMENTO_TASA,E21))","v":9.9500000000000005E-2},{"$f":"E22*(1+$G$13)","v":0.11541999999999999},{"$f":"IF(B22<MESES_GRACIA, 0, 1 + D22 * F22 / 360 + FACTOR_SEG_DEUD)","v":1.0107389444444443},{"$f":"IF(B22 = 0, 0,            IF(H21=0, G22, H21 * G22 ))","v":1.0107389444444443},{"$f":"IF(H22=0, 0, 1/H22)","v":0.98937515517387431},false,{"$f":"IF(B22=0, 1, IF(J22,K21*(1+INCREMENTO),K21))","v":1},{"$f":" I22*K22","v":0.98937515517387431},{"$f":"ROUND(CUOTA_INIT*K22,2)","v":0},0,0,0,{"$f":"ROUND(P22*$G$13,2)","v":0},{"$f":" COMISION_AMORT","v":399},{"$f":"ROUND(R22*IVA,2)","v":63.84},{"$f":"SEGURO_DAÑOS_MENS","v":0},{"$f":"T22*IVA","v":0},0,84.48,13.52,{"$f":"ROUND((SUM(O22:X22)-Q22) * FACTOR_SEG_DESEMPLEO,2)","v":5.5},0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,{"$f":"IF(N22> 0,O22+P22+V22+R22+T22+W22+Y22, 0)","v":0}]
[null,2,"2024-03-04",29,9.9500000000000005E-2,0.11541999999999999,1.010097722222222,1.0209451055446264,{"$f":"IF(H23=0, 0, 1/H23)","v":0.979484591844482},false,1,{"$f":" I23*K23","v":0.979484591844482},0,0,0,0,0,399,{"$f":"ROUND(R23*IVA,2)","v":63.84},0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,3,"2024-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,{"$f":"IF(B24 = 0, 0,            IF(H23=0, G24, H23 * G24 ))","v":1.0319089783138975},{"$f":"IF(H24=0, 0, 1/H24)","v":0.96907772004655335},false,1,0.96907772004655335,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,{"$f":"ROUND((SUM(O24:X24)-Q24) * FACTOR_SEG_DESEMPLEO,2)","v":5.5},0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,4,"2024-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,1.0426597500196311,0.9590856460903685,false,1,0.9590856460903685,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,{"$f":"ROUND(Y25*IVA,2)","v":0.88},567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,5,"2024-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1.0538568151495502,0.94889550992569371,false,1,0.94889550992569371,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,6,"2024-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,1.0648362467353831,0.93911153293836436,false,1,0.93911153293836436,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,7,"2024-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1.076271464031505,0.92913361862646915,false,1,0.92913361862646915,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,8,"2024-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1.0878294834908802,0.91926171810582624,false,1,0.91926171810582624,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,9,"2024-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,1.0991628536597158,0.90978329250342815,false,1,0.90978329250342815,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,10,"2024-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1.1109667024805643,0.90011698619517755,false,1,0.90011698619517755,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,11,"2024-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,1.1225411239092409,0.89083596021632383,false,1,0.89083596021632383,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,12,"2025-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1.1345960306755063,0.88137096637349277,true,{"$f":"IF(B33=0, 1, IF(J33,K32*(1+INCREMENTO),K32))","v":1},0.88137096637349277,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,13,"2025-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1.1467803944158177,0.87200653662152183,false,1,0.87200653662152183,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,14,"2025-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,1.157992593752065,0.86356338148921497,false,1,0.86356338148921497,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22," ",0]
[null,15,"2025-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1.1704282118834464,0.8543881545633677,false,1,0.8543881545633677,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,16,"2025-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,1.1826221231375853,0.84557863448970916,false,1,0.84557863448970916,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,17,"2025-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1.1953222364167306,0.83659449270996866,false,1,0.83659449270996866,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,18,"2025-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,1.2077755019164655,0.8279684414969728,false,1,0.8279684414969728,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,19,"2025-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1.2207457359329072,0.81917140528513832,false,1,0.81917140528513832,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,20,"2025-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1.233855256571883,0.81046783621798446,false,1,0.81046783621798446,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,21,"2025-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,1.2467099719199342,0.80211117463029458,false,1,0.80211117463029458,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,22,"2025-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1.2600983210467172,0.79358886786654625,false,1,0.79358886786654625,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,23,"2025-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,1.2732264453881554,0.78540624381638591,false,1,0.78540624381638591,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,24,"2026-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1.2868995534503762,0.77706142435036651,true,1,0.77706142435036651,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,25,"2026-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1.30071949626046,0.76880526729627563,false,1,0.76880526729627563,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,26,"2026-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,1.3134367752997871,0.76136135275468719,false,1,0.76136135275468719,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,27,"2026-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1.3275416998610217,0.75327200652505943,false,1,0.75327200652505943,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,28,"2026-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,1.3413724718040736,0.74550508603703036,false,1,0.74550508603703036,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,29,"2026-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1.3557773962580846,0.73758421018079945,false,1,0.73758421018079945,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,30,"2026-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,1.3699023370980998,0.72997904516195389,false,1,0.72997904516195389,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,31,"2026-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1.3846136421905109,0.72222313108078462,false,1,0.72222313108078462,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,32,{"$f":"IF(B53=0,FECHA_1ER_PAGO,EDATE(C52,1))","v":"2026-09-04"},31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1.3994829311710144,0.71454962238321273,false,1,0.71454962238321273,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,33,"2026-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,1.4140632108422642,0.70718196494509322,false,1,0.70718196494509322,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,34,"2026-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1.4292487571044319,0.69966826630371692,false,1,0.69966826630371692,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,35,"2026-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,1.444139147072198,0.6924540492011233,false,1,0.6924540492011233,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,36,"2027-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1.4596476771426536,0.68509683237913888,true,1,0.68509683237913888,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,37,"2027-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1.4753227524559509,0.67781778484424027,false,1,0.67781778484424027,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,38,"2027-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,1.4897471469314629,0.67125485157650433,false,1,0.67125485157650433,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,39,"2027-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1.5057454587786294,0.66412287293971994,false,1,0.66412287293971994,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,40,"2027-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,1.521432816883338,0.657275161218426,false,1,0.657275161218426,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,41,"2027-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1.5377713993798026,0.65029171462241353,false,1,0.65029171462241353,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,42,"2027-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,1.5537924144090076,0.64358661474116852,false,1,0.64358661474116852,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,43,"2027-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1.570478504825545,0.636748606827372,false,1,0.636748606827372,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,44,"2027-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1.5873437862400606,0.62998325168657943,false,1,0.62998325168657943,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,45,"2027-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,1.6038812629197048,0.62348755055570659,false,1,0.62348755055570659,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,46,"2027-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1.6211052546976847,0.61686309208003098,false,1,0.61686309208003098,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,47,"2027-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,1.6379944696095432,0.61050267174490214,false,1,0.61050267174490214,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,48,"2028-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1.6555848012189871,0.60401617559167742,true,1,0.60401617559167742,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,49,"2028-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1.6733640344223442,0.59759859745354593,false,1,0.59759859745354593,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,50,"2028-03-04",29,9.9500000000000005E-2,0.11541999999999999,1.010097722222222,1.6902611996185979,0.59162453721687913,false,1,0.59162453721687913,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,51,"2028-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1.7084128207379019,0.58533861831362133,false,1,0.58533861831362133,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,52,"2028-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,1.7262116349752894,0.57930324401637745,false,1,0.57930324401637745,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,53,"2028-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1.7447493258226425,0.57314823694143224,false,1,0.57314823694143224,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,54,"2028-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,1.7629267058821712,0.56723855657946853,false,1,0.56723855657946853,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,55,"2028-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1.7818586778362671,0.56121173493641607,false,1,0.56121173493641607,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,56,"2028-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1.8009939591854018,0.55524894733811592,false,1,0.55524894733811592,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,57,"2028-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,1.8197573145835149,0.54952382495512508,false,1,0.54952382495512508,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,58,"2028-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1.8392995872871984,0.54368521958671789,false,1,0.54368521958671789,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,59,"2028-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,1.8584620234874187,0.53807932976940365,false,1,0.53807932976940365,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,60,"2029-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1.8784199439097597,0.53236232038645803,true,1,0.53236232038645803,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,61,"2029-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1.8985921913307429,0.52670605334107568,false,1,0.52670605334107568,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,62,"2029-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,1.9171549381400714,0.52160625106813241,false,1,0.52160625106813241,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,63,"2029-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1.9377431585121498,0.51606426559019636,false,1,0.51606426559019636,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,64,{"$f":"IF(B85=0,FECHA_1ER_PAGO,EDATE(C84,1))","v":"2029-05-04"},{"$f":"IF(B85=0,FECHA_1ER_PAGO-FECHA_APERTURA, C85-C84)","v":30},{"$f":"IF(B85=0,TASA,IF(B85=MESES_INC_TASA,E84+INCREMENTO_TASA,E84))","v":9.9500000000000005E-2},0.11541999999999999,{"$f":"IF(B85<MESES_GRACIA, 0, 1 + D85 * F85 / 360 + FACTOR_SEG_DEUD)","v":1.0104183333333332},{"$f":"IF(B85 = 0, 0,            IF(H84=0, G85, H84 * G85 ))","v":1.9579312126519153},0.51074317296650706,{"$f":"MOD(B85, MESES_INC)=0","v":false},1,0.51074317296650706,{"$f":"ROUND(CUOTA_INIT*K85,2)","v":0},{"$f":"IF(B85=0,TOTAL_FINANCIADO, ROUND(N84-O84,2))","v":0},{"$f":"IF(B85=0, 0,\n   IF((B85+1) = PLAZO, N85,\n   IF(B85<MESES_GRACIA, 0, M85-P85-V85-Q85)))","v":0},{"$f":" IF(B85<MESES_GRACIA, 0, ROUND(N85 * D85 *E85 /360,2))","v":0},0,{"$f":" COMISION_AMORT","v":399},{"$f":"ROUND(R85*IVA,2)","v":63.84},{"$f":"SEGURO_DAÑOS_MENS","v":0},{"$f":"T85*IVA","v":0},{"$f":"ROUND(N85 * FACTOR_SEG_DEUD,2)","v":0},{"$f":"ROUND(SEGURO_INTERIORES/(1+IVA),2)","v":84.48},{"$f":"ROUND(W85*IVA,2)","v":13.52},{"$f":"ROUND((SUM(O85:X85)-Q85) * FACTOR_SEG_DESEMPLEO,2)","v":5.5},{"$f":"ROUND(Y85*IVA,2)","v":0.88},{"$f":"IF(B85>=PLAZO,0,ROUND(SUM(O85:Z85),2))","v":567.22},null,{"$f":"IF(AB85=\"SI\",TASA_PP,TASA)","v":9.9500000000000005E-2},{"$f":"N85 * D85 * AC85 /360","v":0},{"$f":"IF(B85>=PLAZO, 0, O85+R85+S85+T85+U85+V85+W85+X85+Y85+Z85+AD85)","v":567.22},null,0]
[null,65,"2029-06-04",31,9.9500000000000005E-2,{"$f":"E86*(1+$G$13)","v":0.11541999999999999},1.0107389444444443,1.9789573271706278,0.50531660600773476,false,{"$f":"IF(B86=0, 1, IF(J86,K85*(1+INCREMENTO),K85))","v":1},0.50531660600773476,0,0,0,0,{"$f":"ROUND(P86*$G$13,2)","v":0},399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,{"$f":"IF(N86> 0,O86+P86+V86+R86+T86+W86+Y86, 0)","v":0}]
[null,66,"2029-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,1.9995747642575334,0.50010633154360307,false,1,{"$f":" I87*K87","v":0.50010633154360307},0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,67,"2029-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,2.021048086563408,{"$f":"IF(H88=0, 0, 1/H88)","v":0.49479277937438931},false,1,0.49479277937438931,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,68,"2029-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,2.0427520096845631,0.48953568287244892,false,1,0.48953568287244892,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,69,"2029-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,2.0640340810387929,0.48448812409953868,false,1,0.48448812409953868,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,70,"2029-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,2.0861996283665083,0.47934051296088032,false,1,0.47934051296088032,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,71,"2029-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,2.1079343514947064,0.47439807567579806,false,1,0.47439807567579806,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,72,"2030-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,2.1305713413879439,0.46935766973593002,true,1,0.46935766973593002,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,73,"2030-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,2.1534514286580344,0.46437081732703378,false,1,0.46437081732703378,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,74,"2030-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,2.1745059625484049,0.45987457253419228,false,1,0.45987457253419228,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,75,"2030-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,2.1978578612743251,0.45498847656153557,false,1,0.45498847656153557,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,76,"2030-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,2.2207558770923677,0.45029713095223167,false,1,0.45029713095223167,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,77,"2030-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,2.2446044510811358,0.44551279381021458,false,1,0.44551279381021458,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,78,"2030-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,2.2679894884539826,0.44091915112078789,false,1,0.44091915112078789,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,79,"2030-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,2.2923453015710735,0.43623445355926249,false,1,0.43623445355926249,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,80,"2030-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,2.3169626704121282,0.43159953018238556,false,1,0.43159953018238556,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,81,"2030-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,2.3411015598333718,0.42714934591354298,false,1,0.42714934591354298,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,82,"2030-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,2.3662425194232242,0.42261095039563051,false,1,0.42261095039563051,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,83,"2030-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,2.3908948227380815,0.41825344657143387,false,1,0.41825344657143387,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,84,"2031-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,2.4165705094119754,0.41380956860362011,true,1,0.41380956860362011,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,85,"2031-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,2.442521925858633,0.4094129061496406,false,1,0.4094129061496406,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,86,"2031-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,2.466402734119078,0.40544878829659942,false,1,0.40544878829659942,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,87,"2031-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,2.4928892960584084,0.40114095783600734,false,1,0.40114095783600734,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,88,"2031-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,2.5188610477078432,0.39700482919055707,false,1,0.39700482919055707,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,89,"2031-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,2.5459109565624525,0.39278671448518487,false,1,0.39278671448518487,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,90,"2031-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,2.5724351055449053,0.38873672569795509,false,1,0.38873672569795509,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,91,"2031-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,2.6000603432302904,0.3846064583091981,false,1,0.3846064583091981,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,92,"2031-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,2.6279822468084433,0.38052007437053709,false,1,0.38052007437053709,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,93,"2031-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,2.6553614418497755,0.37659656581568079,false,1,0.37659656581568079,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,94,"2031-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,2.68387722085372,0.37259528574183731,false,1,0.37259528574183731,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,95,"2031-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,2.711838748366314,0.36875348897585719,false,1,0.36875348897585719,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,96,"2032-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,2.7409610340273112,0.36483554037639626,true,1,0.36483554037639626,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,97,"2032-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,2.770396062296117,0.36095921937284137,false,1,0.36095921937284137,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,98,"2032-03-04",29,9.9500000000000005E-2,0.11541999999999999,1.010097722222222,2.7983707521787209,0.35735079035593564,false,1,0.35735079035593564,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,99,"2032-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,2.8284223002213262,0.35355399365991041,false,1,0.35355399365991041,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,100,"2032-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,2.8578897465524649,0.34990852995862487,false,1,0.34990852995862487,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,101,"2032-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,2.888580465769039,0.34619080612447672,false,1,0.34619080612447672,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,102,"2032-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,2.9186746599215758,0.34262126359327416,false,1,0.34262126359327416,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,103,"2032-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,2.9500181449458811,0.33898096583346449,false,1,0.33898096583346449,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,104,"2032-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,2.9816982259145575,0.33537934567247374,false,1,0.33537934567247374,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,105,"2032-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,3.0127625519315435,0.33192127914590536,false,1,0.33192127914590536,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,106,"2032-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,3.0451164416010386,0.32839466706049097,false,1,0.32839466706049097,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,107,"2032-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,3.0768414797284516,0.32500861893224853,false,1,0.32500861893224853,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,108,"2033-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,3.1098835094436175,0.32155545278893993,true,1,0.32155545278893993,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,109,"2033-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,3.1432803756802259,0.31813897600006286,false,1,0.31813897600006286,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,110,"2033-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,3.1740125771666268,0.31505861293488591,false,1,0.31505861293488591,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,111,"2033-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,3.2080981218987867,0.31171116406131838,false,1,0.31171116406131838,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,112,"2033-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,3.2415211574987683,0.30849713804478845,false,1,0.30849713804478845,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,113,"2033-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,3.2763316731246386,0.30521940382375867,false,1,0.30521940382375867,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,114,"2033-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,3.3104655886058083,0.30207231376815086,false,1,0.30207231376815086,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,115,"2033-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,3.3460164946470909,0.29886284230809551,false,1,0.29886284230809551,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,116,"2033-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,3.3819491798933004,0.29568747098427711,false,1,0.29568747098427711,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,117,"2033-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,3.4171834537658214,0.29263866383818959,false,1,0.29263866383818959,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,118,"2033-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,3.4538803970322869,0.28952942344478411,false,1,0.28952942344478411,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,119,"2033-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,3.4898640743020346,0.28654411137774694,false,1,0.28654411137774694,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,120,"2034-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,3.5273415307146263,0.2834996246585183,true,1,0.2834996246585183,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,121,"2034-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,3.565221455449552,0.28048748513825666,false,1,0.28048748513825666,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,122,"2034-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,3.6000790217551994,0.27777168055396051,false,1,0.27777168055396051,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,123,"2034-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,3.6387400703654382,0.27482039955098253,false,1,0.27482039955098253,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,124,"2034-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,3.6766496773318615,0.27198675091767194,false,1,0.27198675091767194,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,125,"2034-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,3.7161330139584128,0.26909693389440958,false,1,0.26909693389440958,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,126,"2034-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,3.7548489264088358,0.26632229940510738,false,1,0.26632229940510738,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,127,"2034-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,3.7951720404268219,0.26349266630019114,false,1,0.26349266630019114,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,128,{"$f":"IF(B149=0,FECHA_1ER_PAGO,EDATE(C148,1))","v":"2034-09-04"},{"$f":"IF(B149=0,FECHA_1ER_PAGO-FECHA_APERTURA, C149-C148)","v":31},{"$f":"IF(B149=0,TASA,IF(B149=MESES_INC_TASA,E148+INCREMENTO_TASA,E148))","v":9.9500000000000005E-2},0.11541999999999999,{"$f":"IF(B149<MESES_GRACIA, 0, 1 + D149 * F149 / 360 + FACTOR_SEG_DEUD)","v":1.0107389444444443},{"$f":"IF(B149 = 0, 0,            IF(H148=0, G149, H148 * G149 ))","v":3.8359281821260738},0.26069309760792947,{"$f":"MOD(B149, MESES_INC)=0","v":false},1,0.26069309760792947,{"$f":"ROUND(CUOTA_INIT*K149,2)","v":0},{"$f":"IF(B149=0,TOTAL_FINANCIADO, ROUND(N148-O148,2))","v":0},{"$f":"IF(B149=0, 0,\n   IF((B149+1) = PLAZO, N149,\n   IF(B149<MESES_GRACIA, 0, M149-P149-V149-Q149)))","v":0},{"$f":" IF(B149<MESES_GRACIA, 0, ROUND(N149 * D149 *E149 /360,2))","v":0},0,{"$f":" COMISION_AMORT","v":399},{"$f":"ROUND(R149*IVA,2)","v":63.84},{"$f":"SEGURO_DAÑOS_MENS","v":0},{"$f":"T149*IVA","v":0},{"$f":"ROUND(N149 * FACTOR_SEG_DEUD,2)","v":0},{"$f":"ROUND(SEGURO_INTERIORES/(1+IVA),2)","v":84.48},{"$f":"ROUND(W149*IVA,2)","v":13.52},{"$f":"ROUND((SUM(O149:X149)-Q149) * FACTOR_SEG_DESEMPLEO,2)","v":5.5},{"$f":"ROUND(Y149*IVA,2)","v":0.88},{"$f":"IF(B149>=PLAZO,0,ROUND(SUM(O149:Z149),2))","v":567.22},null,{"$f":"IF(AB149=\"SI\",TASA_PP,TASA)","v":9.9500000000000005E-2},{"$f":"N149 * D149 * AC149 /360","v":0},{"$f":"IF(B149>=PLAZO, 0, O149+R149+S149+T149+U149+V149+W149+X149+Y149+Z149+AD149)","v":567.22},null,0]
[null,129,"2034-10-04",30,9.9500000000000005E-2,{"$f":"E150*(1+$G$13)","v":0.11541999999999999},1.0104183333333332,3.8758921605701899,0.25800511432518497,false,{"$f":"IF(B150=0, 1, IF(J150,K149*(1+INCREMENTO),K149))","v":1},0.25800511432518497,0,0,0,0,{"$f":"ROUND(P150*$G$13,2)","v":0},399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,{"$f":"IF(N150> 0,O150+P150+V150+R150+T150+W150+Y150, 0)","v":0}]
[null,130,"2034-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,3.9175151511552104,0.25526385002113305,false,1,{"$f":" I151*K151","v":0.25526385002113305},0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,131,"2034-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,3.9583291298383285,{"$f":"IF(H152=0, 0, 1/H152)","v":0.25263184722611565},false,1,0.25263184722611565,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,132,"2035-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,4.0008374064564878,0.24994767305120072,true,1,0.24994767305120072,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,133,"2035-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,4.0438021770956789,0.24729201781038049,false,1,0.24729201781038049,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,134,"2035-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,4.0833388802924961,0.24489762650519184,false,1,0.24489762650519184,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,135,"2035-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,4.1271896296757964,0.24229562722528772,false,1,0.24229562722528772,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,136,"2035-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,4.1701880669676346,0.23979733861910768,false,1,0.23979733861910768,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,137,"2035-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,4.2149714849416844,0.23724952910656177,false,1,0.23724952910656177,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,138,"2035-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,4.2588844628623015,0.23480327036811002,false,1,0.23480327036811002,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,139,"2035-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,4.3046203865042871,0.23230852205578201,false,1,0.23230852205578201,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,140,"2035-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,4.3508474656893794,0.22984028005715268,false,1,0.22984028005715268,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,141,"2035-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,4.3961760448694189,0.22747041742494717,false,1,0.22747041742494717,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,142,"2035-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,4.443386335183269,0.22505357953727304,false,1,0.22505357953727304,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,143,"2035-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,4.4896790151519861,0.22273307214728527,false,1,0.22273307214728527,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,144,"2036-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,4.5378934286690908,0.22036656781807409,true,1,0.22036656781807409,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,145,"2036-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,4.5866256140943769,0.21802520723014115,false,1,0.21802520723014115,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,146,"2036-03-04",29,9.9500000000000005E-2,0.11541999999999999,1.010097722222222,4.6329400854828302,0.21584565773545572,false,1,0.21584565773545572,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,147,"2036-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,4.6826929716752694,0.21355233111562347,false,1,0.21355233111562347,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,148,"2036-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,4.7314788279518387,0.2113504120725147,false,1,0.2113504120725147,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,149,"2036-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,4.7822899162252783,0.20910484674030649,false,1,0.20910484674030649,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,150,"2036-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,4.8321134066691513,0.2069487853119977,false,1,0.2069487853119977,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,151,"2036-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,4.8840052040926256,0.20474998658110252,false,1,0.20474998658110252,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,152,"2036-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,4.9364542646457537,0.20257454974552697,false,1,0.20257454974552697,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,153,"2036-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,4.987883890659587,0.20048582162720754,false,1,0.20048582162720754,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,154,"2036-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,5.0414484986567194,0.19835569088258015,false,1,0.19835569088258015,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,155,"2036-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,5.0939719895985576,0.19631046304178978,false,1,0.19631046304178978,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,156,"2037-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,5.1486758717964118,0.19422469483422589,true,1,0.19422469483422589,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,157,"2037-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,5.2039672159460846,0.19216108759021061,false,1,0.19216108759021061,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,158,"2037-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,5.2548469816349694,0.19030049847214855,false,1,0.19030049847214855,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,159,"2037-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,5.3112784914348037,0.18827858520554761,false,1,0.18827858520554761,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,160,"2037-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,5.366613161184735,0.18633726150279104,false,1,0.18633726150279104,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,161,"2037-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,5.4242449217775217,0.18435745701399867,false,1,0.18435745701399867,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,162,"2037-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,5.4807565134542395,0.18245656371436783,false,1,0.18245656371436783,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,163,"2037-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,5.5396140531657512,0.18051799103739455,false,1,0.18051799103739455,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,164,"2037-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,5.5991036607263611,0.17860001539429829,false,1,0.17860001539429829,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,165,"2037-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,5.6574369890316945,0.17675848656180193,false,1,0.17675848656180193,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,166,"2037-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,5.7181918905548503,0.17488045507038197,false,1,0.17488045507038197,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,167,"2037-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,5.7777659197346134,0.17307727829270253,false,1,0.17307727829270253,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,168,"2038-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,5.8398130269596473,0.17123835906791438,true,1,0.17123835906791438,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,169,"2038-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,5.9025264546221097,0.16941897807453737,false,1,0.16941897807453737,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,170,"2038-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,5.9602361116052229,0.16777858817587646,false,1,0.16777858817587646,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,171,"2038-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,6.0242427560835221,0.16599596671136133,false,1,0.16599596671136133,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,172,"2038-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,6.0870053251973184,0.16428439710089848,false,1,0.16428439710089848,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,173,"2038-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,6.1523733372176492,0.16253890087434783,false,1,0.16253890087434783,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,174,"2038-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,6.2164708134358939,0.16086297676145475,false,1,0.16086297676145475,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,175,"2038-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,6.283229148141892,0.15915383259509563,false,1,0.15915383259509563,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,176,"2038-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,6.3507043968955008,0.15746284782028955,false,1,0.15746284782028955,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,177,"2038-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,6.4168681522038229,0.15583926243779184,false,1,0.15583926243779184,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,178,"2038-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,6.4857785427976644,0.15418349445657242,false,1,0.15418349445657242,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,179,"2038-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,6.5533495455827104,0.15259372219417941,false,1,0.15259372219417941,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,180,"2039-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,6.623725602277748,0.1509724375744253,true,1,0.1509724375744253,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,181,"2039-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,6.6948574235358524,0.14936837885217508,false,1,0.14936837885217508,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,182,"2039-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,6.7603137884388094,0.14792212777314506,false,1,0.14792212777314506,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,183,"2039-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,6.8329124226398648,0.14635047811920507,false,1,0.14635047811920507,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,184,"2039-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,6.9040999818964002,0.14484147138977593,false,1,0.14484147138977593,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,185,"2039-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,6.9782427280408745,0.14330255323187185,false,1,0.14330255323187185,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,186,"2039-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,7.050944386862513,0.1418249733841645,false,1,0.1418249733841645,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,187,"2039-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,7.1266640869138964,0.14031810504948833,false,1,0.14031810504948833,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,188,"2039-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,7.2031969366174815,0.13882724695704152,false,1,0.13882724695704152,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,189,"2039-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,7.2782422433688065,0.13739581159325912,false,1,0.13739581159325912,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,{"$f":"ROUND((SUM(O210:X210)-Q210) * FACTOR_SEG_DESEMPLEO,2)","v":5.5},0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,190,"2039-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,7.3564028824735521,0.13593600241532111,false,1,0.13593600241532111,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,191,"2039-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,7.4330443398374548,0.13453437841618848,false,1,0.13453437841618848,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,192,{"$f":"IF(B213=0,FECHA_1ER_PAGO,EDATE(C212,1))","v":"2040-01-04"},{"$f":"IF(B213=0,FECHA_1ER_PAGO-FECHA_APERTURA, C213-C212)","v":31},{"$f":"IF(B213=0,TASA,IF(B213=MESES_INC_TASA,E212+INCREMENTO_TASA,E212))","v":9.9500000000000005E-2},0.11541999999999999,{"$f":"IF(B213<MESES_GRACIA, 0, 1 + D213 * F213 / 360 + FACTOR_SEG_DEUD)","v":1.0107389444444443},{"$f":"IF(B213 = 0, 0,            IF(H212=0, G213, H212 * G213 ))","v":7.5128673900560603},0.1331049715217372,{"$f":"MOD(B213, MESES_INC)=0","v":true},1,0.1331049715217372,{"$f":"ROUND(CUOTA_INIT*K213,2)","v":0},{"$f":"IF(B213=0,TOTAL_FINANCIADO, ROUND(N212-O212,2))","v":0},{"$f":"IF(B213=0, 0,\n   IF((B213+1) = PLAZO, N213,\n   IF(B213<MESES_GRACIA, 0, M213-P213-V213-Q213)))","v":0},{"$f":" IF(B213<MESES_GRACIA, 0, ROUND(N213 * D213 *E213 /360,2))","v":0},0,{"$f":" COMISION_AMORT","v":399},{"$f":"ROUND(R213*IVA,2)","v":63.84},{"$f":"SEGURO_DAÑOS_MENS","v":0},{"$f":"T213*IVA","v":0},{"$f":"ROUND(N213 * FACTOR_SEG_DEUD,2)","v":0},{"$f":"ROUND(SEGURO_INTERIORES/(1+IVA),2)","v":84.48},{"$f":"ROUND(W213*IVA,2)","v":13.52},{"$f":"ROUND((SUM(O213:X213)-Q213) * FACTOR_SEG_DESEMPLEO,2)","v":5.5},{"$f":"ROUND(Y213*IVA,2)","v":0.88},{"$f":"IF(B213>=PLAZO,0,ROUND(SUM(O213:Z213),2))","v":567.22},null,{"$f":"IF(AB213=\"SI\",TASA_PP,TASA)","v":9.9500000000000005E-2},{"$f":"N213 * D213 * AC213 /360","v":0},{"$f":"IF(B213>=PLAZO, 0, O213+R213+S213+T213+U213+V213+W213+X213+Y213+Z213+AD213)","v":567.22},null,0]
[null,193,"2040-02-04",31,9.9500000000000005E-2,{"$f":"E214*(1+$G$13)","v":0.11541999999999999},1.0107389444444443,7.5935476555763497,0.13169075185373286,false,{"$f":"IF(B214=0, 1, IF(J214,K213*(1+INCREMENTO),K213))","v":1},0.13169075185373286,0,0,0,0,{"$f":"ROUND(P214*$G$13,2)","v":0},399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,{"$f":"IF(N214> 0,O214+P214+V214+R214+T214+W214+Y214, 0)","v":0}]
[null,194,"2040-03-04",29,9.9500000000000005E-2,0.11541999999999999,1.010097722222222,7.6702251904835652,0.13037426870344018,false,1,{"$f":" I215*K215","v":0.13037426870344018},0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,195,"2040-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,7.7525953126805458,{"$f":"IF(H216=0, 0, 1/H216)","v":0.1289890623291465},false,1,0.1289890623291465,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,196,"2040-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,7.8333644348464881,0.12765906760976545,false,1,0.12765906760976545,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,197,"2040-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,7.9174865003253911,0.1263027098257638,false,1,0.1263027098257638,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,198,"2040-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,7.9999735138479471,0.12500041384749597,false,1,0.12500041384749597,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,199,"2040-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,8.0858847849701867,0.12367230384716484,false,1,0.12367230384716484,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,200,"2040-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,8.1727186524601585,0.12235830480949925,false,1,0.12235830480949925,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,201,"2040-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,8.2578647596210377,0.12109667923962114,false,1,0.12109667923962114,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,202,"2040-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,8.3465455105043436,0.11981004581374104,false,1,0.11981004581374104,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,203,"2040-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,8.4335026038146133,0.11857469511513323,false,1,0.11857469511513323,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,204,"2041-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,8.5240695197490552,0.11731485737922977,true,1,0.11731485737922977,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,205,"2041-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,8.615609028762222,0.11606840522377637,false,1,0.11606840522377637,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,206,"2041-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,8.6998447955263227,0.11494457930033705,false,1,0.11494457930033705,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,207,"2041-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,8.7932719454607682,0.11372331098166667,false,1,0.11372331098166667,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,208,"2041-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,8.884883183679225,0.11255072006314219,false,1,0.11255072006314219,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,209,"2041-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,8.9802974505841338,0.11135488612740259,false,1,0.11135488612740259,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,210,"2041-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,9.073857182856802,0.11020671582635172,false,1,0.11020671582635172,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,211,"2041-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,9.1713008310403232,0.1090357865718998,false,1,0.1090357865718998,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,212,"2041-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,9.269790921148152,0.1078772982590788,false,1,0.1078772982590788,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,213,"2041-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,9.3663666928949798,0.10676498505643255,false,1,0.10676498505643255,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,214,"2041-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,9.4669515844562735,0.10563062365734431,false,1,0.10563062365734431,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,215,"2041-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,9.5655814417136664,0.10454147571617463,false,1,0.10454147571617463,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,216,"2042-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,9.6683056893950372,0.10343073875879609,true,1,0.10343073875879609,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,217,"2042-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,9.772133087065356,0.10233180320923232,false,1,0.10233180320923232,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,218,"2042-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,9.8676763180501599,0.10134098117616394,false,1,0.10134098117616394,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,219,"2042-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,9.9736447458254602,0.10026424897663987,false,1,0.10026424897663987,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,220,"2042-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,10.077553501335718,9.9230433246269165E-2,false,1,9.9230433246269165E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,221,"2042-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,10.185775788522477,9.8176125290998326E-2,false,1,9.8176125290998326E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,222,"2042-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,10.2918945959459,9.7163840017746778E-2,false,1,9.7163840017746778E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,223,"2042-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,10.40241868023984,9.6131489294847702E-2,false,1,9.6131489294847702E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,224,"2042-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,10.514129676534786,9.5110107138185587E-2,false,1,9.5110107138185587E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,225,"2042-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,10.623669384214816,9.412943530470276E-2,false,1,9.412943530470276E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,226,"2042-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,10.737756379528044,9.3129324661019447E-2,false,1,9.3129324661019447E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,227,"2042-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,10.849625904742092,9.21690764990271E-2,false,1,9.21690764990271E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,228,"2043-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,10.966139434576123,9.1189794363457616E-2,true,1,9.1189794363457616E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,229,"2043-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,11.083904196734066,9.022091694861957E-2,false,1,9.022091694861957E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,230,"2043-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,11.192272759610447,8.9347357902918506E-2,false,1,8.9347357902918506E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,231,"2043-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,11.31246595498297,8.8398056089575683E-2,false,1,8.8398056089575683E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,232,"2043-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,11.430322996123966,8.7486591615923801E-2,false,1,8.7486591615923801E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,233,"2043-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,11.553072599761396,8.655706015563798E-2,false,1,8.655706015563798E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,234,"2043-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,11.673436361129909,8.5664578026894464E-2,false,1,8.5664578026894464E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,235,"2043-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,11.79879674568784,8.4754405178263159E-2,false,1,8.4754405178263159E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,236,"2043-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,11.925503368451071,8.385390277491353E-2,false,1,8.385390277491353E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,237,"2043-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,12.049747237711383,8.2989292660875E-2,false,1,8.2989292660875E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,238,"2043-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,12.179148803866763,8.2107544304123259E-2,false,1,8.2107544304123259E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,239,"2043-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,12.306035235821714,8.1260940736549644E-2,false,1,8.1260940736549644E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,567.22,null,9.9500000000000005E-2,0,567.22,null,0]
[null,240,"2044-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,12.438189064550578,8.0397555850798802E-2,true,1,8.0397555850798802E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,241,"2044-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,12.571762085904281,7.9543344295484292E-2,false,1,7.9543344295484292E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,242,"2044-03-04",29,9.9500000000000005E-2,0.11541999999999999,1.010097722222222,12.698708247291606,7.8748167177813619E-2,false,1,7.8748167177813619E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,243,"2044-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,12.835078969675477,7.7911480121207549E-2,false,1,7.7911480121207549E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,244,"2044-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,12.968799100741212,7.7108141797249868E-2,false,1,7.7108141797249868E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,245,"2044-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,13.108070313795231,7.62888797558232E-2,false,1,7.62888797558232E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,246,"2044-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,13.244634559681119,7.5502271919541453E-2,false,1,7.5502271919541453E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,247,"2044-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,13.386867954404503,7.4700071996376363E-2,false,1,7.4700071996376363E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,248,"2044-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,13.530628785651965,7.3906395322914445E-2,false,1,7.3906395322914445E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,249,"2044-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,13.67159538655048,7.3144353071168011E-2,false,1,7.3144353071168011E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,250,"2044-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,13.818413889873568,7.2367205669879489E-2,false,1,7.2367205669879489E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,251,"2044-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,13.962378731916232,7.1621033865391898E-2,false,1,7.1621033865391898E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,252,"2045-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,14.112319941430572,7.0860071494285415E-2,true,1,7.0860071494285415E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,253,"2045-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,14.263871361263819,7.0107194230290451E-2,false,1,7.0107194230290451E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,254,"2045-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,14.40333081643749,6.9428385193983852E-2,false,1,6.9428385193983852E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,255,"2045-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,14.558007385890166,6.8690719374769282E-2,false,1,6.8690719374769282E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,256,{"$f":"IF(B277=0,FECHA_1ER_PAGO,EDATE(C276,1))","v":"2045-05-04"},{"$f":"IF(B277=0,FECHA_1ER_PAGO-FECHA_APERTURA, C277-C276)","v":30},{"$f":"IF(B277=0,TASA,IF(B277=MESES_INC_TASA,E276+INCREMENTO_TASA,E276))","v":9.9500000000000005E-2},0.11541999999999999,{"$f":"IF(B277<MESES_GRACIA, 0, 1 + D277 * F277 / 360 + FACTOR_SEG_DEUD)","v":1.0104183333333332},{"$f":"IF(B277 = 0, 0,            IF(H276=0, G277, H276 * G277 ))","v":14.709677559505497},6.7982455492628588E-2,{"$f":"MOD(B277, MESES_INC)=0","v":false},1,6.7982455492628588E-2,{"$f":"ROUND(CUOTA_INIT*K277,2)","v":0},{"$f":"IF(B277=0,TOTAL_FINANCIADO, ROUND(N276-O276,2))","v":0},{"$f":"IF(B277=0, 0,\n   IF((B277+1) = PLAZO, N277,\n   IF(B277<MESES_GRACIA, 0, M277-P277-V277-Q277)))","v":0},{"$f":" IF(B277<MESES_GRACIA, 0, ROUND(N277 * D277 *E277 /360,2))","v":0},0,{"$f":" COMISION_AMORT","v":399},{"$f":"ROUND(R277*IVA,2)","v":63.84},{"$f":"SEGURO_DAÑOS_MENS","v":0},{"$f":"T277*IVA","v":0},{"$f":"ROUND(N277 * FACTOR_SEG_DEUD,2)","v":0},{"$f":"ROUND(SEGURO_INTERIORES/(1+IVA),2)","v":84.48},{"$f":"ROUND(W277*IVA,2)","v":13.52},{"$f":"ROUND((SUM(O277:X277)-Q277) * FACTOR_SEG_DESEMPLEO,2)","v":5.5},{"$f":"ROUND(Y277*IVA,2)","v":0.88},{"$f":"IF(B277>=PLAZO,0,ROUND(SUM(O277:Z277),2))","v":0},null,{"$f":"IF(AB277=\"SI\",TASA_PP,TASA)","v":9.9500000000000005E-2},{"$f":"N277 * D277 * AC277 /360","v":0},{"$f":"IF(B277>=PLAZO, 0, O277+R277+S277+T277+U277+V277+W277+X277+Y277+Z277+AD277)","v":0},null,0]
[null,257,"2045-06-04",31,9.9500000000000005E-2,{"$f":"E278*(1+$G$13)","v":0.11541999999999999},1.0107389444444443,14.867643969612717,6.7260152452120414E-2,false,{"$f":"IF(B278=0, 1, IF(J278,K277*(1+INCREMENTO),K277))","v":1},6.7260152452120414E-2,0,0,0,0,{"$f":"ROUND(P278*$G$13,2)","v":0},399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,{"$f":"IF(N278> 0,O278+P278+V278+R278+T278+W278+Y278, 0)","v":0}]
[null,258,"2045-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,15.022540040369464,6.656663901795172E-2,false,1,{"$f":" I279*K279","v":6.656663901795172E-2},0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,259,"2045-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,15.183866263277432,{"$f":"IF(H280=0, 0, 1/H280)","v":6.5859378807789262E-2},false,1,6.5859378807789262E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,260,"2045-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,15.346924959530641,6.5159633127611458E-2,false,1,6.5159633127611458E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,261,"2045-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,15.506814339400682,6.4487777960888948E-2,false,1,6.4487777960888948E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,262,"2045-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,15.673341157101818,6.3802605326872847E-2,false,1,6.3802605326872847E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,263,"2045-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,15.836631249723556,6.3144742352794006E-2,false,1,6.3144742352794006E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,264,"2046-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,16.006699952901489,6.2473839263709877E-2,true,1,6.2473839263709877E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,265,"2046-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,16.178595014434588,6.1810064415840631E-2,false,1,6.1810064415840631E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,266,"2046-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,16.336774935512384,6.1211591880734703E-2,false,1,6.1211591880734703E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,267,"2046-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,16.512214653946241,6.0561228215441756E-2,false,1,6.0561228215441756E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,268,"2046-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,16.684244410282602,5.9936786791716733E-2,false,1,5.9936786791716733E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,269,"2046-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,16.863415584102157,5.9299967732678163E-2,false,1,5.9299967732678163E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,270,"2046-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,17.03910426879586,5.8688531053320982E-2,false,1,5.8688531053320982E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,271,"2046-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,17.222086262921554,5.8064974517806185E-2,false,1,5.8064974517806185E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,272,"2046-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,17.407033290516498,5.7448043173721548E-2,false,1,5.7448043173721548E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,273,"2046-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,17.588385565681527,5.6855701523350774E-2,false,1,5.6855701523350774E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,274,"2046-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,17.777266261138848,5.6251618517184653E-2,false,1,5.6251618517184653E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,275,"2046-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,17.962475746802809,5.5671613094759098E-2,false,1,5.5671613094759098E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,276,"2047-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,18.155373775932404,5.5080110844407171E-2,true,1,5.5080110844407171E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,277,"2047-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,18.350343326280264,5.4494893213679542E-2,false,1,5.4494893213679542E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,278,"2047-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,18.529756671908341,5.3967249419741681E-2,false,1,5.3967249419741681E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,279,"2047-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,18.728746699377037,5.3393855768964105E-2,false,1,5.3393855768964105E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,280,"2047-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,18.923869025406709,5.2843316483401209E-2,false,1,5.2843316483401209E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,281,"2047-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,19.127091403544494,5.2281864445667223E-2,false,1,5.2281864445667223E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,282,"2047-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,19.326363817483752,5.1742790803479641E-2,false,1,5.1742790803479641E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,283,"2047-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,19.533908564832831,5.1193031680321979E-2,false,1,5.1193031680321979E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,284,"2047-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,19.743682123693425,5.0649113662539623E-2,false,1,5.0649113662539623E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,285,"2047-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,19.949378385285435,5.0126875168080183E-2,false,1,5.0126875168080183E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,286,"2047-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,20.163613651466214,4.9594284897800753E-2,false,1,4.9594284897800753E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,287,"2047-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,20.373684899691735,4.9082922648672679E-2,false,1,4.9082922648672679E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,288,"2048-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,20.592476769958139,4.8561424211917795E-2,true,1,4.8561424211917795E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,289,"2048-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,20.813618233964231,4.8045466615130504E-2,false,1,4.8045466615130504E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,290,"2048-03-04",29,9.9500000000000005E-2,0.11541999999999999,1.010097722222222,21.023788369330177,4.756516677359706E-2,false,1,4.756516677359706E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,291,"2048-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,21.249561664640169,4.7059794257498795E-2,false,1,4.7059794257498795E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,292,"2048-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,21.470946681249607,4.6574564915355658E-2,false,1,4.6574564915355658E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,293,"2048-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,21.701521984829174,4.6079717390285685E-2,false,1,4.6079717390285685E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,294,"2048-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,21.927615674707784,4.5604593533324335E-2,false,1,4.5604593533324335E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,295,"2048-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,22.1630951212376,4.5120051803674226E-2,false,1,4.5120051803674226E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,296,"2048-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,22.401103368461506,4.4640658254713431E-2,false,1,4.4640658254713431E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,297,"2048-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,22.634485530388591,4.4180372408174275E-2,false,1,4.4180372408174275E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,298,"2048-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,22.877556013028013,4.3710962806976977E-2,false,1,4.3710962806976977E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,299,"2048-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,23.115902017423739,4.3260262967296043E-2,false,1,4.3260262967296043E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,300,"2049-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,23.364142404972071,4.2800629386131127E-2,true,1,4.2800629386131127E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,301,"2049-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,23.615048632251153,4.2345879340442968E-2,false,1,4.2345879340442968E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,302,"2049-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,23.845935586622964,4.1935867702375978E-2,false,1,4.1935867702375978E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,303,"2049-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,24.102015764113506,4.14903056153893E-2,false,1,4.14903056153893E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,304,"2049-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,24.353118598349294,4.1062502773988957E-2,false,1,4.1062502773988957E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,305,"2049-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,24.614645386025931,4.0626220053842969E-2,false,1,4.0626220053842969E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,306,"2049-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,24.87108896653934,4.020732672161495E-2,false,1,4.020732672161495E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,307,"2049-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,25.138178209223838,3.9780130114324457E-2,false,1,3.9780130114324457E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,308,"2049-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,25.408135708447233,3.935747240469667E-2,false,1,3.935747240469667E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,309,"2049-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,25.672846135636401,3.8951661016341427E-2,false,1,3.8951661016341427E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,310,"2049-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,25.948545404017768,3.8537805662322948E-2,false,1,3.8537805662322948E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,311,"2049-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,26.218885999551958,3.8140445784656467E-2,false,1,3.8140445784656467E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,312,"2050-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,26.500449159696366,3.7735209466595233E-2,true,1,3.7735209466595233E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,313,"2050-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,26.785036010975166,3.7334278721531312E-2,false,1,3.7334278721531312E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,314,"2050-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,27.046916284169583,3.6972791629679966E-2,false,1,3.6972791629679966E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,315,"2050-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,27.337371615538817,3.6579961455825941E-2,false,1,3.6579961455825941E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,316,"2050-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,27.622181465486701,3.6202788735186529E-2,false,1,3.6202788735186529E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,317,"2050-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,27.918814537678923,3.5818139722602158E-2,false,1,3.5818139722602158E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,318,"2050-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,28.20968205380397,3.5448822077920362E-2,false,1,3.5448822077920362E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,319,"2050-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,28.512624262175208,3.5072183844073519E-2,false,1,3.5072183844073519E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,320,{"$f":"IF(B341=0,FECHA_1ER_PAGO,EDATE(C340,1))","v":"2050-09-04"},{"$f":"IF(B341=0,FECHA_1ER_PAGO-FECHA_APERTURA, C341-C340)","v":31},{"$f":"IF(B341=0,TASA,IF(B341=MESES_INC_TASA,E340+INCREMENTO_TASA,E340))","v":9.9500000000000005E-2},0.11541999999999999,{"$f":"IF(B341<MESES_GRACIA, 0, 1 + D341 * F341 / 360 + FACTOR_SEG_DEUD)","v":1.0107389444444443},{"$f":"IF(B341 = 0, 0,            IF(H340=0, G341, H340 * G341 ))","v":28.818819750092025},3.4699547333016882E-2,{"$f":"MOD(B341, MESES_INC)=0","v":false},1,3.4699547333016882E-2,{"$f":"ROUND(CUOTA_INIT*K341,2)","v":0},{"$f":"IF(B341=0,TOTAL_FINANCIADO, ROUND(N340-O340,2))","v":0},{"$f":"IF(B341=0, 0,\n   IF((B341+1) = PLAZO, N341,\n   IF(B341<MESES_GRACIA, 0, M341-P341-V341-Q341)))","v":0},{"$f":" IF(B341<MESES_GRACIA, 0, ROUND(N341 * D341 *E341 /360,2))","v":0},0,{"$f":" COMISION_AMORT","v":399},{"$f":"ROUND(R341*IVA,2)","v":63.84},{"$f":"SEGURO_DAÑOS_MENS","v":0},{"$f":"T341*IVA","v":0},{"$f":"ROUND(N341 * FACTOR_SEG_DEUD,2)","v":0},{"$f":"ROUND(SEGURO_INTERIORES/(1+IVA),2)","v":84.48},{"$f":"ROUND(W341*IVA,2)","v":13.52},{"$f":"ROUND((SUM(O341:X341)-Q341) * FACTOR_SEG_DESEMPLEO,2)","v":5.5},{"$f":"ROUND(Y341*IVA,2)","v":0.88},{"$f":"IF(B341>=PLAZO,0,ROUND(SUM(O341:Z341),2))","v":0},null,{"$f":"IF(AB341=\"SI\",TASA_PP,TASA)","v":9.9500000000000005E-2},{"$f":"N341 * D341 * AC341 /360","v":0},{"$f":"IF(B341>=PLAZO, 0, O341+R341+S341+T341+U341+V341+W341+X341+Y341+Z341+AD341)","v":0},null,0]
[null,321,"2050-10-04",30,9.9500000000000005E-2,{"$f":"E342*(1+$G$13)","v":0.11541999999999999},1.0104183333333332,29.119063820521731,3.4341763394716264E-2,false,{"$f":"IF(B342=0, 1, IF(J342,K341*(1+INCREMENTO),K341))","v":1},3.4341763394716264E-2,0,0,0,0,{"$f":"ROUND(P342*$G$13,2)","v":0},399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,{"$f":"IF(N342> 0,O342+P342+V342+R342+T342+W342+Y342, 0)","v":0}]
[null,322,"2050-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,29.431771829164543,3.3976887487591881E-2,false,1,{"$f":" I343*K343","v":3.3976887487591881E-2},0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,323,"2050-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,29.738401838671386,{"$f":"IF(H344=0, 0, 1/H344)","v":3.3626554830515958E-2},false,1,3.3626554830515958E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,324,"2051-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,30.057760883883439,3.3269277903404518E-2,true,1,3.3269277903404518E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,325,"2051-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,30.380549508139858,3.2915796988203593E-2,false,1,3.2915796988203593E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,326,"2051-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,30.677583516297553,3.2597091601714562E-2,false,1,3.2597091601714562E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,327,"2051-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,31.007028381368873,3.2250752561663341E-2,false,1,3.2250752561663341E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,328,"2051-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,31.330069938722097,3.1918217927884664E-2,false,1,3.1918217927884664E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,329,"2051-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,31.666521819234589,3.1579091815274428E-2,false,1,3.1579091815274428E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,330,"2051-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,31.996434199054644,3.1253482615558006E-2,false,1,3.1253482615558006E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,331,"2051-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,32.340042128338609,3.0921419212491686E-2,false,1,3.0921419212491686E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,332,"2051-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,32.687340044085829,3.0592883931555376E-2,false,1,3.0592883931555376E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,333,"2051-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,33.027887648445123,3.0277443433385232E-2,false,1,3.0277443433385232E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,334,"2051-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,33.382572299019124,2.9955750295173715E-2,false,1,2.9955750295173715E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,335,"2051-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,33.7303630647544,2.9646879225113412E-2,false,1,2.9646879225113412E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,336,"2052-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,34.092591559797732,2.9331885733767694E-2,true,1,2.9331885733767694E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,337,"2052-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,34.458710006525536,2.902023899938876E-2,false,1,2.902023899938876E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,338,"2052-03-04",29,9.9500000000000005E-2,0.11541999999999999,1.010097722222222,34.806664488307533,2.8730130125968437E-2,false,1,2.8730130125968437E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,339,"2052-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,35.180451324543881,2.8424876951545622E-2,false,1,2.8424876951545622E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,340,"2052-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,35.546972993260084,2.8131790580019456E-2,false,1,2.8131790580019456E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,341,"2052-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,35.928709961402866,2.7832894670425684E-2,false,1,2.7832894670425684E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,342,"2052-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,36.303027238017407,2.7545912175411528E-2,false,1,2.7545912175411528E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,343,"2052-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,36.692883430691623,2.7253241132953694E-2,false,1,2.7253241132953694E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,344,"2052-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,37.08692626736029,2.6963679674907075E-2,false,1,2.6963679674907075E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,345,"2052-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,37.473310227522404,2.6685659578201515E-2,false,1,2.6685659578201515E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,346,"2052-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,37.875734024205194,2.6402128586100308E-2,false,1,2.6402128586100308E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,347,"2052-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,38.270336046514032,2.6129898592596446E-2,false,1,2.6129898592596446E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,348,"2053-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,38.681319059187764,2.5852272474727704E-2,true,1,2.5852272474727704E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,349,"2053-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,39.096715595602205,2.5577596091281005E-2,false,1,2.5577596091281005E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,350,"2053-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,39.478968528059916,2.5329942429707705E-2,false,1,2.5329942429707705E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,351,"2053-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,39.902930977806719,2.5060815721937361E-2,false,1,2.5060815721937361E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,352,"2053-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,40.318653013710495,2.4802415885767478E-2,false,1,2.4802415885767478E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,353,"2053-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,40.751632788499563,2.453889406566816E-2,false,1,2.453889406566816E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,354,"2053-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,41.176196882767741,2.4285875717154938E-2,false,1,2.4285875717154938E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,355,"2053-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,41.618385773525283,2.4027842056193596E-2,false,1,2.4027842056193596E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,356,"2053-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,42.065323306214623,2.3772549962839881E-2,false,1,2.3772549962839881E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,357,"2053-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,42.503573866193193,2.3527433320034E-2,false,1,2.3527433320034E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,358,"2053-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,42.960017384632579,2.3277457991851616E-2,false,1,2.3277457991851616E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,359,"2053-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,43.407589165751467,2.3037446198209938E-2,false,1,2.3037446198209938E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,360,"2054-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,43.873740854269734,2.2792676907163738E-2,true,1,2.2792676907163738E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,361,"2054-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,44.344898519873688,2.2550508251853101E-2,false,1,2.2550508251853101E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,362,"2054-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,44.778463519913437,2.2332164201107299E-2,false,1,2.2332164201107299E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,363,"2054-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,45.259336951961366,2.2094888421838974E-2,false,1,2.2094888421838974E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,364,"2054-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,45.730863810772547,2.1867069997580844E-2,false,1,2.1867069997580844E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,365,"2054-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,46.221965016632886,2.1634735772054516E-2,false,1,2.1634735772054516E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,366,"2054-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,46.703520855497835,2.1411661940735294E-2,false,1,2.1411661940735294E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,367,"2054-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,47.205067371324972,2.1184166355145518E-2,false,1,2.1184166355145518E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,368,"2054-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,47.71199996732188,2.0959087874851266E-2,false,1,2.0959087874851266E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,369,"2054-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,48.209079486981423,2.0742980588750799E-2,false,1,2.0742980588750799E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,370,"2054-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,48.726794113309921,2.0522589638763983E-2,false,1,2.0522589638763983E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,371,"2054-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,49.234446096647083,2.0310983047052113E-2,false,1,2.0310983047052113E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,372,"2055-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,49.763172078031964,2.0095182003911114E-2,true,1,2.0095182003911114E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,373,"2055-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,50.297576018357276,1.9881673813366803E-2,false,1,1.9881673813366803E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,374,"2055-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,50.789341007708316,1.9689170604679229E-2,false,1,1.9689170604679229E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,375,"2055-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,51.334764919160037,1.9479976222249396E-2,false,1,1.9479976222249396E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,376,"2055-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,51.869587611676145,1.9279119924502625E-2,false,1,1.9279119924502625E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,377,"2055-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,52.426612231394174,1.9074282266920515E-2,false,1,1.9074282266920515E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,378,"2055-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,52.972810153158242,1.8877609043370335E-2,false,1,1.8877609043370335E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,379,"2055-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,53.541682218459108,1.8677037376596258E-2,false,1,1.8677037376596258E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,380,"2055-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,54.116663369265233,1.8478596752658172E-2,false,1,1.8478596752658172E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,381,"2055-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,54.680468807134019,1.8288065589326708E-2,false,1,1.8288065589326708E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,382,"2055-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,55.267679323850004,1.80937577302701E-2,false,1,1.80937577302701E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,383,"2055-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,55.843476429605637,1.7907194607781368E-2,false,1,1.7907194607781368E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,384,{"$f":"IF(B405=0,FECHA_1ER_PAGO,EDATE(C404,1))","v":"2056-01-04"},{"$f":"IF(B405=0,FECHA_1ER_PAGO-FECHA_APERTURA, C405-C404)","v":31},{"$f":"IF(B405=0,TASA,IF(B405=MESES_INC_TASA,E404+INCREMENTO_TASA,E404))","v":9.9500000000000005E-2},0.11541999999999999,{"$f":"IF(B405<MESES_GRACIA, 0, 1 + D405 * F405 / 360 + FACTOR_SEG_DEUD)","v":1.0107389444444443},{"$f":"IF(B405 = 0, 0,            IF(H404=0, G405, H404 * G405 ))","v":56.443176420567809},1.7716933443802457E-2,{"$f":"MOD(B405, MESES_INC)=0","v":true},1,1.7716933443802457E-2,{"$f":"ROUND(CUOTA_INIT*K405,2)","v":0},{"$f":"IF(B405=0,TOTAL_FINANCIADO, ROUND(N404-O404,2))","v":0},{"$f":"IF(B405=0, 0,\n   IF((B405+1) = PLAZO, N405,\n   IF(B405<MESES_GRACIA, 0, M405-P405-V405-Q405)))","v":0},{"$f":" IF(B405<MESES_GRACIA, 0, ROUND(N405 * D405 *E405 /360,2))","v":0},0,{"$f":" COMISION_AMORT","v":399},{"$f":"ROUND(R405*IVA,2)","v":63.84},{"$f":"SEGURO_DAÑOS_MENS","v":0},{"$f":"T405*IVA","v":0},{"$f":"ROUND(N405 * FACTOR_SEG_DEUD,2)","v":0},{"$f":"ROUND(SEGURO_INTERIORES/(1+IVA),2)","v":84.48},{"$f":"ROUND(W405*IVA,2)","v":13.52},{"$f":"ROUND((SUM(O405:X405)-Q405) * FACTOR_SEG_DESEMPLEO,2)","v":5.5},{"$f":"ROUND(Y405*IVA,2)","v":0.88},{"$f":"IF(B405>=PLAZO,0,ROUND(SUM(O405:Z405),2))","v":0},null,{"$f":"IF(AB405=\"SI\",TASA_PP,TASA)","v":9.9500000000000005E-2},{"$f":"N405 * D405 * AC405 /360","v":0},{"$f":"IF(B405>=PLAZO, 0, O405+R405+S405+T405+U405+V405+W405+X405+Y405+Z405+AD405)","v":0},null,0]
[null,385,"2056-02-04",31,9.9500000000000005E-2,{"$f":"E406*(1+$G$13)","v":0.11541999999999999},1.0107389444444443,57.049316556416258,1.7528693775167258E-2,false,{"$f":"IF(B406=0, 1, IF(J406,K405*(1+INCREMENTO),K405))","v":1},1.7528693775167258E-2,0,0,0,0,{"$f":"ROUND(P406*$G$13,2)","v":0},399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,{"$f":"IF(N406> 0,O406+P406+V406+R406+T406+W406+Y406, 0)","v":0}]
[null,386,"2056-03-04",29,9.9500000000000005E-2,0.11541999999999999,1.010097722222222,57.625384707970561,1.7353463322938703E-2,false,1,{"$f":" I407*K407","v":1.7353463322938703E-2},0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,387,"2056-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,58.244220512939187,{"$f":"IF(H408=0, 0, 1/H408)","v":1.7169085467936617E-2},false,1,1.7169085467936617E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,388,"2056-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,58.851028216983153,1.699205655868934E-2,false,1,1.699205655868934E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,389,"2056-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,59.483026139503764,1.6811518594476514E-2,false,1,1.6811518594476514E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,390,"2056-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,60.102740133500483,1.6638176525376303E-2,false,1,1.6638176525376303E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,391,"2056-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,60.74818012075302,1.6461398481604494E-2,false,1,1.6461398481604494E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,392,"2056-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,61.400551452170888,1.6286498677116422E-2,false,1,1.6286498677116422E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,393,"2056-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,62.040242864050079,1.6118570041566704E-2,false,1,1.6118570041566704E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,394,"2056-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,62.706489585486949,1.5947312736056016E-2,false,1,1.5947312736056016E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,395,"2056-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,63.359786696151737,1.5782881416498466E-2,false,1,1.5782881416498466E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,396,"2057-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,64.040203925493557,1.5615190750539026E-2,true,1,1.5615190750539026E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,397,"2057-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,64.727928117660312,1.5449281771884196E-2,false,1,1.5449281771884196E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,398,"2057-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,65.360780262858697,1.5299694954349415E-2,false,1,1.5299694954349415E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,399,"2057-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,66.062686050947065,1.5137138069572394E-2,false,1,1.5137138069572394E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,400,"2057-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,66.750949135121175,1.4981060388755544E-2,false,1,1.4981060388755544E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,401,"2057-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,67.467783869497168,1.4821888946794199E-2,false,1,1.4821888946794199E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,402,"2057-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,68.170685731110865,1.4669061771570721E-2,false,1,1.4669061771570721E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,403,"2057-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,68.902766937916937,1.4513205266502929E-2,false,1,1.4513205266502929E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,404,"2057-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,69.642709924131722,1.4359004712616625E-2,false,1,1.4359004712616625E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,405,"2057-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,70.368270890357962,1.4210950295455143E-2,false,1,1.4210950295455143E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,406,"2057-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,71.123951842101121,1.4059961153734148E-2,false,1,1.4059961153734148E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,407,"2057-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,71.864944880376072,1.39149901480418E-2,false,1,1.39149901480418E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,408,"2058-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,72.636698530949488,1.3767145536961787E-2,true,1,1.3767145536961787E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,409,"2058-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,73.416740001101203,1.3620871751932878E-2,false,1,1.3620871751932878E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,410,"2058-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,74.134543625507533,1.3488988413438202E-2,false,1,1.3488988413438202E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,411,"2058-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,74.93067037091609,1.3345670004684014E-2,false,1,1.3345670004684014E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,412,"2058-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,75.711323071730405,1.3208063991334298E-2,false,1,1.3208063991334298E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,413,"2058-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,76.524382764013097,1.3067730360972831E-2,false,1,1.3067730360972831E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,414,"2058-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,77.321639291776165,1.293299015850481E-2,false,1,1.293299015850481E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,415,"2058-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,78.151992080483907,1.2795579144932887E-2,false,1,1.2795579144932887E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,416,"2058-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,78.99126198165888,1.2659628102057563E-2,false,1,1.2659628102057563E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,417,"2058-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,79.814219279404455,1.2529095805589663E-2,false,1,1.2529095805589663E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,418,"2058-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,80.671339746122683,1.239597610684361E-2,false,1,1.239597610684361E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,419,"2058-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,81.511800654044364,1.2268162302587817E-2,false,1,1.2268162302587817E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,420,"2059-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,82.387151352834763,1.2137814981821097E-2,true,1,1.2137814981821097E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,421,"2059-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,83.271902394148881,1.2008852581111023E-2,false,1,1.2008852581111023E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,422,"2059-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,84.086061036290076,1.189257752921043E-2,false,1,1.189257752921043E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,423,"2059-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,84.989056574310951,1.17662207383799E-2,false,1,1.17662207383799E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,424,"2059-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,85.874500895387641,1.1644900285571389E-2,false,1,1.1644900285571389E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,425,"2059-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,86.7967023896976,1.1521175027021484E-2,false,1,1.1521175027021484E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,426,"2059-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,87.700979367427593,1.1402381218691419E-2,false,1,1.1402381218691419E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,427,"2059-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,88.642795312577761,1.1281232687594492E-2,false,1,1.1281232687594492E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,428,"2059-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,89.594725366839782,1.1161371340841383E-2,false,1,1.1161371340841383E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,429,"2059-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,90.528153080619958,1.1046287436234878E-2,false,1,1.1046287436234878E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,430,"2059-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,91.500329887210896,1.09289223463201E-2,false,1,1.09289223463201E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,431,"2059-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,92.453610824085814,1.0816235202568013E-2,false,1,1.0816235202568013E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,432,"2060-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,93.446465014413945,1.0701314381937849E-2,true,1,1.0701314381937849E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,433,"2060-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,94.449981410733443,1.0587614577194173E-2,false,1,1.0587614577194173E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,434,"2060-03-04",29,9.9500000000000005E-2,0.11541999999999999,1.010097722222222,95.403711086913063,1.0481772549591881E-2,false,1,1.0481772549591881E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,435,"2060-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,96.428246240069242,1.0370405342749724E-2,false,1,1.0370405342749724E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,436,"2060-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,97.432867852147012,1.0263477018017018E-2,false,1,1.0263477018017018E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,437,"2060-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,98.479194007074113,1.0154429167324079E-2,false,1,1.0154429167324079E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,438,"2060-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,99.505183076637806,1.0049727753677021E-2,false,1,1.0049727753677021E-2,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,439,"2060-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,100.57376370963209,9.9429509557493936E-3,false,1,9.9429509557493936E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,440,"2060-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,101.6538197706785,9.8373086447307769E-3,false,1,9.8373086447307769E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,441,"2060-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,102.71288314965599,9.7358770325137074E-3,false,1,9.7358770325137074E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,442,"2060-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,103.81591109552885,9.6324348497970093E-3,false,1,9.6324348497970093E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,443,"2060-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,104.89749986262575,9.5331156730103644E-3,false,1,9.5331156730103644E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,444,"2061-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,106.0239882860116,9.4318277982751216E-3,true,1,9.4318277982751216E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,445,"2061-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,107.16257400599349,9.3316160914917092E-3,false,1,9.3316160914917092E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,446,"2061-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,108.21031439900275,9.2412632340454215E-3,false,1,9.2412632340454215E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,447,"2061-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,109.3723789536495,9.1430762461863074E-3,false,1,9.1430762461863074E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,448,{"$f":"IF(B469=0,FECHA_1ER_PAGO,EDATE(C468,1))","v":"2061-05-04"},{"$f":"IF(B469=0,FECHA_1ER_PAGO-FECHA_APERTURA, C469-C468)","v":30},{"$f":"IF(B469=0,TASA,IF(B469=MESES_INC_TASA,E468+INCREMENTO_TASA,E468))","v":9.9500000000000005E-2},0.11541999999999999,{"$f":"IF(B469<MESES_GRACIA, 0, 1 + D469 * F469 / 360 + FACTOR_SEG_DEUD)","v":1.0104183333333332},{"$f":"IF(B469 = 0, 0,            IF(H468=0, G469, H468 * G469 ))","v":110.51185685504826},9.0488028023240959E-3,{"$f":"MOD(B469, MESES_INC)=0","v":false},1,9.0488028023240959E-3,{"$f":"ROUND(CUOTA_INIT*K469,2)","v":0},{"$f":"IF(B469=0,TOTAL_FINANCIADO, ROUND(N468-O468,2))","v":0},{"$f":"IF(B469=0, 0,\n   IF((B469+1) = PLAZO, N469,\n   IF(B469<MESES_GRACIA, 0, M469-P469-V469-Q469)))","v":0},{"$f":" IF(B469<MESES_GRACIA, 0, ROUND(N469 * D469 *E469 /360,2))","v":0},0,{"$f":" COMISION_AMORT","v":399},{"$f":"ROUND(R469*IVA,2)","v":63.84},{"$f":"SEGURO_DAÑOS_MENS","v":0},{"$f":"T469*IVA","v":0},{"$f":"ROUND(N469 * FACTOR_SEG_DEUD,2)","v":0},{"$f":"ROUND(SEGURO_INTERIORES/(1+IVA),2)","v":84.48},{"$f":"ROUND(W469*IVA,2)","v":13.52},{"$f":"ROUND((SUM(O469:X469)-Q469) * FACTOR_SEG_DESEMPLEO,2)","v":5.5},{"$f":"ROUND(Y469*IVA,2)","v":0.88},{"$f":"IF(B469>=PLAZO,0,ROUND(SUM(O469:Z469),2))","v":0},null,{"$f":"IF(AB469=\"SI\",TASA_PP,TASA)","v":9.9500000000000005E-2},{"$f":"N469 * D469 * AC469 /360","v":0},{"$f":"IF(B469>=PLAZO, 0, O469+R469+S469+T469+U469+V469+W469+X469+Y469+Z469+AD469)","v":0},null,0]
[null,449,"2061-06-04",31,9.9500000000000005E-2,{"$f":"E470*(1+$G$13)","v":0.11541999999999999},1.0107389444444443,111.69863754626701,8.9526606766871901E-3,false,{"$f":"IF(B470=0, 1, IF(J470,K469*(1+INCREMENTO),K469))","v":1},8.9526606766871901E-3,0,0,0,0,{"$f":"ROUND(P470*$G$13,2)","v":0},399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,{"$f":"IF(N470> 0,O470+P470+V470+R470+T470+W470+Y470, 0)","v":0}]
[null,450,"2061-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,112.86235118510318,8.8603505907822264E-3,false,1,{"$f":" I471*K471","v":8.8603505907822264E-3},0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,451,"2061-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,114.07437370434937,{"$f":"IF(H472=0, 0, 1/H472)","v":8.7662107406500933E-3},false,1,8.7662107406500933E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,452,"2061-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,115.29941206609516,8.67307111181757E-3,false,1,8.67307111181757E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,453,"2061-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,116.50063977413707,8.5836438489842373E-3,false,1,8.5836438489842373E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,454,"2061-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,117.75173367241375,8.4924439650460506E-3,false,1,8.4924439650460506E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,455,"2061-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,118.97851048439082,8.4048791326160801E-3,false,1,8.4048791326160801E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,456,"2062-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,120.25621409856544,8.3155785960496928E-3,true,1,8.3155785960496928E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,457,"2062-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,121.54763890086913,8.2272268638272118E-3,false,1,8.2272268638272118E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,458,"2062-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,122.73602367169615,8.147567194085395E-3,false,1,8.147567194085395E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,459,"2062-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,124.0540790112385,8.0610005569378054E-3,false,1,8.0610005569378054E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,460,"2062-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,125.34651575773724,7.9778842990158912E-3,false,1,7.9778842990158912E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,461,"2062-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,126.69260502676424,7.8931205162980633E-3,false,1,7.8931205162980633E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,462,"2062-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,128.01253081680139,7.8117352545048818E-3,false,1,7.8117352545048818E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,463,"2062-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,129.38725027343574,7.7287367796029915E-3,false,1,7.7287367796029915E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,464,"2062-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,130.77673276594157,7.6466201506177394E-3,false,1,7.6466201506177394E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,465,"2062-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,132.1392083601414,7.5677765321139987E-3,false,1,7.5677765321139987E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,466,"2062-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,133.5582439776538,7.4873700807814919E-3,false,1,7.4873700807814919E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,467,"2062-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,134.94969828282765,7.4101684755470843E-3,false,1,7.4101684755470843E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,468,"2063-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,136.39891559548147,7.3314365853589481E-3,true,1,7.3314365853589481E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,469,"2063-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,137.86369597234381,7.2535412092869277E-3,false,1,7.2535412092869277E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,470,"2063-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,139.21160464605384,7.1833091971212079E-3,false,1,7.1833091971212079E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,471,"2063-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,140.70659033436976,7.1069876515637131E-3,false,1,7.1069876515637131E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,472,"2063-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,142.17251849466999,7.0337081356372667E-3,false,1,7.0337081356372667E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,473,"2063-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,143.69930127231098,6.9589760781438624E-3,false,1,6.9589760781438624E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,474,"2063-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,145.19640849273298,6.8872226963523657E-3,false,1,6.8872226963523657E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,475,"2063-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,146.7556646570693,6.8140470239206503E-3,false,1,6.8140470239206503E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,476,"2063-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,148.33166558672909,6.7416488316535683E-3,false,1,6.7416488316535683E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,477,"2063-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,149.87703432270013,6.6721362917209906E-3,false,1,6.6721362917209906E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,478,"2063-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,151.48655546778969,6.6012458789626929E-3,false,1,6.6012458789626929E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,479,"2063-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,153.06479289817159,6.5331810213552074E-3,false,1,6.5331810213552074E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,480,"2064-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,154.70854720550543,6.4637669867823192E-3,true,1,6.4637669867823192E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,481,"2064-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,156.36995369902604,6.3950904655555229E-3,false,1,6.3950904655555229E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,482,"2064-03-04",29,9.9500000000000005E-2,0.11541999999999999,1.010097722222222,157.94893405538053,6.3311601688263181E-3,false,1,6.3311601688263181E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,483,"2064-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,159.64513888326047,6.2638925744631906E-3,false,1,6.2638925744631906E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,484,"2064-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,161.30837515519255,6.1993061366957163E-3,false,1,6.1993061366957163E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,485,"2064-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,163.04065683440774,6.1334394709636753E-3,false,1,6.1334394709636753E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,486,"2064-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,164.73926874419419,6.0701981235135377E-3,false,1,6.0701981235135377E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,487,"2064-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,166.50839459905649,6.0057032103873666E-3,false,1,6.0057032103873666E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,488,"2064-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,168.29651899818938,5.9418935457052355E-3,false,1,5.9418935457052355E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,489,"2064-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,170.04988823195217,5.8806272112097817E-3,false,1,5.8806272112097817E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,490,"2064-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,171.87604453445908,5.8181464596103851E-3,false,1,5.8181464596103851E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,491,"2064-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,173.66670645843391,5.7581560702848018E-3,false,1,5.7581560702848018E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,492,"2065-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,175.53170357094066,5.6969765555534117E-3,true,1,5.6969765555534117E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,493,"2065-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,177.41672878382766,5.6364470636725804E-3,false,1,5.6364470636725804E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,494,"2065-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,179.15135185411702,5.5818724762640931E-3,false,1,5.5818724762640931E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,495,"2065-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,181.07524826882548,5.5225659473645654E-3,false,1,5.5225659473645654E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,496,"2065-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,182.96175056370618,5.4656232623430546E-3,false,1,5.4656232623430546E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,497,"2065-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,184.9265666384681,5.407551863302597E-3,false,1,5.407551863302597E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,498,"2065-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,186.85319325189653,5.3517950782457401E-3,false,1,5.3517950782457401E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,499,"2065-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,188.85979931349567,5.2949330859981556E-3,false,1,5.2949330859981556E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,500,"2065-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,190.8879542061122,5.2386752435947068E-3,false,1,5.2386752435947068E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,501,"2065-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,192.87668854234951,5.1846597303044847E-3,false,1,5.1846597303044847E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,502,"2065-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,194.94798058523421,5.1295735251937367E-3,false,1,5.1295735251937367E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,503,"2065-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,196.97901362963134,5.0766829499930598E-3,false,1,5.0766829499930598E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,504,"2066-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,199.09436031372138,5.0227439814179457E-3,true,1,5.0227439814179457E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,505,"2066-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,201.23242358833261,4.9693781060140231E-3,false,1,4.9693781060140231E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,506,"2066-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,203.19989535291393,4.9212623769476754E-3,false,1,4.9212623769476754E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,507,"2066-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,205.38204774022577,4.8689747278439551E-3,false,1,4.8689747278439551E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,508,"2066-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,207.52178637426599,4.8187711636044706E-3,false,1,4.8187711636044706E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,509,"2066-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,209.75035130915109,4.7675724677385635E-3,false,1,4.7675724677385635E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,510,"2066-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,211.93560038587356,4.7184144531607179E-3,false,1,4.7184144531607179E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,511,"2066-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,214.21156502421741,4.668282031770536E-3,false,1,4.668282031770536E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,512,{"$f":"IF(B533=0,FECHA_1ER_PAGO,EDATE(C532,1))","v":"2066-09-04"},{"$f":"IF(B533=0,FECHA_1ER_PAGO-FECHA_APERTURA, C533-C532)","v":31},{"$f":"IF(B533=0,TASA,IF(B533=MESES_INC_TASA,E532+INCREMENTO_TASA,E532))","v":9.9500000000000005E-2},0.11541999999999999,{"$f":"IF(B533<MESES_GRACIA, 0, 1 + D533 * F533 / 360 + FACTOR_SEG_DEUD)","v":1.0107389444444443},{"$f":"IF(B533 = 0, 0,            IF(H532=0, G533, H532 * G533 ))","v":216.51197112036996},4.6186822595783829E-3,{"$f":"MOD(B533, MESES_INC)=0","v":false},1,4.6186822595783829E-3,{"$f":"ROUND(CUOTA_INIT*K533,2)","v":0},{"$f":"IF(B533=0,TOTAL_FINANCIADO, ROUND(N532-O532,2))","v":0},{"$f":"IF(B533=0, 0,\n   IF((B533+1) = PLAZO, N533,\n   IF(B533<MESES_GRACIA, 0, M533-P533-V533-Q533)))","v":0},{"$f":" IF(B533<MESES_GRACIA, 0, ROUND(N533 * D533 *E533 /360,2))","v":0},0,{"$f":" COMISION_AMORT","v":399},{"$f":"ROUND(R533*IVA,2)","v":63.84},{"$f":"SEGURO_DAÑOS_MENS","v":0},{"$f":"T533*IVA","v":0},{"$f":"ROUND(N533 * FACTOR_SEG_DEUD,2)","v":0},{"$f":"ROUND(SEGURO_INTERIORES/(1+IVA),2)","v":84.48},{"$f":"ROUND(W533*IVA,2)","v":13.52},{"$f":"ROUND((SUM(O533:X533)-Q533) * FACTOR_SEG_DESEMPLEO,2)","v":5.5},{"$f":"ROUND(Y533*IVA,2)","v":0.88},{"$f":"IF(B533>=PLAZO,0,ROUND(SUM(O533:Z533),2))","v":0},null,{"$f":"IF(AB533=\"SI\",TASA_PP,TASA)","v":9.9500000000000005E-2},{"$f":"N533 * D533 * AC533 /360","v":0},{"$f":"IF(B533>=PLAZO, 0, O533+R533+S533+T533+U533+V533+W533+X533+Y533+Z533+AD533)","v":0},null,0]
[null,513,"2066-10-04",30,9.9500000000000005E-2,{"$f":"E534*(1+$G$13)","v":0.11541999999999999},1.0104183333333332,218.76766500615898,4.5710594386599449E-3,false,{"$f":"IF(B534=0, 1, IF(J534,K533*(1+INCREMENTO),K533))","v":1},4.5710594386599449E-3,0,0,0,0,{"$f":"ROUND(P534*$G$13,2)","v":0},399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,{"$f":"IF(N534> 0,O534+P534+V534+R534+T534+W534+Y534, 0)","v":0}]
[null,514,"2066-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,221.11699880690094,4.5224926414331856E-3,false,1,{"$f":" I535*K535","v":4.5224926414331856E-3},0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,515,"2066-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,223.42066940613748,{"$f":"IF(H536=0, 0, 1/H536)","v":4.475861623089961E-3},false,1,4.475861623089961E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,516,"2067-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,225.81997156263054,4.4283062878814191E-3,true,1,4.4283062878814191E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,517,"2067-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,228.24503969168762,4.3812562207301217E-3,false,1,4.3812562207301217E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,518,"2067-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,230.47661680531323,4.3388349493376751E-3,false,1,4.3388349493376751E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,519,"2067-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,232.95169238892896,4.2927355012747914E-3,false,1,4.2927355012747914E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,520,"2067-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,235.37866077080093,4.24847348831569E-3,false,1,4.24847348831569E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,521,"2067-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,237.90637913222628,4.203334116754426E-3,false,1,4.203334116754426E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,522,"2067-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,240.38496709215215,4.1599939134989569E-3,false,1,4.1599939134989569E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,523,"2067-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,242.96644789903436,4.115794623690403E-3,false,1,4.115794623690403E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,524,"2067-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,245.57565108488606,4.0720649444774895E-3,false,1,4.0720649444774895E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,525,"2067-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,248.13414007643874,4.0300782459517497E-3,false,1,4.0300782459517497E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,526,"2067-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,250.7988388214896,3.9872592899513675E-3,false,1,3.9872592899513675E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,527,"2067-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,253.41174472394479,3.9461470149671019E-3,false,1,3.9461470149671019E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,528,"2068-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,256.13311937210494,3.9042198152719975E-3,true,1,3.9042198152719975E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,529,"2068-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,258.88371871142419,3.8627380855676473E-3,false,1,3.8627380855676473E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,530,"2068-03-04",29,9.9500000000000005E-2,0.11541999999999999,1.010097722222222,261.49785459082801,3.8241231522328323E-3,false,1,3.8241231522328323E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,531,"2068-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,264.3060655236203,3.7834924371443635E-3,false,1,3.7834924371443635E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,532,"2068-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,267.05969421626719,3.7444811840089639E-3,false,1,3.7444811840089639E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,533,"2068-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,269.927633435806,3.7046966524745205E-3,false,1,3.7046966524745205E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,534,"2068-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,272.739829496818,3.666497855648424E-3,false,1,3.666497855648424E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,535,"2068-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,275.66876737357154,3.6275418848768369E-3,false,1,3.6275418848768369E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,536,"2068-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,278.62915895146477,3.5889998152497491E-3,false,1,3.5889998152497491E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,537,"2068-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,281.5320104058074,3.5519939581952851E-3,false,1,3.5519939581952851E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,538,"2068-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,284.55536702488808,3.5142545735661239E-3,false,1,3.5142545735661239E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,539,"2068-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,287.51995969034232,3.4780194080334297E-3,false,1,3.4780194080334297E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,540,"2069-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,290.6076205641258,3.4410659915208208E-3,true,1,3.4410659915208208E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,541,"2069-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,293.72843965649611,3.4045051993244536E-3,false,1,3.4045051993244536E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,542,"2069-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,296.60025524751097,3.3715412657534852E-3,false,1,3.3715412657534852E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,543,"2069-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,299.78542891082202,3.335719162979975E-3,false,1,3.335719162979975E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,544,"2069-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,302.90869343769123,3.3013248601453608E-3,false,1,3.3013248601453608E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,545,"2069-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,306.16161306825779,3.2662487957856854E-3,false,1,3.2662487957856854E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,546,"2069-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,309.35130680707391,3.2325707957123555E-3,false,1,3.2325707957123555E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,547,"2069-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,312.67341330469134,3.1982252326184461E-3,false,1,3.1982252326184461E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,548,"2069-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,316.03119571942523,3.164244585802875E-3,false,1,3.164244585802875E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,549,"2069-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,319.32371406016205,3.1316183420426942E-3,false,1,3.1316183420426942E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,550,"2069-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,322.75291368524773,3.0983453831038414E-3,false,1,3.0983453831038414E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,551,"2069-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,326.11546112432518,3.0663986201462843E-3,false,1,3.0663986201462843E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,552,"2070-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,329.61759694381368,3.0338186106321839E-3,true,1,3.0338186106321839E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,553,"2070-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,333.15734200530454,3.0015847586636044E-3,false,1,3.0015847586636044E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,554,"2070-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,336.41465835557284,2.9725220800071437E-3,false,1,2.9725220800071437E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,555,"2070-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,340.02739668195005,2.9409394941648354E-3,false,1,2.9409394941648354E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,556,"2070-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,343.5699154430481,2.9106157292918306E-3,false,1,2.9106157292918306E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,557,"2070-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,347.25949367777343,2.8796908888196241E-3,false,1,2.8796908888196241E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,558,"2070-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,350.87735883607297,2.8499986528546339E-3,false,1,2.8499986528546339E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,559,"2070-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,354.64541129942694,2.8197178594133862E-3,false,1,2.8197178594133862E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,560,"2070-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,358.45392866884862,2.7897587947036634E-3,false,1,2.7897587947036634E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,561,"2070-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,362.18842118236353,2.7609938405416209E-3,false,1,2.7609938405416209E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,562,"2070-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,366.07794251586193,2.7316587094199773E-3,false,1,2.7316587094199773E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,563,"2070-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,369.89186454697295,2.7034928200563571E-3,false,1,2.7034928200563571E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,564,"2071-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,373.86411273079483,2.6747686283547134E-3,true,1,2.6747686283547134E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,565,"2071-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,377.87901866718232,2.6463496267326555E-3,false,1,2.6463496267326555E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,566,"2071-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,381.573583819249,2.6207264926224531E-3,false,1,2.6207264926224531E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,567,"2071-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,385.67128133735145,2.5928816803066227E-3,false,1,2.5928816803066227E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,568,"2071-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,389.6893333034177,2.5661467085150765E-3,false,1,2.5661467085150765E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,569,"2071-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,393.87418540435567,2.5388817979360308E-3,false,1,2.5388817979360308E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,570,"2071-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,397.97769795929332,2.5127036141162963E-3,false,1,2.5127036141162963E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,571,"2071-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,402.251558347806,2.4860065281222653E-3,false,1,2.4860065281222653E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,572,"2071-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,406.57131548559425,2.4595930945242304E-3,false,1,2.4595930945242304E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,573,"2071-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,410.80711097409494,2.4342324494549925E-3,false,1,2.4342324494549925E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,574,"2071-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,415.21874571622845,2.4083691074088128E-3,false,1,2.4083691074088128E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,575,"2071-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,419.54463301534867,2.3835366283029434E-3,false,1,2.3835366283029434E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,576,{"$f":"IF(B597=0,FECHA_1ER_PAGO,EDATE(C596,1))","v":"2072-01-04"},{"$f":"IF(B597=0,FECHA_1ER_PAGO-FECHA_APERTURA, C597-C596)","v":31},{"$f":"IF(B597=0,TASA,IF(B597=MESES_INC_TASA,E596+INCREMENTO_TASA,E596))","v":9.9500000000000005E-2},0.11541999999999999,{"$f":"IF(B597<MESES_GRACIA, 0, 1 + D597 * F597 / 360 + FACTOR_SEG_DEUD)","v":1.0107389444444443},{"$f":"IF(B597 = 0, 0,            IF(H596=0, G597, H596 * G597 ))","v":424.05009952126528},2.3582119214898378E-3,{"$f":"MOD(B597, MESES_INC)=0","v":true},1,2.3582119214898378E-3,{"$f":"ROUND(CUOTA_INIT*K597,2)","v":0},{"$f":"IF(B597=0,TOTAL_FINANCIADO, ROUND(N596-O596,2))","v":0},{"$f":"IF(B597=0, 0,\n   IF((B597+1) = PLAZO, N597,\n   IF(B597<MESES_GRACIA, 0, M597-P597-V597-Q597)))","v":0},{"$f":" IF(B597<MESES_GRACIA, 0, ROUND(N597 * D597 *E597 /360,2))","v":0},0,{"$f":" COMISION_AMORT","v":399},{"$f":"ROUND(R597*IVA,2)","v":63.84},{"$f":"SEGURO_DAÑOS_MENS","v":0},{"$f":"T597*IVA","v":0},{"$f":"ROUND(N597 * FACTOR_SEG_DEUD,2)","v":0},{"$f":"ROUND(SEGURO_INTERIORES/(1+IVA),2)","v":84.48},{"$f":"ROUND(W597*IVA,2)","v":13.52},{"$f":"ROUND((SUM(O597:X597)-Q597) * FACTOR_SEG_DESEMPLEO,2)","v":5.5},{"$f":"ROUND(Y597*IVA,2)","v":0.88},{"$f":"IF(B597>=PLAZO,0,ROUND(SUM(O597:Z597),2))","v":0},null,{"$f":"IF(AB597=\"SI\",TASA_PP,TASA)","v":9.9500000000000005E-2},{"$f":"N597 * D597 * AC597 /360","v":0},{"$f":"IF(B597>=PLAZO, 0, O597+R597+S597+T597+U597+V597+W597+X597+Y597+Z597+AD597)","v":0},null,0]
[null,577,"2072-02-04",31,9.9500000000000005E-2,{"$f":"E598*(1+$G$13)","v":0.11541999999999999},1.0107389444444443,428.60394998168522,2.3331562857568889E-3,false,{"$f":"IF(B598=0, 1, IF(J598,K597*(1+INCREMENTO),K597))","v":1},2.3331562857568889E-3,0,0,0,0,{"$f":"ROUND(P598*$G$13,2)","v":0},399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,{"$f":"IF(N598> 0,O598+P598+V598+R598+T598+W598+Y598, 0)","v":0}]
[null,578,"2072-03-04",29,9.9500000000000005E-2,0.11541999999999999,1.010097722222222,432.93187361194742,2.3098322414032662E-3,false,1,{"$f":" I599*K599","v":2.3098322414032662E-3},0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,579,"2072-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,437.58110495089534,{"$f":"IF(H600=0, 0, 1/H600)","v":2.285290632263974E-3},false,1,2.285290632263974E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,580,"2072-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,442.13997076264201,2.2617272043400911E-3,false,1,2.2617272043400911E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,581,"2072-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,446.88808734533029,2.2376967037549505E-3,false,1,2.2376967037549505E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,582,"2072-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,451.54391640198969,2.2146240125838481E-3,false,1,2.2146240125838481E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,583,"2072-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,456.39302143445747,2.1910939761019326E-3,false,1,2.1910939761019326E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,584,"2072-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,461.29420073647418,2.1678139426063907E-3,false,1,2.1678139426063907E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,585,"2072-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,466.10011748448028,2.1454618063538613E-3,false,1,2.1454618063538613E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,586,"2072-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,471.10554075169512,2.1226666075809721E-3,false,1,2.1226666075809721E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,587,"2072-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,476.01367531042644,2.1007799814739825E-3,false,1,2.1007799814739825E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,588,"2073-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,481.12555972438088,2.0784595201569903E-3,true,1,2.0784595201569903E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,589,"2073-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,486.29234038106318,2.0563762102779382E-3,false,1,2.0563762102779382E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,590,"2073-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,491.0468746254511,2.0364654611899442E-3,false,1,2.0364654611899442E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,591,"2073-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,496.32019973167183,2.0148283316710367E-3,false,1,2.0148283316710367E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,592,"2073-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,501.49102901254292,1.994053616410731E-3,false,1,1.994053616410731E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,593,"2073-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,506.87651331249583,1.9728671061613923E-3,false,1,1.9728671061613923E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,594,"2073-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,512.15732178702308,1.9525250493555237E-3,false,1,1.9525250493555237E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,595,"2073-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,517.65735081250932,1.9317797736869977E-3,false,1,1.9317797736869977E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,596,"2073-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,523.21644434414304,1.9112549133533251E-3,false,1,1.9112549133533251E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,597,"2073-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,528.66748766680166,1.891548134373379E-3,false,1,1.891548134373379E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,598,"2073-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,534.34481844643938,1.8714507289645142E-3,false,1,1.8714507289645142E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,599,"2073-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,539.91180087995383,1.8521543673803568E-3,false,1,1.8521543673803568E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,600,"2074-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,545.70988371450358,1.8324755146329093E-3,true,1,1.8324755146329093E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,601,"2074-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,551.57023183849776,1.8130057466422599E-3,false,1,1.8130057466422599E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,602,"2074-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,556.96299528076406,1.7954514186277345E-3,false,1,1.7954514186277345E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,603,"2074-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,562.94418994469549,1.7763750259119674E-3,false,1,1.7763750259119674E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,604,"2074-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,568.80913016360262,1.7580589814238335E-3,false,1,1.7580589814238335E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,605,"2074-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,574.91753981192221,1.7393798775510289E-3,false,1,1.7393798775510289E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,606,"2074-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,580.90722238086266,1.7214452867386899E-3,false,1,1.7214452867386899E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,607,"2074-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,587.14555276938722,1.7031551976904257E-3,false,1,1.7031551976904257E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,608,"2074-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,593.45087624138023,1.6850594380001555E-3,false,1,1.6850594380001555E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,609,"2074-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,599.63364528702164,1.6676849403961286E-3,false,1,1.6676849403961286E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,610,"2074-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,606.07307769077863,1.6499660466855529E-3,false,1,1.6499660466855529E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,611,"2074-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,612.38734903852026,1.6329533939100009E-3,false,1,1.6329533939100009E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,612,"2075-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,618.96374275832545,1.6156035174914119E-3,true,1,1.6156035174914119E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,613,"2075-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,625.61076000493244,1.5984379808175228E-3,false,1,1.5984379808175228E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,614,"2075-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,631.7274259178073,1.5829611933456057E-3,false,1,1.5829611933456057E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,615,"2075-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,638.51151164877047,1.5661424763005298E-3,false,1,1.5661424763005298E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,616,"2075-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,645.16373741429777,1.549994120884449E-3,false,1,1.549994120884449E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,617,"2075-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,652.09211494796,1.5335256738686447E-3,false,1,1.5335256738686447E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,618,"2075-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,658.88582796552612,1.5177136273939124E-3,false,1,1.5177136273939124E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,619,"2075-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,665.96156626727964,1.5015881556123556E-3,false,1,1.5015881556123556E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,620,"2075-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,673.11329052955909,1.485634014466226E-3,false,1,1.485634014466226E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,621,"2075-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,680.12600916139274,1.4703157746209668E-3,false,1,1.4703157746209668E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,622,"2075-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,687.42984458899855,1.4546938976702144E-3,false,1,1.4546938976702144E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,623,"2075-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,694.59171785320814,1.4396946786102271E-3,false,1,1.4396946786102271E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,624,"2076-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,702.05089972280496,1.4243981460529942E-3,true,1,1.4243981460529942E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,625,"2076-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,709.5901853321003,1.4092641367805601E-3,false,1,1.4092641367805601E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,626,"2076-03-04",29,9.9500000000000005E-2,0.11541999999999999,1.010097722222222,716.75542991519887,1.3951760367107544E-3,false,1,1.3951760367107544E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,627,"2076-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,724.45262665731207,1.3803525078155733E-3,false,1,1.3803525078155733E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,628,"2076-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,732.0002156060367,1.3661198161971596E-3,false,1,1.3661198161971596E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,629,"2076-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,739.86112525475119,1.3516050051361693E-3,false,1,1.3516050051361693E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,630,"2076-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,747.56924507803012,1.3376687264543923E-3,false,1,1.3376687264543923E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,631,"2076-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,755.5973496692983,1.323456203807053E-3,false,1,1.323456203807053E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,632,"2076-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,763.71166762976623,1.3093946870074299E-3,false,1,1.3093946870074299E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,633,"2076-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,771.66827035368885,1.2958936351518727E-3,false,1,1.2958936351518727E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,634,"2076-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,779.95517303855763,1.2821249663672201E-3,false,1,1.2821249663672201E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,635,"2076-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,788.08100601633089,1.2689050901694714E-3,false,1,1.2689050901694714E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,636,"2077-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,796.54416415766207,1.2554231704873396E-3,true,1,1.2554231704873396E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,637,"2077-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,805.09820768409759,1.2420844941097887E-3,false,1,1.2420844941097887E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,638,"2077-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,812.96974231598142,1.230058079592493E-3,false,1,1.230058079592493E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,639,"2077-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,821.70017921372698,1.2169889033697005E-3,false,1,1.2169889033697005E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,640,{"$f":"IF(B661=0,FECHA_1ER_PAGO,EDATE(C660,1))","v":"2077-05-04"},{"$f":"IF(B661=0,FECHA_1ER_PAGO-FECHA_APERTURA, C661-C660)","v":30},{"$f":"IF(B661=0,TASA,IF(B661=MESES_INC_TASA,E660+INCREMENTO_TASA,E660))","v":9.9500000000000005E-2},0.11541999999999999,{"$f":"IF(B661<MESES_GRACIA, 0, 1 + D661 * F661 / 360 + FACTOR_SEG_DEUD)","v":1.0104183333333332},{"$f":"IF(B661 = 0, 0,            IF(H660=0, G661, H660 * G661 ))","v":830.26092558083519},1.2044406393091648E-3,{"$f":"MOD(B661, MESES_INC)=0","v":false},1,1.2044406393091648E-3,{"$f":"ROUND(CUOTA_INIT*K661,2)","v":0},{"$f":"IF(B661=0,TOTAL_FINANCIADO, ROUND(N660-O660,2))","v":0},{"$f":"IF(B661=0, 0,\n   IF((B661+1) = PLAZO, N661,\n   IF(B661<MESES_GRACIA, 0, M661-P661-V661-Q661)))","v":0},{"$f":" IF(B661<MESES_GRACIA, 0, ROUND(N661 * D661 *E661 /360,2))","v":0},0,{"$f":" COMISION_AMORT","v":399},{"$f":"ROUND(R661*IVA,2)","v":63.84},{"$f":"SEGURO_DAÑOS_MENS","v":0},{"$f":"T661*IVA","v":0},{"$f":"ROUND(N661 * FACTOR_SEG_DEUD,2)","v":0},{"$f":"ROUND(SEGURO_INTERIORES/(1+IVA),2)","v":84.48},{"$f":"ROUND(W661*IVA,2)","v":13.52},{"$f":"ROUND((SUM(O661:X661)-Q661) * FACTOR_SEG_DESEMPLEO,2)","v":5.5},{"$f":"ROUND(Y661*IVA,2)","v":0.88},{"$f":"IF(B661>=PLAZO,0,ROUND(SUM(O661:Z661),2))","v":0},null,{"$f":"IF(AB661=\"SI\",TASA_PP,TASA)","v":9.9500000000000005E-2},{"$f":"N661 * D661 * AC661 /360","v":0},{"$f":"IF(B661>=PLAZO, 0, O661+R661+S661+T661+U661+V661+W661+X661+Y661+Z661+AD661)","v":0},null,0]
[null,641,"2077-06-04",31,9.9500000000000005E-2,{"$f":"E662*(1+$G$13)","v":0.11541999999999999},1.0107389444444443,839.17705153504073,1.1916436444142251E-3,false,{"$f":"IF(B662=0, 1, IF(J662,K661*(1+INCREMENTO),K661))","v":1},1.1916436444142251E-3,0,0,0,0,{"$f":"ROUND(P662*$G$13,2)","v":0},399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,{"$f":"IF(N662> 0,O662+P662+V662+R662+T662+W662+Y662, 0)","v":0}]
[null,642,"2077-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,847.91987778361647,1.1793567130586758E-3,false,1,{"$f":" I663*K663","v":1.1793567130586758E-3},0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,643,"2077-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,857.02564224447474,{"$f":"IF(H664=0, 0, 1/H664)","v":1.1668262309877777E-3},false,1,1.1668262309877777E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,644,"2077-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,866.22919300400235,1.1544288833444795E-3,false,1,1.1544288833444795E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,645,"2077-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,875.25385747978225,1.1425256700717818E-3,false,1,1.1425256700717818E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,646,"2077-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,884.6531600300433,1.1303865121174038E-3,false,1,1.1303865121174038E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,647,"2077-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,893.86977153562282,1.1187311975905069E-3,false,1,1.1187311975905069E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,648,"2078-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,903.46898935271201,1.1068448522139618E-3,true,1,1.1068448522139618E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,649,"2078-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,913.17129263664901,1.0950847974125924E-3,false,1,1.0950847974125924E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,650,"2078-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,922.09946982823453,1.0844816993401769E-3,false,1,1.0844816993401769E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,651,"2078-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,932.00184480697158,1.0729592495679144E-3,false,1,1.0729592495679144E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,652,"2078-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,941.71175069345213,1.0618960624242248E-3,false,1,1.0618960624242248E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,653,"2078-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,951.82474086682953,1.0506135815394934E-3,false,1,1.0506135815394934E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,654,"2078-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,961.74116829209368,1.0397807985862227E-3,false,1,1.0397807985862227E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,655,"2078-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,972.06925326831742,1.028733288948059E-3,false,1,1.028733288948059E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,656,"2078-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,982.50825097531833,1.0178031573855159E-3,false,1,1.0178031573855159E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,657,"2078-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,992.74434943672941,1.0073086797899051E-3,false,1,1.0073086797899051E-3,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,658,"2078-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1003.4053758528665,9.9660618137512751E-4,false,1,9.9660618137512751E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,659,"2078-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,1013.8591875269602,9.8633026390896944E-4,false,1,9.8633026390896944E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,660,"2079-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1024.7469650163018,9.7585065790762487E-4,true,1,9.7585065790762487E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,661,"2079-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1035.7516657432247,9.6548239609388375E-4,false,1,9.6548239609388375E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,662,"2079-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,1045.8783248627146,9.5613416611465131E-4,false,1,9.5613416611465131E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,663,"2079-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1057.1099540890639,9.4597538896672596E-4,false,1,9.4597538896672596E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,664,"2079-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,1068.1232779607483,9.3622152108620955E-4,false,1,9.3622152108620955E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,665,"2079-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1079.5937945025864,9.2627431270178931E-4,false,1,9.2627431270178931E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,666,"2079-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,1090.8413625183125,9.1672358086184369E-4,false,1,9.1672358086184369E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,667,"2079-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1102.5558473080987,9.0698353506673624E-4,false,1,9.0698353506673624E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,668,"2079-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1114.3961332992376,8.9734697574680121E-4,false,1,8.9734697574680121E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,669,"2079-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,1126.0062836813267,8.880945110986716E-4,false,1,8.880945110986716E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,670,"2079-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1138.0984026058757,8.7865864472731433E-4,false,1,8.7865864472731433E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,671,"2079-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,1149.9554911303578,8.695988737938389E-4,false,1,8.695988737938389E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,672,"2080-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1162.3047992631905,8.6035952069880557E-4,true,1,8.6035952069880557E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,673,"2080-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1174.786725929989,8.5121833429670083E-4,false,1,8.5121833429670083E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,674,"2080-03-04",29,9.9500000000000005E-2,0.11541999999999999,1.010097722222222,1186.6493959587838,8.4270889397118382E-4,false,1,8.4270889397118382E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,675,"2080-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1199.3927578970186,8.3375524273914393E-4,false,1,8.3375524273914393E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,676,"2080-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,1211.8884314463755,8.2515846677941383E-4,false,1,8.2515846677941383E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,677,"2080-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1224.9028339845429,8.1639128611291881E-4,false,1,8.1639128611291881E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,678,"2080-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,1237.6642800099385,8.0797354836157189E-4,false,1,8.0797354836157189E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,679,"2080-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1250.9554879538384,7.9938895478661592E-4,false,1,7.9938895478661592E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,680,"2080-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1264.3894294414474,7.9089557118628936E-4,false,1,7.9089557118628936E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,681,"2080-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,1277.5622599805115,7.8274071747803074E-4,false,1,7.8274071747803074E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,682,"2080-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1291.2819301147611,7.7442421881573627E-4,false,1,7.7442421881573627E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,683,"2080-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,1304.7349356900065,7.6643919975297658E-4,false,1,7.6643919975297658E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,684,"2081-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1318.7464116791073,7.5829590218694123E-4,true,1,7.5829590218694123E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,685,"2081-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1332.9083561304396,7.5023912589391789E-4,false,1,7.5023912589391789E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,686,"2081-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,1345.9403492292554,7.4297497699110063E-4,false,1,7.4297497699110063E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,687,"2081-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1360.3943278651643,7.3508098315087586E-4,false,1,7.3508098315087586E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,688,"2081-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,1374.5673694376394,7.2750162868271654E-4,false,1,7.2750162868271654E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,689,"2081-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1389.3287720531762,7.1977203676720899E-4,false,1,7.1977203676720899E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,690,"2081-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,1403.8032623100166,7.1235053148007257E-4,false,1,7.1235053148007257E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,691,"2081-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1418.8786275548937,7.0478191762128855E-4,false,1,7.0478191762128855E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,692,"2081-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1434.1158863096152,6.9729371911030297E-4,false,1,6.9729371911030297E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,693,"2081-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,1449.0569836518173,6.9010398575207607E-4,false,1,6.9010398575207607E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,694,"2081-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1464.6183260960881,6.827717379895694E-4,false,1,6.827717379895694E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,695,"2081-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,1479.8772080234658,6.7573173948371498E-4,false,1,6.7573173948371498E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,696,"2082-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1495.7695271450291,6.6855219460761246E-4,true,1,6.6855219460761246E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,697,"2082-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1511.8325129987322,6.6144893128174088E-4,false,1,6.6144893128174088E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,698,"2082-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,1526.6138674597112,6.5504448853461697E-4,false,1,6.5504448853461697E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,699,"2082-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1543.0080889704793,6.4808474248972774E-4,false,1,6.4808474248972774E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,700,"2082-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,1559.0836615774033,6.4140239850134131E-4,false,1,6.4140239850134131E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,701,"2082-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1575.826574403324,6.3458759754615962E-4,false,1,6.3458759754615962E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,702,"2082-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,1592.2440609309824,6.280444214157104E-4,false,1,6.280444214157104E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,703,"2082-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1609.3430814433166,6.2137154689425461E-4,false,1,6.2137154689425461E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,704,{"$f":"IF(B725=0,FECHA_1ER_PAGO,EDATE(C724,1))","v":"2082-09-04"},{"$f":"IF(B725=0,FECHA_1ER_PAGO-FECHA_APERTURA, C725-C724)","v":31},{"$f":"IF(B725=0,TASA,IF(B725=MESES_INC_TASA,E724+INCREMENTO_TASA,E724))","v":9.9500000000000005E-2},0.11541999999999999,{"$f":"IF(B725<MESES_GRACIA, 0, 1 + D725 * F725 / 360 + FACTOR_SEG_DEUD)","v":1.0107389444444443},{"$f":"IF(B725 = 0, 0,            IF(H724=0, G725, H724 * G725 ))","v":1626.6257273869871},6.147695706291335E-4,{"$f":"MOD(B725, MESES_INC)=0","v":false},1,6.147695706291335E-4,{"$f":"ROUND(CUOTA_INIT*K725,2)","v":0},{"$f":"IF(B725=0,TOTAL_FINANCIADO, ROUND(N724-O724,2))","v":0},{"$f":"IF(B725=0, 0,\n   IF((B725+1) = PLAZO, N725,\n   IF(B725<MESES_GRACIA, 0, M725-P725-V725-Q725)))","v":0},{"$f":" IF(B725<MESES_GRACIA, 0, ROUND(N725 * D725 *E725 /360,2))","v":0},0,{"$f":" COMISION_AMORT","v":399},{"$f":"ROUND(R725*IVA,2)","v":63.84},{"$f":"SEGURO_DAÑOS_MENS","v":0},{"$f":"T725*IVA","v":0},{"$f":"ROUND(N725 * FACTOR_SEG_DEUD,2)","v":0},{"$f":"ROUND(SEGURO_INTERIORES/(1+IVA),2)","v":84.48},{"$f":"ROUND(W725*IVA,2)","v":13.52},{"$f":"ROUND((SUM(O725:X725)-Q725) * FACTOR_SEG_DESEMPLEO,2)","v":5.5},{"$f":"ROUND(Y725*IVA,2)","v":0.88},{"$f":"IF(B725>=PLAZO,0,ROUND(SUM(O725:Z725),2))","v":0},null,{"$f":"IF(AB725=\"SI\",TASA_PP,TASA)","v":9.9500000000000005E-2},{"$f":"N725 * D725 * AC725 /360","v":0},{"$f":"IF(B725>=PLAZO, 0, O725+R725+S725+T725+U725+V725+W725+X725+Y725+Z725+AD725)","v":0},null,0]
[null,705,"2082-10-04",30,9.9500000000000005E-2,{"$f":"E726*(1+$G$13)","v":0.11541999999999999},1.0104183333333332,1643.5724564234804,6.0843073640699991E-4,false,{"$f":"IF(B726=0, 1, IF(J726,K725*(1+INCREMENTO),K725))","v":1},6.0843073640699991E-4,0,0,0,0,{"$f":"ROUND(P726*$G$13,2)","v":0},399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,{"$f":"IF(N726> 0,O726+P726+V726+R726+T726+W726+Y726, 0)","v":0}]
[null,706,"2082-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1661.2226897234311,6.0196625424523012E-4,false,1,{"$f":" I727*K727","v":6.0196625424523012E-4},0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,707,"2082-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,1678.5298614458661,{"$f":"IF(H728=0, 0, 1/H728)","v":5.9575943387662556E-4},false,1,5.9575943387662556E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,708,"2083-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1696.555500376274,5.8942958233798592E-4,true,1,5.8942958233798592E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,709,"2083-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1714.7747156417313,5.8316698448971672E-4,false,1,5.8316698448971672E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,710,"2083-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,1731.5402585670845,5.775205023691093E-4,false,1,5.775205023691093E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,711,"2083-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1750.1351732071553,5.7138443664753126E-4,false,1,5.7138443664753126E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,712,"2083-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,1768.3686648200182,5.6549294267311525E-4,false,1,5.6549294267311525E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,713,"2083-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1787.3590776688166,5.5948466790694423E-4,false,1,5.5948466790694423E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,714,"2083-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,1805.9803803263292,5.5371587138687876E-4,false,1,5.5371587138687876E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,715,"2083-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1825.3747032984102,5.4783272617563009E-4,false,1,5.4783272617563009E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,716,"2083-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1844.9773008274258,5.420120884693406E-4,false,1,5.420120884693406E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,717,"2083-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,1864.1988893398793,5.3642345015778026E-4,false,1,5.3642345015778026E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,718,"2083-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1884.2184176458952,5.3072403423875874E-4,false,1,5.3072403423875874E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,719,"2083-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,1903.8488331937358,5.2525178604778439E-4,false,1,5.2525178604778439E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,720,"2084-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1924.2941600440236,5.1967106732638121E-4,true,1,5.1967106732638121E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,721,"2084-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1944.959048123505,5.1414964287541131E-4,false,1,5.1414964287541131E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,722,"2084-03-04",29,9.9500000000000005E-2,0.11541999999999999,1.010097722222222,1964.5987043250536,5.0900980327356696E-4,false,1,5.0900980327356696E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,723,"2084-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1985.6964206664277,5.0360165309880844E-4,false,1,5.0360165309880844E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,724,"2084-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,2006.3840678757372,4.984090613611938E-4,false,1,4.984090613611938E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,725,"2084-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,2027.9305149148729,4.9311354242429623E-4,false,1,4.9311354242429623E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,726,"2084-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,2049.0581709960938,4.88029092660594E-4,false,1,4.88029092660594E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,727,"2084-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,2071.0628928578558,4.8284385928044026E-4,false,1,4.8284385928044026E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,728,"2084-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,2093.3039222052066,4.7771371820033785E-4,false,1,4.7771371820033785E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,729,"2084-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,2115.1126602347144,4.7278805465096586E-4,false,1,4.7278805465096586E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,730,"2084-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,2137.8267375867158,4.6776475493465354E-4,false,1,4.6776475493465354E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,731,"2084-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,2160.0993291478067,4.6294167425833875E-4,false,1,4.6294167425833875E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,732,"2085-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,2183.2965158380066,4.5802299080579704E-4,true,1,4.5802299080579704E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,733,"2085-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,2206.7428158273397,4.5315656760168746E-4,false,1,4.5315656760168746E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,734,"2085-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,2228.3183855313296,4.4876890416247937E-4,false,1,4.4876890416247937E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,735,"2085-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,2252.2481728780845,4.4400080419296255E-4,false,1,4.4400080419296255E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,736,"2085-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,2275.7128450925188,4.3942275149365129E-4,false,1,4.3942275149365129E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,737,"2085-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,2300.1515989074755,4.3475395294596207E-4,false,1,4.3475395294596207E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,738,"2085-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,2324.1153449820931,4.3027124370529247E-4,false,1,4.3027124370529247E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,739,"2085-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,2349.0738905543362,4.2569967850777962E-4,false,1,4.2569967850777962E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,740,"2085-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,2374.3004645608939,4.2117668548110286E-4,false,1,4.2117668548110286E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,741,"2085-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,2399.036718234177,4.1683397023454274E-4,false,1,4.1683397023454274E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,742,"2085-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,2424.7998402714761,4.1240517398254275E-4,false,1,4.1240517398254275E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,743,"2085-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,2450.0622132740373,4.081529010088655E-4,false,1,4.081529010088655E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,744,"2086-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,2476.3732952678197,4.0381633977031321E-4,true,1,4.0381633977031321E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,745,"2086-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,2502.9669305094062,3.9952585382199956E-4,false,1,3.9952585382199956E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,746,"2086-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,2527.4387162964335,3.9565746680708593E-4,false,1,3.9565746680708593E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,747,"2086-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,2554.5807402574787,3.9145366761796264E-4,false,1,3.9145366761796264E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,748,"2086-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,2581.1952139363943,3.8741742375810942E-4,false,1,3.8741742375810942E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,749,"2086-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,2608.914525939123,3.8330117374774211E-4,false,1,3.8330117374774211E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,750,"2086-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,2636.0950671085316,3.7934898952520543E-4,false,1,3.7934898952520543E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,751,"2086-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,2664.4039455844841,3.7531846537655248E-4,false,1,3.7531846537655248E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,752,"2086-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,2693.0168315336741,3.7133076492154696E-4,false,1,3.7133076492154696E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,753,"2086-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,2721.0735785568686,3.6750200651698424E-4,false,1,3.6750200651698424E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,754,"2086-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,2750.2950365462361,3.6359735472445148E-4,false,1,3.6359735472445148E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,755,"2086-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,2778.9485270019868,3.5984833482282237E-4,false,1,3.5984833482282237E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,756,"2087-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,2808.7915008474315,3.5602500210439017E-4,true,1,3.5602500210439017E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,757,"2087-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,2838.9549567310596,3.5224229170280992E-4,false,1,3.5224229170280992E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,758,"2087-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,2866.7117347824587,3.4883172516677382E-4,false,1,3.4883172516677382E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,759,"2087-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,2897.4971928405243,3.4512544221644705E-4,false,1,3.4512544221644705E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,760,"2087-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,2927.684284427934,3.4156688455749893E-4,false,1,3.4156688455749893E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,761,"2087-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,2959.1245233092782,3.3793778941133232E-4,false,1,3.3793778941133232E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,762,"2087-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,2989.9536689679549,3.3445334299951574E-4,false,1,3.3445334299951574E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,763,"2087-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,3022.062615310464,3.3089982812856692E-4,false,1,3.3089982812856692E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,764,"2087-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,3054.5163778439151,3.2738406880170924E-4,false,1,3.2738406880170924E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,765,"2087-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,3086.3393476404185,3.2400844086199538E-4,false,1,3.2400844086199538E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,766,"2087-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,3119.4833744314315,3.2056590145548174E-4,false,1,3.2056590145548174E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,767,"2087-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,3151.9831920540491,3.1726057503128093E-4,false,1,3.1726057503128093E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,768,{"$f":"IF(B789=0,FECHA_1ER_PAGO,EDATE(C788,1))","v":"2088-01-04"},{"$f":"IF(B789=0,FECHA_1ER_PAGO-FECHA_APERTURA, C789-C788)","v":31},{"$f":"IF(B789=0,TASA,IF(B789=MESES_INC_TASA,E788+INCREMENTO_TASA,E788))","v":9.9500000000000005E-2},0.11541999999999999,{"$f":"IF(B789<MESES_GRACIA, 0, 1 + D789 * F789 / 360 + FACTOR_SEG_DEUD)","v":1.0107389444444443},{"$f":"IF(B789 = 0, 0,            IF(H788=0, G789, H788 * G789 ))","v":3185.8321644433399},3.1388973065212613E-4,{"$f":"MOD(B789, MESES_INC)=0","v":true},1,3.1388973065212613E-4,{"$f":"ROUND(CUOTA_INIT*K789,2)","v":0},{"$f":"IF(B789=0,TOTAL_FINANCIADO, ROUND(N788-O788,2))","v":0},{"$f":"IF(B789=0, 0,\n   IF((B789+1) = PLAZO, N789,\n   IF(B789<MESES_GRACIA, 0, M789-P789-V789-Q789)))","v":0},{"$f":" IF(B789<MESES_GRACIA, 0, ROUND(N789 * D789 *E789 /360,2))","v":0},0,{"$f":" COMISION_AMORT","v":399},{"$f":"ROUND(R789*IVA,2)","v":63.84},{"$f":"SEGURO_DAÑOS_MENS","v":0},{"$f":"T789*IVA","v":0},{"$f":"ROUND(N789 * FACTOR_SEG_DEUD,2)","v":0},{"$f":"ROUND(SEGURO_INTERIORES/(1+IVA),2)","v":84.48},{"$f":"ROUND(W789*IVA,2)","v":13.52},{"$f":"ROUND((SUM(O789:X789)-Q789) * FACTOR_SEG_DESEMPLEO,2)","v":5.5},{"$f":"ROUND(Y789*IVA,2)","v":0.88},{"$f":"IF(B789>=PLAZO,0,ROUND(SUM(O789:Z789),2))","v":0},null,{"$f":"IF(AB789=\"SI\",TASA_PP,TASA)","v":9.9500000000000005E-2},{"$f":"N789 * D789 * AC789 /360","v":0},{"$f":"IF(B789>=PLAZO, 0, O789+R789+S789+T789+U789+V789+W789+X789+Y789+Z789+AD789)","v":0},null,0]
[null,769,"2088-02-04",31,9.9500000000000005E-2,{"$f":"E790*(1+$G$13)","v":0.11541999999999999},1.0107389444444443,3220.0446390666207,3.1055470097143291E-4,false,{"$f":"IF(B790=0, 1, IF(J790,K789*(1+INCREMENTO),K789))","v":1},3.1055470097143291E-4,0,0,0,0,{"$f":"ROUND(P790*$G$13,2)","v":0},399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,{"$f":"IF(N790> 0,O790+P790+V790+R790+T790+W790+Y790, 0)","v":0}]
[null,770,"2088-03-04",29,9.9500000000000005E-2,0.11541999999999999,1.010097722222222,3252.5597553750708,3.074501547119722E-4,false,1,{"$f":" I791*K791","v":3.074501547119722E-4},0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,771,"2088-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,3287.4888138902793,{"$f":"IF(H792=0, 0, 1/H792)","v":3.0418354452638912E-4},false,1,3.0418354452638912E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,772,"2088-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,3321.7389681829923,3.0104713512362624E-4,false,1,3.0104713512362624E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,773,"2088-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,3357.4109384212552,2.9784855602758798E-4,false,1,2.9784855602758798E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,774,"2088-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,3392.3895647147069,2.9477746612632854E-4,false,1,2.9477746612632854E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,775,"2088-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,3428.820247784091,2.9164550129049776E-4,false,1,2.9164550129049776E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,776,"2088-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,3465.6421579350304,2.8854681309504858E-4,false,1,2.8854681309504858E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,777,"2088-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,3501.7483731504499,2.8557163263570558E-4,false,1,2.8557163263570558E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,778,"2088-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,3539.353454388136,2.8253747835220786E-4,false,1,2.8253747835220786E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,779,"2088-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,3576.2276184604361,2.796242596075301E-4,false,1,2.796242596075301E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,780,"2089-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,3614.6325281757704,2.7665329523957977E-4,true,1,2.7665329523957977E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,781,"2089-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,3653.4498660829313,2.7371389690702285E-4,false,1,2.7371389690702285E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,782,"2089-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,3689.1700513624983,2.7106367721668897E-4,false,1,2.7106367721668897E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,783,"2089-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,3728.787843590188,2.6818366770826261E-4,false,1,2.6818366770826261E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,784,"2089-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,3767.6355982739915,2.6541844982516742E-4,false,1,2.6541844982516742E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,785,"2089-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,3808.0960276507667,2.6259841998178417E-4,false,1,2.6259841998178417E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,786,"2089-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,3847.7700414321744,2.5989079108994543E-4,false,1,2.5989079108994543E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,787,"2089-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,3889.0910301421118,2.5712949176287574E-4,false,1,2.5712949176287574E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,788,"2089-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,3930.8557626541947,2.5439753081267459E-4,false,1,2.5439753081267459E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,789,"2089-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,3971.8087282747797,2.5177446055776366E-4,false,1,2.5177446055776366E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,790,"2089-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,4014.4617615516818,2.490993959831559E-4,false,1,2.490993959831559E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,791,"2089-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,4056.2857623374471,2.4653095432402352E-4,false,1,2.4653095432402352E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,792,"2090-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,4099.8459897899793,2.4391160118949408E-4,true,1,2.4391160118949408E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,793,"2090-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,4143.8740081051119,2.4132007827556382E-4,false,1,2.4132007827556382E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,794,"2090-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,4184.3891247128013,2.3898350994510715E-4,false,1,2.3898350994510715E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,795,"2090-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,4229.3250470570292,2.3644434723593753E-4,false,1,2.3644434723593753E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,796,"2090-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,4273.3875651722847,2.3400639065595359E-4,false,1,2.3400639065595359E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,797,"2090-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,4319.279236824249,2.3152010906691233E-4,false,1,2.3152010906691233E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,798,"2090-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,4364.2789276732292,2.2913292586758193E-4,false,1,2.2913292586758193E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,799,"2090-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,4411.1466766175708,2.2669842408568273E-4,false,1,2.2669842408568273E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,800,"2090-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,4458.5177357140619,2.2428978850744512E-4,false,1,2.2428978850744512E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,801,"2090-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,4504.9680596573089,2.2197715649865664E-4,false,1,2.2197715649865664E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,802,"2090-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,4553.3466613739647,2.1961868365591379E-4,false,1,2.1961868365591379E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,803,"2090-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,4600.7849446743785,2.1735421499271472E-4,false,1,2.1735421499271472E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,804,"2091-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,4650.1925185960727,2.1504486018611275E-4,true,1,2.1504486018611275E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,805,"2091-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,4700.1306777092468,2.1276004191597938E-4,false,1,2.1276004191597938E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,806,"2091-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,4746.0843775819521,2.1070000456028189E-4,false,1,2.1070000456028189E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,807,"2091-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,4797.0523140414498,2.0846134970696492E-4,false,1,2.0846134970696492E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,808,"2091-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,4847.0296040665708,2.063119233191846E-4,false,1,2.063119233191846E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,809,"2091-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,4899.0815857052185,2.0411989114813871E-4,false,1,2.0411989114813871E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,810,"2091-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,4950.1218506922896,2.0201522915241915E-4,false,1,2.0201522915241915E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,811,"2091-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,5003.2809342401042,1.9986884869016046E-4,false,1,1.9986884869016046E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,812,"2091-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,5057.0108902328566,1.9774527318725107E-4,false,1,1.9774527318725107E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,813,"2091-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,5109.6965153575984,1.957063393088847E-4,false,1,1.957063393088847E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,814,"2091-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,5164.5692623639943,1.9362698982223871E-4,false,1,1.9362698982223871E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,815,"2091-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,5218.3754664623893,1.9163051919641078E-4,false,1,1.9163051919641078E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,816,"2092-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,5274.4153106869799,1.8959447466599904E-4,true,1,1.8959447466599904E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,817,"2092-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,5331.0569636853743,1.8758006279278195E-4,false,1,1.8758006279278195E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,818,"2092-03-04",29,9.9500000000000005E-2,0.11541999999999999,1.010097722222222,5384.8884960555115,1.8570486663419507E-4,false,1,1.8570486663419507E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,819,"2092-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,5442.7165144541787,1.8373178124275039E-4,false,1,1.8373178124275039E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,820,"2092-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,5499.4205493405998,1.8183733923020373E-4,false,1,1.8183733923020373E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,821,"2092-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,5558.4785210966038,1.7990534571728724E-4,false,1,1.7990534571728724E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,822,"2092-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,5616.3886031555612,1.7805035774023031E-4,false,1,1.7805035774023031E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,823,"2092-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,5676.7026883432591,1.7615860031800417E-4,false,1,1.7615860031800417E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,824,"2092-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,5737.6644831410049,1.7428694252483789E-4,false,1,1.7428694252483789E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,825,"2092-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,5797.4413842811946,1.7248988540209047E-4,false,1,1.7248988540209047E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,826,"2092-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,5859.6997852269133,1.7065720713561704E-4,false,1,1.7065720713561704E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,827,"2092-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,5920.748090822668,1.6889757589079479E-4,false,1,1.6889757589079479E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,828,"2093-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,5984.3306756395623,1.6710306535544633E-4,true,1,1.6710306535544633E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,829,"2093-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,6048.5960703024393,1.6532762121607475E-4,false,1,1.6532762121607475E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,830,"2093-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,6107.7338661480162,1.6372684565424151E-4,false,1,1.6372684565424151E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,831,"2093-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,6173.3244808180307,1.6198727332529417E-4,false,1,1.6198727332529417E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,832,{"$f":"IF(B853=0,FECHA_1ER_PAGO,EDATE(C852,1))","v":"2093-05-04"},{"$f":"IF(B853=0,FECHA_1ER_PAGO-FECHA_APERTURA, C853-C852)","v":30},{"$f":"IF(B853=0,TASA,IF(B853=MESES_INC_TASA,E852+INCREMENTO_TASA,E852))","v":9.9500000000000005E-2},0.11541999999999999,{"$f":"IF(B853<MESES_GRACIA, 0, 1 + D853 * F853 / 360 + FACTOR_SEG_DEUD)","v":1.0104183333333332},{"$f":"IF(B853 = 0, 0,            IF(H852=0, G853, H852 * G853 ))","v":6237.6402330340188},1.6031703699486932E-4,{"$f":"MOD(B853, MESES_INC)=0","v":false},1,1.6031703699486932E-4,{"$f":"ROUND(CUOTA_INIT*K853,2)","v":0},{"$f":"IF(B853=0,TOTAL_FINANCIADO, ROUND(N852-O852,2))","v":0},{"$f":"IF(B853=0, 0,\n   IF((B853+1) = PLAZO, N853,\n   IF(B853<MESES_GRACIA, 0, M853-P853-V853-Q853)))","v":0},{"$f":" IF(B853<MESES_GRACIA, 0, ROUND(N853 * D853 *E853 /360,2))","v":0},0,{"$f":" COMISION_AMORT","v":399},{"$f":"ROUND(R853*IVA,2)","v":63.84},{"$f":"SEGURO_DAÑOS_MENS","v":0},{"$f":"T853*IVA","v":0},{"$f":"ROUND(N853 * FACTOR_SEG_DEUD,2)","v":0},{"$f":"ROUND(SEGURO_INTERIORES/(1+IVA),2)","v":84.48},{"$f":"ROUND(W853*IVA,2)","v":13.52},{"$f":"ROUND((SUM(O853:X853)-Q853) * FACTOR_SEG_DESEMPLEO,2)","v":5.5},{"$f":"ROUND(Y853*IVA,2)","v":0.88},{"$f":"IF(B853>=PLAZO,0,ROUND(SUM(O853:Z853),2))","v":0},null,{"$f":"IF(AB853=\"SI\",TASA_PP,TASA)","v":9.9500000000000005E-2},{"$f":"N853 * D853 * AC853 /360","v":0},{"$f":"IF(B853>=PLAZO, 0, O853+R853+S853+T853+U853+V853+W853+X853+Y853+Z853+AD853)","v":0},null,0]
[null,833,"2093-06-04",31,9.9500000000000005E-2,{"$f":"E854*(1+$G$13)","v":0.11541999999999999},1.0107389444444443,6304.6259049610017,1.5861369335381457E-4,false,{"$f":"IF(B854=0, 1, IF(J854,K853*(1+INCREMENTO),K853))","v":1},1.5861369335381457E-4,0,0,0,0,{"$f":"ROUND(P854*$G$13,2)","v":0},399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,{"$f":"IF(N854> 0,O854+P854+V854+R854+T854+W854+Y854, 0)","v":0}]
[null,834,"2093-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,6370.3095991808532,1.5697824170564462E-4,false,1,{"$f":" I855*K855","v":1.5697824170564462E-4},0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,835,"2093-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,6438.7200000603671,{"$f":"IF(H856=0, 0, 1/H856)","v":1.5531037224644407E-4},false,1,1.5531037224644407E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,836,"2093-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,6507.8650564343479,1.5366022364143777E-4,false,1,1.5366022364143777E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,837,"2093-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,6575.6661638806327,1.5207584677775818E-4,false,1,1.5207584677775818E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,838,"2093-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,6646.2818774997595,1.5046006450394282E-4,false,1,1.5046006450394282E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,839,"2093-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,6715.5250575268437,1.4890868419576331E-4,false,1,1.4890868419576331E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,840,"2094-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,6787.6427080348985,1.4732655253292076E-4,true,1,1.4732655253292076E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,841,"2094-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,6860.5348259852235,1.4576123077349041E-4,false,1,1.4576123077349041E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,842,"2094-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,6927.6110372605281,1.4434990570651936E-4,false,1,1.4434990570651936E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,843,"2094-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,7002.0062673223883,1.428162103577217E-4,false,1,1.428162103577217E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,844,"2094-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,7074.9555026174412,1.4134364514802126E-4,false,1,1.4134364514802126E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,845,"2094-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,7150.9330567069655,1.3984189085116454E-4,false,1,1.3984189085116454E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,846,"2094-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,7225.4338609360902,1.383999935846683E-4,false,1,1.383999935846683E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,847,"2094-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,7303.0273937556904,1.3692951512889439E-4,false,1,1.3692951512889439E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,848,"2094-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,7381.4541992134882,1.3547466027853325E-4,false,1,1.3547466027853325E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,849,"2094-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,7458.3566495456262,1.3407779313703394E-4,false,1,1.3407779313703394E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,850,"2094-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,7538.4515272519484,1.3265323739032356E-4,false,1,1.3265323739032356E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,851,"2094-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,7616.989628080034,1.3128546168863088E-4,false,1,1.3128546168863088E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,852,"2095-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,7698.7880565298947,1.2989057403026288E-4,true,1,1.2989057403026288E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,853,"2095-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,7781.4649137585211,1.2851050683681495E-4,false,1,1.2851050683681495E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,854,"2095-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,7857.5451608275507,1.2726621095165055E-4,false,1,1.2726621095165055E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,855,"2095-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,7941.9269017793904,1.2591402720868027E-4,false,1,1.2591402720868027E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,856,"2095-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,8024.6685435510944,1.2461573890221736E-4,false,1,1.2461573890221736E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,857,"2095-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,8110.8450132253702,1.2329171601348828E-4,false,1,1.2329171601348828E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,858,"2095-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,8195.3465001881559,1.2202046612392059E-4,false,1,1.2202046612392059E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,859,"2095-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,8283.3558709566478,1.207240176057424E-4,false,1,1.207240176057424E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,860,"2095-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,8372.3103694684123,1.1944134365189493E-4,false,1,1.1944134365189493E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,861,"2095-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,8459.5358896676571,1.1820979460839976E-4,false,1,1.1820979460839976E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,862,"2095-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,8550.3823756125803,1.1695383388375732E-4,false,1,1.1695383388375732E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,863,"2095-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,8639.46310932917,1.1574793333166361E-4,false,1,1.1574793333166361E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,864,"2096-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,8732.241823690083,1.1451812950106993E-4,true,1,1.1451812950106993E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,865,"2096-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,8826.0168835101449,1.1330139214534288E-4,false,1,1.1330139214534288E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,866,"2096-03-04",29,9.9500000000000005E-2,0.11541999999999999,1.010097722222222,8915.139550328473,1.1216874333314901E-4,false,1,1.1216874333314901E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,867,"2096-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,9010.8787386739186,1.1097696784089279E-4,false,1,1.1097696784089279E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,868,"2096-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,9104.7570769996692,1.0983269422159415E-4,false,1,1.0983269422159415E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,869,"2096-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,9202.5325574297294,1.0866573888865441E-4,false,1,1.0866573888865441E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,870,"2096-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,9298.407609123884,1.0754529614498392E-4,false,1,1.0754529614498392E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,871,"2096-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,9398.2626918600636,1.0640264406166373E-4,false,1,1.0640264406166373E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,872,"2096-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,9499.1901127822421,1.0527213247941907E-4,false,1,1.0527213247941907E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,873,"2096-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,9598.1558417739107,1.0418668090881739E-4,false,1,1.0418668090881739E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,874,"2096-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,9701.2299041278402,1.0307971359121213E-4,false,1,1.0307971359121213E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,875,"2096-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,9802.3005510123439,1.0201686785626298E-4,false,1,1.0201686785626298E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,876,"2097-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,9907.5669120574112,1.0093295446564281E-4,true,1,1.0093295446564281E-4,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,877,"2097-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,10013.96372270561,9.9860557486602938E-5,false,1,9.9860557486602938E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,878,"2097-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,10111.871358685139,9.8893663153763799E-5,false,1,9.8893663153763799E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,879,"2097-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,10220.462183435428,9.78429333284679E-5,false,1,9.78429333284679E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,880,"2097-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,10326.942365283185,9.6834083567830392E-5,false,1,9.6834083567830392E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,881,"2097-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,10437.842825624939,9.5805236456042106E-5,false,1,9.5805236456042106E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,882,"2097-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,10546.587751463239,9.4817397206149398E-5,false,1,9.4817397206149398E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,883,"2097-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,10659.846971404661,9.3809977074016932E-5,false,1,9.3809977074016932E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,884,"2097-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,10774.322475816853,9.2813260624463099E-5,false,1,9.2813260624463099E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,885,"2097-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,10886.572958810737,9.1856271370567411E-5,false,1,9.1856271370567411E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,886,"2097-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,11003.483261005795,9.0880312740948641E-5,false,1,9.0880312740948641E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,887,"2097-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,11118.121217446705,8.9943253940313807E-5,false,1,8.9943253940313807E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,888,"2098-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,11237.518103527464,8.8987620824041162E-5,true,1,8.8987620824041162E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,889,"2098-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,11358.197186134683,8.8042141161339597E-5,false,1,8.8042141161339597E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,890,"2098-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,11469.247542045432,8.7189677991871068E-5,false,1,8.7189677991871068E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,891,"2098-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,11592.415154219038,8.6263301192767569E-5,false,1,8.6263301192767569E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,892,"2098-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,11713.188799434074,8.5373847986494958E-5,false,1,8.5373847986494958E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,893,"2098-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,11838.976083218484,8.446676409942921E-5,false,1,8.446676409942921E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,894,"2098-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,11962.318482378814,8.3595834826924036E-5,false,1,8.3595834826924036E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,895,"2098-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,12090.78115598783,8.2707642053777528E-5,false,1,8.2707642053777528E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,896,{"$f":"IF(B917=0,FECHA_1ER_PAGO,EDATE(C916,1))","v":"2098-09-04"},{"$f":"IF(B917=0,FECHA_1ER_PAGO-FECHA_APERTURA, C917-C916)","v":31},{"$f":"IF(B917=0,TASA,IF(B917=MESES_INC_TASA,E916+INCREMENTO_TASA,E916))","v":9.9500000000000005E-2},0.11541999999999999,{"$f":"IF(B917<MESES_GRACIA, 0, 1 + D917 * F917 / 360 + FACTOR_SEG_DEUD)","v":1.0107389444444443},{"$f":"IF(B917 = 0, 0,            IF(H916=0, G917, H916 * G917 ))","v":12220.623383111917},8.1828886191021407E-5,{"$f":"MOD(B917, MESES_INC)=0","v":false},1,8.1828886191021407E-5,{"$f":"ROUND(CUOTA_INIT*K917,2)","v":0},{"$f":"IF(B917=0,TOTAL_FINANCIADO, ROUND(N916-O916,2))","v":0},{"$f":"IF(B917=0, 0,\n   IF((B917+1) = PLAZO, N917,\n   IF(B917<MESES_GRACIA, 0, M917-P917-V917-Q917)))","v":0},{"$f":" IF(B917<MESES_GRACIA, 0, ROUND(N917 * D917 *E917 /360,2))","v":0},0,{"$f":" COMISION_AMORT","v":399},{"$f":"ROUND(R917*IVA,2)","v":63.84},{"$f":"SEGURO_DAÑOS_MENS","v":0},{"$f":"T917*IVA","v":0},{"$f":"ROUND(N917 * FACTOR_SEG_DEUD,2)","v":0},{"$f":"ROUND(SEGURO_INTERIORES/(1+IVA),2)","v":84.48},{"$f":"ROUND(W917*IVA,2)","v":13.52},{"$f":"ROUND((SUM(O917:X917)-Q917) * FACTOR_SEG_DESEMPLEO,2)","v":5.5},{"$f":"ROUND(Y917*IVA,2)","v":0.88},{"$f":"IF(B917>=PLAZO,0,ROUND(SUM(O917:Z917),2))","v":0},null,{"$f":"IF(AB917=\"SI\",TASA_PP,TASA)","v":9.9500000000000005E-2},{"$f":"N917 * D917 * AC917 /360","v":0},{"$f":"IF(B917>=PLAZO, 0, O917+R917+S917+T917+U917+V917+W917+X917+Y917+Z917+AD917)","v":0},null,0]
[null,897,"2098-10-04",30,9.9500000000000005E-2,{"$f":"E918*(1+$G$13)","v":0.11541999999999999},1.0104183333333332,12347.941911058302,8.0985155842403311E-5,false,{"$f":"IF(B918=0, 1, IF(J918,K917*(1+INCREMENTO),K917))","v":1},8.0985155842403311E-5,0,0,0,0,{"$f":"ROUND(P918*$G$13,2)","v":0},399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,{"$f":"IF(N918> 0,O918+P918+V918+R918+T918+W918+Y918, 0)","v":0}]
[null,898,"2098-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,12480.545773244383,8.0124701128358165E-5,false,1,{"$f":" I919*K919","v":8.0124701128358165E-5},0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,899,"2098-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,12610.572259291965,{"$f":"IF(H920=0, 0, 1/H920)","v":7.9298542479954524E-5},false,1,7.9298542479954524E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,900,"2099-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,12745.996494197152,7.8456007771167074E-5,true,1,7.8456007771167074E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,901,"2099-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,12882.875042437418,7.76224248629211E-5,false,1,7.76224248629211E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,902,"2099-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,13008.832343157888,7.6870850021059644E-5,false,1,7.6870850021059644E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,903,"2099-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,13148.533470978151,7.605410916793351E-5,false,1,7.605410916793351E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,904,"2099-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,13285.519275523289,7.5269922030248389E-5,false,1,7.5269922030248389E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,905,"2099-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,13428.191728938727,7.4470190788602416E-5,false,1,7.4470190788602416E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,906,"2099-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,13568.091106434718,7.3702335292084401E-5,false,1,7.3702335292084401E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,907,"2099-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,13713.798083043881,7.2919259416282913E-5,false,1,7.2919259416282913E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,908,"2099-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,13861.069798780016,7.2144503600148893E-5,false,1,7.2144503600148893E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,909,"2099-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,14005.479044300304,7.1400628056843363E-5,false,1,7.1400628056843363E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,910,"2099-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,14155.883105674875,7.0642007463251472E-5,false,1,7.0642007463251472E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,911,"2099-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,14303.363814497496,6.9913624023631941E-5,false,1,6.9913624023631941E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,912,"2100-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,14456.966843870059,6.9170802617148758E-5,true,1,6.9170802617148758E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,913,"2100-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,14612.219407641554,6.8435873572842988E-5,false,1,6.8435873572842988E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,914,"2100-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,14755.08470037,6.7773247006499662E-5,false,1,6.7773247006499662E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,915,"2100-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,14913.538735240345,6.7053166773692902E-5,false,1,6.7053166773692902E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,916,"2100-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,15068.912952963656,6.6361787550397032E-5,false,1,6.6361787550397032E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,917,"2100-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,15230.737172003701,6.5656703855289736E-5,false,1,6.5656703855289736E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,918,"2100-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,15389.416068774024,6.4979723436619233E-5,false,1,6.4979723436619233E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,919,"2100-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,15554.682152969028,6.4289323958260575E-5,false,1,6.4289323958260575E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,920,"2100-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,15721.723020460751,6.3606259867227536E-5,false,1,6.3606259867227536E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,921,"2100-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,15885.51717146225,6.2950421393674443E-5,false,1,6.2950421393674443E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,922,"2100-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,16056.11085783785,6.2281582934627431E-5,false,1,6.2281582934627431E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,923,"2100-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,16223.388772791755,6.1639403086801442E-5,false,1,6.1639403086801442E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,924,"2101-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,16397.610843523387,6.0984493993829164E-5,true,1,6.0984493993829164E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,925,"2101-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,16573.703875393603,6.0336543208344936E-5,false,1,6.0336543208344936E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,926,"2101-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,16735.746819705979,5.9752337960952043E-5,false,1,5.9752337960952043E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,927,"2101-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,16915.471075039088,5.9117478642118707E-5,false,1,5.9117478642118707E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,928,"2101-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,17091.7020911892,5.850792359150126E-5,false,1,5.850792359150126E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,929,"2101-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,17275.248930407473,5.7886285982242737E-5,false,1,5.7886285982242737E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,930,"2101-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,17455.228232180765,5.7289425649352577E-5,false,1,5.7289425649352577E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,931,"2101-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,17642.67895843125,5.6680734391650343E-5,false,1,5.6680734391650343E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,932,"2101-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,17832.142707617011,5.6078510384108207E-5,false,1,5.6078510384108207E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,933,"2101-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,18017.923914392533,5.5500289864206287E-5,false,1,5.5500289864206287E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,934,"2101-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,18211.417398313421,5.4910607896594093E-5,false,1,5.4910607896594093E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,935,"2101-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,18401.150015241514,5.4344429515095996E-5,false,1,5.4344429515095996E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,936,"2102-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,18598.758942969078,5.3767028384333772E-5,true,1,5.3767028384333772E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,937,"2102-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,18798.489981993236,5.3195762050988327E-5,false,1,5.3195762050988327E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,938,"2102-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,18982.284907268295,5.2680697022785766E-5,false,1,5.2680697022785766E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,939,"2102-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,19186.134610316065,5.2120972791586517E-5,false,1,5.2120972791586517E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,940,"2102-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,19386.022156064537,5.1583558088897033E-5,false,1,5.1583558088897033E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,941,"2102-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,19594.207570997281,5.1035490788623062E-5,false,1,5.1035490788623062E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,942,"2102-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,19798.34655687445,5.0509268394070844E-5,false,1,5.0509268394070844E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,943,"2102-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,20010.959900640581,4.9972615255102706E-5,false,1,4.9972615255102706E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,944,"2102-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,20225.856487293564,4.9441663972461556E-5,false,1,4.9441663972461556E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,945,"2102-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,20436.576202130349,4.8931875384085033E-5,false,1,4.8931875384085033E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,946,"2102-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,20656.043458599681,4.8411981801077803E-5,false,1,4.8411981801077803E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,947,"2102-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,20871.245004699191,4.7912810173750947E-5,false,1,4.7912810173750947E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,948,"2103-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,21095.380145291041,4.7403744000471223E-5,true,1,4.7403744000471223E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,949,"2103-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,21321.922260705756,4.690008657628883E-5,false,1,4.690008657628883E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,950,"2103-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,21530.38906375115,4.6445979078177148E-5,false,1,4.6445979078177148E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,951,"2103-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,21761.602715774046,4.595249775767403E-5,false,1,4.595249775767403E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,952,"2103-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,21988.322346734549,4.5478685651000041E-5,false,1,4.5478685651000041E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,953,"2103-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,22224.453718842666,4.499548167306201E-5,false,1,4.499548167306201E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,954,"2103-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,22455.995485836804,4.4531537273896804E-5,false,1,4.4531537273896804E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,955,"2103-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,22697.149173803897,4.4058396600492821E-5,false,1,4.4058396600492821E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,956,"2103-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,22940.892597828642,4.3590282973324678E-5,false,1,4.3590282973324678E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,957,"2103-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,23179.898463877016,4.314082745264719E-5,false,1,4.314082745264719E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,958,"2103-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,23428.826105708453,4.2682462855292148E-5,false,1,4.2682462855292148E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,959,"2103-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,23672.91542568642,4.2242367786898979E-5,false,1,4.2242367786898979E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,960,{"$f":"IF(B981=0,FECHA_1ER_PAGO,EDATE(C980,1))","v":"2104-01-04"},{"$f":"IF(B981=0,FECHA_1ER_PAGO-FECHA_APERTURA, C981-C980)","v":31},{"$f":"IF(B981=0,TASA,IF(B981=MESES_INC_TASA,E980+INCREMENTO_TASA,E980))","v":9.9500000000000005E-2},0.11541999999999999,{"$f":"IF(B981<MESES_GRACIA, 0, 1 + D981 * F981 / 360 + FACTOR_SEG_DEUD)","v":1.0107389444444443},{"$f":"IF(B981 = 0, 0,            IF(H980=0, G981, H980 * G981 ))","v":23927.137549280895},4.1793549184075052E-5,{"$f":"MOD(B981, MESES_INC)=0","v":true},1,4.1793549184075052E-5,{"$f":"ROUND(CUOTA_INIT*K981,2)","v":0},{"$f":"IF(B981=0,TOTAL_FINANCIADO, ROUND(N980-O980,2))","v":0},{"$f":"IF(B981=0, 0,\n   IF((B981+1) = PLAZO, N981,\n   IF(B981<MESES_GRACIA, 0, M981-P981-V981-Q981)))","v":0},{"$f":" IF(B981<MESES_GRACIA, 0, ROUND(N981 * D981 *E981 /360,2))","v":0},0,{"$f":" COMISION_AMORT","v":399},{"$f":"ROUND(R981*IVA,2)","v":63.84},{"$f":"SEGURO_DAÑOS_MENS","v":0},{"$f":"T981*IVA","v":0},{"$f":"ROUND(N981 * FACTOR_SEG_DEUD,2)","v":0},{"$f":"ROUND(SEGURO_INTERIORES/(1+IVA),2)","v":84.48},{"$f":"ROUND(W981*IVA,2)","v":13.52},{"$f":"ROUND((SUM(O981:X981)-Q981) * FACTOR_SEG_DESEMPLEO,2)","v":5.5},{"$f":"ROUND(Y981*IVA,2)","v":0.88},{"$f":"IF(B981>=PLAZO,0,ROUND(SUM(O981:Z981),2))","v":0},null,{"$f":"IF(AB981=\"SI\",TASA_PP,TASA)","v":9.9500000000000005E-2},{"$f":"N981 * D981 * AC981 /360","v":0},{"$f":"IF(B981>=PLAZO, 0, O981+R981+S981+T981+U981+V981+W981+X981+Y981+Z981+AD981)","v":0},null,0]
[null,961,"2104-02-04",31,9.9500000000000005E-2,{"$f":"E982*(1+$G$13)","v":0.11541999999999999},1.0107389444444443,24184.089750137202,4.1349499209261196E-5,false,{"$f":"IF(B982=0, 1, IF(J982,K981*(1+INCREMENTO),K981))","v":1},4.1349499209261196E-5,0,0,0,0,{"$f":"ROUND(P982*$G$13,2)","v":0},399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,{"$f":"IF(N982> 0,O982+P982+V982+R982+T982+W982+Y982, 0)","v":0}]
[null,962,"2104-03-04",29,9.9500000000000005E-2,0.11541999999999999,1.010097722222222,24428.293970631374,4.0936137464296039E-5,false,1,{"$f":" I983*K983","v":4.0936137464296039E-5},0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,963,"2104-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,24690.62806245454,{"$f":"IF(H984=0, 0, 1/H984)","v":4.0501197355956939E-5},false,1,4.0501197355956939E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,964,"2104-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,24947.863255818542,4.0083593121618222E-5,false,1,4.0083593121618222E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,965,"2104-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,25215.776973330372,3.9657711164627462E-5,false,1,3.9657711164627462E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,966,"2104-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,25478.483343097516,3.9248804041191653E-5,false,1,3.9248804041191653E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,967,"2104-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,25752.095360247742,3.883179158864297E-5,false,1,3.883179158864297E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,968,"2104-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,26028.645681649476,3.8419209828693184E-5,false,1,3.8419209828693184E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,969,"2104-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,26299.820788576122,3.8023072782091767E-5,false,1,3.8023072782091767E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,970,"2104-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,26582.253102923485,3.7619083533969557E-5,false,1,3.7619083533969557E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,971,"2104-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,26859.195876500773,3.7231196518243657E-5,false,1,3.7231196518243657E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,972,"2105-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,27147.635288840964,3.6835620832546324E-5,true,1,3.6835620832546324E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,973,"2105-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,27439.172236005863,3.6444248077126514E-5,false,1,3.6444248077126514E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,974,"2105-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,27707.448071754206,3.6091378657835675E-5,false,1,3.6091378657835675E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,975,"2105-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,28004.996817294101,3.5707913360035223E-5,false,1,3.5707913360035223E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,976,"2105-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,28296.762209135606,3.5339732249548684E-5,false,1,3.5339732249548684E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,977,"2105-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,28600.639566457165,3.4964253078200397E-5,false,1,3.4964253078200397E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,978,"2105-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,28898.610563007034,3.4603739782565705E-5,false,1,3.4603739782565705E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,979,"2105-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,29208.951136364798,3.4236080416972312E-5,false,1,3.4236080416972312E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,980,"2105-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,29522.624439898707,3.3872327375087221E-5,false,1,3.3872327375087221E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,981,"2105-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,29830.20098218838,3.3523072828007436E-5,false,1,3.3523072828007436E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,982,"2105-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,30150.545853302709,3.3166895381114948E-5,false,1,3.3166895381114948E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,983,"2105-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,30464.664290184362,3.2824914480419777E-5,false,1,3.2824914480419777E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,984,"2106-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,30791.822627515299,3.2476154857634473E-5,true,1,3.2476154857634473E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,985,"2106-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,31122.494300055369,3.2131100751722877E-5,false,1,3.2131100751722877E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,986,"2106-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,31426.782384881932,3.181999314320695E-5,false,1,3.181999314320695E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,987,"2106-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,31764.27285498082,3.1481910653691993E-5,false,1,3.1481910653691993E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,988,"2106-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,32095.203637674957,3.1157303480266748E-5,false,1,3.1157303480266748E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,989,"2106-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,32439.872246473074,3.0826261965588408E-5,false,1,3.0826261965588408E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,990,"2106-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,32777.841648827576,3.0508415127320282E-5,false,1,3.0508415127320282E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,991,"2106-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,33129.841069303133,3.0184267950701474E-5,false,1,3.0184267950701474E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,992,"2106-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,33485.62059199965,2.9863564787535071E-5,false,1,2.9863564787535071E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,993,"2106-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,33834.484949200625,2.9555644234023608E-5,false,1,2.9555644234023608E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,994,"2106-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,34197.831603376479,2.9241620100300928E-5,false,1,2.9241620100300928E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,995,"2106-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,34554.116012297651,2.8940112362999087E-5,false,1,2.8940112362999087E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,996,"2107-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,34925.190744480598,2.8632628159891581E-5,true,1,2.8632628159891581E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,997,"2107-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,35300.250427597195,2.8328410928728576E-5,false,1,2.8328410928728576E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,998,"2107-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,35645.384898277858,2.8054122654411658E-5,false,1,2.8054122654411658E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,999,"2107-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,36028.178706401297,2.7756051954475437E-5,false,1,2.7756051954475437E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1000,"2107-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,36403.532281557484,2.746986177785317E-5,false,1,2.746986177785317E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1001,"2107-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,36794.467792310665,2.717799875906836E-5,false,1,2.717799875906836E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1002,"2107-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,37177.804822593549,2.6897768837397413E-5,false,1,2.6897768837397413E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1003,"2107-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,37577.055203149779,2.6611984217331061E-5,false,1,2.6611984217331061E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1004,"2107-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,37980.593111362221,2.6329236014506615E-5,false,1,2.6329236014506615E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1005,"2107-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,38376.287590594089,2.605775760980843E-5,false,1,2.605775760980843E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1006,"2107-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,38788.408411013501,2.5780897978687418E-5,false,1,2.5780897978687418E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1007,"2107-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,39192.518979308901,2.5515073438579818E-5,false,1,2.5515073438579818E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1008,"2108-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,39613.405263265529,2.5243979742567707E-5,true,1,2.5243979742567707E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1009,"2108-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,40038.811421642997,2.4975766375009064E-5,false,1,2.4975766375009064E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1010,"2108-03-04",29,9.9500000000000005E-2,0.11541999999999999,1.010097722222222,40443.112217486676,2.4726089194679308E-5,false,1,2.4726089194679308E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1011,"2108-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,40877.428552750695,2.4463378333828895E-5,false,1,2.4463378333828895E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1012,"2108-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,41303.303229222765,2.4211138621292731E-5,false,1,2.4211138621292731E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1013,"2108-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,41746.857107973425,2.3953899030377676E-5,false,1,2.3953899030377676E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1014,"2108-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,42181.78978094332,2.3706912513507786E-5,false,1,2.3706912513507786E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1015,"2108-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,42634.777677968101,2.3455030246745228E-5,false,1,2.3455030246745228E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1016,"2108-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,43092.630186853035,2.3205824189981473E-5,false,1,2.3205824189981473E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1017,"2108-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,43541.583572349729,2.29665510060831E-5,false,1,2.29665510060831E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1018,"2108-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,44009.174219356326,2.2722534965452163E-5,false,1,2.2722534965452163E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1019,"2108-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,44467.676466098317,2.2488244933651735E-5,false,1,2.2488244933651735E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1020,"2109-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,44945.212373241273,2.2249310820819776E-5,true,1,2.2249310820819776E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1021,"2109-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,45427.876511961265,2.2012915345860325E-5,false,1,2.2012915345860325E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1022,"2109-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,45872.029908160548,2.1799776508737013E-5,false,1,2.1799776508737013E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1023,"2109-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,46364.647088898171,2.1568157266087462E-5,false,1,2.1568157266087462E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1024,{"$f":"IF(B1045=0,FECHA_1ER_PAGO,EDATE(C1044,1))","v":"2109-05-04"},{"$f":"IF(B1045=0,FECHA_1ER_PAGO-FECHA_APERTURA, C1045-C1044)","v":30},{"$f":"IF(B1045=0,TASA,IF(B1045=MESES_INC_TASA,E1044+INCREMENTO_TASA,E1044))","v":9.9500000000000005E-2},0.11541999999999999,{"$f":"IF(B1045<MESES_GRACIA, 0, 1 + D1045 * F1045 / 360 + FACTOR_SEG_DEUD)","v":1.0104183333333332},{"$f":"IF(B1045 = 0, 0,            IF(H1044=0, G1045, H1044 * G1045 ))","v":46847.689437152672},2.1345769919806281E-5,{"$f":"MOD(B1045, MESES_INC)=0","v":false},1,2.1345769919806281E-5,{"$f":"ROUND(CUOTA_INIT*K1045,2)","v":0},{"$f":"IF(B1045=0,TOTAL_FINANCIADO, ROUND(N1044-O1044,2))","v":0},{"$f":"IF(B1045=0, 0,\n   IF((B1045+1) = PLAZO, N1045,\n   IF(B1045<MESES_GRACIA, 0, M1045-P1045-V1045-Q1045)))","v":0},{"$f":" IF(B1045<MESES_GRACIA, 0, ROUND(N1045 * D1045 *E1045 /360,2))","v":0},0,{"$f":" COMISION_AMORT","v":399},{"$f":"ROUND(R1045*IVA,2)","v":63.84},{"$f":"SEGURO_DAÑOS_MENS","v":0},{"$f":"T1045*IVA","v":0},{"$f":"ROUND(N1045 * FACTOR_SEG_DEUD,2)","v":0},{"$f":"ROUND(SEGURO_INTERIORES/(1+IVA),2)","v":84.48},{"$f":"ROUND(W1045*IVA,2)","v":13.52},{"$f":"ROUND((SUM(O1045:X1045)-Q1045) * FACTOR_SEG_DESEMPLEO,2)","v":5.5},{"$f":"ROUND(Y1045*IVA,2)","v":0.88},{"$f":"IF(B1045>=PLAZO,0,ROUND(SUM(O1045:Z1045),2))","v":0},null,{"$f":"IF(AB1045=\"SI\",TASA_PP,TASA)","v":9.9500000000000005E-2},{"$f":"N1045 * D1045 * AC1045 /360","v":0},{"$f":"IF(B1045>=PLAZO, 0, O1045+R1045+S1045+T1045+U1045+V1045+W1045+X1045+Y1045+Z1045+AD1045)","v":0},null,0]
[null,1025,"2109-06-04",31,9.9500000000000005E-2,{"$f":"E1046*(1+$G$13)","v":0.11541999999999999},1.0107389444444443,47350.784171368839,2.1118974426714156E-5,false,{"$f":"IF(B1046=0, 1, IF(J1046,K1045*(1+INCREMENTO),K1045))","v":1},2.1118974426714156E-5,0,0,0,0,{"$f":"ROUND(P1046*$G$13,2)","v":0},399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,{"$f":"IF(N1046> 0,O1046+P1046+V1046+R1046+T1046+W1046+Y1046, 0)","v":0}]
[null,1026,"2109-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,47844.100424460878,2.0901218564634939E-5,false,1,{"$f":" I1047*K1047","v":2.0901218564634939E-5},0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1027,"2109-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,48357.895560913581,{"$f":"IF(H1048=0, 0, 1/H1048)","v":2.0679146360708753E-5},false,1,2.0679146360708753E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1028,"2109-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,48877.208314792471,2.0459433639489478E-5,false,1,2.0459433639489478E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1029,"2109-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,49386.427363418741,2.0248478243654344E-5,false,1,2.0248478243654344E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1030,"2109-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,49916.785463184082,2.0033341304350335E-5,false,1,2.0033341304350335E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1031,"2109-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,50436.835173068015,1.9826779308587039E-5,false,1,1.9826779308587039E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1032,"2110-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,50978.473543945191,1.9616122855031463E-5,true,1,1.9616122855031463E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1033,"2110-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,51525.928539196197,1.9407704593606532E-5,false,1,1.9407704593606532E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1034,"2110-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,52029.70326762709,1.9219790565713269E-5,false,1,1.9219790565713269E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1035,"2110-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,52588.447360479062,1.9015583273361932E-5,false,1,1.9015583273361932E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1036,"2110-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,53136.331334562979,1.881951528989999E-5,false,1,1.881951528989999E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1037,"2110-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,53706.959444746441,1.8619560860241902E-5,false,1,1.8619560860241902E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1038,"2110-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,54266.496450561615,1.8427576228567281E-5,false,1,1.8427576228567281E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1039,"2110-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,54849.26134113883,1.8231786090617152E-5,false,1,1.8231786090617152E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1040,"2110-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,55438.284511500126,1.8038076192501228E-5,false,1,1.8038076192501228E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1041,"2110-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,56015.859038969094,1.7852087197383162E-5,false,1,1.7852087197383162E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1042,"2110-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,56617.410237196411,1.7662411541088498E-5,false,1,1.7662411541088498E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1043,"2110-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,57207.269289517593,1.748029599069214E-5,false,1,1.748029599069214E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1044,"2111-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,57821.614976236087,1.7294570558276288E-5,true,1,1.7294570558276288E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1045,"2111-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,58442.558087153935,1.7110818429760121E-5,false,1,1.7110818429760121E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1046,"2111-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,59013.957471189606,1.6945143875297572E-5,false,1,1.6945143875297572E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1047,"2111-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,59647.705081919514,1.6765104351066162E-5,false,1,1.6765104351066162E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1048,"2111-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,60269.134756031301,1.6592240855090876E-5,false,1,1.6592240855090876E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1049,"2111-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,60916.361645891047,1.6415950870687833E-5,false,1,1.6415950870687833E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1050,"2111-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,61551.008606971816,1.624668746511379E-5,false,1,1.624668746511379E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1051,"2111-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,62212.001468901602,1.6074068931858393E-5,false,1,1.6074068931858393E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1052,"2111-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,62880.092696453823,1.5903284443732951E-5,false,1,1.5903284443732951E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1053,"2111-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,63535.198462196371,1.5739307095971424E-5,false,1,1.5739307095971424E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1054,"2111-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,64217.499428748641,1.5572079400405988E-5,false,1,1.5572079400405988E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1055,"2111-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,64886.538743630481,1.5411517078311777E-5,false,1,1.5411517078311777E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1056,"2112-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,65583.351678390609,1.524777210081953E-5,true,1,1.524777210081953E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1057,"2112-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,66287.647648545302,1.5085766888304193E-5,false,1,1.5085766888304193E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1058,"2112-03-04",29,9.9500000000000005E-2,0.11541999999999999,1.010097722222222,66957.001901264841,1.4934957832708899E-5,false,1,1.4934957832708899E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1059,"2112-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,67676.049424849072,1.4776276223251638E-5,false,1,1.4776276223251638E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1060,"2112-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,68381.121066440275,1.4623919356753201E-5,false,1,1.4623919356753201E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1061,"2112-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,69115.462126621598,1.4468542482837922E-5,false,1,1.4468542482837922E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1062,"2112-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,69835.530049544104,1.431935863149546E-5,false,1,1.431935863149546E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1063,"2112-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,70585.489926994487,1.4167217668026176E-5,false,1,1.4167217668026176E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1064,"2112-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,71343.50358190437,1.4016693178685451E-5,false,1,1.4016693178685451E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1065,"2112-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,72086.783983388494,1.3872168305225512E-5,false,1,1.3872168305225512E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1066,"2112-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,72860.919951764765,1.3724778669580591E-5,false,1,1.3724778669580591E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1067,"2112-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,73620.009302795559,1.3583263700593246E-5,false,1,1.3583263700593246E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1068,"2113-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,74410.610492697757,1.3438943631542096E-5,true,1,1.3438943631542096E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1069,"2113-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,75209.701904856032,1.3296156940829909E-5,false,1,1.3296156940829909E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1070,"2113-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,75945.035517013355,1.316741763556063E-5,false,1,1.316741763556063E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1071,"2113-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,76760.605034261913,1.3027515866422007E-5,false,1,1.3027515866422007E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1072,"2113-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,77560.322604377187,1.2893190312021267E-5,false,1,1.2893190312021267E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1073,"2113-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,78393.238599918768,1.2756202165642335E-5,false,1,1.2756202165642335E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1074,"2113-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,79209.96549073224,1.2624674102616576E-5,false,1,1.2624674102616576E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1075,"2113-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,80060.596909583561,1.2490538899295868E-5,false,1,1.2490538899295868E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1076,"2113-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,80920.36321198463,1.2357828861696162E-5,false,1,1.2357828861696162E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1077,"2113-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,81763.418529381481,1.2230408390283394E-5,false,1,1.2230408390283394E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1078,"2113-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,82641.471338556366,1.2100462198976486E-5,false,1,1.2100462198976486E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1079,"2113-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,83502.45773411855,1.1975695412272957E-5,false,1,1.1975695412272957E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1080,"2114-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,84399.185988699814,1.184845550683261E-5,true,1,1.184845550683261E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1081,"2114-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,85305.544158188786,1.1722567505643258E-5,false,1,1.1722567505643258E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1082,"2114-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,86139.585941817189,1.1609064393175142E-5,false,1,1.1609064393175142E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1083,"2114-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,87064.634169713798,1.1485719885421156E-5,false,1,1.1485719885421156E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1084,"2114-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,87971.702550038593,1.1367291651894502E-5,false,1,1.1367291651894502E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1085,"2114-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,88916.425776406642,1.1246515941999809E-5,false,1,1.1246515941999809E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1086,"2114-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,89842.78673895383,1.1130554119003327E-5,false,1,1.1130554119003327E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1087,"2114-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,90807.603434477511,1.1012293708660122E-5,false,1,1.1012293708660122E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1088,{"$f":"IF(B1109=0,FECHA_1ER_PAGO,EDATE(C1108,1))","v":"2114-09-04"},{"$f":"IF(B1109=0,FECHA_1ER_PAGO-FECHA_APERTURA, C1109-C1108)","v":31},{"$f":"IF(B1109=0,TASA,IF(B1109=MESES_INC_TASA,E1108+INCREMENTO_TASA,E1108))","v":9.9500000000000005E-2},0.11541999999999999,{"$f":"IF(B1109<MESES_GRACIA, 0, 1 + D1109 * F1109 / 360 + FACTOR_SEG_DEUD)","v":1.0107389444444443},{"$f":"IF(B1109 = 0, 0,            IF(H1108=0, G1109, H1108 * G1109 ))","v":91782.781242893499},1.0895289796825888E-5,{"$f":"MOD(B1109, MESES_INC)=0","v":false},1,1.0895289796825888E-5,{"$f":"ROUND(CUOTA_INIT*K1109,2)","v":0},{"$f":"IF(B1109=0,TOTAL_FINANCIADO, ROUND(N1108-O1108,2))","v":0},{"$f":"IF(B1109=0, 0,\n   IF((B1109+1) = PLAZO, N1109,\n   IF(B1109<MESES_GRACIA, 0, M1109-P1109-V1109-Q1109)))","v":0},{"$f":" IF(B1109<MESES_GRACIA, 0, ROUND(N1109 * D1109 *E1109 /360,2))","v":0},0,{"$f":" COMISION_AMORT","v":399},{"$f":"ROUND(R1109*IVA,2)","v":63.84},{"$f":"SEGURO_DAÑOS_MENS","v":0},{"$f":"T1109*IVA","v":0},{"$f":"ROUND(N1109 * FACTOR_SEG_DEUD,2)","v":0},{"$f":"ROUND(SEGURO_INTERIORES/(1+IVA),2)","v":84.48},{"$f":"ROUND(W1109*IVA,2)","v":13.52},{"$f":"ROUND((SUM(O1109:X1109)-Q1109) * FACTOR_SEG_DESEMPLEO,2)","v":5.5},{"$f":"ROUND(Y1109*IVA,2)","v":0.88},{"$f":"IF(B1109>=PLAZO,0,ROUND(SUM(O1109:Z1109),2))","v":0},null,{"$f":"IF(AB1109=\"SI\",TASA_PP,TASA)","v":9.9500000000000005E-2},{"$f":"N1109 * D1109 * AC1109 /360","v":0},{"$f":"IF(B1109>=PLAZO, 0, O1109+R1109+S1109+T1109+U1109+V1109+W1109+X1109+Y1109+Z1109+AD1109)","v":0},null,0]
[null,1089,"2114-10-04",30,9.9500000000000005E-2,{"$f":"E1110*(1+$G$13)","v":0.11541999999999999},1.0104183333333332,92739.00485214236,1.0782949435292534E-5,false,{"$f":"IF(B1110=0, 1, IF(J1110,K1109*(1+INCREMENTO),K1109))","v":1},1.0782949435292534E-5,0,0,0,0,{"$f":"ROUND(P1110*$G$13,2)","v":0},399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,{"$f":"IF(N1110> 0,O1110+P1110+V1110+R1110+T1110+W1110+Y1110, 0)","v":0}]
[null,1090,"2114-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,93734.923873082575,1.066838227077459E-5,false,1,{"$f":" I1111*K1111","v":1.066838227077459E-5},0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1091,"2114-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,94711.485554966959,{"$f":"IF(H1112=0, 0, 1/H1112)","v":1.0558381532508408E-5},false,1,1.0558381532508408E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1092,"2115-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,95728.586936592546,1.0446200367110474E-5,true,1,1.0446200367110474E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1093,"2115-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,96756.610913449767,1.0335211109187308E-5,false,1,1.0335211109187308E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1094,"2115-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,97702.611049085113,1.0235140998407985E-5,false,1,1.0235140998407985E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1095,"2115-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,98751.833961218392,1.0126394213526383E-5,false,1,1.0126394213526383E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1096,"2115-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,99780.663484704331,1.0021981865787983E-5,false,1,1.0021981865787983E-5,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1097,"2115-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,100852.20248649636,9.91549986361374E-6,false,1,9.91549986361374E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1098,"2115-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,101902.9143494015,9.8132620287112837E-6,false,1,9.8132620287112837E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1099,"2115-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,102997.24408532669,9.7089976424181152E-6,false,1,9.7089976424181152E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1100,"2115-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,104103.32576748989,9.6058410490502017E-6,false,1,9.6058410490502017E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1101,"2115-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,105187.90891644418,9.5067960785716174E-6,false,1,9.5067960785716174E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1102,"2115-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,106317.51602652515,9.4057878454431732E-6,false,1,9.4057878454431732E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1103,"2115-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,107425.16734766148,9.3088056057077092E-6,false,1,9.3088056057077092E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1104,"2116-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,108578.80025174316,9.209900990630495E-6,true,1,9.209900990630495E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1105,"2116-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,109744.82195549105,9.1120472217410643E-6,false,1,9.1120472217410643E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1106,"2116-03-04",29,9.9500000000000005E-2,0.11541999999999999,1.010097722222222,110852.99468292481,9.0209561127358028E-6,false,1,9.0209561127358028E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1107,"2116-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,112043.43883432502,8.9251098538546947E-6,false,1,8.9251098538546947E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1108,"2116-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,113210.74472791395,8.833083842027176E-6,false,1,8.833083842027176E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1109,"2116-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,114426.50862606119,8.7392336968694788E-6,false,1,8.7392336968694788E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1110,"2116-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,115618.64213509702,8.6491242375215678E-6,false,1,8.6491242375215678E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1111,"2116-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,116860.26430972792,8.5572286346160169E-6,false,1,8.5572286346160169E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1112,"2116-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,118115.22019591318,8.4663094082315424E-6,false,1,8.4663094082315424E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1113,"2116-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,119345.78393165425,8.379014046886398E-6,false,1,8.379014046886398E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1114,"2116-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,120627.43167497494,8.2899883228423023E-6,false,1,8.2899883228423023E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1115,"2116-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,121884.1684673087,8.2045109924855922E-6,false,1,8.2045109924855922E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1116,"2117-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,123193.07578113642,8.1173393363161895E-6,true,1,8.1173393363161895E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1117,"2117-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,124516.03937789027,8.0310938654668246E-6,false,1,8.0310938654668246E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1118,"2117-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,125733.44653000339,7.9533332426497427E-6,false,1,7.9533332426497427E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1119,"2117-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,127083.69102709761,7.8688303110961233E-6,false,1,7.8688303110961233E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1120,"2117-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,128407.69128144823,7.7876955034427563E-6,false,1,7.7876955034427563E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1121,"2117-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,129786.65434435906,7.7049524471655593E-6,false,1,7.7049524471655593E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1122,"2117-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,131138.81497153669,7.6255073695537605E-6,false,1,7.6255073695537605E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1123,"2117-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,132547.1074200263,7.5444875370317726E-6,false,1,7.5444875370317726E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1124,"2117-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,133970.52344288176,7.4643285276581705E-6,false,1,7.4643285276581705E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1125,"2117-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,135366.27301295084,7.3873645018233411E-6,false,1,7.3873645018233411E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1126,"2117-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,136819.96389848841,7.3088749003174388E-6,false,1,7.3088749003174388E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1127,"2117-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,138245.39988903748,7.2335137429719105E-6,false,1,7.2335137429719105E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1128,"2118-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,139730.00955814583,7.1566587819051867E-6,true,1,7.1566587819051867E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1129,"2118-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,141230.56236801244,7.0806203928739134E-6,false,1,7.0806203928739134E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1130,"2118-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,142611.38926856921,7.0120626769631695E-6,false,1,7.0120626769631695E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1131,"2118-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,144142.8850550694,6.9375605991093674E-6,false,1,6.9375605991093674E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1132,"2118-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,145644.61367920146,6.8660280304125205E-6,false,1,6.8660280304125205E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1133,"2118-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,147208.68309413496,6.7930775480175578E-6,false,1,6.7930775480175578E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1134,"2118-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,148742.35222417067,6.7230347311765841E-6,false,1,6.7230347311765841E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1135,"2118-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,150339.688081242,6.6516035303971795E-6,false,1,6.6516035303971795E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1136,"2118-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,151954.17763934153,6.5809312750417994E-6,false,1,6.5809312750417994E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1137,"2118-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,153537.28691338073,6.5130758795038362E-6,false,1,6.5130758795038362E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1138,"2118-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,155186.11530769424,6.4438754589433253E-6,false,1,6.4438754589433253E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1139,"2118-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,156802.89598567487,6.3774332337035251E-6,false,1,6.3774332337035251E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1140,"2119-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,158486.79357439303,6.3096739952064479E-6,true,1,6.3096739952064479E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1141,"2119-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,160188.77444576655,6.2426346881039384E-6,false,1,6.2426346881039384E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1142,"2119-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,161754.95789227553,6.1821907224999755E-6,false,1,6.1821907224999755E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1143,"2119-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,163492.0353986941,6.1165059053878991E-6,false,1,6.1165059053878991E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1144,"2119-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,165195.3499208228,6.0534391584224029E-6,false,1,6.0534391584224029E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1145,"2119-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,166969.37360610306,5.9891223066997722E-6,false,1,5.9891223066997722E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1146,"2119-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,168708.9161967893,5.9273690006612172E-6,false,1,5.9273690006612172E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1147,"2119-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,170520.67187510905,5.8643916248020032E-6,false,1,5.8643916248020032E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1148,"2119-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,172351.88389700517,5.8020833737888507E-6,false,1,5.8020833737888507E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1149,"2119-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,174147.50327407211,5.7422586095087857E-6,false,1,5.7422586095087857E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1150,"2119-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,176017.66363687106,5.6812480028312699E-6,false,1,5.6812480028312699E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1151,"2119-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,177851.47432919449,5.6226691612859403E-6,false,1,5.6226691612859403E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1152,{"$f":"IF(B1173=0,FECHA_1ER_PAGO,EDATE(C1172,1))","v":"2120-01-04"},{"$f":"IF(B1173=0,FECHA_1ER_PAGO-FECHA_APERTURA, C1173-C1172)","v":31},{"$f":"IF(B1173=0,TASA,IF(B1173=MESES_INC_TASA,E1172+INCREMENTO_TASA,E1172))","v":9.9500000000000005E-2},0.11541999999999999,{"$f":"IF(B1173<MESES_GRACIA, 0, 1 + D1173 * F1173 / 360 + FACTOR_SEG_DEUD)","v":1.0107389444444443},{"$f":"IF(B1173 = 0, 0,            IF(H1172=0, G1173, H1172 * G1173 ))","v":179761.41143137822},5.5629291739386357E-6,{"$f":"MOD(B1173, MESES_INC)=0","v":true},1,5.5629291739386357E-6,{"$f":"ROUND(CUOTA_INIT*K1173,2)","v":0},{"$f":"IF(B1173=0,TOTAL_FINANCIADO, ROUND(N1172-O1172,2))","v":0},{"$f":"IF(B1173=0, 0,\n   IF((B1173+1) = PLAZO, N1173,\n   IF(B1173<MESES_GRACIA, 0, M1173-P1173-V1173-Q1173)))","v":0},{"$f":" IF(B1173<MESES_GRACIA, 0, ROUND(N1173 * D1173 *E1173 /360,2))","v":0},0,{"$f":" COMISION_AMORT","v":399},{"$f":"ROUND(R1173*IVA,2)","v":63.84},{"$f":"SEGURO_DAÑOS_MENS","v":0},{"$f":"T1173*IVA","v":0},{"$f":"ROUND(N1173 * FACTOR_SEG_DEUD,2)","v":0},{"$f":"ROUND(SEGURO_INTERIORES/(1+IVA),2)","v":84.48},{"$f":"ROUND(W1173*IVA,2)","v":13.52},{"$f":"ROUND((SUM(O1173:X1173)-Q1173) * FACTOR_SEG_DESEMPLEO,2)","v":5.5},{"$f":"ROUND(Y1173*IVA,2)","v":0.88},{"$f":"IF(B1173>=PLAZO,0,ROUND(SUM(O1173:Z1173),2))","v":0},null,{"$f":"IF(AB1173=\"SI\",TASA_PP,TASA)","v":9.9500000000000005E-2},{"$f":"N1173 * D1173 * AC1173 /360","v":0},{"$f":"IF(B1173>=PLAZO, 0, O1173+R1173+S1173+T1173+U1173+V1173+W1173+X1173+Y1173+Z1173+AD1173)","v":0},null,0]
[null,1153,"2120-02-04",31,9.9500000000000005E-2,{"$f":"E1174*(1+$G$13)","v":0.11541999999999999},1.0107389444444443,181691.85924199468,5.5038239146868097E-6,false,{"$f":"IF(B1174=0, 1, IF(J1174,K1173*(1+INCREMENTO),K1173))","v":1},5.5038239146868097E-6,0,0,0,0,{"$f":"ROUND(P1174*$G$13,2)","v":0},399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,{"$f":"IF(N1174> 0,O1174+P1174+V1174+R1174+T1174+W1174+Y1174, 0)","v":0}]
[null,1154,"2120-03-04",29,9.9500000000000005E-2,0.11541999999999999,1.010097722222222,183526.53316665941,5.4488034113950469E-6,false,1,{"$f":" I1175*K1175","v":5.4488034113950469E-6},0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1155,"2120-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,185497.41441041764,{"$f":"IF(H1176=0, 0, 1/H1176)","v":5.3909107206609096E-6},false,1,5.3909107206609096E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1156,"2120-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,187429.98830621681,5.3353255209418979E-6,false,1,5.3353255209418979E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1157,"2120-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,189442.78853786012,5.2786385151850214E-6,false,1,5.2786385151850214E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1158,"2120-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,191416.46665644369,5.2242109441650628E-6,false,1,5.2242109441650628E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1159,"2120-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,193472.07745761907,5.1687045135443617E-6,false,1,5.1687045135443617E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1160,"2120-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,195549.76334898768,5.1137878301358566E-6,false,1,5.1137878301358566E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1161,"2120-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,197587.06596681185,5.0610600198292694E-6,false,1,5.0610600198292694E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1162,"2120-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,199708.94249117019,5.0072870424628752E-6,false,1,5.0072870424628752E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1163,"2120-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,201789.57682369067,4.9556573522810279E-6,false,1,4.9556573522810279E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1164,"2121-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,203956.58387866823,4.9030042619015925E-6,true,1,4.9030042619015925E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1165,"2121-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,206146.8623020199,4.8509106024370552E-6,false,1,4.8509106024370552E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1166,"2121-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,208162.38307995367,4.8039419284314552E-6,false,1,4.8039419284314552E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1167,"2121-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,210397.82734727242,4.7529007908881525E-6,false,1,4.7529007908881525E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1168,"2121-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,212589.8220451854,4.7038940546619992E-6,false,1,4.7038940546619992E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1169,"2121-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,214872.81233358296,4.65391591025268E-6,false,1,4.65391591025268E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1170,"2121-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,217111.42891674498,4.6059297983040163E-6,false,1,4.6059297983040163E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1171,"2121-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,219442.97649013583,4.5569925089170073E-6,false,1,4.5569925089170073E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1172,"2121-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,221799.5624233869,4.5085751706359471E-6,false,1,4.5085751706359471E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1173,"2121-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,224110.3441979012,4.4620876540930545E-6,false,1,4.4620876540930545E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1174,"2121-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,226517.05273366775,4.414678665167745E-6,false,1,4.414678665167745E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1175,"2121-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,228876.98289473131,4.3691593071197361E-6,false,1,4.3691593071197361E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1176,"2122-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,231334.88009864985,4.322737667460966E-6,true,1,4.322737667460966E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1177,"2122-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,233819.17252409144,4.2768092505201449E-6,false,1,4.2768092505201449E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1178,"2122-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,236105.24855376754,4.235399281148437E-6,false,1,4.235399281148437E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1179,"2122-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,238640.76970102818,4.1903988210095499E-6,false,1,4.1903988210095499E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1180,"2122-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,241127.00878669671,4.1471919924350315E-6,false,1,4.1471919924350315E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1181,"2122-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,243716.45833811208,4.1031287210512582E-6,false,1,4.1031287210512582E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1182,"2122-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,246255.57763989794,4.0608217266953043E-6,false,1,4.0608217266953043E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1183,"2122-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,248900.10260730734,4.0176761259826075E-6,false,1,4.0176761259826075E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1184,"2122-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,251573.02698142373,3.9749889405824116E-6,false,1,3.9749889405824116E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1185,"2122-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,254193.99863419181,3.9340031840763105E-6,false,1,3.9340031840763105E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1186,"2122-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,256923.77386363555,3.8922050107000159E-6,false,1,3.8922050107000159E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1187,"2122-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,259600.49138100483,3.8520728319128704E-6,false,1,3.8520728319128704E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1188,"2123-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,262388.32663569588,3.8111451558148616E-6,true,1,3.8111451558148616E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1189,"2123-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,265206.10029830731,3.7706523299244881E-6,false,1,3.7706523299244881E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1190,"2123-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,267799.04980826832,3.7341431969827881E-6,false,1,3.7341431969827881E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1191,"2123-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,270674.92892643431,3.6944685049563129E-6,false,1,3.6944685049563129E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1192,"2123-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,273494.91056096618,3.6563751696472055E-6,false,1,3.6563751696472055E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1193,"2123-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,276431.95721131866,3.6175267508436049E-6,false,1,3.6175267508436049E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1194,"2123-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,279311.91748553189,3.5802267551000547E-6,false,1,3.5802267551000547E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1195,"2123-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,282311.43265008024,3.5421874013847728E-6,false,1,3.5421874013847728E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1196,"2123-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,285343.15944134095,3.5045522099000018E-6,false,1,3.5045522099000018E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1197,"2123-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,288315.9595907873,3.4684170845738833E-6,false,1,3.4684170845738833E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1198,"2123-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,291412.16866327944,3.4315656912580021E-6,false,1,3.4315656912580021E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1199,"2123-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,294448.19777380303,3.3961831234172006E-6,false,1,3.3961831234172006E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1200,"2124-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,297610.26061146264,3.3600992047297861E-6,true,1,3.3600992047297861E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1201,"2124-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,300806.28066626575,3.3243986720791435E-6,false,1,3.3243986720791435E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1202,"2124-03-04",29,9.9500000000000005E-2,0.11541999999999999,1.010097722222222,303843.73893113347,3.2911653981017236E-6,false,1,3.2911653981017236E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1203,"2124-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,307106.69996330718,3.256197276449778E-6,false,1,3.256197276449778E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1204,"2124-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,310306.23993242485,3.2226229166960006E-6,false,1,3.2226229166960006E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1205,"2124-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,313638.60140382359,3.1883830482729891E-6,false,1,3.1883830482729891E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1206,"2124-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,316906.19289944903,3.1555079149787692E-6,false,1,3.1555079149787692E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1207,"2124-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,320309.43089909659,3.1219811330345077E-6,false,1,3.1219811330345077E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1208,"2124-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,323749.21608255355,3.0888105679459243E-6,false,1,3.0888105679459243E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1209,"2124-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,327122.14333210693,3.0569621176172158E-6,false,1,3.0569621176172158E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1210,"2124-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,330635.089855898,3.0244823694781881E-6,false,1,3.0244823694781881E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1211,"2124-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,334079.75643371331,2.9932972014675657E-6,false,1,2.9932972014675657E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1212,"2125-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,337667.42037806846,2.9614938831834964E-6,true,1,2.9614938831834964E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1213,"2125-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,341293.61204620736,2.930028470221151E-6,false,1,2.930028470221151E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1214,"2125-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,344630.4776126956,2.9016586313756765E-6,false,1,2.9016586313756765E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1215,"2125-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,348331.44516564067,2.8708289586789214E-6,false,1,2.8708289586789214E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1216,{"$f":"IF(B1237=0,FECHA_1ER_PAGO,EDATE(C1236,1))","v":"2125-05-04"},{"$f":"IF(B1237=0,FECHA_1ER_PAGO-FECHA_APERTURA, C1237-C1236)","v":30},{"$f":"IF(B1237=0,TASA,IF(B1237=MESES_INC_TASA,E1236+INCREMENTO_TASA,E1236))","v":9.9500000000000005E-2},0.11541999999999999,{"$f":"IF(B1237<MESES_GRACIA, 0, 1 + D1237 * F1237 / 360 + FACTOR_SEG_DEUD)","v":1.0104183333333332},{"$f":"IF(B1237 = 0, 0,            IF(H1236=0, G1237, H1236 * G1237 ))","v":351960.47827185801},2.8412280972853702E-6,{"$f":"MOD(B1237, MESES_INC)=0","v":false},1,2.8412280972853702E-6,{"$f":"ROUND(CUOTA_INIT*K1237,2)","v":0},{"$f":"IF(B1237=0,TOTAL_FINANCIADO, ROUND(N1236-O1236,2))","v":0},{"$f":"IF(B1237=0, 0,\n   IF((B1237+1) = PLAZO, N1237,\n   IF(B1237<MESES_GRACIA, 0, M1237-P1237-V1237-Q1237)))","v":0},{"$f":" IF(B1237<MESES_GRACIA, 0, ROUND(N1237 * D1237 *E1237 /360,2))","v":0},0,{"$f":" COMISION_AMORT","v":399},{"$f":"ROUND(R1237*IVA,2)","v":63.84},{"$f":"SEGURO_DAÑOS_MENS","v":0},{"$f":"T1237*IVA","v":0},{"$f":"ROUND(N1237 * FACTOR_SEG_DEUD,2)","v":0},{"$f":"ROUND(SEGURO_INTERIORES/(1+IVA),2)","v":84.48},{"$f":"ROUND(W1237*IVA,2)","v":13.52},{"$f":"ROUND((SUM(O1237:X1237)-Q1237) * FACTOR_SEG_DESEMPLEO,2)","v":5.5},{"$f":"ROUND(Y1237*IVA,2)","v":0.88},{"$f":"IF(B1237>=PLAZO,0,ROUND(SUM(O1237:Z1237),2))","v":0},null,{"$f":"IF(AB1237=\"SI\",TASA_PP,TASA)","v":9.9500000000000005E-2},{"$f":"N1237 * D1237 * AC1237 /360","v":0},{"$f":"IF(B1237>=PLAZO, 0, O1237+R1237+S1237+T1237+U1237+V1237+W1237+X1237+Y1237+Z1237+AD1237)","v":0},null,0]
[null,1217,"2125-06-04",31,9.9500000000000005E-2,{"$f":"E1238*(1+$G$13)","v":0.11541999999999999},1.0107389444444443,355740.16229465953,2.811040489636085E-6,false,{"$f":"IF(B1238=0, 1, IF(J1238,K1237*(1+INCREMENTO),K1237))","v":1},2.811040489636085E-6,0,0,0,0,{"$f":"ROUND(P1238*$G$13,2)","v":0},399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,{"$f":"IF(N1238> 0,O1238+P1238+V1238+R1238+T1238+W1238+Y1238, 0)","v":0}]
[null,1218,"2125-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,359446.38188549934,2.782056101815339E-6,false,1,{"$f":" I1239*K1239","v":2.782056101815339E-6},0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1219,"2125-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,363306.45661132422,{"$f":"IF(H1240=0, 0, 1/H1240)","v":2.752497187435975E-6},false,1,2.752497187435975E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1220,"2125-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,367207.98446518113,2.7232523319351204E-6,false,1,2.7232523319351204E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1221,"2125-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,371033.67965000082,2.6951731199801277E-6,false,1,2.6951731199801277E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1222,"2125-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,375018.18972277996,2.6665373238007936E-6,false,1,2.6665373238007936E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1223,"2125-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,378925.2542293751,2.6390428952372471E-6,false,1,2.6390428952372471E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1224,"2126-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,382994.51148314134,2.6110034739858615E-6,true,1,2.6110034739858615E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1225,"2126-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,387107.46826448588,2.5832619672342869E-6,false,1,2.5832619672342869E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1226,"2126-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,390892.26099364867,2.5582496759030191E-6,false,1,2.5582496759030191E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1227,"2126-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,395090.03126822272,2.5310686700700626E-6,false,1,2.5310686700700626E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1228,"2126-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,399206.21091065212,2.5049710467150368E-6,false,1,2.5049710467150368E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1229,"2126-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,403493.26423149876,2.4783561180497519E-6,false,1,2.4783561180497519E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1230,"2126-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,407696.99155601719,2.45280200911809E-6,false,1,2.45280200911809E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1231,"2126-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,412075.22689850436,2.426741368382001E-6,false,1,2.426741368382001E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1232,"2126-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,416500.4798670992,2.4009576179098022E-6,false,1,2.4009576179098022E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1233,"2126-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,420839.72069984785,2.3762015580112555E-6,false,1,2.3762015580112555E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1234,"2126-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,425359.09508045897,2.3509547851817875E-6,false,1,2.3509547851817875E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1235,"2126-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,429790.62791937217,2.3267143000326149E-6,false,1,2.3267143000326149E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1236,"2127-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,434406.12559534115,2.3019933216400405E-6,true,1,2.3019933216400405E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1237,"2127-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,439071.18884443585,2.2775349998068372E-6,false,1,2.2775349998068372E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1238,"2127-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,443364.03664345556,2.2554828929532234E-6,false,1,2.2554828929532234E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1239,"2127-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,448125.29840163421,2.231518737207614E-6,false,1,2.231518737207614E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1240,"2127-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,452794.01713548182,2.2085097464986759E-6,false,1,2.2085097464986759E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1241,"2127-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,457656.54693027656,2.1850446731451408E-6,false,1,2.1850446731451408E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1242,"2127-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,462424.5653883784,2.1625148723665359E-6,false,1,2.1625148723665359E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1243,"2127-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,467390.51710583048,2.1395384874134524E-6,false,1,2.1395384874134524E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1244,"2127-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,472409.79790289013,2.1168062229851609E-6,false,1,2.1168062229851609E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1245,"2127-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,477331.52064737503,2.0949800227811529E-6,false,1,2.0949800227811529E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1246,"2127-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,482457.55732918932,2.0727211851252696E-6,false,1,2.0727211851252696E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1247,"2127-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,487483.96098063054,2.0513495418154558E-6,false,1,2.0513495418154558E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1248,"2128-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,492719.02415515919,2.0295542712495226E-6,true,1,2.0295542712495226E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1249,"2128-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,498010.30638228229,2.0079905720512957E-6,false,1,2.0079905720512957E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1250,"2128-03-04",29,9.9500000000000005E-2,0.11541999999999999,1.010097722222222,503039.07611993427,1.9879171370010637E-6,false,1,1.9879171370010637E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1251,"2128-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,508441.18481177086,1.9667958258932313E-6,false,1,1.9667958258932313E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1252,"2128-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,513738.29455553473,1.9465163695168158E-6,false,1,1.9465163695168158E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1253,"2128-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,519255.30155975022,1.9258349351391858E-6,false,1,1.9258349351391858E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1254,"2128-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,524665.07637650019,1.9059778228547444E-6,false,1,1.9059778228547444E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1255,"2128-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,530299.42548364762,1.8857271042448756E-6,false,1,1.8857271042448756E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1256,"2128-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,535994.28155283723,1.8656915463778544E-6,false,1,1.8656915463778544E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1257,"2128-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,541578.44864281511,1.8464545672117867E-6,false,1,1.8464545672117867E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1258,"2128-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,547394.42951509869,1.8268362739566701E-6,false,1,1.8268362739566701E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1259,"2128-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,553097.36714659678,1.80799992803971E-6,false,1,1.80799992803971E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1260,"2129-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,559037.04904475249,1.7887902093586417E-6,true,1,1.7887902093586417E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1261,"2129-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,565040.51685683022,1.769784590957713E-6,false,1,1.769784590957713E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1262,"2129-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,570564.98077241913,1.7526487493961172E-6,false,1,1.7526487493961172E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1263,"2129-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,576692.24640287959,1.73402712839908E-6,false,1,1.73402712839908E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1264,"2129-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,582700.41845665348,1.7161477293059282E-6,false,1,1.7161477293059282E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1265,"2129-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,588958.00587821391,1.6979139259833448E-6,false,1,1.6979139259833448E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1266,"2129-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,595093.96670278837,1.6804068868999918E-6,false,1,1.6804068868999918E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1267,"2129-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,601484.64775043365,1.6625528244819263E-6,false,1,1.6625528244819263E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1268,"2129-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,607943.95796681172,1.6448884587065688E-6,false,1,1.6448884587065688E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1269,"2129-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,614277.72076889582,1.6279281604878863E-6,false,1,1.6279281604878863E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1270,"2129-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,620874.41508569289,1.6106316763946221E-6,false,1,1.6106316763946221E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1271,"2129-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,627342.89170019387,1.5940245968035903E-6,false,1,1.5940245968035903E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1272,"2130-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,634079.89216177934,1.5770883328135245E-6,true,1,1.5770883328135245E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1273,"2130-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,640889.24089704396,1.5603320140002876E-6,false,1,1.5603320140002876E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1274,"2130-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,647155.28621520998,1.5452241854475902E-6,false,1,1.5452241854475902E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1275,"2130-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,654105.05088080361,1.5288064182556331E-6,false,1,1.5288064182556331E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1276,"2130-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,660919.73533589672,1.5130430316046982E-6,false,1,1.5130430316046982E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1277,"2130-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,668017.31565590575,1.4969671841786475E-6,false,1,1.4969671841786475E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1278,"2130-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,674976.94272284745,1.4815320890310922E-6,false,1,1.4815320890310922E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1279,"2130-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,682225.48261202895,1.465791040480211E-6,false,1,1.465791040480211E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1280,{"$f":"IF(B1301=0,FECHA_1ER_PAGO,EDATE(C1300,1))","v":"2130-09-04"},{"$f":"IF(B1301=0,FECHA_1ER_PAGO-FECHA_APERTURA, C1301-C1300)","v":31},{"$f":"IF(B1301=0,TASA,IF(B1301=MESES_INC_TASA,E1300+INCREMENTO_TASA,E1300))","v":9.9500000000000005E-2},0.11541999999999999,{"$f":"IF(B1301<MESES_GRACIA, 0, 1 + D1301 * F1301 / 360 + FACTOR_SEG_DEUD)","v":1.0107389444444443},{"$f":"IF(B1301 = 0, 0,            IF(H1300=0, G1301, H1300 * G1301 ))","v":689551.86416838376},1.4502172381275832E-6,{"$f":"MOD(B1301, MESES_INC)=0","v":false},1,1.4502172381275832E-6,{"$f":"ROUND(CUOTA_INIT*K1301,2)","v":0},{"$f":"IF(B1301=0,TOTAL_FINANCIADO, ROUND(N1300-O1300,2))","v":0},{"$f":"IF(B1301=0, 0,\n   IF((B1301+1) = PLAZO, N1301,\n   IF(B1301<MESES_GRACIA, 0, M1301-P1301-V1301-Q1301)))","v":0},{"$f":" IF(B1301<MESES_GRACIA, 0, ROUND(N1301 * D1301 *E1301 /360,2))","v":0},0,{"$f":" COMISION_AMORT","v":399},{"$f":"ROUND(R1301*IVA,2)","v":63.84},{"$f":"SEGURO_DAÑOS_MENS","v":0},{"$f":"T1301*IVA","v":0},{"$f":"ROUND(N1301 * FACTOR_SEG_DEUD,2)","v":0},{"$f":"ROUND(SEGURO_INTERIORES/(1+IVA),2)","v":84.48},{"$f":"ROUND(W1301*IVA,2)","v":13.52},{"$f":"ROUND((SUM(O1301:X1301)-Q1301) * FACTOR_SEG_DESEMPLEO,2)","v":5.5},{"$f":"ROUND(Y1301*IVA,2)","v":0.88},{"$f":"IF(B1301>=PLAZO,0,ROUND(SUM(O1301:Z1301),2))","v":0},null,{"$f":"IF(AB1301=\"SI\",TASA_PP,TASA)","v":9.9500000000000005E-2},{"$f":"N1301 * D1301 * AC1301 /360","v":0},{"$f":"IF(B1301>=PLAZO, 0, O1301+R1301+S1301+T1301+U1301+V1301+W1301+X1301+Y1301+Z1301+AD1301)","v":0},null,0]
[null,1281,"2130-10-04",30,9.9500000000000005E-2,{"$f":"E1302*(1+$G$13)","v":0.11541999999999999},1.0104183333333332,696735.84533991129,1.4352641775049445E-6,false,{"$f":"IF(B1302=0, 1, IF(J1302,K1301*(1+INCREMENTO),K1301))","v":1},1.4352641775049445E-6,0,0,0,0,{"$f":"ROUND(P1302*$G$13,2)","v":0},399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,{"$f":"IF(N1302> 0,O1302+P1302+V1302+R1302+T1302+W1302+Y1302, 0)","v":0}]
[null,1282,"2130-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,704218.05287546956,1.4200147183344575E-6,false,1,{"$f":" I1303*K1303","v":1.4200147183344575E-6},0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1283,"2130-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,711554.83128967707,{"$f":"IF(H1304=0, 0, 1/H1304)","v":1.4053730732001672E-6},false,1,1.4053730732001672E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1284,"2131-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,719196.17909207288,1.3904412023746001E-6,true,1,1.3904412023746001E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1285,"2131-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,726919.58690399933,1.3756679803595182E-6,false,1,1.3756679803595182E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1286,"2131-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,734026.76047400269,1.3623481511140593E-6,false,1,1.3623481511140593E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1287,"2131-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,741909.43307546841,1.3478734134093133E-6,false,1,1.3478734134093133E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1288,"2131-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,749638.89285239286,1.3339756108370758E-6,false,1,1.3339756108370758E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1289,"2131-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,757689.22327612946,1.3198023269700956E-6,false,1,1.3198023269700956E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1290,"2131-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,765583.08216729446,1.3061939628669602E-6,false,1,1.3061939628669602E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1291,"2131-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,773804.63635429554,1.2923158546986764E-6,false,1,1.2923158546986764E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1292,"2131-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,782114.4813549578,1.278585199276161E-6,false,1,1.278585199276161E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1293,"2131-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,790262.81072654075,1.2654018213012379E-6,false,1,1.2654018213012379E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1294,"2131-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,798749.39914744347,1.2519571233072153E-6,false,1,1.2519571233072153E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1295,"2131-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,807071.03663756116,1.2390483050491121E-6,false,1,1.2390483050491121E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1296,"2132-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,815738.12766273203,1.2258836090758911E-6,true,1,1.2258836090758911E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1297,"2132-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,824498.29409691715,1.2128587859545688E-6,false,1,1.2128587859545688E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1298,"2132-03-04",29,9.9500000000000005E-2,0.11541999999999999,1.010097722222222,832823.84884340374,1.20073410648454E-6,false,1,1.20073410648454E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1299,"2132-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,841767.49788814131,1.1879764929257051E-6,false,1,1.1879764929257051E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1300,"2132-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,850537.31227030582,1.1757273732421442E-6,false,1,1.1757273732421442E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1301,"2132-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,859671.18521470367,1.163235452343618E-6,false,1,1.163235452343618E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1302,"2132-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,868627.52617933205,1.1512414353232751E-6,false,1,1.1512414353232751E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1303,"2132-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,877955.66892588697,1.1390096737155591E-6,false,1,1.1390096737155591E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1304,"2132-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,887383.98607916699,1.1269078726768754E-6,false,1,1.1269078726768754E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1305,"2132-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,896629.04824080167,1.1152884260910502E-6,false,1,1.1152884260910502E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1306,"2132-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,906257.89777713467,1.1034386596274588E-6,false,1,1.1034386596274588E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1307,"2132-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,915699.59464214265,1.0920612020045746E-6,false,1,1.0920612020045746E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1308,"2133-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,925533.2417168048,1.0804582211926437E-6,true,1,1.0804582211926437E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1309,"2133-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,935472.49178108806,1.0689785202513601E-6,false,1,1.0689785202513601E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1310,"2133-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,944618.71027461975,1.0586281947657799E-6,false,1,1.0586281947657799E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1311,"2133-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,954762.91812544153,1.0473804344678318E-6,false,1,1.0473804344678318E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1312,"2133-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,964709.95646077825,1.036580988205709E-6,false,1,1.036580988205709E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1313,"2133-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,975069.92308821285,1.0255674760563113E-6,false,1,1.0255674760563113E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1314,"2133-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,985228.52657025342,1.0149929412632504E-6,false,1,1.0149929412632504E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1315,"2133-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,995808.8409821731,1.0042087987627155E-6,false,1,1.0042087987627155E-6,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1316,"2133-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1006502.7768027672,9.9353923610283141E-7,false,1,9.9353923610283141E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1317,"2133-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,1016988.8582324239,9.8329494163588832E-7,false,1,9.8329494163588832E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1318,"2133-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1027910.2450816007,9.7284758546269276E-7,false,1,9.7284758546269276E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1319,"2133-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,1038619.3566516091,9.6281664076037102E-7,false,1,9.6281664076037102E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1320,"2134-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1049773.0322216153,9.5258686335628036E-7,true,1,9.5258686335628036E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1321,"2134-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1061046.486493919,9.4246577574971418E-7,false,1,9.4246577574971418E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1322,"2134-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,1071420.4558864241,9.3334040292581923E-7,false,1,9.3334040292581923E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1323,"2134-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1082926.3806388297,9.2342380597477873E-7,false,1,9.2342380597477873E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1324,"2134-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,1094208.668647785,9.1390246545550827E-7,false,1,9.1390246545550827E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1325,"2134-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1105959.314751023,9.0419239357382977E-7,false,1,9.0419239357382977E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1326,"2134-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,1117481.567545204,8.9486934643290962E-7,false,1,8.9486934643290962E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1327,"2134-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1129482.1400167625,8.8536149848740331E-7,false,1,8.8536149848740331E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1328,"2134-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1141611.5859693948,8.7595466995094849E-7,false,1,8.7595466995094849E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1329,"2134-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,1153505.276009219,8.6692277946027173E-7,false,1,8.6692277946027173E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1330,"2134-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1165892.7050846554,8.577118594522727E-7,false,1,8.577118594522727E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1331,"2134-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,1178039.3639171289,8.488680689538882E-7,false,1,8.488680689538882E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1332,"2135-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1190690.2631996034,8.3984897744340024E-7,true,1,8.3984897744340024E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1333,"2135-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1203477.0197866447,8.3092571238068376E-7,false,1,8.3092571238068376E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1334,"2135-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,1215243.5483287675,8.2288032006030754E-7,false,1,8.2288032006030754E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1335,"2135-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1228293.9812807397,8.14137344349194E-7,false,1,8.14137344349194E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1336,"2135-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,1241090.7574090494,8.0574284679038292E-7,false,1,8.0574284679038292E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1337,"2135-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1254418.7621033785,7.9718195407347433E-7,false,1,7.9718195407347433E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1338,"2135-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,1267487.7149065586,7.889622820318394E-7,false,1,7.889622820318394E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1339,"2135-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1281099.1950609558,7.8057968021158509E-7,false,1,7.8057968021158509E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1340,"2135-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1294856.8481445378,7.7228614223491021E-7,false,1,7.7228614223491021E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1341,"2135-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,1308347.0984074567,7.6432316868911753E-7,false,1,7.6432316868911753E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1342,"2135-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1322397.3652113043,7.5620235362478296E-7,false,1,7.5620235362478296E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1343,"2135-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,1336174.5417611971,7.4840521858911552E-7,false,1,7.4840521858911552E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1344,{"$f":"IF(B1365=0,FECHA_1ER_PAGO,EDATE(C1364,1))","v":"2136-01-04"},{"$f":"IF(B1365=0,FECHA_1ER_PAGO-FECHA_APERTURA, C1365-C1364)","v":31},{"$f":"IF(B1365=0,TASA,IF(B1365=MESES_INC_TASA,E1364+INCREMENTO_TASA,E1364))","v":9.9500000000000005E-2},0.11541999999999999,{"$f":"IF(B1365<MESES_GRACIA, 0, 1 + D1365 * F1365 / 360 + FACTOR_SEG_DEUD)","v":1.0107389444444443},{"$f":"IF(B1365 = 0, 0,            IF(H1364=0, G1365, H1364 * G1365 ))","v":1350523.6459332516},7.4045352927454342E-7,{"$f":"MOD(B1365, MESES_INC)=0","v":true},1,7.4045352927454342E-7,{"$f":"ROUND(CUOTA_INIT*K1365,2)","v":0},{"$f":"IF(B1365=0,TOTAL_FINANCIADO, ROUND(N1364-O1364,2))","v":0},{"$f":"IF(B1365=0, 0,\n   IF((B1365+1) = PLAZO, N1365,\n   IF(B1365<MESES_GRACIA, 0, M1365-P1365-V1365-Q1365)))","v":0},{"$f":" IF(B1365<MESES_GRACIA, 0, ROUND(N1365 * D1365 *E1365 /360,2))","v":0},0,{"$f":" COMISION_AMORT","v":399},{"$f":"ROUND(R1365*IVA,2)","v":63.84},{"$f":"SEGURO_DAÑOS_MENS","v":0},{"$f":"T1365*IVA","v":0},{"$f":"ROUND(N1365 * FACTOR_SEG_DEUD,2)","v":0},{"$f":"ROUND(SEGURO_INTERIORES/(1+IVA),2)","v":84.48},{"$f":"ROUND(W1365*IVA,2)","v":13.52},{"$f":"ROUND((SUM(O1365:X1365)-Q1365) * FACTOR_SEG_DESEMPLEO,2)","v":5.5},{"$f":"ROUND(Y1365*IVA,2)","v":0.88},{"$f":"IF(B1365>=PLAZO,0,ROUND(SUM(O1365:Z1365),2))","v":0},null,{"$f":"IF(AB1365=\"SI\",TASA_PP,TASA)","v":9.9500000000000005E-2},{"$f":"N1365 * D1365 * AC1365 /360","v":0},{"$f":"IF(B1365>=PLAZO, 0, O1365+R1365+S1365+T1365+U1365+V1365+W1365+X1365+Y1365+Z1365+AD1365)","v":0},null,0]
[null,1345,"2136-02-04",31,9.9500000000000005E-2,{"$f":"E1366*(1+$G$13)","v":0.11541999999999999},1.0107389444444443,1365026.8443378373,7.3258632542504413E-7,false,{"$f":"IF(B1366=0, 1, IF(J1366,K1365*(1+INCREMENTO),K1365))","v":1},7.3258632542504413E-7,0,0,0,0,{"$f":"ROUND(P1366*$G$13,2)","v":0},399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,{"$f":"IF(N1366> 0,O1366+P1366+V1366+R1366+T1366+W1366+Y1366, 0)","v":0}]
[null,1346,"2136-03-04",29,9.9500000000000005E-2,0.11541999999999999,1.010097722222222,1378810.506237837,7.2526282290128243E-7,false,1,{"$f":" I1367*K1367","v":7.2526282290128243E-7},0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1347,"2136-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1393617.4756637414,{"$f":"IF(H1368=0, 0, 1/H1368)","v":7.1755701794979843E-7},false,1,7.1755701794979843E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1348,"2136-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,1408136.6470643645,7.1015835152416919E-7,false,1,7.1015835152416919E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1349,"2136-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1423258.5482873749,7.0261302923724767E-7,false,1,7.0261302923724767E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1350,"2136-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,1438086.5302629487,6.9536844894663867E-7,false,1,6.9536844894663867E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1351,"2136-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1453530.0616177463,6.8798026707959686E-7,false,1,6.8798026707959686E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1352,"2136-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1469139.4401977889,6.8067058349843973E-7,false,1,6.8067058349843973E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1353,"2136-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,1484445.424598916,6.7365224980917789E-7,false,1,6.7365224980917789E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1354,"2136-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1500386.8015444933,6.6649479918818486E-7,false,1,6.6649479918818486E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1355,"2136-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,1516018.3313719174,6.5962263074685397E-7,false,1,6.5962263074685397E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1356,"2137-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1532298.7680092796,6.5261424265136781E-7,true,1,6.5261424265136781E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1357,"2137-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1548754.0393512219,6.4568031759187749E-7,false,1,6.4568031759187749E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1358,"2137-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,1563896.3796777409,6.3942855357594841E-7,false,1,6.3942855357594841E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1359,"2137-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1580690.9760159678,6.3263472441680983E-7,false,1,6.3263472441680983E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1360,"2137-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,1597159.141501094,6.2611168418705447E-7,false,1,6.2611168418705447E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1361,"2137-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1614310.9447906106,6.1945934469874285E-7,false,1,6.1945934469874285E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1362,"2137-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,1631129.3743170872,6.1307215463437707E-7,false,1,6.1307215463437707E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1363,"2137-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1648645.9820495797,6.0655835812416823E-7,false,1,6.0655835812416823E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1364,"2137-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1666350.6996593666,6.0011376969110927E-7,false,1,6.0011376969110927E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1365,"2137-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,1683711.2966986508,5.9392605012555134E-7,false,1,5.9392605012555134E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1366,"2137-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1701792.578774381,5.8761567800477367E-7,false,1,5.8761567800477367E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1367,"2137-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,1719522.421124245,5.8155682514810577E-7,false,1,5.8155682514810577E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1368,"2138-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1737988.2768756747,5.7537787412333279E-7,true,1,5.7537787412333279E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1369,"2138-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1756652.436426138,5.6926457349438626E-7,false,1,5.6926457349438626E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1370,"2138-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,1773827.4224806805,5.6375270070044898E-7,false,1,5.6375270070044898E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1371,"2138-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1792876.4566247324,5.5776291573519741E-7,false,1,5.5776291573519741E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1372,"2138-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,1811555.2411753342,5.5201187204824154E-7,false,1,5.5201187204824154E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1373,"2138-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1831009.4322683581,5.4614683156554981E-7,false,1,5.4614683156554981E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1374,"2138-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,1850085.498870207,5.405155602866304E-7,false,1,5.405155602866304E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1375,"2138-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1869953.4642600461,5.3477266633247854E-7,false,1,5.3477266633247854E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1376,"2138-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1890034.7906264311,5.2909078973544238E-7,false,1,5.2909078973544238E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1377,"2138-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,1909725.803086774,5.2363538178290098E-7,false,1,5.2363538178290098E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1378,"2138-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1930234.2423902447,5.1807183710598846E-7,false,1,5.1807183710598846E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1379,"2138-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,1950344.0661388801,5.1273004459142033E-7,false,1,5.1273004459142033E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1380,"2139-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1971288.7027126972,5.0728236742994396E-7,true,1,5.0728236742994396E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1381,"2139-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1992458.2625750897,5.0189257099297107E-7,false,1,5.0189257099297107E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1382,"2139-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,2011938.7483925377,4.9703302389248273E-7,false,1,4.9703302389248273E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1383,"2139-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,2033544.8468371499,4.9175212514016508E-7,false,1,4.9175212514016508E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1384,"2139-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,2054730.9948997814,4.8668171282867836E-7,false,1,4.8668171282867836E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1385,"2139-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,2076796.6369022881,4.8151079515016057E-7,false,1,4.8151079515016057E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1386,"2139-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,2098433.3965310813,4.7654598027895441E-7,false,1,4.7654598027895441E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1387,"2139-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,2120968.3561967951,4.7148275318597658E-7,false,1,4.7148275318597658E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1388,"2139-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,2143745.317542417,4.6647332209518104E-7,false,1,4.6647332209518104E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1389,"2139-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,2166079.5708423462,4.6166355726771361E-7,false,1,4.6166355726771361E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1390,"2139-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,2189340.9790158682,4.5675845360986692E-7,false,1,4.5675845360986692E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1391,"2139-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,2212150.2631155816,4.520488579250511E-7,false,1,4.520488579250511E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1392,"2140-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,2235906.4218939426,4.4724590895577013E-7,true,1,4.4724590895577013E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1393,"2140-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,2259917.6967416382,4.4249399057399548E-7,false,1,4.4249399057399548E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1394,"2140-03-04",29,9.9500000000000005E-2,0.11541999999999999,1.010097722222222,2282737.7178884191,4.3807047658765688E-7,false,1,4.3807047658765688E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1395,"2140-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,2307251.9114220603,4.3341604575100612E-7,false,1,4.3341604575100612E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1396,"2140-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,2331289.6309192255,4.2894713155211901E-7,false,1,4.2894713155211901E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1397,"2140-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,2356325.2207495761,4.2438963484076601E-7,false,1,4.2438963484076601E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1398,"2140-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,2380874.2023410853,4.2001379115986551E-7,false,1,4.2001379115986551E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1399,"2140-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,2406442.2781292368,4.1555120980395918E-7,false,1,4.1555120980395918E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1400,"2140-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,2432284.9280628287,4.111360426824833E-7,false,1,4.111360426824833E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1401,"2140-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,2457625.2832050296,4.0689685560846913E-7,false,1,4.0689685560846913E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1402,"2140-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,2484017.5845866301,4.0257363965739069E-7,false,1,4.0257363965739069E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1403,"2140-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,2509896.9077887149,3.9842273875743615E-7,false,1,3.9842273875743615E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1404,"2141-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,2536850.5512427404,3.9418955898293843E-7,true,1,3.9418955898293843E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1405,"2141-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,2564093.6483763941,3.9000135608666573E-7,false,1,3.9000135608666573E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1406,"2141-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,2589163.0768758645,3.8622518949506254E-7,false,1,3.8622518949506254E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1407,"2141-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,2616967.9553160411,3.8212160678873647E-7,false,1,3.8212160678873647E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1408,{"$f":"IF(B1429=0,FECHA_1ER_PAGO,EDATE(C1428,1))","v":"2141-05-04"},{"$f":"IF(B1429=0,FECHA_1ER_PAGO-FECHA_APERTURA, C1429-C1428)","v":30},{"$f":"IF(B1429=0,TASA,IF(B1429=MESES_INC_TASA,E1428+INCREMENTO_TASA,E1428))","v":9.9500000000000005E-2},0.11541999999999999,{"$f":"IF(B1429<MESES_GRACIA, 0, 1 + D1429 * F1429 / 360 + FACTOR_SEG_DEUD)","v":1.0104183333333332},{"$f":"IF(B1429 = 0, 0,            IF(H1428=0, G1429, H1428 * G1429 ))","v":2644232.3997971751},3.7818158497592901E-7,{"$f":"MOD(B1429, MESES_INC)=0","v":false},1,3.7818158497592901E-7,{"$f":"ROUND(CUOTA_INIT*K1429,2)","v":0},{"$f":"IF(B1429=0,TOTAL_FINANCIADO, ROUND(N1428-O1428,2))","v":0},{"$f":"IF(B1429=0, 0,\n   IF((B1429+1) = PLAZO, N1429,\n   IF(B1429<MESES_GRACIA, 0, M1429-P1429-V1429-Q1429)))","v":0},{"$f":" IF(B1429<MESES_GRACIA, 0, ROUND(N1429 * D1429 *E1429 /360,2))","v":0},0,{"$f":" COMISION_AMORT","v":399},{"$f":"ROUND(R1429*IVA,2)","v":63.84},{"$f":"SEGURO_DAÑOS_MENS","v":0},{"$f":"T1429*IVA","v":0},{"$f":"ROUND(N1429 * FACTOR_SEG_DEUD,2)","v":0},{"$f":"ROUND(SEGURO_INTERIORES/(1+IVA),2)","v":84.48},{"$f":"ROUND(W1429*IVA,2)","v":13.52},{"$f":"ROUND((SUM(O1429:X1429)-Q1429) * FACTOR_SEG_DESEMPLEO,2)","v":5.5},{"$f":"ROUND(Y1429*IVA,2)","v":0.88},{"$f":"IF(B1429>=PLAZO,0,ROUND(SUM(O1429:Z1429),2))","v":0},null,{"$f":"IF(AB1429=\"SI\",TASA_PP,TASA)","v":9.9500000000000005E-2},{"$f":"N1429 * D1429 * AC1429 /360","v":0},{"$f":"IF(B1429>=PLAZO, 0, O1429+R1429+S1429+T1429+U1429+V1429+W1429+X1429+Y1429+Z1429+AD1429)","v":0},null,0]
[null,1409,"2141-06-04",31,9.9500000000000005E-2,{"$f":"E1430*(1+$G$13)","v":0.11541999999999999},1.0107389444444443,2672628.6646367968,3.7416346431946142E-7,false,{"$f":"IF(B1430=0, 1, IF(J1430,K1429*(1+INCREMENTO),K1429))","v":1},3.7416346431946142E-7,0,0,0,0,{"$f":"ROUND(P1430*$G$13,2)","v":0},399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,{"$f":"IF(N1430> 0,O1430+P1430+V1430+R1430+T1430+W1430+Y1430, 0)","v":0}]
[null,1410,"2141-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,2700473.0009412039,3.703054982040061E-7,false,1,{"$f":" I1431*K1431","v":3.703054982040061E-7},0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1411,"2141-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,2729473.2304720334,{"$f":"IF(H1432=0, 0, 1/H1432)","v":3.6637105974732737E-7},false,1,3.6637105974732737E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1412,"2141-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,2758784.8918566704,3.6247842408872882E-7,false,1,3.6247842408872882E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1413,"2141-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,2787526.8324549966,3.5874094138110672E-7,false,1,3.5874094138110672E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1414,"2141-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,2817461.9282461288,3.5492937454615416E-7,false,1,3.5492937454615416E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1415,"2141-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,2846815.1857685726,3.5126972941519688E-7,false,1,3.5126972941519688E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1416,"2142-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,2877386.9758921419,3.4753754304804523E-7,true,1,3.4753754304804523E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1417,"2142-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,2908287.0747714154,3.4384501058190677E-7,false,1,3.4384501058190677E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1418,"2142-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,2936721.7206444638,3.4051575025656498E-7,false,1,3.4051575025656498E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1419,"2142-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,2968259.0120512578,3.3689782324923717E-7,false,1,3.3689782324923717E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1420,"2142-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,2999183.3238584781,3.3342409983578141E-7,false,1,3.3342409983578141E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1421,"2142-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,3031391.3869520985,3.2988152051373559E-7,false,1,3.2988152051373559E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1422,"2142-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,3062973.4328851607,3.2648014157212335E-7,false,1,3.2648014157212335E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1423,"2142-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,3095866.5344157233,3.2301134072910804E-7,false,1,3.2301134072910804E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1424,"2142-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,3129112.873136228,3.1957939535678244E-7,false,1,3.1957939535678244E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1425,"2142-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,3161713.014086185,3.1628424070899596E-7,false,1,3.1628424070899596E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1426,"2142-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,3195666.4744937331,3.1292376973051386E-7,false,1,3.1292376973051386E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1427,"2142-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,3228959.9930471666,3.0969724064506013E-7,false,1,3.0969724064506013E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1428,"2143-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,3263635.6150258337,3.0640675552012702E-7,true,1,3.0640675552012702E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1429,"2143-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,3298683.6165825059,3.0315123128904902E-7,false,1,3.0315123128904902E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1430,"2143-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,3330935.2128222347,3.0021598623430448E-7,false,1,3.0021598623430448E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1431,"2143-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,3366705.9410207761,2.9702623796624269E-7,false,1,2.9702623796624269E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1432,"2143-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,3401781.4057496437,2.9396362691318552E-7,false,1,2.9396362691318552E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1433,"2143-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,3438312.9472781327,2.9084030899270783E-7,false,1,2.9084030899270783E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1434,"2143-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,3474134.4376671915,2.8784148050168119E-7,false,1,2.8784148050168119E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1435,"2143-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,3511442.9743858306,2.8478320943682848E-7,false,1,2.8478320943682848E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1436,"2143-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,3549152.1654075943,2.8175743202747611E-7,false,1,2.8175743202747611E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1437,"2143-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,3586128.4157175319,2.7885225627089391E-7,false,1,2.7885225627089391E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1438,"2143-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,3624639.6495445659,2.7588949431860063E-7,false,1,2.7588949431860063E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1439,"2143-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,3662402.3536267374,2.730448223444751E-7,false,1,2.730448223444751E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1440,"2144-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,3701732.6890355372,2.7014376347648801E-7,true,1,2.7014376347648801E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1441,"2144-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,3741485.3907312732,2.672735279088047E-7,false,1,2.672735279088047E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1442,"2144-03-04",29,9.9500000000000005E-2,0.11541999999999999,1.010097722222222,3779265.8709053798,2.6460165390810015E-7,false,1,2.6460165390810015E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1443,"2144-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,3819851.1971338172,2.6179030239459035E-7,false,1,2.6179030239459035E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1444,"2144-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,3859647.6801892892,2.5909100593113121E-7,false,1,2.5909100593113121E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1445,"2144-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,3901096.2222019704,2.5633820419726812E-7,false,1,2.5633820419726812E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1446,"2144-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,3941739.1430102773,2.5369512383214364E-7,false,1,2.5369512383214364E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1447,"2144-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,3984069.2606815565,2.5099965250828231E-7,false,1,2.5099965250828231E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1448,"2144-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,4026853.9591348344,2.4833282014897034E-7,false,1,2.4833282014897034E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1449,"2144-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,4068807.0659657535,2.4577228258490661E-7,false,1,2.4577228258490661E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1450,"2144-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,4112501.7590023223,2.4316099021987928E-7,false,1,2.4316099021987928E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1451,"2144-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,4155347.1731615276,2.4065377893302868E-7,false,1,2.4065377893302868E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1452,"2145-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,4199971.215601488,2.380968698750445E-7,true,1,2.380968698750445E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1453,"2145-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,4245074.4731540978,2.355671275790359E-7,false,1,2.355671275790359E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1454,"2145-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,4286579.0379530666,2.3328626187597872E-7,false,1,2.3328626187597872E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1455,"2145-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,4332612.3720983639,2.3080763154347952E-7,false,1,2.3080763154347952E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1456,"2145-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,4377750.9719950082,2.2842779463635974E-7,false,1,2.2842779463635974E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1457,"2145-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,4424763.3964748746,2.2600078476437431E-7,false,1,2.2600078476437431E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1458,"2145-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,4470862.0564604811,2.236705108257547E-7,false,1,2.236705108257547E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1459,"2145-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,4518874.3957035849,2.2129404635605075E-7,false,1,2.2129404635605075E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1460,"2145-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,4567402.3367904676,2.1894283145257224E-7,false,1,2.1894283145257224E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1461,"2145-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,4614987.056802596,2.166853314411743E-7,false,1,2.166853314411743E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1462,"2145-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,4664547.1464174287,2.1438308341851419E-7,false,1,2.1438308341851419E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1463,"2145-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,4713143.9534378536,2.1217259856249068E-7,false,1,2.1217259856249068E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1464,"2146-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,4763758.1445124913,2.0991829762640837E-7,true,1,2.0991829762640837E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1465,"2146-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,4814915.8785731802,2.076879482879633E-7,false,1,2.076879482879633E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1466,"2146-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,4861991.8461086433,2.0567702119870124E-7,false,1,2.0567702119870124E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1467,"2146-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,4914204.5064333454,2.0349173476416527E-7,false,1,2.0349173476416527E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1468,"2146-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,4965402.3270495357,2.0139354963290647E-7,false,1,2.0139354963290647E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1469,"2146-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,5018725.5067840349,1.992537744190742E-7,false,1,1.992537744190742E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1470,"2146-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,5071012.2620222121,1.9719928651902356E-7,false,1,1.9719928651902356E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1471,"2146-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,5125469.5809811652,1.951040746999362E-7,false,1,1.951040746999362E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1472,{"$f":"IF(B1493=0,FECHA_1ER_PAGO,EDATE(C1492,1))","v":"2146-09-04"},{"$f":"IF(B1493=0,FECHA_1ER_PAGO-FECHA_APERTURA, C1493-C1492)","v":31},{"$f":"IF(B1493=0,TASA,IF(B1493=MESES_INC_TASA,E1492+INCREMENTO_TASA,E1492))","v":9.9500000000000005E-2},0.11541999999999999,{"$f":"IF(B1493<MESES_GRACIA, 0, 1 + D1493 * F1493 / 360 + FACTOR_SEG_DEUD)","v":1.0107389444444443},{"$f":"IF(B1493 = 0, 0,            IF(H1492=0, G1493, H1492 * G1493 ))","v":5180511.7140630111},1.9303112418130455E-7,{"$f":"MOD(B1493, MESES_INC)=0","v":false},1,1.9303112418130455E-7,{"$f":"ROUND(CUOTA_INIT*K1493,2)","v":0},{"$f":"IF(B1493=0,TOTAL_FINANCIADO, ROUND(N1492-O1492,2))","v":0},{"$f":"IF(B1493=0, 0,\n   IF((B1493+1) = PLAZO, N1493,\n   IF(B1493<MESES_GRACIA, 0, M1493-P1493-V1493-Q1493)))","v":0},{"$f":" IF(B1493<MESES_GRACIA, 0, ROUND(N1493 * D1493 *E1493 /360,2))","v":0},0,{"$f":" COMISION_AMORT","v":399},{"$f":"ROUND(R1493*IVA,2)","v":63.84},{"$f":"SEGURO_DAÑOS_MENS","v":0},{"$f":"T1493*IVA","v":0},{"$f":"ROUND(N1493 * FACTOR_SEG_DEUD,2)","v":0},{"$f":"ROUND(SEGURO_INTERIORES/(1+IVA),2)","v":84.48},{"$f":"ROUND(W1493*IVA,2)","v":13.52},{"$f":"ROUND((SUM(O1493:X1493)-Q1493) * FACTOR_SEG_DESEMPLEO,2)","v":5.5},{"$f":"ROUND(Y1493*IVA,2)","v":0.88},{"$f":"IF(B1493>=PLAZO,0,ROUND(SUM(O1493:Z1493),2))","v":0},null,{"$f":"IF(AB1493=\"SI\",TASA_PP,TASA)","v":9.9500000000000005E-2},{"$f":"N1493 * D1493 * AC1493 /360","v":0},{"$f":"IF(B1493>=PLAZO, 0, O1493+R1493+S1493+T1493+U1493+V1493+W1493+X1493+Y1493+Z1493+AD1493)","v":0},null,0]
[null,1473,"2146-10-04",30,9.9500000000000005E-2,{"$f":"E1494*(1+$G$13)","v":0.11541999999999999},1.0104183333333332,5234484.0119373566,1.9104079747296541E-7,false,{"$f":"IF(B1494=0, 1, IF(J1494,K1493*(1+INCREMENTO),K1493))","v":1},1.9104079747296541E-7,0,0,0,0,{"$f":"ROUND(P1494*$G$13,2)","v":0},399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,{"$f":"IF(N1494> 0,O1494+P1494+V1494+R1494+T1494+W1494+Y1494, 0)","v":0}]
[null,1474,"2146-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,5290696.844936884,1.8901101864435584E-7,false,1,{"$f":" I1495*K1495","v":1.8901101864435584E-7},0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1475,"2146-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,5345817.0882330509,{"$f":"IF(H1496=0, 0, 1/H1496)","v":1.8706214288572475E-7},false,1,1.8706214288572475E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1476,"2147-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,5403225.5209537465,1.8507463664472139E-7,true,1,1.8507463664472139E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1477,"2147-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,5461250.4596440727,1.8310824734911961E-7,false,1,1.8310824734911961E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1478,"2147-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,5514645.7121936195,1.813353118567284E-7,false,1,1.813353118567284E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1479,"2147-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,5573867.1861276599,1.7940865230675353E-7,false,1,1.7940865230675353E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1480,"2147-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,5631937.5924284654,1.7755878569116115E-7,false,1,1.7755878569116115E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1481,"2147-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,5692418.6573481327,1.7567225114567725E-7,false,1,1.7567225114567725E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1482,"2147-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,5751724.1723932708,1.7386091022927196E-7,false,1,1.7386091022927196E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1483,"2147-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,5813491.6187403696,1.7201366503675697E-7,false,1,1.7201366503675697E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1484,"2147-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,5875922.3822622653,1.7018604653776827E-7,false,1,1.7018604653776827E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1485,"2147-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,5937139.7002814673,1.684312733878558E-7,false,1,1.684312733878558E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1486,"2147-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,6000898.3136816947,1.6664171724424306E-7,false,1,1.6664171724424306E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1487,"2147-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,6063417.6726130676,1.6492348935761895E-7,false,1,1.6492348935761895E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1488,"2148-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,6128532.378142721,1.6317120287501107E-7,true,1,1.6317120287501107E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1489,"2148-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,6194346.346877574,1.614375341643718E-7,false,1,1.614375341643718E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1490,"2148-03-04",29,9.9500000000000005E-2,0.11541999999999999,1.010097722222222,6256895.1356365792,1.5982367904880343E-7,false,1,1.5982367904880343E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1491,"2148-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,6324087.5848928941,1.5812557725936937E-7,false,1,1.5812557725936937E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1492,"2148-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,6389974.0373815028,1.5649515853272265E-7,false,1,1.5649515853272265E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1493,"2148-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,6458595.6135703847,1.5483242175727251E-7,false,1,1.5483242175727251E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1494,"2148-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,6525883.4155377643,1.5323595846334856E-7,false,1,1.5323595846334856E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1495,"2148-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,6595964.5149881449,1.5160785018289281E-7,false,1,1.5160785018289281E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1496,"2148-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,6666798.2114721285,1.4999704030027707E-7,false,1,1.4999704030027707E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1497,"2148-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,6736255.1375053143,1.4845043419337248E-7,false,1,1.4845043419337248E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1498,"2148-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,6808595.4071905864,1.4687317136569693E-7,false,1,1.4687317136569693E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1499,"2148-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,6879529.6236744998,1.4535877519281313E-7,false,1,1.4535877519281313E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1500,"2149-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,6953408.5101070497,1.438143607622738E-7,true,1,1.438143607622738E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1501,"2149-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,7028080.7777966158,1.4228635549540617E-7,false,1,1.4228635549540617E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1502,"2149-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,7096795.104458998,1.4090867571640733E-7,false,1,1.4090867571640733E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1503,"2149-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,7173007.1928193877,1.3941154290226562E-7,false,1,1.3941154290226562E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1504,"2149-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,7247737.9727565767,1.3797408291509522E-7,false,1,1.3797408291509522E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1505,"2149-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,7325571.0281938994,1.3650812969409531E-7,false,1,1.3650812969409531E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1506,"2149-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,7401891.2690226315,1.3510060654160934E-7,false,1,1.3510060654160934E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1507,"2149-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,7481379.7681444827,1.3366518356118929E-7,false,1,1.3366518356118929E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1508,"2149-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,7561721.8898423761,1.3224501172719604E-7,false,1,1.3224501172719604E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1509,"2149-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,7640502.4290647162,1.3088144520391327E-7,false,1,1.3088144520391327E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1510,"2149-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,7722553.3601780841,1.2949085015800263E-7,false,1,1.2949085015800263E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1511,"2149-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,7803009.495268872,1.2815568154906397E-7,false,1,1.2815568154906397E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1512,"2150-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,7886805.580738036,1.2679404731901879E-7,true,1,1.2679404731901879E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1513,"2150-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,7971501.5477137156,1.2544688024137777E-7,false,1,1.2544688024137777E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1514,"2150-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,8049439.8040681072,1.2423224775152799E-7,false,1,1.2423224775152799E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1515,"2150-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,8135882.2909328938,1.2291229939676718E-7,false,1,1.2291229939676718E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1516,"2150-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,8220644.6246005949,1.2164496163810093E-7,false,1,1.2164496163810093E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1517,"2150-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,8308925.6705217008,1.2035250279681608E-7,false,1,1.2035250279681608E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1518,"2150-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,8395490.8277990855,1.191115588726281E-7,false,1,1.191115588726281E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1519,"2150-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,8485649.5373826623,1.1784601704260849E-7,false,1,1.1784601704260849E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1520,"2150-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,8576776.4563396387,1.1659392139815382E-7,false,1,1.1659392139815382E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1521,"2150-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,8666132.1723872684,1.1539173187160484E-7,false,1,1.1539173187160484E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1522,"2150-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,8759197.2843347471,1.1416571262625113E-7,false,1,1.1416571262625113E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1523,"2150-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,8850453.521375373,1.1298856014381946E-7,false,1,1.1298856014381946E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1524,"2151-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,8945498.0500495601,1.1178807422516399E-7,true,1,1.1178807422516399E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1525,"2151-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,9041563.2566369269,1.1060034328311021E-7,false,1,1.1060034328311021E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1526,"2151-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,9129963.6252152063,1.0952946156742531E-7,false,1,1.0952946156742531E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1527,"2151-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,9228009.7973661907,1.0836572803438231E-7,false,1,1.0836572803438231E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1528,"2151-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,9324150.2794384155,1.0724837867587748E-7,false,1,1.0724837867587748E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1529,"2151-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,9424281.8112809546,1.061088812945927E-7,false,1,1.061088812945927E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1530,"2151-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,9522467.1206181496,1.0501480208157286E-7,false,1,1.0501480208157286E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1531,"2151-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,9624728.3660005163,1.0389903610500985E-7,false,1,1.0389903610500985E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1532,"2151-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,9728087.7892158628,1.0279512496881008E-7,false,1,1.0279512496881008E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1533,"2151-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,9829438.2504998427,1.0173521360176899E-7,false,1,1.0173521360176899E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1534,"2151-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,9934996.0417920575,1.0065429274389743E-7,false,1,1.0065429274389743E-7,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1535,"2151-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,10038502.142220793,9.9616455307023761E-8,false,1,9.9616455307023761E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1536,{"$f":"IF(B1557=0,FECHA_1ER_PAGO,EDATE(C1556,1))","v":"2152-01-04"},{"$f":"IF(B1557=0,FECHA_1ER_PAGO-FECHA_APERTURA, C1557-C1556)","v":31},{"$f":"IF(B1557=0,TASA,IF(B1557=MESES_INC_TASA,E1556+INCREMENTO_TASA,E1556))","v":9.9500000000000005E-2},0.11541999999999999,{"$f":"IF(B1557<MESES_GRACIA, 0, 1 + D1557 * F1557 / 360 + FACTOR_SEG_DEUD)","v":1.0107389444444443},{"$f":"IF(B1557 = 0, 0,            IF(H1556=0, G1557, H1556 * G1557 ))","v":10146305.059031539},9.8558045927257945E-8,{"$f":"MOD(B1557, MESES_INC)=0","v":true},1,9.8558045927257945E-8,{"$f":"ROUND(CUOTA_INIT*K1557,2)","v":0},{"$f":"IF(B1557=0,TOTAL_FINANCIADO, ROUND(N1556-O1556,2))","v":0},{"$f":"IF(B1557=0, 0,\n   IF((B1557+1) = PLAZO, N1557,\n   IF(B1557<MESES_GRACIA, 0, M1557-P1557-V1557-Q1557)))","v":0},{"$f":" IF(B1557<MESES_GRACIA, 0, ROUND(N1557 * D1557 *E1557 /360,2))","v":0},0,{"$f":" COMISION_AMORT","v":399},{"$f":"ROUND(R1557*IVA,2)","v":63.84},{"$f":"SEGURO_DAÑOS_MENS","v":0},{"$f":"T1557*IVA","v":0},{"$f":"ROUND(N1557 * FACTOR_SEG_DEUD,2)","v":0},{"$f":"ROUND(SEGURO_INTERIORES/(1+IVA),2)","v":84.48},{"$f":"ROUND(W1557*IVA,2)","v":13.52},{"$f":"ROUND((SUM(O1557:X1557)-Q1557) * FACTOR_SEG_DESEMPLEO,2)","v":5.5},{"$f":"ROUND(Y1557*IVA,2)","v":0.88},{"$f":"IF(B1557>=PLAZO,0,ROUND(SUM(O1557:Z1557),2))","v":0},null,{"$f":"IF(AB1557=\"SI\",TASA_PP,TASA)","v":9.9500000000000005E-2},{"$f":"N1557 * D1557 * AC1557 /360","v":0},{"$f":"IF(B1557>=PLAZO, 0, O1557+R1557+S1557+T1557+U1557+V1557+W1557+X1557+Y1557+Z1557+AD1557)","v":0},null,0]
[null,1537,"2152-02-04",31,9.9500000000000005E-2,{"$f":"E1558*(1+$G$13)","v":0.11541999999999999},1.0107389444444443,10255265.665376863,9.7510881982914658E-8,false,{"$f":"IF(B1558=0, 1, IF(J1558,K1557*(1+INCREMENTO),K1557))","v":1},9.7510881982914658E-8,0,0,0,0,{"$f":"ROUND(P1558*$G$13,2)","v":0},399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,{"$f":"IF(N1558> 0,O1558+P1558+V1558+R1558+T1558+W1558+Y1558, 0)","v":0}]
[null,1538,"2152-03-04",29,9.9500000000000005E-2,0.11541999999999999,1.010097722222222,10358820.48938093,9.653608738804997E-8,false,1,{"$f":" I1559*K1559","v":9.653608738804997E-8},0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1539,"2152-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,10470063.287126362,{"$f":"IF(H1560=0, 0, 1/H1560)","v":9.5510406439430638E-8},false,1,9.5510406439430638E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1540,"2152-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,10579143.896472739,9.4525607155548428E-8,false,1,9.4525607155548428E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1541,"2152-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,10692752.735046742,9.3521287247425407E-8,false,1,9.3521287247425407E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1542,"2152-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,10804153.39729137,9.2556997594156954E-8,false,1,9.2556997594156954E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1543,"2152-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,10920178.600394137,9.1573593857146933E-8,false,1,9.1573593857146933E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1544,"2152-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,11037449.79170718,9.0600638632244082E-8,false,1,9.0600638632244082E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1545,"2152-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,11152441.622787114,8.966646352640484E-8,false,1,8.966646352640484E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1546,"2152-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,11272207.073794134,8.8713771265329325E-8,false,1,8.8713771265329325E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1547,"2152-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,11389644.684491277,8.7799051480653403E-8,false,1,8.7799051480653403E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1548,"2153-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,11511957.445999989,8.6866200182790441E-8,true,1,8.6866200182790441E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1549,"2153-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,11635583.71745939,8.5943260285213114E-8,false,1,8.5943260285213114E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1550,"2153-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,11749346.112307627,8.511111941391224E-8,false,1,8.511111941391224E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1551,"2153-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,11875521.687466247,8.4206826977161559E-8,false,1,8.4206826977161559E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1552,"2153-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,11999244.830913497,8.3338577893144829E-8,false,1,8.3338577893144829E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1553,"2153-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,12128104.054527963,8.2453118435000184E-8,false,1,8.2453118435000184E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1554,"2153-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,12254458.685269386,8.160295168337885E-8,false,1,8.160295168337885E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1555,"2153-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,12386058.636287233,8.0735932984389114E-8,false,1,8.0735932984389114E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1556,"2153-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,12519071.831867952,7.9878126224537492E-8,false,1,7.9878126224537492E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1557,"2153-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,12649499.695236294,7.9054509987979409E-8,false,1,7.9054509987979409E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1558,"2153-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,12785341.969713451,7.8214568086551716E-8,false,1,7.8214568086551716E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1559,"2153-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,12918543.92413458,7.7408104649610539E-8,false,1,7.7408104649610539E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1560,"2154-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,13057275.449638976,7.6585655549423925E-8,true,1,7.6585655549423925E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1561,"2154-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,13197496.805288456,7.5771944843304183E-8,false,1,7.5771944843304183E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1562,"2154-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,13326530.197942296,7.5038287172035722E-8,false,1,7.5038287172035722E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1563,"2154-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,13469643.065375209,7.4241017014814571E-8,false,1,7.4241017014814571E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1564,"2154-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,13609974.296711307,7.347552450864205E-8,false,1,7.347552450864205E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1565,"2154-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,13756131.054574005,7.2694858462219531E-8,false,1,7.2694858462219531E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1566,"2154-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,13899447.013277574,7.1945308259007778E-8,false,1,7.1945308259007778E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1567,"2154-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,14048712.402561659,7.1180900522788035E-8,false,1,7.1180900522788035E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1568,"2154-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,14199580.744568745,7.0424614500149529E-8,false,1,7.0424614500149529E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1569,"2154-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,14347516.709959241,6.9698472579987042E-8,false,1,6.9698472579987042E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1570,"2154-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,14501593.894823229,6.8957937124206699E-8,false,1,6.8957937124206699E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1571,"2154-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,14652676.333884127,6.8246917983680067E-8,false,1,6.8246917983680067E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1572,"2155-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,14810030.610996133,6.7521805070242147E-8,true,1,6.7521805070242147E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1573,"2155-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,14969074.706948141,6.6804396368990912E-8,false,1,6.6804396368990912E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1574,"2155-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,15115429.013588496,6.6157566490571867E-8,false,1,6.6157566490571867E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1575,"2155-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,15277752.766019365,6.5454652612535444E-8,false,1,6.5454652612535444E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1576,"2155-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,15436921.486920008,6.4779755526211529E-8,false,1,6.4779755526211529E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1577,"2155-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,15602697.729161292,6.4091480675871169E-8,false,1,6.4091480675871169E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1578,"2155-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,15765251.835002936,6.343063913382858E-8,false,1,6.343063913382858E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1579,"2155-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,15934553.998611707,6.2756698435809662E-8,false,1,6.2756698435809662E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1580,"2155-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,16105674.288749797,6.2089918253129221E-8,false,1,6.2089918253129221E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1581,"2155-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,16273468.572048087,6.1449714642742913E-8,false,1,6.1449714642742913E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1582,"2155-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,16448228.446961721,6.0796820960054069E-8,false,1,6.0796820960054069E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1583,"2155-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,16619591.573664982,6.0169950360547772E-8,false,1,6.0169950360547772E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1584,"2156-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,16798068.444263924,5.953065397477127E-8,true,1,5.953065397477127E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1585,"2156-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,16978461.968060847,5.8898150013891543E-8,false,1,5.8898150013891543E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1586,"2156-03-04",29,9.9500000000000005E-2,0.11541999999999999,1.010097722222222,17149905.760774888,5.8309358310713937E-8,false,1,5.8309358310713937E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1587,"2156-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,17334077.645967305,5.7689830426751638E-8,false,1,5.7689830426751638E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1588,"2156-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,17514669.844908871,5.7094995729575687E-8,false,1,5.7094995729575687E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1589,"2156-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,17702758.911336131,5.6488370259600631E-8,false,1,5.6488370259600631E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1590,"2156-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,17887192.154594067,5.5905923711070795E-8,false,1,5.5905923711070795E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1591,"2156-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,18079281.717409354,5.5311931946779448E-8,false,1,5.5311931946779448E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1592,"2156-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,18273434.119368073,5.4724251252811685E-8,false,1,5.4724251252811685E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1593,"2156-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,18463812.847168352,5.4159994378049712E-8,false,1,5.4159994378049712E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1594,"2156-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,18662094.707566712,5.3584552841999086E-8,false,1,5.3584552841999086E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1595,"2156-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,18856522.630928375,5.3032047295921091E-8,false,1,5.3032047295921091E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1596,"2157-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,19059021.779877324,5.2468590022590163E-8,true,1,5.2468590022590163E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1597,"2157-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,19263695.55593688,5.1911119395354536E-8,false,1,5.1911119395354536E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1598,"2157-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,19452038.847797893,5.1408492848717859E-8,false,1,5.1408492848717859E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1599,"2157-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,19660933.212315567,5.0862285589455241E-8,false,1,5.0862285589455241E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1600,{"$f":"IF(B1621=0,FECHA_1ER_PAGO,EDATE(C1620,1))","v":"2157-05-04"},{"$f":"IF(B1621=0,FECHA_1ER_PAGO-FECHA_APERTURA, C1621-C1620)","v":30},{"$f":"IF(B1621=0,TASA,IF(B1621=MESES_INC_TASA,E1620+INCREMENTO_TASA,E1620))","v":9.9500000000000005E-2},0.11541999999999999,{"$f":"IF(B1621<MESES_GRACIA, 0, 1 + D1621 * F1621 / 360 + FACTOR_SEG_DEUD)","v":1.0104183333333332},{"$f":"IF(B1621 = 0, 0,            IF(H1620=0, G1621, H1620 * G1621 ))","v":19865767.368165873},5.0337849098266475E-8,{"$f":"MOD(B1621, MESES_INC)=0","v":false},1,5.0337849098266475E-8,{"$f":"ROUND(CUOTA_INIT*K1621,2)","v":0},{"$f":"IF(B1621=0,TOTAL_FINANCIADO, ROUND(N1620-O1620,2))","v":0},{"$f":"IF(B1621=0, 0,\n   IF((B1621+1) = PLAZO, N1621,\n   IF(B1621<MESES_GRACIA, 0, M1621-P1621-V1621-Q1621)))","v":0},{"$f":" IF(B1621<MESES_GRACIA, 0, ROUND(N1621 * D1621 *E1621 /360,2))","v":0},0,{"$f":" COMISION_AMORT","v":399},{"$f":"ROUND(R1621*IVA,2)","v":63.84},{"$f":"SEGURO_DAÑOS_MENS","v":0},{"$f":"T1621*IVA","v":0},{"$f":"ROUND(N1621 * FACTOR_SEG_DEUD,2)","v":0},{"$f":"ROUND(SEGURO_INTERIORES/(1+IVA),2)","v":84.48},{"$f":"ROUND(W1621*IVA,2)","v":13.52},{"$f":"ROUND((SUM(O1621:X1621)-Q1621) * FACTOR_SEG_DESEMPLEO,2)","v":5.5},{"$f":"ROUND(Y1621*IVA,2)","v":0.88},{"$f":"IF(B1621>=PLAZO,0,ROUND(SUM(O1621:Z1621),2))","v":0},null,{"$f":"IF(AB1621=\"SI\",TASA_PP,TASA)","v":9.9500000000000005E-2},{"$f":"N1621 * D1621 * AC1621 /360","v":0},{"$f":"IF(B1621>=PLAZO, 0, O1621+R1621+S1621+T1621+U1621+V1621+W1621+X1621+Y1621+Z1621+AD1621)","v":0},null,0]
[null,1601,"2157-06-04",31,9.9500000000000005E-2,{"$f":"E1622*(1+$G$13)","v":0.11541999999999999},1.0107389444444443,20079104.740278862,4.9803017262716455E-8,false,{"$f":"IF(B1622=0, 1, IF(J1622,K1621*(1+INCREMENTO),K1621))","v":1},4.9803017262716455E-8,0,0,0,0,{"$f":"ROUND(P1622*$G$13,2)","v":0},399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,{"$f":"IF(N1622> 0,O1622+P1622+V1622+R1622+T1622+W1622+Y1622, 0)","v":0}]
[null,1602,"2157-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,20288295.546497997,4.9289502792786946E-8,false,1,{"$f":" I1623*K1623","v":4.9289502792786946E-8},0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1603,"2157-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,20506170.425244305,{"$f":"IF(H1624=0, 0, 1/H1624)","v":4.8765809474056696E-8},false,1,4.8765809474056696E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1604,"2157-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,20726385.05020931,4.824768031557444E-8,false,1,4.824768031557444E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1605,"2157-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,20942319.438457403,4.7750202786213413E-8,false,1,4.7750202786213413E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1606,"2157-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,21167217.843444806,4.7242864291193858E-8,false,1,4.7242864291193858E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1607,"2157-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,21387744.974677093,4.675574733025812E-8,false,1,4.675574733025812E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1608,"2158-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,21617426.779752094,4.6258974770144586E-8,true,1,4.6258974770144586E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1609,"2158-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,21849575.124971695,4.5767480341396129E-8,false,1,4.5767480341396129E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1610,"2158-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,22063200.848699111,4.5324339240603065E-8,false,1,4.5324339240603065E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1611,"2158-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,22300136.336879909,4.4842775169324974E-8,false,1,4.4842775169324974E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1612,"2158-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,22532466.590616301,4.4380405313302556E-8,false,1,4.4380405313302556E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1613,"2158-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,22774441.497529227,4.390887039352815E-8,false,1,4.390887039352815E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1614,"2158-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,23011713.220530983,4.3456129946370225E-8,false,1,4.3456129946370225E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1615,"2158-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,23258834.730377752,4.299441530894608E-8,false,1,4.299441530894608E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1616,"2158-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,23508610.064389791,4.2537606317898526E-8,false,1,4.2537606317898526E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1617,"2158-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,23753530.600243956,4.209900485234518E-8,false,1,4.209900485234518E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1618,"2158-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,24008618.445719384,4.1651709458454701E-8,false,1,4.1651709458454701E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1619,"2158-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,24258748.235559702,4.122224239642132E-8,false,1,4.122224239642132E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1620,"2159-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,24519261.58515314,4.0784262467574397E-8,true,1,4.0784262467574397E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1621,"2159-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,24782572.573134899,4.0350936007508439E-8,false,1,4.0350936007508439E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1622,"2159-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,25024874.538801614,3.9960240298087337E-8,false,1,3.9960240298087337E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1623,"2159-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,25293615.276202995,3.9535668945705461E-8,false,1,3.9535668945705461E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1624,"2159-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,25557132.591355566,3.9128020188706127E-8,false,1,3.9128020188706127E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1625,"2159-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,25831589.218413431,3.871229104584761E-8,false,1,3.871229104584761E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1626,"2159-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,26100711.325420599,3.8313132064950932E-8,false,1,3.8313132064950932E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1627,"2159-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,26381005.414304771,3.7906060981957972E-8,false,1,3.7906060981957972E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1628,"2159-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,26664309.565837573,3.7503314966055009E-8,false,1,3.7503314966055009E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1629,"2159-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,26942107.230997656,3.7116621629709488E-8,false,1,3.7116621629709488E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1630,"2159-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,27231437.023767602,3.6722263284423801E-8,false,1,3.6722263284423801E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1631,"2159-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,27515143.211826883,3.6343623302319148E-8,false,1,3.6343623302319148E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1632,"2160-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,27810626.806159623,3.5957477944312834E-8,true,1,3.5957477944312834E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1633,"2160-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,28109283.582396146,3.5575435320815677E-8,false,1,3.5575435320815677E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1634,"2160-03-04",29,9.9500000000000005E-2,0.11541999999999999,1.010097722222222,28393123.31987685,3.5219795608042229E-8,false,1,3.5219795608042229E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1635,"2160-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,28698035.493813265,3.4845590744898914E-8,false,1,3.4845590744898914E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1636,"2160-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,28997021.193599638,3.4486300966001463E-8,false,1,3.4486300966001463E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1637,"2160-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,29308418.593252078,3.4119889369610627E-8,false,1,3.4119889369610627E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1638,"2160-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,29613763.467629436,3.3768082232881069E-8,false,1,3.3768082232881069E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1639,"2160-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,29931784.028299224,3.3409301599080852E-8,false,1,3.3409301599080852E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1640,"2160-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,30253219.794102237,3.3054332953841386E-8,false,1,3.3054332953841386E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1641,"2160-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,30568407.922323789,3.2713512674296341E-8,false,1,3.2713512674296341E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1642,"2160-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,30896680.356756736,3.2365936678414449E-8,false,1,3.2365936678414449E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1643,"2160-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,31218572.271606874,3.2032214391479226E-8,false,1,3.2032214391479226E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1644,"2161-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,31553826.78486653,3.1691877084132567E-8,true,1,3.1691877084132567E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1645,"2161-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,31892681.577718832,3.1355155807865011E-8,false,1,3.1355155807865011E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1646,"2161-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,32204499.869135477,3.1051561243414672E-8,false,1,3.1051561243414672E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1647,"2161-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,32550342.204091236,3.0721643223594454E-8,false,1,3.0721643223594454E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1648,"2161-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,32889462.519287523,3.0404875099845891E-8,false,1,3.0404875099845891E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1649,"2161-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,33242660.630089786,3.00818280199523E-8,false,1,3.00818280199523E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1650,"2161-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,33588993.749420933,2.9771656973714486E-8,false,1,2.9771656973714486E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1651,"2161-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,33949704.087240756,2.9455337738152122E-8,false,1,2.9455337738152122E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1652,"2161-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,34314288.073338956,2.9142379345383133E-8,false,1,2.9142379345383133E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1653,"2161-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,34671785.764583021,2.8841894870655691E-8,false,1,2.8841894870655691E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1654,"2161-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,35044124.145698555,2.853545421316354E-8,false,1,2.853545421316354E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1655,"2161-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,35409225.51242315,2.8241227689353301E-8,false,1,2.8241227689353301E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1656,"2162-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,35789483.218021862,2.7941169027454637E-8,true,1,2.7941169027454637E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1657,"2162-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,36173824.489995569,2.7644298442277385E-8,false,1,2.7644298442277385E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1658,"2162-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,36527499.991348088,2.737663404932887E-8,false,1,2.737663404932887E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1659,"2162-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,36919766.784449615,2.708576156069312E-8,false,1,2.708576156069312E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1660,"2162-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,37304409.221398935,2.6806482688549582E-8,false,1,2.6806482688549582E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1661,"2162-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,37705019.199560352,2.652166796964952E-8,false,1,2.652166796964952E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1662,"2162-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,38097842.657921098,2.6248205416221525E-8,false,1,2.6248205416221525E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1663,"2162-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,38506973.273677692,2.5969322306709898E-8,false,1,2.5969322306709898E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1664,{"$f":"IF(B1685=0,FECHA_1ER_PAGO,EDATE(C1684,1))","v":"2162-09-04"},{"$f":"IF(B1685=0,FECHA_1ER_PAGO-FECHA_APERTURA, C1685-C1684)","v":31},{"$f":"IF(B1685=0,TASA,IF(B1685=MESES_INC_TASA,E1684+INCREMENTO_TASA,E1684))","v":9.9500000000000005E-2},0.11541999999999999,{"$f":"IF(B1685<MESES_GRACIA, 0, 1 + D1685 * F1685 / 360 + FACTOR_SEG_DEUD)","v":1.0107389444444443},{"$f":"IF(B1685 = 0, 0,            IF(H1684=0, G1685, H1684 * G1685 ))","v":38920497.520387419},2.5693402286961461E-8,{"$f":"MOD(B1685, MESES_INC)=0","v":false},1,2.5693402286961461E-8,{"$f":"ROUND(CUOTA_INIT*K1685,2)","v":0},{"$f":"IF(B1685=0,TOTAL_FINANCIADO, ROUND(N1684-O1684,2))","v":0},{"$f":"IF(B1685=0, 0,\n   IF((B1685+1) = PLAZO, N1685,\n   IF(B1685<MESES_GRACIA, 0, M1685-P1685-V1685-Q1685)))","v":0},{"$f":" IF(B1685<MESES_GRACIA, 0, ROUND(N1685 * D1685 *E1685 /360,2))","v":0},0,{"$f":" COMISION_AMORT","v":399},{"$f":"ROUND(R1685*IVA,2)","v":63.84},{"$f":"SEGURO_DAÑOS_MENS","v":0},{"$f":"T1685*IVA","v":0},{"$f":"ROUND(N1685 * FACTOR_SEG_DEUD,2)","v":0},{"$f":"ROUND(SEGURO_INTERIORES/(1+IVA),2)","v":84.48},{"$f":"ROUND(W1685*IVA,2)","v":13.52},{"$f":"ROUND((SUM(O1685:X1685)-Q1685) * FACTOR_SEG_DESEMPLEO,2)","v":5.5},{"$f":"ROUND(Y1685*IVA,2)","v":0.88},{"$f":"IF(B1685>=PLAZO,0,ROUND(SUM(O1685:Z1685),2))","v":0},null,{"$f":"IF(AB1685=\"SI\",TASA_PP,TASA)","v":9.9500000000000005E-2},{"$f":"N1685 * D1685 * AC1685 /360","v":0},{"$f":"IF(B1685>=PLAZO, 0, O1685+R1685+S1685+T1685+U1685+V1685+W1685+X1685+Y1685+Z1685+AD1685)","v":0},null,0]
[null,1665,"2162-10-04",30,9.9500000000000005E-2,{"$f":"E1686*(1+$G$13)","v":0.11541999999999999},1.0104183333333332,39325984.237053983,2.5428479907129027E-8,false,{"$f":"IF(B1686=0, 1, IF(J1686,K1685*(1+INCREMENTO),K1685))","v":1},2.5428479907129027E-8,0,0,0,0,{"$f":"ROUND(P1686*$G$13,2)","v":0},399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,{"$f":"IF(N1686> 0,O1686+P1686+V1686+R1686+T1686+W1686+Y1686, 0)","v":0}]
[null,1666,"2162-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,39748303.796998799,2.5158306253951523E-8,false,1,{"$f":" I1687*K1687","v":2.5158306253951523E-8},0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1667,"2162-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,40162414.875390522,{"$f":"IF(H1688=0, 0, 1/H1688)","v":2.4898901201599531E-8},false,1,2.4898901201599531E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1668,"2163-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,40593716.817492068,2.46343542399915E-8,true,1,2.46343542399915E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1669,"2163-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,41029650.487188622,2.4372618048799778E-8,false,1,2.4372618048799778E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1670,"2163-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,41430801.938851923,2.4136631520575164E-8,false,1,2.4136631520575164E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1671,"2163-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,41875725.019162029,2.388018355604368E-8,false,1,2.388018355604368E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1672,"2163-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,42312000.280986659,2.3633957112856243E-8,false,1,2.3633957112856243E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1673,"2163-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,42766386.501337491,2.3382849985904833E-8,false,1,2.3382849985904833E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1674,"2163-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,43211940.971370585,2.3141751504810553E-8,false,1,2.3141751504810553E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1675,"2163-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,43675991.604798742,2.289587398606718E-8,false,1,2.289587398606718E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1676,"2163-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,44145025.652198695,2.2652608877806685E-8,false,1,2.2652608877806685E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1677,"2163-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,44604943.244451843,2.2419039847660479E-8,false,1,2.2419039847660479E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1678,"2163-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,45083953.251901604,2.2180841028128357E-8,false,1,2.2180841028128357E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1679,"2163-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,45553652.904864326,2.1952136354211401E-8,false,1,2.1952136354211401E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1680,"2164-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,46042851.052651167,2.1718898311845951E-8,true,1,2.1718898311845951E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1681,"2164-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,46537302.672169417,2.1488138387488183E-8,false,1,2.1488138387488183E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1682,"2164-03-04",29,9.9500000000000005E-2,0.11541999999999999,1.010097722222222,47007223.427524455,2.1273326248290241E-8,false,1,2.1273326248290241E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1683,"2164-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,47512031.388400219,2.1047300457966613E-8,false,1,2.1047300457966613E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1684,"2164-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,48007027.568748362,2.0830283619787794E-8,false,1,2.0830283619787794E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1685,"2164-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,48522572.370752059,2.0608965088643359E-8,false,1,2.0608965088643359E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1686,"2164-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,49028096.703901336,2.0396467887370111E-8,false,1,2.0396467887370111E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1687,"2164-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,49554606.710621379,2.0179758581065745E-8,false,1,2.0179758581065745E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1688,"2164-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,50086770.879053034,1.9965351777513244E-8,false,1,1.9965351777513244E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1689,"2164-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,50608591.553661294,1.9759490815698362E-8,false,1,1.9759490815698362E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1690,"2164-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,51152074.406767637,1.9549549291938311E-8,false,1,1.9549549291938311E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1691,"2164-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,51684993.768628806,1.9347975632473987E-8,false,1,1.9347975632473987E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1692,"2165-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,52240036.045321561,1.9142406393679289E-8,true,1,1.9142406393679289E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1693,"2165-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,52801038.890188038,1.893902129614781E-8,false,1,1.893902129614781E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1694,"2165-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,53317280.514199503,1.8755645268398098E-8,false,1,1.8755645268398098E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1695,"2165-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,53889851.827570349,1.8556369447807508E-8,false,1,1.8556369447807508E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1696,"2165-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,54451294.267193913,1.8365036377151552E-8,false,1,1.8365036377151552E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1697,"2165-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,55036043.691257402,1.8169910715418163E-8,false,1,1.8169910715418163E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1698,"2165-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,55609427.53978081,1.7982562386290331E-8,false,1,1.7982562386290331E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1699,"2165-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,56206614.092717871,1.779150045135987E-8,false,1,1.779150045135987E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1700,"2165-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,56810213.798869893,1.7602468519840225E-8,false,1,1.7602468519840225E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1701,"2165-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,57402081.542964444,1.742097103659068E-8,false,1,1.742097103659068E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1702,"2165-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,58018519.307649806,1.723587592260647E-8,false,1,1.723587592260647E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1703,"2165-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,58622975.581303328,1.7058158342936976E-8,false,1,1.7058158342936976E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1704,"2166-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,59252524.459238961,1.6876918057523787E-8,true,1,1.6876918057523787E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1705,"2166-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,59888834.027599812,1.6697603422019357E-8,false,1,1.6697603422019357E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1706,"2166-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,60474373.81220255,1.6535929799048528E-8,false,1,1.6535929799048528E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1707,"2166-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,61123804.752884351,1.6360238110877928E-8,false,1,1.6360238110877928E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1708,"2166-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,61760612.925401479,1.6191549154602232E-8,false,1,1.6191549154602232E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1709,"2166-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,62423856.716462195,1.6019516457339996E-8,false,1,1.6019516457339996E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1710,"2166-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,63074209.26368653,1.5854340651650882E-8,false,1,1.5854340651650882E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1711,"2166-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,63751559.692846514,1.5685890742406554E-8,false,1,1.5685890742406554E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1712,"2166-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,64436184.150634669,1.5519230587308924E-8,false,1,1.5519230587308924E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1713,"2166-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,65107501.795844018,1.5359213184613892E-8,false,1,1.5359213184613892E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1714,"2166-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,65806687.640546151,1.5196023927875982E-8,false,1,1.5196023927875982E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1715,"2166-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,66492283.6479479,1.5039339080225173E-8,false,1,1.5039339080225173E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1716,"2167-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,67206340.588027447,1.4879548436210291E-8,true,1,1.4879548436210291E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1717,"2167-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,67928065.74591668,1.4721455542992735E-8,false,1,1.4721455542992735E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1718,"2167-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,68592205.992277369,1.4578915862723348E-8,false,1,1.4578915862723348E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1719,"2167-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,69328813.881750315,1.442401714394877E-8,false,1,1.442401714394877E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1720,"2167-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,70051104.574375004,1.4275292389405152E-8,false,1,1.4275292389405152E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1721,"2167-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,70803379.494671181,1.412361962292015E-8,false,1,1.412361962292015E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1722,"2167-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,71541032.703373149,1.397799224042862E-8,false,1,1.397799224042862E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1723,"2167-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,72309307.879072845,1.3829478241893276E-8,false,1,1.3829478241893276E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1724,"2167-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,73085833.519202426,1.368254218154688E-8,false,1,1.368254218154688E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1725,"2167-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,73847266.094749972,1.3541462709221311E-8,false,1,1.3541462709221311E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1726,"2167-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,74640307.782715589,1.3397586769217067E-8,false,1,1.3397586769217067E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1727,"2167-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,75417935.389298499,1.3259445446737805E-8,false,1,1.3259445446737805E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1728,{"$f":"IF(B1749=0,FECHA_1ER_PAGO,EDATE(C1748,1))","v":"2168-01-04"},{"$f":"IF(B1749=0,FECHA_1ER_PAGO-FECHA_APERTURA, C1749-C1748)","v":31},{"$f":"IF(B1749=0,TASA,IF(B1749=MESES_INC_TASA,E1748+INCREMENTO_TASA,E1748))","v":9.9500000000000005E-2},0.11541999999999999,{"$f":"IF(B1749<MESES_GRACIA, 0, 1 + D1749 * F1749 / 360 + FACTOR_SEG_DEUD)","v":1.0107389444444443},{"$f":"IF(B1749 = 0, 0,            IF(H1748=0, G1749, H1748 * G1749 ))","v":76227844.407558873},1.3118565896385736E-8,{"$f":"MOD(B1749, MESES_INC)=0","v":true},1,1.3118565896385736E-8,{"$f":"ROUND(CUOTA_INIT*K1749,2)","v":0},{"$f":"IF(B1749=0,TOTAL_FINANCIADO, ROUND(N1748-O1748,2))","v":0},{"$f":"IF(B1749=0, 0,\n   IF((B1749+1) = PLAZO, N1749,\n   IF(B1749<MESES_GRACIA, 0, M1749-P1749-V1749-Q1749)))","v":0},{"$f":" IF(B1749<MESES_GRACIA, 0, ROUND(N1749 * D1749 *E1749 /360,2))","v":0},0,{"$f":" COMISION_AMORT","v":399},{"$f":"ROUND(R1749*IVA,2)","v":63.84},{"$f":"SEGURO_DAÑOS_MENS","v":0},{"$f":"T1749*IVA","v":0},{"$f":"ROUND(N1749 * FACTOR_SEG_DEUD,2)","v":0},{"$f":"ROUND(SEGURO_INTERIORES/(1+IVA),2)","v":84.48},{"$f":"ROUND(W1749*IVA,2)","v":13.52},{"$f":"ROUND((SUM(O1749:X1749)-Q1749) * FACTOR_SEG_DESEMPLEO,2)","v":5.5},{"$f":"ROUND(Y1749*IVA,2)","v":0.88},{"$f":"IF(B1749>=PLAZO,0,ROUND(SUM(O1749:Z1749),2))","v":0},null,{"$f":"IF(AB1749=\"SI\",TASA_PP,TASA)","v":9.9500000000000005E-2},{"$f":"N1749 * D1749 * AC1749 /360","v":0},{"$f":"IF(B1749>=PLAZO, 0, O1749+R1749+S1749+T1749+U1749+V1749+W1749+X1749+Y1749+Z1749+AD1749)","v":0},null,0]
[null,1729,"2168-02-04",31,9.9500000000000005E-2,{"$f":"E1750*(1+$G$13)","v":0.11541999999999999},1.0107389444444443,77046450.993771389,1.2979183169395334E-8,false,{"$f":"IF(B1750=0, 1, IF(J1750,K1749*(1+INCREMENTO),K1749))","v":1},1.2979183169395334E-8,0,0,0,0,{"$f":"ROUND(P1750*$G$13,2)","v":0},399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,{"$f":"IF(N1750> 0,O1750+P1750+V1750+R1750+T1750+W1750+Y1750, 0)","v":0}]
[null,1730,"2168-03-04",29,9.9500000000000005E-2,0.11541999999999999,1.010097722222222,77824444.654114529,1.2849433162606328E-8,false,1,{"$f":" I1751*K1751","v":1.2849433162606328E-8},0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1731,"2168-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,78660197.041674793,{"$f":"IF(H1752=0, 0, 1/H1752)","v":1.2712909929149963E-8},false,1,1.2712909929149963E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1732,"2168-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,79479705.194520637,1.2581828248514194E-8,false,1,1.2581828248514194E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1733,"2168-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,80333233.333065405,1.2448148275744764E-8,false,1,1.2448148275744764E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1734,"2168-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,81170171.735673711,1.2319796528907764E-8,false,1,1.2319796528907764E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1735,"2168-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,82041853.700489119,1.2188900602498675E-8,false,1,1.2188900602498675E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1736,"2168-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,82922896.609497905,1.2059395424996056E-8,false,1,1.2059395424996056E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1737,"2168-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,83786814.98734118,1.1935052074137006E-8,false,1,1.1935052074137006E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1738,"2168-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,84686596.938667178,1.180824399785757E-8,false,1,1.180824399785757E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1739,"2168-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,85568890.134439841,1.1686490246967913E-8,false,1,1.1686490246967913E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1740,"2169-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,86487809.691766351,1.1562323101531846E-8,true,1,1.1562323101531846E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1741,"2169-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,87416597.4751679,1.1439475212748542E-8,false,1,1.1439475212748542E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1742,"2169-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,88271279.261637896,1.1328713125771966E-8,false,1,1.1328713125771966E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1743,"2169-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,89219219.62566866,1.1208347306730946E-8,false,1,1.1208347306730946E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1744,"2169-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,90148735.195468739,1.1092779037129123E-8,false,1,1.1092779037129123E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1745,"2169-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,91116837.4544698,1.0974919981169126E-8,false,1,1.0974919981169126E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1746,"2169-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,92066123.039349601,1.0861758559905842E-8,false,1,1.0861758559905842E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1747,"2169-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,93054816.019884557,1.0746354060668E-8,false,1,1.0746354060668E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1748,"2169-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,94054126.519410089,1.0632175716326795E-8,false,1,1.0632175716326795E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1749,"2169-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,95034013.760864794,1.0522548300614891E-8,false,1,1.0522548300614891E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1750,"2169-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,96054578.754975274,1.0410747857745446E-8,false,1,1.0410747857745446E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1751,"2169-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,97055307.374637514,1.0303403564938066E-8,false,1,1.0303403564938066E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1752,"2170-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,98097578.928572223,1.0193931500879649E-8,true,1,1.0193931500879649E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1753,"2170-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,99151043.378820658,1.0085622560514647E-8,false,1,1.0085622560514647E-8,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1754,"2170-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,100120454.14671798,9.9879690770737545E-9,false,1,9.9879690770737545E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1755,"2170-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,101195642.14155212,9.8818484555017049E-9,false,1,9.8818484555017049E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1756,"2170-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,102249932.07326351,9.7799575972675067E-9,false,1,9.7799575972675067E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1757,"2170-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,103347988.4132465,9.6760470653904507E-9,false,1,9.6760470653904507E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1758,"2170-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,104424702.20586516,9.576278206937837E-9,false,1,9.576278206937837E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1759,"2170-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,105546113.28148159,9.4745317369773127E-9,false,1,9.4745317369773127E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1760,"2170-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,106679567.12833846,9.3738663074717244E-9,false,1,9.3738663074717244E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1761,"2170-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,107790990.41853718,9.2772132078677576E-9,false,1,9.2772132078677576E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1762,"2170-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,108948551.87625349,9.1786442571152775E-9,false,1,9.1786442571152775E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1763,"2170-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,110083614.20588423,9.0840040746640717E-9,false,1,9.0840040746640717E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1764,"2171-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,111265796.02308486,8.9874879409708725E-9,true,1,8.9874879409708725E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1765,"2171-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,112460673.22514364,8.89199727622138E-9,false,1,8.89199727622138E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1766,"2171-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,113560213.72289623,8.8059010036750041E-9,false,1,8.8059010036750041E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1767,"2171-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,114779730.54916564,8.7123396719567339E-9,false,1,8.7123396719567339E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1768,"2171-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,115975544.04193701,8.6225075145014876E-9,false,1,8.6225075145014876E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1769,"2171-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,117220998.96631758,8.5308947101478054E-9,false,1,8.5308947101478054E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1770,"2171-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,118442246.40721498,8.4429334155138454E-9,false,1,8.4429334155138454E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1771,"2171-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,119714191.11125726,8.3532285580966983E-9,false,1,8.3532285580966983E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1772,"2171-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,120999795.15881264,8.2644768008697591E-9,false,1,8.2644768008697591E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1773,"2171-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,122260411.3580422,8.1792625175411765E-9,false,1,8.1792625175411765E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1774,"2171-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,123573359.12337112,8.092359122500154E-9,false,1,8.092359122500154E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1775,"2171-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,124860787.56983809,8.0089195292050541E-9,false,1,8.0089195292050541E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1776,"2172-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,126201660.63084015,7.9238260019823229E-9,true,1,7.9238260019823229E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1777,"2172-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,127556933.25315136,7.8396365802820401E-9,false,1,7.8396365802820401E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1778,"2172-03-04",29,9.9500000000000005E-2,0.11541999999999999,1.010097722222222,128844967.7326602,7.7612654773983496E-9,false,1,7.7612654773983496E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1779,"2172-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,130228626.68308747,7.6788032360466259E-9,false,1,7.6788032360466259E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1780,"2172-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,131585391.92541409,7.5996277806188794E-9,false,1,7.5996277806188794E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1781,"2172-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,132998480.13900155,7.5188829147134885E-9,false,1,7.5188829147134885E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1782,"2172-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,134384102.63791636,7.4413563834584918E-9,false,1,7.4413563834584918E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1783,"2172-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,135827246.05036145,7.3622931265883443E-9,false,1,7.3622931265883443E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1784,"2172-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,137285887.29973817,7.2840699045538907E-9,false,1,7.2840699045538907E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1785,"2172-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,138716177.43558925,7.2089645093077536E-9,false,1,7.2089645093077536E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1786,"2172-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,140205842.75861573,7.1323703800393108E-9,false,1,7.1323703800393108E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1787,"2172-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,141666553.96375591,7.0588291450629972E-9,false,1,7.0588291450629972E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1788,"2173-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,143187903.21640855,6.983830180742569E-9,true,1,6.983830180742569E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1789,"2173-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,144725590.15416604,6.9096280687801648E-9,false,1,6.9096280687801648E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1790,"2173-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,146140588.32972446,6.842725976604021E-9,false,1,6.842725976604021E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1791,"2173-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,147709983.98887578,6.7700230749149037E-9,false,1,6.7700230749149037E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1792,{"$f":"IF(B1813=0,FECHA_1ER_PAGO,EDATE(C1812,1))","v":"2173-05-04"},{"$f":"IF(B1813=0,FECHA_1ER_PAGO-FECHA_APERTURA, C1813-C1812)","v":30},{"$f":"IF(B1813=0,TASA,IF(B1813=MESES_INC_TASA,E1812+INCREMENTO_TASA,E1812))","v":9.9500000000000005E-2},0.11541999999999999,{"$f":"IF(B1813<MESES_GRACIA, 0, 1 + D1813 * F1813 / 360 + FACTOR_SEG_DEUD)","v":1.0104183333333332},{"$f":"IF(B1813 = 0, 0,            IF(H1812=0, G1813, H1812 * G1813 ))","v":149248875.8387332},6.7002179706902633E-9,{"$f":"MOD(B1813, MESES_INC)=0","v":false},1,6.7002179706902633E-9,{"$f":"ROUND(CUOTA_INIT*K1813,2)","v":0},{"$f":"IF(B1813=0,TOTAL_FINANCIADO, ROUND(N1812-O1812,2))","v":0},{"$f":"IF(B1813=0, 0,\n   IF((B1813+1) = PLAZO, N1813,\n   IF(B1813<MESES_GRACIA, 0, M1813-P1813-V1813-Q1813)))","v":0},{"$f":" IF(B1813<MESES_GRACIA, 0, ROUND(N1813 * D1813 *E1813 /360,2))","v":0},0,{"$f":" COMISION_AMORT","v":399},{"$f":"ROUND(R1813*IVA,2)","v":63.84},{"$f":"SEGURO_DAÑOS_MENS","v":0},{"$f":"T1813*IVA","v":0},{"$f":"ROUND(N1813 * FACTOR_SEG_DEUD,2)","v":0},{"$f":"ROUND(SEGURO_INTERIORES/(1+IVA),2)","v":84.48},{"$f":"ROUND(W1813*IVA,2)","v":13.52},{"$f":"ROUND((SUM(O1813:X1813)-Q1813) * FACTOR_SEG_DESEMPLEO,2)","v":5.5},{"$f":"ROUND(Y1813*IVA,2)","v":0.88},{"$f":"IF(B1813>=PLAZO,0,ROUND(SUM(O1813:Z1813),2))","v":0},null,{"$f":"IF(AB1813=\"SI\",TASA_PP,TASA)","v":9.9500000000000005E-2},{"$f":"N1813 * D1813 * AC1813 /360","v":0},{"$f":"IF(B1813>=PLAZO, 0, O1813+R1813+S1813+T1813+U1813+V1813+W1813+X1813+Y1813+Z1813+AD1813)","v":0},null,0]
[null,1793,"2173-06-04",31,9.9500000000000005E-2,{"$f":"E1814*(1+$G$13)","v":0.11541999999999999},1.0107389444444443,150851651.22476113,6.6290291944504597E-9,false,{"$f":"IF(B1814=0, 1, IF(J1814,K1813*(1+INCREMENTO),K1813))","v":1},6.6290291944504597E-9,0,0,0,0,{"$f":"ROUND(P1814*$G$13,2)","v":0},399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,{"$f":"IF(N1814> 0,O1814+P1814+V1814+R1814+T1814+W1814+Y1814, 0)","v":0}]
[null,1794,"2173-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,152423274.0111044,6.5606778655544927E-9,false,1,{"$f":" I1815*K1815","v":6.5606778655544927E-9},0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1795,"2173-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,154060139.08274996,{"$f":"IF(H1816=0, 0, 1/H1816)","v":6.4909716812787786E-9},false,1,6.4909716812787786E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1796,"2173-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,155714582.35746297,6.4220061143944157E-9,false,1,6.4220061143944157E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1797,"2173-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,157336868.78132379,6.3557893820161115E-9,false,1,6.3557893820161115E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1798,"2173-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,159026500.67422926,6.2882601060846529E-9,false,1,6.2882601060846529E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1799,"2173-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,160683291.76708692,6.2234224168715467E-9,false,1,6.2234224168715467E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1800,"2174-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,162408860.71052411,6.1572995194048545E-9,true,1,6.1572995194048545E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1801,"2174-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,164152960.44297993,6.0918791674631984E-9,false,1,6.0918791674631984E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1802,"2174-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,165757902.17644876,6.0328948838620261E-9,false,1,6.0328948838620261E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1803,"2174-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,167537967.07914928,5.9687963118686653E-9,false,1,5.9687963118686653E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1804,"2174-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,169283433.46616885,5.9072525853502912E-9,false,1,5.9072525853502912E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1805,"2174-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,171101358.85352683,5.8444889432822144E-9,false,1,5.8444889432822144E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1806,"2174-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,172883949.84384912,5.7842269389565204E-9,false,1,5.7842269389565204E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1807,"2174-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,174740540.97655833,5.7227704252910106E-9,false,1,5.7227704252910106E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1808,"2174-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,176617069.93829775,5.6619668775467521E-9,false,1,5.6619668775467521E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1809,"2174-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,178457125.44527155,5.6035868419648816E-9,false,1,5.6035868419648816E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1810,"2174-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,180373566.60114357,5.5440496012992848E-9,false,1,5.5440496012992848E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1811,"2174-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,182252758.54251647,5.4868854002378074E-9,false,1,5.4868854002378074E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1812,"2175-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,184209960.79135129,5.4285880942815461E-9,true,1,5.4285880942815461E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1813,"2175-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,186188181.32640287,5.3709101881548515E-9,false,1,5.3709101881548515E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1814,"2175-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,188008563.86280683,5.3189066468786906E-9,false,1,5.3189066468786906E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1815,"2175-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,190027577.38520926,5.2623940891109557E-9,false,1,5.2623940891109557E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1816,"2175-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,192007348.02893415,5.2081340129196884E-9,false,1,5.2081340129196884E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1817,"2175-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,194069304.27234197,5.1527983971987489E-9,false,1,5.1527983971987489E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1818,"2175-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,196091182.97401929,5.0996683524138515E-9,false,1,5.0996683524138515E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1819,"2175-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,198196995.29402265,5.0454851675047496E-9,false,1,5.0454851675047496E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1820,"2175-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,200325421.81554097,4.9918776705274928E-9,false,1,4.9918776705274928E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1821,"2175-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,202412478.83515584,4.9404068650055772E-9,false,1,4.9404068650055772E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1822,"2175-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,204586175.20022884,4.8879158086869665E-9,false,1,4.8879158086869665E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1823,"2175-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,206717622.16885653,4.8375169446519356E-9,false,1,4.8375169446519356E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1824,"2176-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,208937551.22901553,4.7861190777712545E-9,true,1,4.7861190777712545E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1825,"2176-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,211181319.98402217,4.7352673052505743E-9,false,1,4.7352673052505743E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1826,"2176-03-04",29,9.9500000000000005E-2,0.11541999999999999,1.010097722222222,213313770.29174301,4.6879298914098662E-9,false,1,4.6879298914098662E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1827,"2176-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,215604535.02014101,4.6381213637578802E-9,false,1,4.6381213637578802E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1828,"2176-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,217850774.93415916,4.5902981079696825E-9,false,1,4.5902981079696825E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1829,"2176-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,220190262.30335623,4.5415269028668467E-9,false,1,4.5415269028668467E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1830,"2176-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,222484277.85278666,4.494699623951315E-9,false,1,4.494699623951315E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1831,"2176-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,224873524.15241006,4.4469441379067862E-9,false,1,4.4469441379067862E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1832,"2176-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,227288428.4353092,4.3996960464910771E-9,false,1,4.3996960464910771E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1833,"2176-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,229656395.04555771,4.3543311728882043E-9,false,1,4.3543311728882043E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1834,"2176-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,232122662.31326333,4.3080670798547047E-9,false,1,4.3080670798547047E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1835,"2176-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,234540993.58346364,4.2636469843560229E-9,false,1,4.2636469843560229E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1836,"2177-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,237059716.28350124,4.2183463967538609E-9,true,1,4.2183463967538609E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1837,"2177-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,239605487.4066855,4.173527120865504E-9,false,1,4.173527120865504E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1838,"2177-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,241948136.87989262,4.1331171750101878E-9,false,1,4.1331171750101878E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1839,"2177-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,244546404.4802826,4.0892034463775095E-9,false,1,4.0892034463775095E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1840,"2177-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,247094170.4376263,4.0470400342869641E-9,false,1,4.0470400342869641E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1841,"2177-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,249747701.00650203,4.0040408619175464E-9,false,1,4.0040408619175464E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1842,"2177-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,252349655.8048214,3.9627555536411948E-9,false,1,3.9627555536411948E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1843,"2177-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,255059624.73908404,3.9206518907998895E-9,false,1,3.9206518907998895E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1844,"2177-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,257798695.87917787,3.8789955728428844E-9,false,1,3.8789955728428844E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1845,"2177-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,260484528.62574574,3.8389995953915629E-9,false,1,3.8389995953915629E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1846,"2177-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,263281857.50729489,3.7982108204029687E-9,false,1,3.7982108204029687E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1847,"2177-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,266024815.65942502,3.7590478073302664E-9,false,1,3.7590478073302664E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1848,"2178-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,268881641.37563515,3.719108507683394E-9,true,1,3.719108507683394E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1849,"2178-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,271769146.38449907,3.6795935568977342E-9,false,1,3.6795935568977342E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1850,"2178-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,274426263.52527213,3.6439660954969394E-9,false,1,3.6439660954969394E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1851,"2178-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,277373311.92336649,3.6052495211806209E-9,false,1,3.6052495211806209E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1852,"2178-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,280263079.54475474,3.5680761148573326E-9,false,1,3.5680761148573326E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1853,"2178-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,283272809.18581474,3.5301658598091676E-9,false,1,3.5301658598091676E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1854,"2178-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,286224039.73618227,3.4937666344228724E-9,false,1,3.4937666344228724E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1855,"2178-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,289297783.79757357,3.4566459060734338E-9,false,1,3.4566459060734338E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1856,{"$f":"IF(B1877=0,FECHA_1ER_PAGO,EDATE(C1876,1))","v":"2178-09-04"},{"$f":"IF(B1877=0,FECHA_1ER_PAGO-FECHA_APERTURA, C1877-C1876)","v":31},{"$f":"IF(B1877=0,TASA,IF(B1877=MESES_INC_TASA,E1876+INCREMENTO_TASA,E1876))","v":9.9500000000000005E-2},0.11541999999999999,{"$f":"IF(B1877<MESES_GRACIA, 0, 1 + D1877 * F1877 / 360 + FACTOR_SEG_DEUD)","v":1.0107389444444443},{"$f":"IF(B1877 = 0, 0,            IF(H1876=0, G1877, H1876 * G1877 ))","v":292404536.62567657},3.4199195797025406E-9,{"$f":"MOD(B1877, MESES_INC)=0","v":false},1,3.4199195797025406E-9,{"$f":"ROUND(CUOTA_INIT*K1877,2)","v":0},{"$f":"IF(B1877=0,TOTAL_FINANCIADO, ROUND(N1876-O1876,2))","v":0},{"$f":"IF(B1877=0, 0,\n   IF((B1877+1) = PLAZO, N1877,\n   IF(B1877<MESES_GRACIA, 0, M1877-P1877-V1877-Q1877)))","v":0},{"$f":" IF(B1877<MESES_GRACIA, 0, ROUND(N1877 * D1877 *E1877 /360,2))","v":0},0,{"$f":" COMISION_AMORT","v":399},{"$f":"ROUND(R1877*IVA,2)","v":63.84},{"$f":"SEGURO_DAÑOS_MENS","v":0},{"$f":"T1877*IVA","v":0},{"$f":"ROUND(N1877 * FACTOR_SEG_DEUD,2)","v":0},{"$f":"ROUND(SEGURO_INTERIORES/(1+IVA),2)","v":84.48},{"$f":"ROUND(W1877*IVA,2)","v":13.52},{"$f":"ROUND((SUM(O1877:X1877)-Q1877) * FACTOR_SEG_DESEMPLEO,2)","v":5.5},{"$f":"ROUND(Y1877*IVA,2)","v":0.88},{"$f":"IF(B1877>=PLAZO,0,ROUND(SUM(O1877:Z1877),2))","v":0},null,{"$f":"IF(AB1877=\"SI\",TASA_PP,TASA)","v":9.9500000000000005E-2},{"$f":"N1877 * D1877 * AC1877 /360","v":0},{"$f":"IF(B1877>=PLAZO, 0, O1877+R1877+S1877+T1877+U1877+V1877+W1877+X1877+Y1877+Z1877+AD1877)","v":0},null,0]
[null,1857,"2178-10-04",30,9.9500000000000005E-2,{"$f":"E1878*(1+$G$13)","v":0.11541999999999999},1.0104183333333332,295450904.5564217,3.3846570938794736E-9,false,{"$f":"IF(B1878=0, 1, IF(J1878,K1877*(1+INCREMENTO),K1877))","v":1},3.3846570938794736E-9,0,0,0,0,{"$f":"ROUND(P1878*$G$13,2)","v":0},399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,{"$f":"IF(N1878> 0,O1878+P1878+V1878+R1878+T1878+W1878+Y1878, 0)","v":0}]
[null,1858,"2178-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,298623735.40651393,3.3486956374673585E-9,false,1,{"$f":" I1879*K1879","v":3.3486956374673585E-9},0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1859,"2178-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,301734897.02322412,{"$f":"IF(H1880=0, 0, 1/H1880)","v":3.3141675353614513E-9},false,1,3.3141675353614513E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1860,"2179-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,304975211.31930667,3.2789550195704523E-9,true,1,3.2789550195704523E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1861,"2179-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,308250323.17059737,3.2441166312956699E-9,false,1,3.2441166312956699E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1862,"2179-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,311264120.8302722,3.21270565117682E-9,false,1,3.21270565117682E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1863,"2179-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,314606768.93141729,3.1785711521610491E-9,false,1,3.1785711521610491E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1864,"2179-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,317884447.11906773,3.1457971884526868E-9,false,1,3.1457971884526868E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1865,"2179-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,321298190.53643233,3.112373581470914E-9,false,1,3.112373581470914E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1866,"2179-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,324645582.1848377,3.0802821750109253E-9,false,1,3.0802821750109253E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1867,"2179-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,328131933.05605495,3.0475546548807533E-9,false,1,3.0475546548807533E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1868,"2179-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,331655723.65559202,3.0151748595735083E-9,false,1,3.0151748595735083E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1869,"2179-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,335111023.53654385,2.9840856604675377E-9,false,1,2.9840856604675377E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1870,"2179-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,338709762.2010237,2.9523802133772031E-9,false,1,2.9523802133772031E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1871,"2179-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,342238553.40688801,2.9219384842685979E-9,false,1,2.9219384842685979E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1872,"2180-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,345913834.21867156,2.8908933412817595E-9,true,1,2.8908933412817595E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1873,"2180-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,349628583.66691059,2.8601780481217604E-9,false,1,2.8601780481217604E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1874,"2180-03-04",29,9.9500000000000005E-2,0.11541999999999999,1.010097722222222,353159035.98572797,2.8315854844512953E-9,false,1,2.8315854844512953E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1875,"2180-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,356951591.25323224,2.8015003280670902E-9,false,1,2.8015003280670902E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1876,"2180-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,360670431.91477209,2.772614308001561E-9,false,1,2.772614308001561E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1877,"2180-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,364543651.64585859,2.7431557112163484E-9,false,1,2.7431557112163484E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1878,"2180-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,368341588.92325562,2.7148712772924241E-9,false,1,2.7148712772924241E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1879,"2180-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,372297188.78328085,2.6860261912482861E-9,false,1,2.6860261912482861E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1880,"2180-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,376295267.61044729,2.6574875797673638E-9,false,1,2.6574875797673638E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1881,"2180-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,380215637.14016873,2.6300864623075567E-9,false,1,2.6300864623075567E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1882,"2180-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,384298751.744326,2.602142201766245E-9,false,1,2.602142201766245E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1883,"2180-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,388302504.23958224,2.5753117455637142E-9,false,1,2.5753117455637142E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1884,"2181-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,392472463.26024973,2.5479494578882006E-9,true,1,2.5479494578882006E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1885,"2181-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,396687203.2391758,2.5208778902733269E-9,false,1,2.5208778902733269E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1886,"2181-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,400565658.10160112,2.4964696293219323E-9,false,1,2.4964696293219323E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1887,"2181-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,404867310.45030653,2.469945026897251E-9,false,1,2.469945026897251E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1888,"2181-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,409085353.04634792,2.4444776439764235E-9,false,1,2.4444776439764235E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1889,"2181-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,413478497.92574853,2.4185054483282406E-9,false,1,2.4185054483282406E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1890,"2181-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,417786254.74330491,2.3935684543150356E-9,false,1,2.3935684543150356E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1891,"2181-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,422272838.12264574,2.3681371609072288E-9,false,1,2.3681371609072288E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1892,"2181-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,426807602.67164266,2.3429760710456073E-9,false,1,2.3429760710456073E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1893,"2181-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,431254226.54547668,2.3188178537064096E-9,false,1,2.3188178537064096E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1894,"2181-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,435885441.72578037,2.2941807738307292E-9,false,1,2.2941807738307292E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1895,"2181-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,440426641.5528267,2.2705256804499091E-9,false,1,2.2705256804499091E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1896,"2182-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,445156358.78831571,2.2464016974213953E-9,true,1,2.2464016974213953E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1897,"2182-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,449936868.19443458,2.2225340279691472E-9,false,1,2.2225340279691472E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1898,"2182-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,454335950.94775695,2.2010144649877986E-9,false,1,2.2010144649877986E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1899,"2182-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,459215039.48409867,2.1776290278372454E-9,false,1,2.1776290278372454E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1900,"2182-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,463999294.83712375,2.1551756891161373E-9,false,1,2.1551756891161373E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1901,"2182-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,468982157.48664099,2.1322772818462397E-9,false,1,2.1322772818462397E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1902,"2182-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,473868169.93072259,2.1102915609339102E-9,false,1,2.1102915609339102E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1903,"2182-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,478957013.88159913,2.0878700405611047E-9,false,1,2.0878700405611047E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1904,"2182-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,484100506.64495057,2.0656867453630264E-9,false,1,2.0656867453630264E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1905,"2182-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,489144027.09001315,2.0443876335343213E-9,false,1,2.0443876335343213E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1906,"2182-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,494396917.62226456,2.0226663321635691E-9,false,1,2.0226663321635691E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1907,"2182-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,499547709.50902581,2.0018107999791199E-9,false,1,2.0018107999791199E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1908,"2183-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,504912324.60879266,1.9805418708580792E-9,true,1,1.9805418708580792E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1909,"2183-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,510334550.01208174,1.9594989208085672E-9,false,1,1.9594989208085672E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1910,"2183-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,515324147.61138874,1.940526180725593E-9,false,1,1.940526180725593E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1911,"2183-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,520858185.0034681,1.9199083911743495E-9,false,1,1.9199083911743495E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1912,"2183-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,526284659.19422919,1.9001123869562434E-9,false,1,1.9001123869562434E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1913,"2183-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,531936400.91127932,1.8799239876926343E-9,false,1,1.8799239876926343E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1914,"2183-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,537478291.64810658,1.8605402590933141E-9,false,1,1.8605402590933141E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1915,"2183-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,543250241.16221046,1.8407723075476876E-9,false,1,1.8407723075476876E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1916,"2183-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,549084175.32148242,1.8212143874197642E-9,false,1,1.8212143874197642E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1917,"2183-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,554804717.28804004,1.8024360082735674E-9,false,1,1.8024360082735674E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1918,"2183-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,560762734.324512,1.7832854053766392E-9,false,1,1.7832854053766392E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1919,"2183-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,566604947.41161609,1.7648981085820621E-9,false,1,1.7648981085820621E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1920,{"$f":"IF(B1941=0,FECHA_1ER_PAGO,EDATE(C1940,1))","v":"2184-01-04"},{"$f":"IF(B1941=0,FECHA_1ER_PAGO-FECHA_APERTURA, C1941-C1940)","v":31},{"$f":"IF(B1941=0,TASA,IF(B1941=MESES_INC_TASA,E1940+INCREMENTO_TASA,E1940))","v":9.9500000000000005E-2},0.11541999999999999,{"$f":"IF(B1941<MESES_GRACIA, 0, 1 + D1941 * F1941 / 360 + FACTOR_SEG_DEUD)","v":1.0107389444444443},{"$f":"IF(B1941 = 0, 0,            IF(H1940=0, G1941, H1940 * G1941 ))","v":572689686.46381676},1.7461463400444548E-9,{"$f":"MOD(B1941, MESES_INC)=0","v":true},1,1.7461463400444548E-9,{"$f":"ROUND(CUOTA_INIT*K1941,2)","v":0},{"$f":"IF(B1941=0,TOTAL_FINANCIADO, ROUND(N1940-O1940,2))","v":0},{"$f":"IF(B1941=0, 0,\n   IF((B1941+1) = PLAZO, N1941,\n   IF(B1941<MESES_GRACIA, 0, M1941-P1941-V1941-Q1941)))","v":0},{"$f":" IF(B1941<MESES_GRACIA, 0, ROUND(N1941 * D1941 *E1941 /360,2))","v":0},0,{"$f":" COMISION_AMORT","v":399},{"$f":"ROUND(R1941*IVA,2)","v":63.84},{"$f":"SEGURO_DAÑOS_MENS","v":0},{"$f":"T1941*IVA","v":0},{"$f":"ROUND(N1941 * FACTOR_SEG_DEUD,2)","v":0},{"$f":"ROUND(SEGURO_INTERIORES/(1+IVA),2)","v":84.48},{"$f":"ROUND(W1941*IVA,2)","v":13.52},{"$f":"ROUND((SUM(O1941:X1941)-Q1941) * FACTOR_SEG_DESEMPLEO,2)","v":5.5},{"$f":"ROUND(Y1941*IVA,2)","v":0.88},{"$f":"IF(B1941>=PLAZO,0,ROUND(SUM(O1941:Z1941),2))","v":0},null,{"$f":"IF(AB1941=\"SI\",TASA_PP,TASA)","v":9.9500000000000005E-2},{"$f":"N1941 * D1941 * AC1941 /360","v":0},{"$f":"IF(B1941>=PLAZO, 0, O1941+R1941+S1941+T1941+U1941+V1941+W1941+X1941+Y1941+Z1941+AD1941)","v":0},null,0]
[null,1921,"2184-02-04",31,9.9500000000000005E-2,{"$f":"E1942*(1+$G$13)","v":0.11541999999999999},1.0107389444444443,578839769.19065797,1.7275938061377751E-9,false,{"$f":"IF(B1942=0, 1, IF(J1942,K1941*(1+INCREMENTO),K1941))","v":1},1.7275938061377751E-9,0,0,0,0,{"$f":"ROUND(P1942*$G$13,2)","v":0},399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,{"$f":"IF(N1942> 0,O1942+P1942+V1942+R1942+T1942+W1942+Y1942, 0)","v":0}]
[null,1922,"2184-03-04",29,9.9500000000000005E-2,0.11541999999999999,1.010097722222222,584684732.39112031,1.7103234351791792E-9,false,1,{"$f":" I1943*K1943","v":1.7103234351791792E-9},0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1923,"2184-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,590963629.2497834,{"$f":"IF(H1944=0, 0, 1/H1944)","v":1.6921515140779141E-9},false,1,1.6921515140779141E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1924,"2184-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,597120485.32718396,1.6747038907098686E-9,false,1,1.6747038907098686E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1925,"2184-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,603532929.04575229,1.656910421741367E-9,false,1,1.656910421741367E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1926,"2184-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,609820736.27819383,1.6398261661338629E-9,false,1,1.6398261661338629E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1927,"2184-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,616369567.28615546,1.6224032675768699E-9,false,1,1.6224032675768699E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1928,"2184-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,622988725.82648766,1.6051654846134664E-9,false,1,1.6051654846134664E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1929,"2184-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,629479230.03505659,1.5886147664384551E-9,false,1,1.5886147664384551E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1930,"2184-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,636239172.51533461,1.5717359810565548E-9,false,1,1.5717359810565548E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1931,"2184-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,642867724.29432344,1.5555299515117219E-9,false,1,1.5555299515117219E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1932,"2185-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,649771445.07064652,1.5390026871545191E-9,true,1,1.5390026871545191E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1933,"2185-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,656749304.52084649,1.5226510224165119E-9,false,1,1.5226510224165119E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1934,"2185-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,663170415.44329178,1.5079080379838066E-9,false,1,1.5079080379838066E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1935,"2185-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,670292165.69193637,1.4918867490681609E-9,false,1,1.4918867490681609E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1936,"2185-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,677275492.90483677,1.4765040378339939E-9,false,1,1.4765040378339939E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1937,"2185-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,684548716.79672551,1.4608164115468597E-9,false,1,1.4608164115468597E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1938,"2185-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,691680573.51121926,1.4457540637922509E-9,false,1,1.4457540637922509E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1939,"2185-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,699108492.76345766,1.4303931512077176E-9,false,1,1.4303931512077176E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1940,"2185-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,706616180.02788365,1.4151954459357825E-9,false,1,1.4151954459357825E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1941,"2185-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,713977942.93014073,1.4006034918894478E-9,false,1,1.4006034918894478E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1942,"2185-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,721645312.39382613,1.3857222971251927E-9,false,1,1.3857222971251927E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1943,"2185-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,729163653.80678236,1.3714342380880456E-9,false,1,1.3714342380880456E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1944,"2186-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,736994101.77592146,1.356862962119124E-9,true,1,1.356862962119124E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1945,"2186-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,744908640.4907763,1.3424465036962909E-9,false,1,1.3424465036962909E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1946,"2186-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,752191695.03648138,1.3294483395638926E-9,false,1,1.3294483395638926E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1947,"2186-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,760269439.86105061,1.3153231572516756E-9,false,1,1.3153231572516756E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1948,"2186-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,768190180.30866957,1.3017609774680875E-9,false,1,1.3017609774680875E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1949,"2186-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,776439731.977772,1.2879299690817834E-9,false,1,1.2879299690817834E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1950,"2186-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,784528939.9187603,1.2746502380186921E-9,false,1,1.2746502380186921E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1951,"2186-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,792953952.61960673,1.2611072770321592E-9,false,1,1.2611072770321592E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1952,"2186-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,801469441.06379128,1.2477082079045945E-9,false,1,1.2477082079045945E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1953,"2186-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,809819416.85727406,1.2348431998343207E-9,false,1,1.2348431998343207E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1954,"2186-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,818516022.58493662,1.2217231824514847E-9,false,1,1.2217231824514847E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1955,"2186-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,827043595.34690058,1.2091261036615046E-9,false,1,1.2091261036615046E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1956,"2187-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,835925170.57046449,1.196279326434883E-9,true,1,1.196279326434883E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1957,"2187-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,844902124.53693342,1.1835690442228101E-9,false,1,1.1835690442228101E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1958,"2187-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,853162826.48654485,1.1721092023173971E-9,false,1,1.1721092023173971E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1959,"2187-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,862324894.68224895,1.1596557239235007E-9,false,1,1.1596557239235007E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1960,"2187-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,871308882.87668002,1.147698617163684E-9,false,1,1.147698617163684E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1961,"2187-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,880665820.56384349,1.1355044974491609E-9,false,1,1.1355044974491609E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1962,"2187-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,889840890.63775098,1.1237964118318925E-9,false,1,1.1237964118318925E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1963,"2187-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,899396842.52670467,1.1118562493400217E-9,false,1,1.1118562493400217E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1964,"2187-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,909055415.25210762,1.1000429492218259E-9,false,1,1.1000429492218259E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1965,"2187-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,918526257.58667564,1.0887005044661298E-9,false,1,1.0887005044661298E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1966,"2187-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,928390260.03766239,1.0771332305440523E-9,false,1,1.0771332305440523E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1967,"2187-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,938062539.23015463,1.0660270058547225E-9,false,1,1.0660270058547225E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1968,"2188-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,948136340.72436166,1.0547006343370566E-9,true,1,1.0547006343370566E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1969,"2188-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,958318324.21315932,1.043494603759209E-9,false,1,1.043494603759209E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1970,"2188-03-04",29,9.9500000000000005E-2,0.11541999999999999,1.010097722222222,967995156.45152915,1.0330630203417484E-9,false,1,1.0330630203417484E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1971,"2188-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,978390402.65915334,1.0220868860550085E-9,false,1,1.0220868860550085E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1972,"2188-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,988583600.00419044,1.0115482393150778E-9,false,1,1.0115482393150778E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1973,"2188-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,999199944.36332428,1.0008006962382143E-9,false,1,1.0008006962382143E-9,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1974,"2188-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,1009609942.4503493,9.9048152950333891E-10,false,1,9.9048152950333891E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1975,"2188-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1020452087.5328823,9.7995781694922225E-10,false,1,9.7995781694922225E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1976,"2188-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1031410665.8091152,9.6954591720798776E-10,false,1,9.6954591720798776E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1977,"2188-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,1042156245.9290696,9.5954901571262201E-10,false,1,9.5954901571262201E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1978,"2188-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1053347903.9565326,9.493539563176137E-10,false,1,9.493539563176137E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1979,"2188-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,1064322033.5359195,9.3956525233041804E-10,false,1,9.3956525233041804E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1980,"2189-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1075751728.7250597,9.2958251732038787E-10,true,1,9.2958251732038787E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1981,"2189-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1087304166.7758532,9.1970584732077931E-10,false,1,9.1970584732077931E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1982,"2189-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,1097934860.4259949,9.1080084624692901E-10,false,1,9.1080084624692901E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1983,"2189-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1109725521.8957283,9.0112372858805135E-10,false,1,9.0112372858805135E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1984,{"$f":"IF(B2005=0,FECHA_1ER_PAGO,EDATE(C2004,1))","v":"2189-05-04"},{"$f":"IF(B2005=0,FECHA_1ER_PAGO-FECHA_APERTURA, C2005-C2004)","v":30},{"$f":"IF(B2005=0,TASA,IF(B2005=MESES_INC_TASA,E2004+INCREMENTO_TASA,E2004))","v":9.9500000000000005E-2},0.11541999999999999,{"$f":"IF(B2005<MESES_GRACIA, 0, 1 + D2005 * F2005 / 360 + FACTOR_SEG_DEUD)","v":1.0104183333333332},{"$f":"IF(B2005 = 0, 0,            IF(H2004=0, G2005, H2004 * G2005 ))","v":1121287012.2913451},8.9183232217815877E-10,{"$f":"MOD(B2005, MESES_INC)=0","v":false},1,8.9183232217815877E-10,{"$f":"ROUND(CUOTA_INIT*K2005,2)","v":0},{"$f":"IF(B2005=0,TOTAL_FINANCIADO, ROUND(N2004-O2004,2))","v":0},{"$f":"IF(B2005=0, 0,\n   IF((B2005+1) = PLAZO, N2005,\n   IF(B2005<MESES_GRACIA, 0, M2005-P2005-V2005-Q2005)))","v":0},{"$f":" IF(B2005<MESES_GRACIA, 0, ROUND(N2005 * D2005 *E2005 /360,2))","v":0},0,{"$f":" COMISION_AMORT","v":399},{"$f":"ROUND(R2005*IVA,2)","v":63.84},{"$f":"SEGURO_DAÑOS_MENS","v":0},{"$f":"T2005*IVA","v":0},{"$f":"ROUND(N2005 * FACTOR_SEG_DEUD,2)","v":0},{"$f":"ROUND(SEGURO_INTERIORES/(1+IVA),2)","v":84.48},{"$f":"ROUND(W2005*IVA,2)","v":13.52},{"$f":"ROUND((SUM(O2005:X2005)-Q2005) * FACTOR_SEG_DESEMPLEO,2)","v":5.5},{"$f":"ROUND(Y2005*IVA,2)","v":0.88},{"$f":"IF(B2005>=PLAZO,0,ROUND(SUM(O2005:Z2005),2))","v":0},null,{"$f":"IF(AB2005=\"SI\",TASA_PP,TASA)","v":9.9500000000000005E-2},{"$f":"N2005 * D2005 * AC2005 /360","v":0},{"$f":"IF(B2005>=PLAZO, 0, O2005+R2005+S2005+T2005+U2005+V2005+W2005+X2005+Y2005+Z2005+AD2005)","v":0},null,0]
[null,1985,"2189-06-04",31,9.9500000000000005E-2,{"$f":"E2006*(1+$G$13)","v":0.11541999999999999},1.0107389444444443,1133328451.2226188,8.8235674214409247E-10,false,{"$f":"IF(B2006=0, 1, IF(J2006,K2005*(1+INCREMENTO),K2005))","v":1},8.8235674214409247E-10,0,0,0,0,{"$f":"ROUND(P2006*$G$13,2)","v":0},399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,{"$f":"IF(N2006> 0,O2006+P2006+V2006+R2006+T2006+W2006+Y2006, 0)","v":0}]
[null,1986,"2189-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,1145135844.8036063,8.7325884045792186E-10,false,1,{"$f":" I2007*K2007","v":8.7325884045792186E-10},0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1987,"2189-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1157433395.022294,{"$f":"IF(H2008=0, 0, 1/H2008)","v":8.6398060078501398E-10},false,1,8.6398060078501398E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1988,"2189-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1169863007.9495831,8.5480094096889034E-10,false,1,8.5480094096889034E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1989,"2189-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,1182051030.7207377,8.4598716469141363E-10,false,1,8.4598716469141363E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1990,"2189-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1194745011.0701458,8.3699868234167337E-10,false,1,8.3699868234167337E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1991,"2189-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,1207192262.8438115,8.2836846356542758E-10,false,1,8.2836846356542758E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1992,"2190-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1220156233.4882543,8.1956717718118876E-10,true,1,8.1956717718118876E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1993,"2190-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1233259423.4932272,8.1085940309905258E-10,false,1,8.1085940309905258E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1994,"2190-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,1245317137.9055455,8.0300830171008836E-10,false,1,8.0300830171008836E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1995,"2190-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1258690529.4652276,7.9447646311032792E-10,false,1,7.9447646311032792E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1996,"2190-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,1271803986.9647059,7.8628468714475823E-10,false,1,7.8628468714475823E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1997,"2190-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1285461819.3249428,7.7793053435468634E-10,false,1,7.7793053435468634E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1998,"2190-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,1298854189.045943,7.6990936198507188E-10,false,1,7.6990936198507188E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,1999,"2190-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1312802512.0235412,7.6172919448379912E-10,false,1,7.6172919448379912E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2000,"2190-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1326900625.2666891,7.5363593999287891E-10,false,1,7.5363593999287891E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2001,"2190-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,1340724718.2809258,7.4586526701931603E-10,false,1,7.4586526701931603E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2002,"2190-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1355122686.5458379,7.3794056429603897E-10,false,1,7.3794056429603897E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2003,"2190-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,1369240806.4018345,7.3033172494168825E-10,false,1,7.3033172494168825E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2004,"2191-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1383945007.35285,7.2257206369258605E-10,true,1,7.2257206369258605E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2005,"2191-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1398807115.9009783,7.1489484764015886E-10,false,1,7.1489484764015886E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2006,"2191-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,1412483408.496155,7.0797291775956608E-10,false,1,7.0797291775956608E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2007,"2191-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1427651989.3486946,7.004508153672713E-10,false,1,7.004508153672713E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2008,"2191-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,1442525743.6577256,6.9322852947106531E-10,false,1,6.9322852947106531E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2009,"2191-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1458016947.4785466,6.8586308391639189E-10,false,1,6.8586308391639189E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2010,"2191-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,1473207054.0430272,6.7879121081834943E-10,false,1,6.7879121081834943E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2011,"2191-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1489027742.7515588,6.7157915953406648E-10,false,1,6.7157915953406648E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2012,"2191-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1505018328.9572041,6.6444373517555712E-10,false,1,6.6444373517555712E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2013,"2191-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,1520698111.5810564,6.5759271507236165E-10,false,1,6.5759271507236165E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2014,"2191-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1537028804.1180968,6.5060589451592709E-10,false,1,6.5060589451592709E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2015,"2191-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,1553042082.5423336,6.4389755515381629E-10,false,1,6.4389755515381629E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2016,"2192-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1569720115.1866398,6.3705624354638527E-10,true,1,6.3705624354638527E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2017,"2192-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1586577252.2969558,6.3028761981319041E-10,false,1,6.3028761981319041E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2018,"2192-03-04",29,9.9500000000000005E-2,0.11541999999999999,1.010097722222222,1602598068.6747468,6.239867746920103E-10,false,1,6.239867746920103E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2019,"2192-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1619808280.3010187,6.1735701203735293E-10,false,1,6.1735701203735293E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2020,"2192-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,1636683982.901288,6.1099149893758818E-10,false,1,6.1099149893758818E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2021,"2192-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1654260241.2667768,6.0449980907129446E-10,false,1,6.0449980907129446E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2022,"2192-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,1671494875.8803742,5.9826686544480204E-10,false,1,5.9826686544480204E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2023,"2192-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1689444966.491627,5.919103728348384E-10,false,1,5.919103728348384E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2024,"2192-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1707587822.1287267,5.8562141697249405E-10,false,1,5.8562141697249405E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2025,"2192-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,1725378041.2556043,5.7958312676349638E-10,false,1,5.7958312676349638E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2026,"2192-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1743906780.1863124,5.7342514597779349E-10,false,1,5.7342514597779349E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2027,"2192-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,1762075382.3245533,5.675126104314486E-10,false,1,5.675126104314486E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2028,"2193-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1780998211.9622598,5.6148287700874483E-10,true,1,5.6148287700874483E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2029,"2193-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1800124252.8161771,5.5551720856800027E-10,false,1,5.5551720856800027E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2030,"2193-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,1817724267.6497667,5.5013844387573357E-10,false,1,5.5013844387573357E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2031,"2193-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1837244707.5753758,5.4429330827666758E-10,false,1,5.4429330827666758E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2032,"2193-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,1856385735.3537984,5.386811485110962E-10,false,1,5.386811485110962E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2033,"2193-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1876321358.6332219,5.3295774489740662E-10,false,1,5.3295774489740662E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2034,"2193-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,1895869499.9879153,5.2746246511501675E-10,false,1,5.2746246511501675E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2035,"2193-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1916229137.2222021,5.2185825827156392E-10,false,1,5.2185825827156392E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2036,"2193-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1936807415.4696567,5.1631359525619628E-10,false,1,5.1631359525619628E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2037,"2193-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,1956985720.7264912,5.1098993181655419E-10,false,1,5.1098993181655419E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2038,"2193-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1978001681.6599438,5.0556074308329076E-10,false,1,5.0556074308329076E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2039,"2193-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,1998609162.5133708,5.0034795134354336E-10,false,1,5.0034795134354336E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2040,"2194-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,2020072115.2757592,4.9503183200144836E-10,true,1,4.9503183200144836E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2041,"2194-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,2041765557.4954767,4.897721956024402E-10,false,1,4.897721956024402E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2042,"2194-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,2061728126.2139497,4.8503000336729555E-10,false,1,4.8503000336729555E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2043,"2194-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,2083868910.0209095,4.7987663484550283E-10,false,1,4.7987663484550283E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2044,"2194-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,2105579350.948477,4.7492866965547566E-10,false,1,4.7492866965547566E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2045,"2194-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,2128191050.6216819,4.6988262623690782E-10,false,1,4.6988262623690782E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2046,"2194-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,2150363254.3840752,4.6503770837845175E-10,false,1,4.6503770837845175E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2047,"2194-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,2173455885.9082804,4.6009675488863359E-10,false,1,4.6009675488863359E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2048,{"$f":"IF(B2069=0,FECHA_1ER_PAGO,EDATE(C2068,1))","v":"2194-09-04"},{"$f":"IF(B2069=0,FECHA_1ER_PAGO-FECHA_APERTURA, C2069-C2068)","v":31},{"$f":"IF(B2069=0,TASA,IF(B2069=MESES_INC_TASA,E2068+INCREMENTO_TASA,E2068))","v":9.9500000000000005E-2},0.11541999999999999,{"$f":"IF(B2069<MESES_GRACIA, 0, 1 + D2069 * F2069 / 360 + FACTOR_SEG_DEUD)","v":1.0107389444444443},{"$f":"IF(B2069 = 0, 0,            IF(H2068=0, G2069, H2068 * G2069 ))","v":2196796507.9194999},4.5520829826293782E-10,{"$f":"MOD(B2069, MESES_INC)=0","v":false},1,4.5520829826293782E-10,{"$f":"ROUND(CUOTA_INIT*K2069,2)","v":0},{"$f":"IF(B2069=0,TOTAL_FINANCIADO, ROUND(N2068-O2068,2))","v":0},{"$f":"IF(B2069=0, 0,\n   IF((B2069+1) = PLAZO, N2069,\n   IF(B2069<MESES_GRACIA, 0, M2069-P2069-V2069-Q2069)))","v":0},{"$f":" IF(B2069<MESES_GRACIA, 0, ROUND(N2069 * D2069 *E2069 /360,2))","v":0},0,{"$f":" COMISION_AMORT","v":399},{"$f":"ROUND(R2069*IVA,2)","v":63.84},{"$f":"SEGURO_DAÑOS_MENS","v":0},{"$f":"T2069*IVA","v":0},{"$f":"ROUND(N2069 * FACTOR_SEG_DEUD,2)","v":0},{"$f":"ROUND(SEGURO_INTERIORES/(1+IVA),2)","v":84.48},{"$f":"ROUND(W2069*IVA,2)","v":13.52},{"$f":"ROUND((SUM(O2069:X2069)-Q2069) * FACTOR_SEG_DESEMPLEO,2)","v":5.5},{"$f":"ROUND(Y2069*IVA,2)","v":0.88},{"$f":"IF(B2069>=PLAZO,0,ROUND(SUM(O2069:Z2069),2))","v":0},null,{"$f":"IF(AB2069=\"SI\",TASA_PP,TASA)","v":9.9500000000000005E-2},{"$f":"N2069 * D2069 * AC2069 /360","v":0},{"$f":"IF(B2069>=PLAZO, 0, O2069+R2069+S2069+T2069+U2069+V2069+W2069+X2069+Y2069+Z2069+AD2069)","v":0},null,0]
[null,2049,"2194-10-04",30,9.9500000000000005E-2,{"$f":"E2070*(1+$G$13)","v":0.11541999999999999},1.0104183333333332,2219683466.2045074,4.5051468609167287E-10,false,{"$f":"IF(B2070=0, 1, IF(J2070,K2069*(1+INCREMENTO),K2069))","v":1},4.5051468609167287E-10,0,0,0,0,{"$f":"ROUND(P2070*$G$13,2)","v":0},399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,{"$f":"IF(N2070> 0,O2070+P2070+V2070+R2070+T2070+W2070+Y2070, 0)","v":0}]
[null,2050,"2194-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,2243520523.632329,4.4572803746005815E-10,false,1,{"$f":" I2071*K2071","v":4.4572803746005815E-10},0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2051,"2194-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,2266894268.2877049,{"$f":"IF(H2072=0, 0, 1/H2072)","v":4.4113217541255176E-10},false,1,4.4113217541255176E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2052,"2195-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,2291238319.896276,4.3644521450098211E-10,true,1,4.3644521450098211E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2053,"2195-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,2315843800.9226241,4.3180805182180402E-10,false,1,4.3180805182180402E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2054,"2195-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,2338486063.0802226,4.2762709420761457E-10,false,1,4.2762709420761457E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2055,"2195-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,2363598934.9957485,4.2308362268821157E-10,false,1,4.2308362268821157E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2056,"2195-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,2388223696.5668454,4.1872124518215555E-10,false,1,4.1872124518215555E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2057,"2195-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,2413870698.1651821,4.1427239692669305E-10,false,1,4.1427239692669305E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2058,"2195-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,2439019207.7222328,4.1000087118374377E-10,false,1,4.1000087118374377E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2059,"2195-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,2465211699.4928946,4.0564467554884013E-10,false,1,4.0564467554884013E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2060,"2195-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,2491685470.9775429,4.0133476381658959E-10,false,1,4.0133476381658959E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2061,"2195-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,2517644680.77601,3.9719663685495582E-10,false,1,3.9719663685495582E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2062,"2195-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,2544681527.1337142,3.9297648422291291E-10,false,1,3.9297648422291291E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2063,"2195-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,2571192867.5105686,3.8892453873683968E-10,false,1,3.8892453873683968E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2064,"2196-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,2598804764.8707161,3.847922758636882E-10,true,1,3.847922758636882E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2065,"2196-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,2626713184.8626199,3.8070391764234477E-10,false,1,3.8070391764234477E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2066,"2196-03-04",29,9.9500000000000005E-2,0.11541999999999999,1.010097722222222,2653237004.9608107,3.7689810526925406E-10,false,1,3.7689810526925406E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2067,"2196-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,2681729969.7550287,3.7289362138550745E-10,false,1,3.7289362138550745E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2068,"2196-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,2709669126.4899263,3.6904874850730884E-10,false,1,3.6904874850730884E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2069,"2196-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,2738768112.7021275,3.6512766282114278E-10,false,1,3.6512766282114278E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2070,"2196-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,2767301511.8229623,3.6136286404919034E-10,false,1,3.6136286404919034E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2071,"2196-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,2797019409.0194559,3.5752343969274334E-10,false,1,3.5752343969274334E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2072,"2196-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,2827056445.0629482,3.5372480862430524E-10,false,1,3.5372480862430524E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2073,"2196-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,2856509661.4597621,3.5007758366515377E-10,false,1,3.5007758366515377E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2074,"2196-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,2887185560.019197,3.4635806366160646E-10,false,1,3.4635806366160646E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2075,"2196-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,2917265221.5786633,3.427867965528534E-10,false,1,3.427867965528534E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2076,"2197-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,2948593570.7229061,3.3914474003103458E-10,true,1,3.3914474003103458E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2077,"2197-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,2980258353.2681451,3.3554137979460811E-10,false,1,3.3554137979460811E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2078,"2197-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,3009396670.3278646,3.3229251891577757E-10,false,1,3.3229251891577757E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2079,"2197-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,3041714413.9818115,3.2876196246541497E-10,false,1,3.2876196246541497E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2080,"2197-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,3073404008.6514783,3.2537212718700504E-10,false,1,3.2537212718700504E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2081,"2197-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,3106409123.5557189,3.2191509882489673E-10,false,1,3.2191509882489673E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2082,"2197-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,3138772729.2746296,3.1859586094693132E-10,false,1,3.1859586094693132E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2083,"2197-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,3172479835.2380466,3.1521082936212424E-10,false,1,3.1521082936212424E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2084,"2197-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,3206548919.9397879,3.1186176321263728E-10,false,1,3.1186176321263728E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2085,"2197-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,3239955815.4373603,3.0864618438168743E-10,false,1,3.0864618438168743E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2086,"2197-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,3274749520.9417963,3.0536686656645622E-10,false,1,3.0536686656645622E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2087,"2197-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,3308866953.0341411,3.0221825603565815E-10,false,1,3.0221825603565815E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2088,"2198-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,3344400691.4168324,2.990072339616569E-10,true,1,2.990072339616569E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2089,"2198-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,3380316024.6419191,2.9583032849892524E-10,false,1,2.9583032849892524E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2090,"2198-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,3413365750.0055127,2.929659676811326E-10,false,1,2.929659676811326E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2091,"2198-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,3450021695.1633911,2.8985324973518478E-10,false,1,2.8985324973518478E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2092,"2198-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,3485965171.1908345,2.868645987241438E-10,false,1,2.868645987241438E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2093,"2198-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,3523400757.4995208,2.8381670687659096E-10,false,1,2.8381670687659096E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2094,"2198-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,3560108721.0580697,2.8089029812067045E-10,false,1,2.8089029812067045E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2095,"2198-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,3598340530.8296943,2.7790588228997412E-10,false,1,2.7790588228997412E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2096,"2198-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,3636982909.8824668,2.7495317541437555E-10,false,1,2.7495317541437555E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2097,"2198-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,3674874210.1652584,2.7211815774097751E-10,false,1,2.7211815774097751E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2098,"2198-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,3714338480.1485443,2.6922694454060844E-10,false,1,2.6922694454060844E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2099,"2198-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,3753035696.5475578,2.6645096952312673E-10,false,1,2.6645096952312673E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2100,"2199-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,3793339338.3907986,2.6361996931817274E-10,true,1,2.6361996931817274E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2101,"2199-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,3834075798.8047028,2.6081904805109914E-10,false,1,2.6081904805109914E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2102,"2199-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,3871561983.8980384,2.5829368202266551E-10,false,1,2.5829368202266551E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2103,"2199-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,3913138472.9563422,2.5554935173160605E-10,false,1,2.5554935173160605E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2104,"2199-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,3953906853.9470921,2.529144051539109E-10,false,1,2.529144051539109E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2105,"2199-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,3996367639.9901376,2.502272288448587E-10,false,1,2.502272288448587E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2106,"2199-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,4038003130.186101,2.476471582016611E-10,false,1,2.476471582016611E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2107,"2199-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,4081367021.4676619,2.4501594557413741E-10,false,1,2.4501594557413741E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2108,"2199-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,4125196595.1685905,2.4241268917248576E-10,false,1,2.4241268917248576E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2109,"2199-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,4168174268.3625879,2.3991319355100685E-10,false,1,2.3991319355100685E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2110,"2199-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,4212936060.265296,2.3736415309778718E-10,false,1,2.3736415309778718E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2111,"2199-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,4256827832.4531593,2.3491671248158322E-10,false,1,2.3491671248158322E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2112,{"$f":"IF(B2133=0,FECHA_1ER_PAGO,EDATE(C2132,1))","v":"2200-01-04"},{"$f":"IF(B2133=0,FECHA_1ER_PAGO-FECHA_APERTURA, C2133-C2132)","v":31},{"$f":"IF(B2133=0,TASA,IF(B2133=MESES_INC_TASA,E2132+INCREMENTO_TASA,E2132))","v":9.9500000000000005E-2},0.11541999999999999,{"$f":"IF(B2133<MESES_GRACIA, 0, 1 + D2133 * F2133 / 360 + FACTOR_SEG_DEUD)","v":1.0107389444444443},{"$f":"IF(B2133 = 0, 0,            IF(H2132=0, G2133, H2132 * G2133 ))","v":4302541670.055438},2.3242075886440283E-10,{"$f":"MOD(B2133, MESES_INC)=0","v":true},1,2.3242075886440283E-10,{"$f":"ROUND(CUOTA_INIT*K2133,2)","v":0},{"$f":"IF(B2133=0,TOTAL_FINANCIADO, ROUND(N2132-O2132,2))","v":0},{"$f":"IF(B2133=0, 0,\n   IF((B2133+1) = PLAZO, N2133,\n   IF(B2133<MESES_GRACIA, 0, M2133-P2133-V2133-Q2133)))","v":0},{"$f":" IF(B2133<MESES_GRACIA, 0, ROUND(N2133 * D2133 *E2133 /360,2))","v":0},0,{"$f":" COMISION_AMORT","v":399},{"$f":"ROUND(R2133*IVA,2)","v":63.84},{"$f":"SEGURO_DAÑOS_MENS","v":0},{"$f":"T2133*IVA","v":0},{"$f":"ROUND(N2133 * FACTOR_SEG_DEUD,2)","v":0},{"$f":"ROUND(SEGURO_INTERIORES/(1+IVA),2)","v":84.48},{"$f":"ROUND(W2133*IVA,2)","v":13.52},{"$f":"ROUND((SUM(O2133:X2133)-Q2133) * FACTOR_SEG_DESEMPLEO,2)","v":5.5},{"$f":"ROUND(Y2133*IVA,2)","v":0.88},{"$f":"IF(B2133>=PLAZO,0,ROUND(SUM(O2133:Z2133),2))","v":0},null,{"$f":"IF(AB2133=\"SI\",TASA_PP,TASA)","v":9.9500000000000005E-2},{"$f":"N2133 * D2133 * AC2133 /360","v":0},{"$f":"IF(B2133>=PLAZO, 0, O2133+R2133+S2133+T2133+U2133+V2133+W2133+X2133+Y2133+Z2133+AD2133)","v":0},null,0]
[null,2113,"2200-02-04",31,9.9500000000000005E-2,{"$f":"E2134*(1+$G$13)","v":0.11541999999999999},1.0107389444444443,4348746426.0200701,2.2995132436709816E-10,false,{"$f":"IF(B2134=0, 1, IF(J2134,K2133*(1+INCREMENTO),K2133))","v":1},2.2995132436709816E-10,0,0,0,0,{"$f":"ROUND(P2134*$G$13,2)","v":0},399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,{"$f":"IF(N2134> 0,O2134+P2134+V2134+R2134+T2134+W2134+Y2134, 0)","v":0}]
[null,2114,"2200-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,4391264603.0213156,2.2772483336849514E-10,false,1,{"$f":" I2135*K2135","v":2.2772483336849514E-10},0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2115,"2200-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,4438422149.634016,{"$f":"IF(H2136=0, 0, 1/H2136)","v":2.2530529235089955E-10},false,1,2.2530529235089955E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2116,"2200-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,4484663111.062952,2.229821895725364E-10,false,1,2.229821895725364E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2117,"2200-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,4532823659.0647058,2.2061303840933845E-10,false,1,2.2061303840933845E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2118,"2200-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,4580048126.8860607,2.1833831704294608E-10,false,1,2.1833831704294608E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2119,"2200-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,4629233009.273572,2.160185063047673E-10,false,1,2.160185063047673E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2120,"2200-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,4678946085.3805485,2.1372334319570769E-10,false,1,2.1372334319570769E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2121,"2200-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,4727692905.3467379,2.1151966086229075E-10,false,1,2.1151966086229075E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2122,"2200-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,4778463336.8076506,2.0927229728795415E-10,false,1,2.0927229728795415E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2123,"2200-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,4828246960.6716242,2.0711450929198055E-10,false,1,2.0711450929198055E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2124,"2201-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,4880097236.5463343,2.0491394976951407E-10,true,1,2.0491394976951407E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2125,"2201-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,4932504329.6530914,2.0273677085050447E-10,false,1,2.0273677085050447E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2126,"2201-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,4980729972.5401468,2.0077378326334064E-10,false,1,2.0077378326334064E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2127,"2201-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,5034217755.0080347,1.9864059297101342E-10,false,1,1.9864059297101342E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2128,"2201-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,5086665913.6522923,1.9659242753019473E-10,false,1,1.9659242753019473E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2129,"2201-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,5141291336.3064528,1.9450366349369505E-10,false,1,1.9450366349369505E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2130,"2201-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,5194855023.2118711,1.9249815356381605E-10,false,1,1.9249815356381605E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2131,"2201-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,5250642282.7030859,1.9045289055288481E-10,false,1,1.9045289055288481E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2132,"2201-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,5307028638.4746847,1.884293581440733E-10,false,1,1.884293581440733E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2133,"2201-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,5362319031.839859,1.8648647983499244E-10,false,1,1.8648647983499244E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2134,"2201-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,5419904678.0161734,1.8450508992457523E-10,false,1,1.8450508992457523E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2135,"2201-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,5476371051.5866375,1.8260267439516827E-10,false,1,1.8260267439516827E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2136,"2202-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,5535181496.0667896,1.8066254931488405E-10,true,1,1.8066254931488405E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2137,"2202-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,5594623502.6429672,1.787430377625211E-10,false,1,1.787430377625211E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2138,"2202-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,5649322758.2531414,1.7701236817087356E-10,false,1,1.7701236817087356E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2139,"2202-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,5709990521.5027571,1.75131639226753E-10,false,1,1.75131639226753E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2140,"2202-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,5769479106.0859461,1.7332587251163595E-10,false,1,1.7332587251163595E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2141,"2202-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,5831437221.6795855,1.7148431201184695E-10,false,1,1.7148431201184695E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2142,"2202-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,5892191078.4674501,1.6971615256240101E-10,false,1,1.6971615256240101E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2143,"2202-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,5955466991.1151628,1.6791294477693842E-10,false,1,1.6791294477693842E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2144,"2202-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,6019422420.2734709,1.6612889579438563E-10,false,1,1.6612889579438563E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2145,"2202-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,6082134769.5220194,1.6441595556400135E-10,false,1,1.6441595556400135E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2146,"2202-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,6147450476.9155397,1.6266906154919466E-10,false,1,1.6266906154919466E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2147,"2202-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,6211496665.1342039,1.6099179536119003E-10,false,1,1.6099179536119003E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2148,"2203-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,6278201582.7379313,1.5928128251719798E-10,true,1,1.5928128251719798E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2149,"2203-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,6345622840.7459764,1.5758894360674648E-10,false,1,1.5758894360674648E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2150,"2203-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,6407664700.329154,1.5606309736347958E-10,false,1,1.5606309736347958E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2151,"2203-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,6476476255.5646162,1.5440495117090805E-10,false,1,1.5440495117090805E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2152,"2203-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,6543950344.0205059,1.5281289548808142E-10,false,1,1.5281289548808142E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2153,"2203-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,6614225463.2121449,1.5118928218608956E-10,false,1,1.5118928218608956E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2154,"2203-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,6683134668.8297091,1.4963038297941571E-10,false,1,1.4963038297941571E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2155,"2203-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,6754904480.7530117,1.4804058337898564E-10,false,1,1.4804058337898564E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2156,"2203-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,6827445024.6993465,1.4646767515261479E-10,false,1,1.4646767515261479E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2157,"2203-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,6898575622.7816715,1.4495746001502495E-10,false,1,1.4495746001502495E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2158,"2203-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,6972659043.140522,1.4341730949597599E-10,false,1,1.4341730949597599E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2159,"2203-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,7045302529.2716398,1.4193854640666259E-10,false,1,1.4193854640666259E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2160,"2204-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,7120961641.7277908,1.4043047137624596E-10,true,1,1.4043047137624596E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2161,"2204-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,7197433253.1893244,1.3893841940901366E-10,false,1,1.3893841940901366E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2162,"2204-03-04",29,9.9500000000000005E-2,0.11541999999999999,1.010097722222222,7270110934.893014,1.3754948293849051E-10,false,1,1.3754948293849051E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2163,"2204-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,7348184252.3277769,1.3608804102635523E-10,false,1,1.3608804102635523E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2164,"2204-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,7424740085.2632771,1.3468484937066193E-10,false,1,1.3468484937066193E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2165,"2204-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,7504473956.5533581,1.3325384374566851E-10,false,1,1.3325384374566851E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2166,"2204-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,7582658067.7240486,1.3187987524540352E-10,false,1,1.3187987524540352E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2167,"2204-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,7664087811.4545546,1.3047867203523229E-10,false,1,1.3047867203523229E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2168,"2204-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,7746392024.6791077,1.2909235639173899E-10,false,1,1.2909235639173899E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2169,"2204-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,7827096518.9228888,1.2776129661648955E-10,false,1,1.2776129661648955E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2170,"2204-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,7911151273.6009054,1.2640385266515472E-10,false,1,1.2640385266515472E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2171,"2204-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,7993572284.6197033,1.2510051381208913E-10,false,1,1.2510051381208913E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2172,"2205-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,8079414813.2968845,1.2377134026516707E-10,true,1,1.2377134026516707E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2173,"2205-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,8166179200.1205006,1.2245628898092806E-10,false,1,1.2245628898092806E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2174,"2205-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,8246020841.5133228,1.2127061272579544E-10,false,1,1.2127061272579544E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2175,"2205-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,8334574401.2180643,1.1998213128361467E-10,false,1,1.1998213128361467E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2176,{"$f":"IF(B2197=0,FECHA_1ER_PAGO,EDATE(C2196,1))","v":"2205-05-04"},{"$f":"IF(B2197=0,FECHA_1ER_PAGO-FECHA_APERTURA, C2197-C2196)","v":30},{"$f":"IF(B2197=0,TASA,IF(B2197=MESES_INC_TASA,E2196+INCREMENTO_TASA,E2196))","v":9.9500000000000005E-2},0.11541999999999999,{"$f":"IF(B2197<MESES_GRACIA, 0, 1 + D2197 * F2197 / 360 + FACTOR_SEG_DEUD)","v":1.0104183333333332},{"$f":"IF(B2197 = 0, 0,            IF(H2196=0, G2197, H2196 * G2197 ))","v":8421406775.5214205},1.187450062270723E-10,{"$f":"MOD(B2197, MESES_INC)=0","v":false},1,1.187450062270723E-10,{"$f":"ROUND(CUOTA_INIT*K2197,2)","v":0},{"$f":"IF(B2197=0,TOTAL_FINANCIADO, ROUND(N2196-O2196,2))","v":0},{"$f":"IF(B2197=0, 0,\n   IF((B2197+1) = PLAZO, N2197,\n   IF(B2197<MESES_GRACIA, 0, M2197-P2197-V2197-Q2197)))","v":0},{"$f":" IF(B2197<MESES_GRACIA, 0, ROUND(N2197 * D2197 *E2197 /360,2))","v":0},0,{"$f":" COMISION_AMORT","v":399},{"$f":"ROUND(R2197*IVA,2)","v":63.84},{"$f":"SEGURO_DAÑOS_MENS","v":0},{"$f":"T2197*IVA","v":0},{"$f":"ROUND(N2197 * FACTOR_SEG_DEUD,2)","v":0},{"$f":"ROUND(SEGURO_INTERIORES/(1+IVA),2)","v":84.48},{"$f":"ROUND(W2197*IVA,2)","v":13.52},{"$f":"ROUND((SUM(O2197:X2197)-Q2197) * FACTOR_SEG_DESEMPLEO,2)","v":5.5},{"$f":"ROUND(Y2197*IVA,2)","v":0.88},{"$f":"IF(B2197>=PLAZO,0,ROUND(SUM(O2197:Z2197),2))","v":0},null,{"$f":"IF(AB2197=\"SI\",TASA_PP,TASA)","v":9.9500000000000005E-2},{"$f":"N2197 * D2197 * AC2197 /360","v":0},{"$f":"IF(B2197>=PLAZO, 0, O2197+R2197+S2197+T2197+U2197+V2197+W2197+X2197+Y2197+Z2197+AD2197)","v":0},null,0]
[null,2177,"2205-06-04",31,9.9500000000000005E-2,{"$f":"E2198*(1+$G$13)","v":0.11541999999999999},1.0107389444444443,8511843795.027812,1.1748335896203233E-10,false,{"$f":"IF(B2198=0, 1, IF(J2198,K2197*(1+INCREMENTO),K2197))","v":1},1.1748335896203233E-10,0,0,0,0,{"$f":"ROUND(P2198*$G$13,2)","v":0},399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,{"$f":"IF(N2198> 0,O2198+P2198+V2198+R2198+T2198+W2198+Y2198, 0)","v":0}]
[null,2178,"2205-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,8600523020.9656754,1.1627199852407569E-10,false,1,{"$f":" I2199*K2199","v":1.1627199852407569E-10},0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2179,"2205-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,8692883559.880991,{"$f":"IF(H2200=0, 0, 1/H2200)","v":1.1503662658213385E-10},false,1,1.1503662658213385E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2180,"2205-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,8786235953.4925766,1.1381438027537771E-10,false,1,1.1381438027537771E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2181,"2205-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,8877773888.4013786,1.1264085034948666E-10,false,1,1.1264085034948666E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2182,"2205-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,8973111808.9792595,1.1144405879344052E-10,false,1,1.1144405879344052E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2183,"2205-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,9066596678.842474,1.1029496904098191E-10,false,1,1.1029496904098191E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2184,"2206-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,9163962356.8767471,1.0912310210981912E-10,true,1,1.0912310210981912E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2185,"2206-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,9262373639.5182266,1.0796368608295681E-10,false,1,1.0796368608295681E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2186,"2206-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,9352932895.7444229,1.0691833365499705E-10,false,1,1.0691833365499705E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2187,"2206-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,9453373522.5044384,1.0578234295084478E-10,false,1,1.0578234295084478E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2188,"2206-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,9551861918.9863968,1.0469163064556902E-10,false,1,1.0469163064556902E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2189,"2206-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,9654438833.4753952,1.0357929831536579E-10,false,1,1.0357929831536579E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2190,"2206-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,9755021995.3888187,1.0251130140687516E-10,false,1,1.0251130140687516E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2191,"2206-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,9859780634.6516323,1.014221347365029E-10,false,1,1.014221347365029E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2192,"2206-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,9965664271.1215649,1.0034454029299315E-10,false,1,1.0034454029299315E-10,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2193,"2206-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,10069489883.386198,9.9309896686019316E-11,false,1,9.9309896686019316E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2194,"2206-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,10177625575.827776,9.8254744444031789E-11,false,1,9.8254744444031789E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2195,"2206-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,10283659471.618607,9.7241648535703994E-11,false,1,9.7241648535703994E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2196,"2207-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,10394095119.369904,9.6208471109375481E-11,true,1,9.6208471109375481E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2197,"2207-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,10505716729.407087,9.5186271032879559E-11,false,1,9.5186271032879559E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2198,"2207-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,10608432289.172359,9.4264635220480559E-11,false,1,9.4264635220480559E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2199,"2207-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,10722355654.16843,9.3263088098671618E-11,false,1,9.3263088098671618E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2200,"2207-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,10834064729.492107,9.2301460713801664E-11,false,1,9.2301460713801664E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2201,"2207-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,10950411148.729637,9.1320772016492774E-11,false,1,9.1320772016492774E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2202,"2207-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,11064496182.214151,9.0379171679544727E-11,false,1,9.0379171679544727E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2203,"2207-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,11183317192.020716,8.9418907004935782E-11,false,1,8.9418907004935782E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2204,"2207-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,11303414214.050425,8.8468844993486591E-11,false,1,8.8468844993486591E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2205,"2207-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,11421176951.137138,8.75566506217589E-11,false,1,8.75566506217589E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2206,"2207-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,11543828335.905569,8.6626374795407406E-11,false,1,8.6626374795407406E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2207,"2207-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,11664095787.451811,8.5733177969594195E-11,false,1,8.5733177969594195E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2208,"2208-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,11789355864.107933,8.4822276257216638E-11,true,1,8.4822276257216638E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2209,"2208-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,11915961101.768372,8.3921052734184941E-11,false,1,8.3921052734184941E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2210,"2208-03-04",29,9.9500000000000005E-2,0.11541999999999999,1.010097722222222,12036285166.984831,8.3082112639119746E-11,false,1,8.3082112639119746E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2211,"2208-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,12165542164.710571,8.2199378084502394E-11,false,1,8.2199378084502394E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2212,"2208-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,12292286838.163246,8.1351827627008356E-11,false,1,8.1351827627008356E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2213,"2208-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,12424293023.613455,8.0487477082149668E-11,false,1,8.0487477082149668E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2214,"2208-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,12553733449.764465,7.9657577883236177E-11,false,1,7.9657577883236177E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2215,"2208-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,12688547295.851849,7.8811228479001767E-11,false,1,7.8811228479001767E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2216,"2208-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,12824808900.342707,7.7973871405856021E-11,false,1,7.7973871405856021E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2217,"2208-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,12958422034.402775,7.7169889770925944E-11,false,1,7.7169889770925944E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2218,"2208-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,13097581808.71789,7.6349971666860618E-11,false,1,7.6349971666860618E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2219,"2208-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,13234036781.861713,7.5562733917331903E-11,false,1,7.5562733917331903E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2220,"2209-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,13376156367.637859,7.4759891594822416E-11,true,1,7.4759891594822416E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2221,"2209-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,13519802167.750122,7.3965579347409451E-11,false,1,7.3965579347409451E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2222,"2209-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,13651986775.744455,7.3249411710294391E-11,false,1,7.3249411710294391E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2223,"2209-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,13798594703.285463,7.247114807726751E-11,false,1,7.247114807726751E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2224,"2209-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,13942353062.435858,7.1723904531886159E-11,false,1,7.1723904531886159E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2225,"2209-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,14092079217.398186,7.0961849175911002E-11,false,1,7.0961849175911002E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2226,"2209-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,14238895196.044777,7.0230167876913372E-11,false,1,7.0230167876913372E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2227,"2209-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,14391805900.505367,6.9483983241108409E-11,false,1,6.9483983241108409E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2228,"2209-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,14546358704.526121,6.8745726701270511E-11,false,1,6.8745726701270511E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2229,"2209-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,14697907518.296106,6.8036895643491408E-11,false,1,6.8036895643491408E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2230,"2209-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,14855747530.584669,6.7314014184828004E-11,false,1,6.7314014184828004E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2231,"2209-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,15010519660.274141,6.6619945387136371E-11,false,1,6.6619945387136371E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2232,"2210-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,15171716796.988066,6.5912118805073063E-11,true,1,6.5912118805073063E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2233,"2210-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,15334645020.797764,6.5211812770607998E-11,false,1,6.5211812770607998E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2234,"2210-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,15484573549.015551,6.4580402994926273E-11,false,1,6.4580402994926273E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2235,"2210-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,15650861524.104342,6.3894246234296511E-11,false,1,6.3894246234296511E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2236,"2210-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,15813917416.4163,6.3235438358993073E-11,false,1,6.3235438358993073E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2237,"2210-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,15983742197.000225,6.2563571638916737E-11,false,1,6.2563571638916737E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2238,"2210-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,16150266151.122637,6.1918484230706497E-11,false,1,6.1918484230706497E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2239,"2210-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,16323702962.082533,6.1260609943886336E-11,false,1,6.1260609943886336E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2240,{"$f":"IF(B2261=0,FECHA_1ER_PAGO,EDATE(C2260,1))","v":"2210-09-04"},{"$f":"IF(B2261=0,FECHA_1ER_PAGO-FECHA_APERTURA, C2261-C2260)","v":31},{"$f":"IF(B2261=0,TASA,IF(B2261=MESES_INC_TASA,E2260+INCREMENTO_TASA,E2260))","v":9.9500000000000005E-2},0.11541999999999999,{"$f":"IF(B2261<MESES_GRACIA, 0, 1 + D2261 * F2261 / 360 + FACTOR_SEG_DEUD)","v":1.0107389444444443},{"$f":"IF(B2261 = 0, 0,            IF(H2260=0, G2261, H2260 * G2261 ))","v":16499002301.319948},6.060972546927873E-11,{"$f":"MOD(B2261, MESES_INC)=0","v":false},1,6.060972546927873E-11,{"$f":"ROUND(CUOTA_INIT*K2261,2)","v":0},{"$f":"IF(B2261=0,TOTAL_FINANCIADO, ROUND(N2260-O2260,2))","v":0},{"$f":"IF(B2261=0, 0,\n   IF((B2261+1) = PLAZO, N2261,\n   IF(B2261<MESES_GRACIA, 0, M2261-P2261-V2261-Q2261)))","v":0},{"$f":" IF(B2261<MESES_GRACIA, 0, ROUND(N2261 * D2261 *E2261 /360,2))","v":0},0,{"$f":" COMISION_AMORT","v":399},{"$f":"ROUND(R2261*IVA,2)","v":63.84},{"$f":"SEGURO_DAÑOS_MENS","v":0},{"$f":"T2261*IVA","v":0},{"$f":"ROUND(N2261 * FACTOR_SEG_DEUD,2)","v":0},{"$f":"ROUND(SEGURO_INTERIORES/(1+IVA),2)","v":84.48},{"$f":"ROUND(W2261*IVA,2)","v":13.52},{"$f":"ROUND((SUM(O2261:X2261)-Q2261) * FACTOR_SEG_DESEMPLEO,2)","v":5.5},{"$f":"ROUND(Y2261*IVA,2)","v":0.88},{"$f":"IF(B2261>=PLAZO,0,ROUND(SUM(O2261:Z2261),2))","v":0},null,{"$f":"IF(AB2261=\"SI\",TASA_PP,TASA)","v":9.9500000000000005E-2},{"$f":"N2261 * D2261 * AC2261 /360","v":0},{"$f":"IF(B2261>=PLAZO, 0, O2261+R2261+S2261+T2261+U2261+V2261+W2261+X2261+Y2261+Z2261+AD2261)","v":0},null,0]
[null,2241,"2210-10-04",30,9.9500000000000005E-2,{"$f":"E2262*(1+$G$13)","v":0.11541999999999999},1.0104183333333332,16670894406.96253,5.9984783994694016E-11,false,{"$f":"IF(B2262=0, 1, IF(J2262,K2261*(1+INCREMENTO),K2261))","v":1},5.9984783994694016E-11,0,0,0,0,{"$f":"ROUND(P2262*$G$13,2)","v":0},399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,{"$f":"IF(N2262> 0,O2262+P2262+V2262+R2262+T2262+W2262+Y2262, 0)","v":0}]
[null,2242,"2210-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,16849922215.838099,5.9347454972821719E-11,false,1,{"$f":" I2263*K2263","v":5.9347454972821719E-11},0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2243,"2210-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,17025470322.123436,{"$f":"IF(H2264=0, 0, 1/H2264)","v":5.8735528656765986E-11},false,1,5.8735528656765986E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2244,"2211-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,17208305902.053257,5.8111472779007388E-11,true,1,5.8111472779007388E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2245,"2211-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,17393104943.118412,5.7494047398112797E-11,false,1,5.7494047398112797E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2246,"2211-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,17563159262.714497,5.693736445941923E-11,false,1,5.693736445941923E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2247,"2211-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,17751769054.305717,5.6332413797229325E-11,false,1,5.6332413797229325E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2248,"2211-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,17936712901.569824,5.5751575301875951E-11,false,1,5.5751575301875951E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2249,"2211-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,18129334264.93573,5.5159223465481463E-11,false,1,5.5159223465481463E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2250,"2211-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,18318211712.41925,5.4590481631022267E-11,false,1,5.4590481631022267E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2251,"2211-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,18514929970.320492,5.4010466234709184E-11,false,1,5.4010466234709184E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2252,"2211-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,18713760774.664539,5.3436613411978701E-11,false,1,5.3436613411978701E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2253,"2211-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,18908726972.335251,5.2885633256171493E-11,false,1,5.2885633256171493E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2254,"2211-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,19111786740.806324,5.2323731609293279E-11,false,1,5.2323731609293279E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2255,"2211-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,19310899705.667622,5.1784226278514954E-11,false,1,5.1784226278514954E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2256,"2212-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,19518278384.779022,5.1234026909864757E-11,true,1,5.1234026909864757E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2257,"2212-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,19727884092.004364,5.068967332412989E-11,false,1,5.068967332412989E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2258,"2212-03-04",29,9.9500000000000005E-2,0.11541999999999999,1.010097722222222,19927090785.597618,5.0182939936358086E-11,false,1,5.0182939936358086E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2259,"2212-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,20141086706.483551,4.9649753986615492E-11,false,1,4.9649753986615492E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2260,"2212-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,20350923261.487263,4.9137819800658965E-11,false,1,4.9137819800658965E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2261,"2212-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,20569470695.785526,4.8615738090182834E-11,false,1,4.8615738090182834E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2262,"2212-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,20783770297.984447,4.8114465549928504E-11,false,1,4.8114465549928504E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2263,"2212-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,21006966052.560596,4.7603256819568536E-11,false,1,4.7603256819568536E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2264,"2212-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,21232558693.945374,4.7097479602642412E-11,false,1,4.7097479602642412E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2265,"2212-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,21453766567.938457,4.6611861690265997E-11,false,1,4.6611861690265997E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2266,"2212-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,21684157375.235626,4.6116617892750086E-11,false,1,4.6116617892750086E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2267,"2212-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,21910070154.823288,4.5641113557998341E-11,false,1,4.5641113557998341E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2268,"2213-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,22145361180.989815,4.5156183808753021E-11,true,1,4.5156183808753021E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2269,"2213-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,22383178984.414619,4.4676406362845012E-11,false,1,4.4676406362845012E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2270,"2213-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,22602021812.365128,4.4243829525592236E-11,false,1,4.4243829525592236E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2271,"2213-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,22844743668.940235,4.377374570236926E-11,false,1,4.377374570236926E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2272,"2213-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,23082747823.397808,4.3322398513852448E-11,false,1,4.3322398513852448E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2273,"2213-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,23330632169.898396,4.2862104752147183E-11,false,1,4.2862104752147183E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2274,"2213-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,23573698472.721783,4.2420157412174684E-11,false,1,4.2420157412174684E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2275,"2213-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,23826855110.970425,4.1969449822170499E-11,false,1,4.1969449822170499E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2276,"2213-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,24082730384.292961,4.1523530930372071E-11,false,1,4.1523530930372071E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2277,"2213-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,24333632297.013317,4.1095385505711735E-11,false,1,4.1095385505711735E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2278,"2213-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,24594949822.382481,4.0658753411643726E-11,false,1,4.0658753411643726E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2279,"2213-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,24851188207.948666,4.0239524630864511E-11,false,1,4.0239524630864511E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2280,"2214-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,25118063737.492256,3.9811985925784514E-11,true,1,3.9811985925784514E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2281,"2214-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,25387805228.521198,3.9388989753103148E-11,false,1,3.9388989753103148E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2282,"2214-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,25636024621.107697,3.9007608035164674E-11,false,1,3.9007608035164674E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2283,"2214-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,25911328465.29018,3.8593158252752713E-11,false,1,3.8593158252752713E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2284,"2214-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,26181281322.351059,3.8195227639462253E-11,false,1,3.8195227639462253E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2285,"2214-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,26462440647.956154,3.7789409272694417E-11,false,1,3.7789409272694417E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2286,"2214-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,26738135175.440105,3.7399766043464925E-11,false,1,3.7399766043464925E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2287,"2214-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,27025274523.637199,3.7002399332719705E-11,false,1,3.7002399332719705E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2288,"2214-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,27315497445.342396,3.6609254581615219E-11,false,1,3.6609254581615219E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2289,"2214-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,27600079402.893784,3.6231779822167943E-11,false,1,3.6231779822167943E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2290,"2214-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,27896475122.263714,3.5846822783783052E-11,false,1,3.5846822783783052E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2291,"2214-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,28187109898.912495,3.5477209390615166E-11,false,1,3.5477209390615166E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2292,"2215-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,28489809706.166363,3.5100269545975904E-11,true,1,3.5100269545975904E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2293,"2215-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,28795760189.833675,3.4727334628694726E-11,false,1,3.4727334628694726E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2294,"2215-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,29077299536.73859,3.4391089129047897E-11,false,1,3.4391089129047897E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2295,"2215-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,29389559041.058094,3.4025689143650302E-11,false,1,3.4025689143650302E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2296,"2215-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,29695749263.667515,3.3674853297050538E-11,false,1,3.3674853297050538E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2297,"2215-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,30014650265.246189,3.3317063206226827E-11,false,1,3.3317063206226827E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2298,"2215-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,30327352896.592941,3.2973533938477791E-11,false,1,3.2973533938477791E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2299,"2215-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,30653036654.49651,3.262319525701247E-11,false,1,3.262319525701247E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2300,"2215-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,30982217912.182663,3.2276578869674315E-11,false,1,3.2276578869674315E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2301,"2215-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,31305000985.797749,3.194377794313674E-11,false,1,3.194377794313674E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2302,"2215-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,31641183652.217506,3.1604380259330694E-11,false,1,3.1604380259330694E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2303,"2215-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,31970832050.56752,3.1278510312722649E-11,false,1,3.1278510312722649E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2304,{"$f":"IF(B2325=0,FECHA_1ER_PAGO,EDATE(C2324,1))","v":"2216-01-04"},{"$f":"IF(B2325=0,FECHA_1ER_PAGO-FECHA_APERTURA, C2325-C2324)","v":31},{"$f":"IF(B2325=0,TASA,IF(B2325=MESES_INC_TASA,E2324+INCREMENTO_TASA,E2324))","v":9.9500000000000005E-2},0.11541999999999999,{"$f":"IF(B2325<MESES_GRACIA, 0, 1 + D2325 * F2325 / 360 + FACTOR_SEG_DEUD)","v":1.0107389444444443},{"$f":"IF(B2325 = 0, 0,            IF(H2324=0, G2325, H2324 * G2325 ))","v":32314165039.801224},3.0946180994257602E-11,{"$f":"MOD(B2325, MESES_INC)=0","v":true},1,3.0946180994257602E-11,{"$f":"ROUND(CUOTA_INIT*K2325,2)","v":0},{"$f":"IF(B2325=0,TOTAL_FINANCIADO, ROUND(N2324-O2324,2))","v":0},{"$f":"IF(B2325=0, 0,\n   IF((B2325+1) = PLAZO, N2325,\n   IF(B2325<MESES_GRACIA, 0, M2325-P2325-V2325-Q2325)))","v":0},{"$f":" IF(B2325<MESES_GRACIA, 0, ROUND(N2325 * D2325 *E2325 /360,2))","v":0},0,{"$f":" COMISION_AMORT","v":399},{"$f":"ROUND(R2325*IVA,2)","v":63.84},{"$f":"SEGURO_DAÑOS_MENS","v":0},{"$f":"T2325*IVA","v":0},{"$f":"ROUND(N2325 * FACTOR_SEG_DEUD,2)","v":0},{"$f":"ROUND(SEGURO_INTERIORES/(1+IVA),2)","v":84.48},{"$f":"ROUND(W2325*IVA,2)","v":13.52},{"$f":"ROUND((SUM(O2325:X2325)-Q2325) * FACTOR_SEG_DESEMPLEO,2)","v":5.5},{"$f":"ROUND(Y2325*IVA,2)","v":0.88},{"$f":"IF(B2325>=PLAZO,0,ROUND(SUM(O2325:Z2325),2))","v":0},null,{"$f":"IF(AB2325=\"SI\",TASA_PP,TASA)","v":9.9500000000000005E-2},{"$f":"N2325 * D2325 * AC2325 /360","v":0},{"$f":"IF(B2325>=PLAZO, 0, O2325+R2325+S2325+T2325+U2325+V2325+W2325+X2325+Y2325+Z2325+AD2325)","v":0},null,0]
[null,2305,"2216-02-04",31,9.9500000000000005E-2,{"$f":"E2326*(1+$G$13)","v":0.11541999999999999},1.0107389444444443,32661185062.932255,3.0617382623232409E-11,false,{"$f":"IF(B2326=0, 1, IF(J2326,K2325*(1+INCREMENTO),K2325))","v":1},3.0617382623232409E-11,0,0,0,0,{"$f":"ROUND(P2326*$G$13,2)","v":0},399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,{"$f":"IF(N2326> 0,O2326+P2326+V2326+R2326+T2326+W2326+Y2326, 0)","v":0}]
[null,2306,"2216-03-04",29,9.9500000000000005E-2,0.11541999999999999,1.010097722222222,32990988637.146332,3.0311307460305876E-11,false,1,{"$f":" I2327*K2327","v":3.0311307460305876E-11},0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2307,"2216-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,33345277031.287941,{"$f":"IF(H2328=0, 0, 1/H2328)","v":2.998925452206314E-11},false,1,2.998925452206314E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2308,"2216-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,33692679242.492237,2.968003799290704E-11,false,1,2.968003799290704E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2309,"2216-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,34054503053.061844,2.9364692194798886E-11,false,1,2.9364692194798886E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2310,"2216-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,34409294217.369652,2.9061915472105342E-11,false,1,2.9061915472105342E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2311,"2216-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,34778813716.342522,2.8753137129864244E-11,false,1,2.8753137129864244E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2312,"2216-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,35152301464.686005,2.8447639509595121E-11,false,1,2.8447639509595121E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2313,"2216-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,35518529858.778923,2.8154318435362701E-11,false,1,2.8154318435362701E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2314,"2216-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,35899961377.680687,2.7855183170801642E-11,false,1,2.7855183170801642E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2315,"2216-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,36273979141.967155,2.7567970861047629E-11,false,1,2.7567970861047629E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2316,"2217-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,36663523388.751671,2.7275065448477844E-11,true,1,2.7275065448477844E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2317,"2217-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,37057250929.561058,2.6985272110465343E-11,false,1,2.6985272110465343E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2318,"2217-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,37419563789.371704,2.6723988703578378E-11,false,1,2.6723988703578378E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2319,"2217-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,37821410406.041107,2.6440050470467721E-11,false,1,2.6440050470467721E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2320,"2217-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,38215446466.78804,2.616742946779574E-11,false,1,2.616742946779574E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2321,"2217-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,38625840023.314514,2.5889404590201822E-11,false,1,2.5889404590201822E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2322,"2217-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,39028256899.957405,2.5622461248098717E-11,false,1,2.5622461248098717E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2323,"2217-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,39447379182.56955,2.535022657327425E-11,false,1,2.535022657327425E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2324,"2217-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,39871002396.090096,2.5080884349626079E-11,false,1,2.5080884349626079E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2325,"2217-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,40286391789.386688,2.482227758762567E-11,false,1,2.482227758762567E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2326,"2217-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,40719025112.680031,2.455854474002613E-11,false,1,2.455854474002613E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2327,"2217-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,41143249489.312294,2.4305323775161905E-11,false,1,2.4305323775161905E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2328,"2218-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,41585084559.841934,2.4047083481602062E-11,true,1,2.4047083481602062E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2329,"2218-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,42031664472.647598,2.3791586951089151E-11,false,1,2.3791586951089151E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2330,"2218-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,42442612726.381615,2.3561226224379369E-11,false,1,2.3561226224379369E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2331,"2218-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,42898401586.52729,2.3310891851832093E-11,false,1,2.3310891851832093E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2332,"2218-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,43345331433.722923,2.3070535324641539E-11,false,1,2.3070535324641539E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2333,"2218-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,43810814539.915703,2.2825414466761569E-11,false,1,2.2825414466761569E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2334,"2218-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,44267250209.397385,2.2590063653597178E-11,false,1,2.2590063653597178E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2335,"2218-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,44742633750.104424,2.2350047732665405E-11,false,1,2.2350047732665405E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2336,"2218-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,45223122408.244919,2.2112581943649332E-11,false,1,2.2112581943649332E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2337,"2218-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,45694271971.868141,2.1884581083065598E-11,false,1,2.1884581083065598E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2338,"2218-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,46184980220.003365,2.1652060804973257E-11,false,1,2.1652060804973257E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2339,"2218-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,46666150738.928757,2.1428808336784529E-11,false,1,2.1428808336784529E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2340,"2219-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,47167295939.150177,2.1201130573397405E-11,true,1,2.1201130573397405E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2341,"2219-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,47673822909.835373,2.0975871850916627E-11,false,1,2.0975871850916627E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2342,"2219-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,48139935173.516266,2.0772774130160038E-11,false,1,2.0772774130160038E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2343,"2219-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,48656907262.903809,2.0552066628418931E-11,false,1,2.0552066628418931E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2344,"2219-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,49163831141.737823,2.0340156102095268E-11,false,1,2.0340156102095268E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2345,"2219-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,49691798793.044991,2.0124045099771333E-11,false,1,2.0124045099771333E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2346,"2219-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,50209504516.803856,1.991654786526175E-11,false,1,1.991654786526175E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2347,"2219-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,50748701596.392891,1.9704937634721237E-11,false,1,1.9704937634721237E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2348,"2219-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,51293689083.464241,1.9495575730043839E-11,false,1,1.9495575730043839E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2349,"2219-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,51828083834.232124,1.9294558587163246E-11,false,1,1.9294558587163246E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2350,"2219-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,52384662747.189949,1.9089556896186043E-11,false,1,1.9089556896186043E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2351,"2219-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,52930423625.244415,1.8892726177295588E-11,false,1,1.8892726177295588E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2352,"2220-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,53498840503.976822,1.8691993893319337E-11,true,1,1.8691993893319337E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2353,"2220-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,54073361579.991219,1.849339435871193E-11,false,1,1.849339435871193E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2354,"2220-03-04",29,9.9500000000000005E-2,0.11541999999999999,1.010097722222222,54619379364.84774,1.8308520009357446E-11,false,1,1.8308520009357446E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2355,"2220-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,55205933845.436867,1.8113994825262004E-11,false,1,1.8113994825262004E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2356,"2220-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,55781087666.216568,1.7927223039891405E-11,false,1,1.7927223039891405E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2357,"2220-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,56380117667.714745,1.7736749076929214E-11,false,1,1.7736749076929214E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2358,"2220-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,56967504526.949547,1.7553867038829677E-11,false,1,1.7553867038829677E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2359,"2220-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,57579275393.203087,1.7367359925443667E-11,false,1,1.7367359925443667E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2360,"2220-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,58197616032.802055,1.7182834421196355E-11,false,1,1.7182834421196355E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2361,"2220-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,58803938195.83712,1.7005663747718048E-11,false,1,1.7005663747718048E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2362,"2220-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,59435430421.236755,1.6824981209233271E-11,false,1,1.6824981209233271E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2363,"2220-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,60054648547.175331,1.6651500328312801E-11,false,1,1.6651500328312801E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2364,"2221-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,60699572081.554077,1.6474580721202297E-11,true,1,1.6474580721202297E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2365,"2221-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,61351421413.93943,1.6299540857464041E-11,false,1,1.6299540857464041E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2366,"2221-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,61951261077.928116,1.6141721453290614E-11,false,1,1.6141721453290614E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2367,"2221-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,62616552228.907249,1.5970218167622856E-11,false,1,1.5970218167622856E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2368,{"$f":"IF(B2389=0,FECHA_1ER_PAGO,EDATE(C2388,1))","v":"2221-05-04"},{"$f":"IF(B2389=0,FECHA_1ER_PAGO-FECHA_APERTURA, C2389-C2388)","v":30},{"$f":"IF(B2389=0,TASA,IF(B2389=MESES_INC_TASA,E2388+INCREMENTO_TASA,E2388))","v":9.9500000000000005E-2},0.11541999999999999,{"$f":"IF(B2389<MESES_GRACIA, 0, 1 + D2389 * F2389 / 360 + FACTOR_SEG_DEUD)","v":1.0104183333333332},{"$f":"IF(B2389 = 0, 0,            IF(H2388=0, G2389, H2388 * G2389 ))","v":63268912342.212074},1.5805550672202956E-11,{"$f":"MOD(B2389, MESES_INC)=0","v":false},1,1.5805550672202956E-11,{"$f":"ROUND(CUOTA_INIT*K2389,2)","v":0},{"$f":"IF(B2389=0,TOTAL_FINANCIADO, ROUND(N2388-O2388,2))","v":0},{"$f":"IF(B2389=0, 0,\n   IF((B2389+1) = PLAZO, N2389,\n   IF(B2389<MESES_GRACIA, 0, M2389-P2389-V2389-Q2389)))","v":0},{"$f":" IF(B2389<MESES_GRACIA, 0, ROUND(N2389 * D2389 *E2389 /360,2))","v":0},0,{"$f":" COMISION_AMORT","v":399},{"$f":"ROUND(R2389*IVA,2)","v":63.84},{"$f":"SEGURO_DAÑOS_MENS","v":0},{"$f":"T2389*IVA","v":0},{"$f":"ROUND(N2389 * FACTOR_SEG_DEUD,2)","v":0},{"$f":"ROUND(SEGURO_INTERIORES/(1+IVA),2)","v":84.48},{"$f":"ROUND(W2389*IVA,2)","v":13.52},{"$f":"ROUND((SUM(O2389:X2389)-Q2389) * FACTOR_SEG_DESEMPLEO,2)","v":5.5},{"$f":"ROUND(Y2389*IVA,2)","v":0.88},{"$f":"IF(B2389>=PLAZO,0,ROUND(SUM(O2389:Z2389),2))","v":0},null,{"$f":"IF(AB2389=\"SI\",TASA_PP,TASA)","v":9.9500000000000005E-2},{"$f":"N2389 * D2389 * AC2389 /360","v":0},{"$f":"IF(B2389>=PLAZO, 0, O2389+R2389+S2389+T2389+U2389+V2389+W2389+X2389+Y2389+Z2389+AD2389)","v":0},null,0]
[null,2369,"2221-06-04",31,9.9500000000000005E-2,{"$f":"E2390*(1+$G$13)","v":0.11541999999999999},1.0107389444444443,63948353676.915512,1.5637619148919331E-11,false,{"$f":"IF(B2390=0, 1, IF(J2390,K2389*(1+INCREMENTO),K2389))","v":1},1.5637619148919331E-11,0,0,0,0,{"$f":"ROUND(P2390*$G$13,2)","v":0},399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,{"$f":"IF(N2390> 0,O2390+P2390+V2390+R2390+T2390+W2390+Y2390, 0)","v":0}]
[null,2370,"2221-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,64614588941.639503,1.5476381052322553E-11,false,1,{"$f":" I2391*K2391","v":1.5476381052322553E-11},0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2371,"2221-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,65308481422.584381,{"$f":"IF(H2392=0, 0, 1/H2392)","v":1.5311946905171633E-11},false,1,1.5311946905171633E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2372,"2221-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,66009825576.332542,1.5149259845318308E-11,false,1,1.5149259845318308E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2373,"2221-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,66697537942.46196,1.4993057177952672E-11,false,1,1.4993057177952672E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2374,"2221-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,67413799097.007278,1.4833758271967696E-11,false,1,1.4833758271967696E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2375,"2221-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,68116138527.266258,1.4680808713190771E-11,false,1,1.4680808713190771E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2376,"2222-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,68847633954.680649,1.4524827398691082E-11,true,1,1.4524827398691082E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2377,"2222-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,69586984870.85141,1.437050336145373E-11,false,1,1.437050336145373E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2378,"2222-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,70267344553.820938,1.4231361756299966E-11,false,1,1.4231361756299966E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2379,"2222-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,71021941663.243057,1.4080155745974817E-11,false,1,1.4080155745974817E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2380,"2222-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,71761871925.471268,1.3934976515642683E-11,false,1,1.3934976515642683E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2381,"2222-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,72532518681.308228,1.3786919552508274E-11,false,1,1.3786919552508274E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2382,"2222-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,73288186638.43631,1.3644763854418328E-11,false,1,1.3644763854418328E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2383,"2222-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,74075224403.180542,1.3499790355776004E-11,false,1,1.3499790355776004E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2384,"2222-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,74870714122.756042,1.3356357178060657E-11,false,1,1.3356357178060657E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2385,"2222-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,75650742179.391617,1.3218640970219257E-11,false,1,1.3218640970219257E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2386,"2222-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,76463151296.837082,1.3078194961098408E-11,false,1,1.3078194961098408E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2387,"2222-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,77259769894.764618,1.294334685907165E-11,false,1,1.294334685907165E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2388,"2223-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,78089458271.455048,1.2805825807163292E-11,true,1,1.2805825807163292E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2389,"2223-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,78928056625.528961,1.2669765895091785E-11,false,1,1.2669765895091785E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2390,"2223-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,79699745004.940826,1.2547091586529003E-11,false,1,1.2547091586529003E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2391,"2223-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,80555636138.785263,1.2413780685402946E-11,false,1,1.2413780685402946E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2392,"2223-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,81394891607.957825,1.2285783299725309E-11,false,1,1.2285783299725309E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2393,"2223-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,82268986826.997253,1.2155248758598322E-11,false,1,1.2155248758598322E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2394,"2223-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,83126092554.756516,1.2029917072563993E-11,false,1,1.2029917072563993E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2395,"2223-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,84018779044.585785,1.1902101070396839E-11,false,1,1.1902101070396839E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2396,"2223-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,84921052045.035629,1.1775643093419008E-11,false,1,1.1775643093419008E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2397,"2223-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,85805787872.258148,1.1654225487547907E-11,false,1,1.1654225487547907E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2398,"2223-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,86727251461.230103,1.1530401150174031E-11,false,1,1.1530401150174031E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2399,"2223-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,87630804876.037003,1.1411512212110858E-11,false,1,1.1411512212110858E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2400,"2224-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,88571867221.222702,1.1290266665625742E-11,true,1,1.1290266665625742E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2401,"2224-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,89523035582.652115,1.1170309334257888E-11,false,1,1.1170309334257888E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2402,"2224-03-04",29,9.9500000000000005E-2,0.11541999999999999,1.010097722222222,90427014328.455841,1.1058642236795792E-11,false,1,1.1058642236795792E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2403,"2224-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,91398105011.606094,1.0941145879042197E-11,false,1,1.0941145879042197E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2404,"2224-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,92350320935.651993,1.0828332699534218E-11,false,1,1.0828332699534218E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2405,"2224-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,93342065901.606567,1.0713283344876004E-11,false,1,1.0713283344876004E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2406,"2224-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,94314534658.191452,1.060281963563871E-11,false,1,1.060281963563871E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2407,"2224-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,95327373206.189392,1.049016632229065E-11,false,1,1.049016632229065E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2408,"2224-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,96351088571.08548,1.037870993291606E-11,false,1,1.037870993291606E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2409,"2224-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,97354906328.848557,1.0271695980294692E-11,false,1,1.0271695980294692E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2410,"2224-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,98400395259.308151,1.0162560804402921E-11,false,1,1.0162560804402921E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2411,"2224-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,99425563377.251358,1.0057775546171064E-11,false,1,1.0057775546171064E-11,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2412,"2225-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,100493288978.71724,9.9509132416969944E-12,true,1,9.9509132416969944E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2413,"2225-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,101572480826.09918,9.8451863326257226E-12,false,1,9.8451863326257226E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2414,"2225-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,102565566256.96716,9.7498608596827314E-12,false,1,9.7498608596827314E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2415,"2225-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,103667012174.91371,9.6462701009722853E-12,false,1,9.6462701009722853E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2416,"2225-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,104747049663.42267,9.5468082701444987E-12,false,1,9.5468082701444987E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2417,"2225-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,105871922410.47762,9.4453749136894395E-12,false,1,9.4453749136894395E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2418,"2225-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,106974931388.79076,9.3479844952233713E-12,false,1,9.3479844952233713E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2419,"2225-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,108123729233.92323,9.2486636105245933E-12,false,1,9.2486636105245933E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2420,"2225-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,109284863955.29248,9.1503979948137334E-12,false,1,9.1503979948137334E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2421,"2225-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,110423430096.26669,9.0560490570543233E-12,false,1,9.0560490570543233E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2422,"2225-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,111609261177.43549,8.9598299410853382E-12,false,1,8.9598299410853382E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2423,"2225-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,112772043663.46906,8.8674459335344673E-12,false,1,8.8674459335344673E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2424,"2226-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,113983096375.25751,8.7732306964866034E-12,true,1,8.7732306964866034E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2425,"2226-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,115207154514.83714,8.6800164817126304E-12,false,1,8.6800164817126304E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2426,"2226-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,116333547665.32365,8.5959727015019675E-12,false,1,8.5959727015019675E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2427,"2226-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,117582847170.72668,8.5046418254188957E-12,false,1,8.5046418254188957E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2428,"2226-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,118807864466.83369,8.416951221938335E-12,false,1,8.416951221938335E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2429,"2226-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,120083735522.9061,8.3275224212961702E-12,false,1,8.3275224212961702E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2430,"2226-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,121334807907.49556,8.2416580801973167E-12,false,1,8.2416580801973167E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2431,"2226-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,122637815668.79147,8.1540917419852344E-12,false,1,8.1540917419852344E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2432,{"$f":"IF(B2453=0,FECHA_1ER_PAGO,EDATE(C2452,1))","v":"2226-09-04"},{"$f":"IF(B2453=0,FECHA_1ER_PAGO-FECHA_APERTURA, C2453-C2452)","v":31},{"$f":"IF(B2453=0,TASA,IF(B2453=MESES_INC_TASA,E2452+INCREMENTO_TASA,E2452))","v":9.9500000000000005E-2},0.11541999999999999,{"$f":"IF(B2453<MESES_GRACIA, 0, 1 + D2453 * F2453 / 360 + FACTOR_SEG_DEUD)","v":1.0107389444444443},{"$f":"IF(B2453 = 0, 0,            IF(H2452=0, G2453, H2452 * G2453 ))","v":123954816358.04663},8.067455782528649E-12,{"$f":"MOD(B2453, MESES_INC)=0","v":false},1,8.067455782528649E-12,{"$f":"ROUND(CUOTA_INIT*K2453,2)","v":0},{"$f":"IF(B2453=0,TOTAL_FINANCIADO, ROUND(N2452-O2452,2))","v":0},{"$f":"IF(B2453=0, 0,\n   IF((B2453+1) = PLAZO, N2453,\n   IF(B2453<MESES_GRACIA, 0, M2453-P2453-V2453-Q2453)))","v":0},{"$f":" IF(B2453<MESES_GRACIA, 0, ROUND(N2453 * D2453 *E2453 /360,2))","v":0},0,{"$f":" COMISION_AMORT","v":399},{"$f":"ROUND(R2453*IVA,2)","v":63.84},{"$f":"SEGURO_DAÑOS_MENS","v":0},{"$f":"T2453*IVA","v":0},{"$f":"ROUND(N2453 * FACTOR_SEG_DEUD,2)","v":0},{"$f":"ROUND(SEGURO_INTERIORES/(1+IVA),2)","v":84.48},{"$f":"ROUND(W2453*IVA,2)","v":13.52},{"$f":"ROUND((SUM(O2453:X2453)-Q2453) * FACTOR_SEG_DESEMPLEO,2)","v":5.5},{"$f":"ROUND(Y2453*IVA,2)","v":0.88},{"$f":"IF(B2453>=PLAZO,0,ROUND(SUM(O2453:Z2453),2))","v":0},null,{"$f":"IF(AB2453=\"SI\",TASA_PP,TASA)","v":9.9500000000000005E-2},{"$f":"N2453 * D2453 * AC2453 /360","v":0},{"$f":"IF(B2453>=PLAZO, 0, O2453+R2453+S2453+T2453+U2453+V2453+W2453+X2453+Y2453+Z2453+AD2453)","v":0},null,0]
[null,2433,"2226-10-04",30,9.9500000000000005E-2,{"$f":"E2454*(1+$G$13)","v":0.11541999999999999},1.0104183333333332,125246218953.13686,7.9842729653512984E-12,false,{"$f":"IF(B2454=0, 1, IF(J2454,K2453*(1+INCREMENTO),K2453))","v":1},7.9842729653512984E-12,0,0,0,0,{"$f":"ROUND(P2454*$G$13,2)","v":0},399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,{"$f":"IF(N2454> 0,O2454+P2454+V2454+R2454+T2454+W2454+Y2454, 0)","v":0}]
[null,2434,"2226-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,126591231140.3513,7.8994413040450106E-12,false,1,{"$f":" I2455*K2455","v":7.8994413040450106E-12},0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2435,"2226-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,127910100783.44852,{"$f":"IF(H2456=0, 0, 1/H2456)","v":7.8179908691730098E-12},false,1,7.8179908691730098E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2436,"2227-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,129283720249.64525,7.7349259293359787E-12,true,1,7.7349259293359787E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2437,"2227-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,130672090938.97728,7.652743541595208E-12,false,1,7.652743541595208E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2438,"2227-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,131949686491.20888,7.5786462748937631E-12,false,1,7.5786462748937631E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2439,"2227-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,133366686843.89981,7.4981243342309209E-12,false,1,7.4981243342309209E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2440,"2227-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,134756145443.00182,7.4208118428481823E-12,false,1,7.4208118428481823E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2441,"2227-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,136203284202.46167,7.3419668685340449E-12,false,1,7.3419668685340449E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2442,"2227-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,137622295418.37762,7.2662645028551334E-12,false,1,7.2662645028551334E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2443,"2227-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,139100213603.19247,7.1890615700467126E-12,false,1,7.1890615700467126E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2444,"2227-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,140594003069.28751,7.1126789064195021E-12,false,1,7.1126789064195021E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2445,"2227-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,142058758257.931,7.0393407084717421E-12,false,1,7.0393407084717421E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2446,"2227-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,143584319370.70966,6.9645488057660006E-12,false,1,6.9645488057660006E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2447,"2227-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,145080228671.35349,6.8927379640769269E-12,false,1,6.8927379640769269E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2448,"2228-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,146638237187.04242,6.8195036927814645E-12,true,1,6.8195036927814645E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2449,"2228-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,148212977069.62534,6.7470475242544689E-12,false,1,6.7470475242544689E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2450,"2228-03-04",29,9.9500000000000005E-2,0.11541999999999999,1.010097722222222,149709590541.80298,6.6795987911059901E-12,false,1,6.6795987911059901E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2451,"2228-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,151317313517.43192,6.6086290904497117E-12,false,1,6.6086290904497117E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2452,"2228-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,152893787728.76102,6.5404881052069645E-12,false,1,6.5404881052069645E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2453,"2228-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,154535705621.08084,6.4709964340020198E-12,false,1,6.4709964340020198E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2454,"2228-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,156145710114.14313,6.4042745668068374E-12,false,1,6.4042745668068374E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2455,"2228-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,157822550220.29721,6.3362301433106114E-12,false,1,6.3362301433106114E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2456,"2228-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,159517397819.19351,6.2689086812553157E-12,false,1,6.2689086812553157E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2457,"2228-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,161179303242.1398,6.204270522858007E-12,false,1,6.204270522858007E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2458,"2228-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,162910198825.25137,6.1383511112933352E-12,false,1,6.1383511112933352E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2459,"2228-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,164607451580.01242,6.0750591203577429E-12,false,1,6.0750591203577429E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2460,"2229-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,166375161857.67172,6.0105125598944023E-12,true,1,6.0105125598944023E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2461,"2229-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,168161855477.79669,5.9466517966200444E-12,false,1,5.9466517966200444E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2462,"2229-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,169805992623.45374,5.8890736690165504E-12,false,1,5.8890736690165504E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2463,"2229-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,171629529744.57074,5.8265031751136267E-12,false,1,5.8265031751136267E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2464,"2229-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,173417623395.29291,5.7664266204396799E-12,false,1,5.7664266204396799E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2465,"2229-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,175279945618.62253,5.7051592323962672E-12,false,1,5.7051592323962672E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2466,"2229-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,177106070518.72586,5.6463338442951199E-12,false,1,5.6463338442951199E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2467,"2229-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,179008002770.80029,5.5863424233629825E-12,false,1,5.5863424233629825E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2468,"2229-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,180930359767.66687,5.526988401969147E-12,false,1,5.526988401969147E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2469,"2229-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,182815352565.84631,5.4700001174125719E-12,false,1,5.4700001174125719E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2470,"2229-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,184778596480.64246,5.411882214966173E-12,false,1,5.411882214966173E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2471,"2229-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,186703681491.64325,5.356080780039463E-12,false,1,5.356080780039463E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2472,"2230-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,188708681954.75525,5.2991732528753491E-12,true,1,5.2991732528753491E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2473,"2230-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,190735214006.45169,5.2428703593567921E-12,false,1,5.2428703593567921E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2474,"2230-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,192600053386.59433,5.1921065566516798E-12,false,1,5.1921065566516798E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2475,"2230-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,194668374659.90997,5.1369412301665463E-12,false,1,5.1369412301665463E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2476,"2230-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,196696494676.5751,5.0839746872168919E-12,false,1,5.0839746872168919E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2477,"2230-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,198808807405.32379,5.0299582450652613E-12,false,1,5.0299582450652613E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2478,"2230-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,200880063830.47488,4.9780947941350324E-12,false,1,4.9780947941350324E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2479,"2230-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,203037303675.94678,4.9252033094176035E-12,false,1,4.9252033094176035E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2480,"2230-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,205217710000.27255,4.8728737885179202E-12,false,1,4.8728737885179202E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2481,"2230-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,207355736508.95871,4.8226300214115148E-12,false,1,4.8226300214115148E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2482,"2230-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,209582518243.56525,4.7713903257802023E-12,false,1,4.7713903257802023E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2483,"2230-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,211766018779.46609,4.7221929456085379E-12,false,1,4.7221929456085379E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2484,"2231-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,214040162290.35992,4.6720203783224218E-12,true,1,4.6720203783224218E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2485,"2231-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,216338727702.07596,4.6223808867782486E-12,false,1,4.6223808867782486E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2486,"2231-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,218453895480.45557,4.5776249391234458E-12,false,1,4.5776249391234458E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2487,"2231-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,220799859727.69263,4.5289883844730561E-12,false,1,4.5289883844730561E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2488,"2231-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,223100226266.28894,4.4822903891025894E-12,false,1,4.4822903891025894E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2489,"2231-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,225496087201.70557,4.4346667492527403E-12,false,1,4.4346667492527403E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2490,"2231-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,227845380603.53531,4.3889412958521214E-12,false,1,4.3889412958521214E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2491,"2231-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,230292199487.75995,4.3423094756327172E-12,false,1,4.3423094756327172E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2492,"2231-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,232765294624.04788,4.2961731112671047E-12,false,1,4.2961731112671047E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2493,"2231-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,235190321051.87271,4.2518756534179129E-12,false,1,4.2518756534179129E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2494,"2231-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,237716016843.51981,4.2067001343803654E-12,false,1,4.2067001343803654E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2495,"2231-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,240192621545.66785,4.1633252244173113E-12,false,1,4.1633252244173113E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2496,{"$f":"IF(B2517=0,FECHA_1ER_PAGO,EDATE(C2516,1))","v":"2232-01-04"},{"$f":"IF(B2517=0,FECHA_1ER_PAGO-FECHA_APERTURA, C2517-C2516)","v":31},{"$f":"IF(B2517=0,TASA,IF(B2517=MESES_INC_TASA,E2516+INCREMENTO_TASA,E2516))","v":9.9500000000000005E-2},0.11541999999999999,{"$f":"IF(B2517<MESES_GRACIA, 0, 1 + D2517 * F2517 / 360 + FACTOR_SEG_DEUD)","v":1.0107389444444443},{"$f":"IF(B2517 = 0, 0,            IF(H2516=0, G2517, H2516 * G2517 ))","v":242772036764.41223},4.1190905399471822E-12,{"$f":"MOD(B2517, MESES_INC)=0","v":true},1,4.1190905399471822E-12,{"$f":"ROUND(CUOTA_INIT*K2517,2)","v":0},{"$f":"IF(B2517=0,TOTAL_FINANCIADO, ROUND(N2516-O2516,2))","v":0},{"$f":"IF(B2517=0, 0,\n   IF((B2517+1) = PLAZO, N2517,\n   IF(B2517<MESES_GRACIA, 0, M2517-P2517-V2517-Q2517)))","v":0},{"$f":" IF(B2517<MESES_GRACIA, 0, ROUND(N2517 * D2517 *E2517 /360,2))","v":0},0,{"$f":" COMISION_AMORT","v":399},{"$f":"ROUND(R2517*IVA,2)","v":63.84},{"$f":"SEGURO_DAÑOS_MENS","v":0},{"$f":"T2517*IVA","v":0},{"$f":"ROUND(N2517 * FACTOR_SEG_DEUD,2)","v":0},{"$f":"ROUND(SEGURO_INTERIORES/(1+IVA),2)","v":84.48},{"$f":"ROUND(W2517*IVA,2)","v":13.52},{"$f":"ROUND((SUM(O2517:X2517)-Q2517) * FACTOR_SEG_DESEMPLEO,2)","v":5.5},{"$f":"ROUND(Y2517*IVA,2)","v":0.88},{"$f":"IF(B2517>=PLAZO,0,ROUND(SUM(O2517:Z2517),2))","v":0},null,{"$f":"IF(AB2517=\"SI\",TASA_PP,TASA)","v":9.9500000000000005E-2},{"$f":"N2517 * D2517 * AC2517 /360","v":0},{"$f":"IF(B2517>=PLAZO, 0, O2517+R2517+S2517+T2517+U2517+V2517+W2517+X2517+Y2517+Z2517+AD2517)","v":0},null,0]
[null,2497,"2232-02-04",31,9.9500000000000005E-2,{"$f":"E2518*(1+$G$13)","v":0.11541999999999999},1.0107389444444443,245379152179.88986,4.0753258421354812E-12,false,{"$f":"IF(B2518=0, 1, IF(J2518,K2517*(1+INCREMENTO),K2517))","v":1},4.0753258421354812E-12,0,0,0,0,{"$f":"ROUND(P2518*$G$13,2)","v":0},399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,{"$f":"IF(N2518> 0,O2518+P2518+V2518+R2518+T2518+W2518+Y2518, 0)","v":0}]
[null,2498,"2232-03-04",29,9.9500000000000005E-2,0.11541999999999999,1.010097722222222,247856922697.72675,4.0345857162906335E-12,false,1,{"$f":" I2519*K2519","v":4.0345857162906335E-12},0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2499,"2232-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,250518644420.74857,{"$f":"IF(H2520=0, 0, 1/H2520)","v":3.9917188691173419E-12},false,1,3.9917188691173419E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2500,"2232-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,253128631164.5387,3.950560611809969E-12,false,1,3.950560611809969E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2501,"2232-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,255846965471.91293,3.9085865183332838E-12,false,1,3.9085865183332838E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2502,"2232-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,258512464440.52112,3.8682854312817138E-12,false,1,3.8682854312817138E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2503,"2232-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,261288615434.34427,3.8271854988311827E-12,false,1,3.8271854988311827E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2504,"2232-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,264094579359.45947,3.7865222467853027E-12,false,1,3.7865222467853027E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2505,"2232-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,266846004718.75275,3.7474797535528716E-12,false,1,3.7474797535528716E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2506,"2232-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,269711649138.64935,3.7076633626823246E-12,false,1,3.7076633626823246E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2507,"2232-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,272521595003.25882,3.6694339763718248E-12,false,1,3.6694339763718248E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2508,"2233-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,275448189271.91016,3.6304468097731607E-12,true,1,3.6304468097731607E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2509,"2233-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,278406212073.82397,3.5918738757698179E-12,false,1,3.5918738757698179E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2510,"2233-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,281128220543.29333,3.5570957553370257E-12,false,1,3.5570957553370257E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2511,"2233-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,284147240885.47327,3.5193021649048994E-12,false,1,3.5193021649048994E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2512,"2233-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,287107581556.76508,3.4830149541080174E-12,false,1,3.4830149541080174E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2513,"2233-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,290190813924.68195,3.4460084606935443E-12,false,1,3.4460084606935443E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2514,"2233-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,293214118554.42053,3.4104769747449934E-12,false,1,3.4104769747449934E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2515,"2233-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,296362928683.9032,3.374241186105253E-12,false,1,3.374241186105253E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2516,"2233-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,299545553710.43243,3.3383903970969625E-12,false,1,3.3383903970969625E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2517,"2233-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,302666319137.50555,3.3039685514055694E-12,false,1,3.3039685514055694E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2518,"2233-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,305916635923.92767,3.2688643982364861E-12,false,1,3.2688643982364861E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2519,"2233-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,309103777409.19507,3.2351594289195265E-12,false,1,3.2351594289195265E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2520,"2234-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,312423225702.36029,3.2007863619994794E-12,true,1,3.2007863619994794E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2521,"2234-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,315778321366.33203,3.1667785035816552E-12,false,1,3.1667785035816552E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2522,"2234-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,318865721100.81079,3.1361163456132234E-12,false,1,3.1361163456132234E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2523,"2234-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,322290002364.95007,3.1027955960844064E-12,false,1,3.1027955960844064E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2524,"2234-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,325647727039.58887,3.0708029473776439E-12,false,1,3.0708029473776439E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2525,"2234-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,329144839888.72656,3.0381761425701471E-12,false,1,3.0381761425701471E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2526,"2234-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,332573980545.63391,3.0068497792862833E-12,false,1,3.0068497792862833E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2527,"2234-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,336145474046.38116,2.9749024669658964E-12,false,1,2.9749024669658964E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2528,"2234-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,339755321617.41669,2.9432945898815248E-12,false,1,2.9432945898815248E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2529,"2234-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,343295005809.80078,2.9129465418265949E-12,false,1,2.9129465418265949E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2530,"2234-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,346981631805.24744,2.8819969368328876E-12,false,1,2.8819969368328876E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2531,"2234-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,350596602105.93842,2.8522809234124689E-12,false,1,2.8522809234124689E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2532,"2235-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,354361639538.36505,2.821975881200693E-12,true,1,2.821975881200693E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2533,"2235-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,358167109498.60974,2.7919928253598661E-12,false,1,2.7919928253598661E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2534,"2235-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,361668949124.52313,2.764959509022431E-12,false,1,2.764959509022431E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2535,"2235-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,365552891876.45197,2.7355822432885465E-12,false,1,2.7355822432885465E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2536,"2235-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,369361343754.98474,2.7073758987170798E-12,false,1,2.7073758987170798E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2537,"2235-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,373327894705.49481,2.6786104499072179E-12,false,1,2.6786104499072179E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2538,"2235-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,377217349155.16815,2.6509915364169809E-12,false,1,2.6509915364169809E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2539,"2235-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,381268265311.22607,2.6228251627071777E-12,false,1,2.6228251627071777E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2540,"2235-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,385362684030.83301,2.5949580523473562E-12,false,1,2.5949580523473562E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2541,"2235-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,389377520927.29419,2.5682016712688537E-12,false,1,2.5682016712688537E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2542,"2235-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,393559024492.44788,2.5409149270294254E-12,false,1,2.5409149270294254E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2543,"2235-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,397659253595.95166,2.514715779796908E-12,false,1,2.514715779796908E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2544,"2236-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,401929694228.13782,2.4879973148547558E-12,true,1,2.4879973148547558E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2545,"2236-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,406245994885.02631,2.4615627294566066E-12,false,1,2.4615627294566066E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2546,"2236-03-04",29,9.9500000000000005E-2,0.11541999999999999,1.010097722222222,410348154095.26556,2.4369550344506779E-12,false,1,2.4369550344506779E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2547,"2236-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,414754860124.97491,2.4110627653613934E-12,false,1,2.4110627653613934E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2548,"2236-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,419075914509.37689,2.3862025121885757E-12,false,1,2.3862025121885757E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2549,"2236-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,423576347473.29779,2.3608494807728609E-12,false,1,2.3608494807728609E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2550,"2236-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,427989307053.39038,2.3365069722997848E-12,false,1,2.3365069722997848E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2551,"2236-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,432585460444.65295,2.3116819482839387E-12,false,1,2.3116819482839387E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2552,"2236-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,437230971671.84247,2.2871206862960657E-12,false,1,2.2871206862960657E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2553,"2236-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,441786189678.37689,2.2635383888482488E-12,false,1,2.2635383888482488E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2554,"2236-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,446530507025.65576,2.2394886447087573E-12,false,1,2.2394886447087573E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2555,"2236-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,451182610691.35132,2.2163974769942722E-12,false,1,2.2163974769942722E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2556,"2237-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,456027835681.86511,2.1928485977281916E-12,true,1,2.1928485977281916E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2557,"2237-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,460925093274.37286,2.169549921650142E-12,false,1,2.169549921650142E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2558,"2237-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,465431609125.21564,2.1485433743520603E-12,false,1,2.1485433743520603E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2559,"2237-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,470429853318.29968,2.1257154343973689E-12,false,1,2.1257154343973689E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2560,{"$f":"IF(B2581=0,FECHA_1ER_PAGO,EDATE(C2580,1))","v":"2237-05-04"},{"$f":"IF(B2581=0,FECHA_1ER_PAGO-FECHA_APERTURA, C2581-C2580)","v":30},{"$f":"IF(B2581=0,TASA,IF(B2581=MESES_INC_TASA,E2580+INCREMENTO_TASA,E2580))","v":9.9500000000000005E-2},0.11541999999999999,{"$f":"IF(B2581<MESES_GRACIA, 0, 1 + D2581 * F2581 / 360 + FACTOR_SEG_DEUD)","v":1.0104183333333332},{"$f":"IF(B2581 = 0, 0,            IF(H2580=0, G2581, H2580 * G2581 ))","v":475330948340.12079},2.1037973721089477E-12,{"$f":"MOD(B2581, MESES_INC)=0","v":false},1,2.1037973721089477E-12,{"$f":"ROUND(CUOTA_INIT*K2581,2)","v":0},{"$f":"IF(B2581=0,TOTAL_FINANCIADO, ROUND(N2580-O2580,2))","v":0},{"$f":"IF(B2581=0, 0,\n   IF((B2581+1) = PLAZO, N2581,\n   IF(B2581<MESES_GRACIA, 0, M2581-P2581-V2581-Q2581)))","v":0},{"$f":" IF(B2581<MESES_GRACIA, 0, ROUND(N2581 * D2581 *E2581 /360,2))","v":0},0,{"$f":" COMISION_AMORT","v":399},{"$f":"ROUND(R2581*IVA,2)","v":63.84},{"$f":"SEGURO_DAÑOS_MENS","v":0},{"$f":"T2581*IVA","v":0},{"$f":"ROUND(N2581 * FACTOR_SEG_DEUD,2)","v":0},{"$f":"ROUND(SEGURO_INTERIORES/(1+IVA),2)","v":84.48},{"$f":"ROUND(W2581*IVA,2)","v":13.52},{"$f":"ROUND((SUM(O2581:X2581)-Q2581) * FACTOR_SEG_DESEMPLEO,2)","v":5.5},{"$f":"ROUND(Y2581*IVA,2)","v":0.88},{"$f":"IF(B2581>=PLAZO,0,ROUND(SUM(O2581:Z2581),2))","v":0},null,{"$f":"IF(AB2581=\"SI\",TASA_PP,TASA)","v":9.9500000000000005E-2},{"$f":"N2581 * D2581 * AC2581 /360","v":0},{"$f":"IF(B2581>=PLAZO, 0, O2581+R2581+S2581+T2581+U2581+V2581+W2581+X2581+Y2581+Z2581+AD2581)","v":0},null,0]
[null,2561,"2237-06-04",31,9.9500000000000005E-2,{"$f":"E2582*(1+$G$13)","v":0.11541999999999999},1.0107389444444443,480435500987.07037,2.081444851484679E-12,false,{"$f":"IF(B2582=0, 1, IF(J2582,K2581*(1+INCREMENTO),K2581))","v":1},2.081444851484679E-12,0,0,0,0,{"$f":"ROUND(P2582*$G$13,2)","v":0},399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,{"$f":"IF(N2582> 0,O2582+P2582+V2582+R2582+T2582+W2582+Y2582, 0)","v":0}]
[null,2562,"2237-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,485440838181.52063,2.0599832592289455E-12,false,1,{"$f":" I2583*K2583","v":2.0599832592289455E-12},0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2563,"2237-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,490653960373.81647,{"$f":"IF(H2584=0, 0, 1/H2584)","v":2.0380962567552212E-12},false,1,2.0380962567552212E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2564,"2237-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,495923065995.71747,2.0164418002864893E-12,false,1,2.0164418002864893E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2565,"2237-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,501089757804.94946,1.9956504486951672E-12,false,1,1.9956504486951672E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2566,"2237-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,506470932875.6969,1.9744469723505928E-12,false,1,1.9744469723505928E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2567,"2237-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,511747515878.04016,1.9540886256853278E-12,false,1,1.9540886256853278E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2568,"2238-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,517243144020.63684,1.9333267372609237E-12,true,1,1.9333267372609237E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2569,"2238-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,522797789408.54419,1.9127854406793266E-12,false,1,1.9127854406793266E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2570,"2238-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,527909241484.2348,1.8942650012878464E-12,false,1,1.8942650012878464E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2571,"2238-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,533578429500.24274,1.8741387295896019E-12,false,1,1.8741387295896019E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2572,"2238-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,539137427438.25269,1.8548146522706957E-12,false,1,1.8548146522706957E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2573,"2238-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,544927194319.43274,1.8351075344090951E-12,false,1,1.8351075344090951E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2574,"2238-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,550604427472.25061,1.81618590426318E-12,false,1,1.81618590426318E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2575,"2238-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,556517337829.74023,1.7968892108549867E-12,false,1,1.7968892108549867E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2576,"2238-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,562493746603.06384,1.7777975418199131E-12,false,1,1.7777975418199131E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2577,"2238-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,568353993953.08997,1.7594668298971022E-12,false,1,1.7594668298971022E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2578,"2238-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,574457515918.9303,1.74077276785273E-12,false,1,1.74077276785273E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2579,"2238-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,580442405805.6123,1.7228238150726978E-12,false,1,1.7228238150726978E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2580,"2239-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,586675744554.75842,1.7045190793747963E-12,true,1,1.7045190793747963E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2581,"2239-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,592976022782.43494,1.6864088286532686E-12,false,1,1.6864088286532686E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2582,"2239-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,598773615243.40356,1.6700802683055708E-12,false,1,1.6700802683055708E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2583,"2239-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,605203811832.30151,1.6523359246076497E-12,false,1,1.6523359246076497E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2584,"2239-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,611509026878.57434,1.6352988362321711E-12,false,1,1.6352988362321711E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2585,"2239-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,618075988345.49963,1.6179240398528601E-12,false,1,1.6179240398528601E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2586,"2239-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,624515310017.41235,1.6012417693524898E-12,false,1,1.6012417693524898E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2587,"2239-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,631221945236.39429,1.5842288240240084E-12,false,1,1.5842288240240084E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2588,"2239-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,638000602638.40198,1.5673966385996779E-12,false,1,1.5673966385996779E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2589,"2239-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,644647505583.55627,1.5512353516279675E-12,false,1,1.5512353516279675E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2590,"2239-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,651570339332.2677,1.5347537167281196E-12,false,1,1.5347537167281196E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2591,"2239-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,658358616317.54431,1.5189290080129714E-12,false,1,1.5189290080129714E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2592,"2240-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,665428692922.69971,1.5027906230009323E-12,true,1,1.5027906230009323E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2593,"2240-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,672574694687.73584,1.4868237058253906E-12,false,1,1.4868237058253906E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2594,"2240-03-04",29,9.9500000000000005E-2,0.11541999999999999,1.010097722222222,679366167128.38843,1.4719602599977832E-12,false,1,1.4719602599977832E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2595,"2240-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,686661842654.61523,1.4563209106450831E-12,false,1,1.4563209106450831E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2596,"2240-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,693815714618.67175,1.441304915599397E-12,false,1,1.441304915599397E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2597,"2240-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,701266563032.64417,1.425991274524021E-12,false,1,1.425991274524021E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2598,"2240-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,708572591841.83911,1.4112880056518056E-12,false,1,1.4112880056518056E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2599,"2240-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,716181913540.48462,1.3962932895867826E-12,false,1,1.3962932895867826E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2600,"2240-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,723872951322.11169,1.3814578900531625E-12,false,1,1.3814578900531625E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2601,"2240-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,731414501019.96912,1.3672138009370668E-12,false,1,1.3672138009370668E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2602,"2240-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,739269120712.28357,1.3526873664579727E-12,false,1,1.3526873664579727E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2603,"2240-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,746971072834.9043,1.3387399276451234E-12,false,1,1.3387399276451234E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2604,"2241-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,754992753687.6853,1.3245160236513551E-12,true,1,1.3245160236513551E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2605,"2241-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,763100578925.49536,1.3104432464303425E-12,false,1,1.3104432464303425E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2606,"2241-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,770561498074.60315,1.2977549520689696E-12,false,1,1.2977549520689696E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2607,"2241-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,778836515193.4541,1.2839665070809005E-12,false,1,1.2839665070809005E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2608,"2241-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,786950693620.91113,1.2707276429210681E-12,false,1,1.2707276429210681E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2609,"2241-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,795401713400.22302,1.2572263588987632E-12,false,1,1.2572263588987632E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2610,"2241-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,803688473584.33093,1.2442632100223471E-12,false,1,1.2442632100223471E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2611,"2241-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,812319239452.79333,1.2310431064930026E-12,false,1,1.2310431064930026E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2612,"2241-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,821042690636.43018,1.2179634645122426E-12,false,1,1.2179634645122426E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2613,"2241-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,829596587068.37732,1.2054051518386703E-12,false,1,1.2054051518386703E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2614,"2241-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,838505578728.2052,1.192597909147772E-12,false,1,1.192597909147772E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2615,"2241-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,847241409349.25513,1.1803011384536492E-12,false,1,1.1803011384536492E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2616,"2242-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,856339887775.28955,1.1677606220094796E-12,true,1,1.1677606220094796E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2617,"2242-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,865536074255.67004,1.1553533466065687E-12,false,1,1.1553533466065687E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2618,"2242-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,873998516624.34265,1.1441667016350494E-12,false,1,1.1441667016350494E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2619,"2242-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,883384338138.89819,1.1320101079749569E-12,false,1,1.1320101079749569E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2620,"2242-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,892587730635.0752,1.120338052695953E-12,false,1,1.120338052695953E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2621,"2242-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,902173180686.15796,1.1084346347332545E-12,false,1,1.1084346347332545E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2622,"2242-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,911572321606.93982,1.0970056640565587E-12,false,1,1.0970056640565587E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2623,"2242-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,921361646125.7699,1.0853501491025768E-12,false,1,1.0853501491025768E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2624,{"$f":"IF(B2645=0,FECHA_1ER_PAGO,EDATE(C2644,1))","v":"2242-09-04"},{"$f":"IF(B2645=0,FECHA_1ER_PAGO-FECHA_APERTURA, C2645-C2644)","v":31},{"$f":"IF(B2645=0,TASA,IF(B2645=MESES_INC_TASA,E2644+INCREMENTO_TASA,E2644))","v":9.9500000000000005E-2},0.11541999999999999,{"$f":"IF(B2645<MESES_GRACIA, 0, 1 + D2645 * F2645 / 360 + FACTOR_SEG_DEUD)","v":1.0107389444444443},{"$f":"IF(B2645 = 0, 0,            IF(H2644=0, G2645, H2644 * G2645 ))","v":931256097656.75635},1.0738184721863495E-12,{"$f":"MOD(B2645, MESES_INC)=0","v":false},1,1.0738184721863495E-12,{"$f":"ROUND(CUOTA_INIT*K2645,2)","v":0},{"$f":"IF(B2645=0,TOTAL_FINANCIADO, ROUND(N2644-O2644,2))","v":0},{"$f":"IF(B2645=0, 0,\n   IF((B2645+1) = PLAZO, N2645,\n   IF(B2645<MESES_GRACIA, 0, M2645-P2645-V2645-Q2645)))","v":0},{"$f":" IF(B2645<MESES_GRACIA, 0, ROUND(N2645 * D2645 *E2645 /360,2))","v":0},0,{"$f":" COMISION_AMORT","v":399},{"$f":"ROUND(R2645*IVA,2)","v":63.84},{"$f":"SEGURO_DAÑOS_MENS","v":0},{"$f":"T2645*IVA","v":0},{"$f":"ROUND(N2645 * FACTOR_SEG_DEUD,2)","v":0},{"$f":"ROUND(SEGURO_INTERIORES/(1+IVA),2)","v":84.48},{"$f":"ROUND(W2645*IVA,2)","v":13.52},{"$f":"ROUND((SUM(O2645:X2645)-Q2645) * FACTOR_SEG_DESEMPLEO,2)","v":5.5},{"$f":"ROUND(Y2645*IVA,2)","v":0.88},{"$f":"IF(B2645>=PLAZO,0,ROUND(SUM(O2645:Z2645),2))","v":0},null,{"$f":"IF(AB2645=\"SI\",TASA_PP,TASA)","v":9.9500000000000005E-2},{"$f":"N2645 * D2645 * AC2645 /360","v":0},{"$f":"IF(B2645>=PLAZO, 0, O2645+R2645+S2645+T2645+U2645+V2645+W2645+X2645+Y2645+Z2645+AD2645)","v":0},null,0]
[null,2625,"2242-10-04",30,9.9500000000000005E-2,{"$f":"E2646*(1+$G$13)","v":0.11541999999999999},1.0104183333333332,940958234100.84351,1.0627464256748605E-12,false,{"$f":"IF(B2646=0, 1, IF(J2646,K2645*(1+INCREMENTO),K2645))","v":1},1.0627464256748605E-12,0,0,0,0,{"$f":"ROUND(P2646*$G$13,2)","v":0},399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2626,"2242-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,951063132301.3949,1.0514549098125453E-12,false,1,{"$f":" I2647*K2647","v":1.0514549098125453E-12},0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,{"$f":"IF(N2647> 0,O2647+P2647+V2647+R2647+T2647+W2647+Y2647, 0)","v":0}]
[null,2627,"2242-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,960971625034.75476,{"$f":"IF(H2648=0, 0, 1/H2648)","v":1.0406134519984747E-12},false,1,1.0406134519984747E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2628,"2243-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,971291445928.69043,1.0295570955470118E-12,true,1,1.0295570955470118E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2629,"2243-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,981722090805.88269,1.018618211167188E-12,false,1,1.018618211167188E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2630,"2243-03-04",28,9.9500000000000005E-2,0.11541999999999999,1.0097771111111111,991320496767.92407,1.0087554965930538E-12,false,1,1.0087554965930538E-12,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2631,"2243-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1001966232509.3538,9.9803762597425124E-13,false,1,9.9803762597425124E-13,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2632,"2243-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,1012405050708.3802,9.8774694901047708E-13,false,1,9.8774694901047708E-13,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2633,"2243-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1023277212303.2124,9.772522909497616E-13,false,1,9.772522909497616E-13,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2634,"2243-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,1033938055393.3912,9.6717592972194214E-13,false,1,9.6717592972194214E-13,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2635,"2243-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1045041458729.2577,9.5689983554908261E-13,false,1,9.5689983554908261E-13,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2636,"2243-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1056264100896.6923,9.4673292328222821E-13,false,1,9.4673292328222821E-13,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2637,"2243-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,1067268612387.8674,9.3697124453293625E-13,false,1,9.3697124453293625E-13,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2638,"2243-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1078729950723.6,9.270160704532317E-13,false,1,9.270160704532317E-13,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2639,"2243-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,1089968518926.8885,9.1745769041525558E-13,false,1,9.1745769041525558E-13,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2640,"2244-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1101673630297.8376,9.0770984482005787E-13,true,1,9.0770984482005787E-13,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2641,"2244-02-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1113504442209.5154,8.9806556857169815E-13,false,1,8.9806556857169815E-13,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2642,"2244-03-04",29,9.9500000000000005E-2,0.11541999999999999,1.010097722222222,1124748300760.1575,8.8908780686679254E-13,false,1,8.8908780686679254E-13,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2643,"2244-04-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1136826910276.0039,8.7964138688203254E-13,false,1,8.7964138688203254E-13,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2644,"2244-05-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,1148670751969.5625,8.7057148298183362E-13,false,1,8.7057148298183362E-13,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2645,"2244-06-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1161006263359.9216,8.6132179606510156E-13,false,1,8.6132179606510156E-13,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2646,"2244-07-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,1173102013613.6929,8.5244078383220978E-13,false,1,8.5244078383220978E-13,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2647,"2244-08-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1185699890965.5562,8.4338373278053154E-13,false,1,8.4338373278053154E-13,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2648,"2244-09-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1198433056222.4189,8.344229114908597E-13,false,1,8.344229114908597E-13,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2649,"2244-10-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,1210918731279.8293,8.2581925125816845E-13,false,1,8.2581925125816845E-13,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2650,"2244-11-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1223922720261.7805,8.1704504985912303E-13,false,1,8.1704504985912303E-13,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2651,"2244-12-04",30,9.9500000000000005E-2,0.11541999999999999,1.0104183333333332,1236673955135.7078,8.0862057120808691E-13,false,1,8.0862057120808691E-13,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]
[null,2652,"2245-01-04",31,9.9500000000000005E-2,0.11541999999999999,1.0107389444444443,1249954528035.8013,8.0002910311578788E-13,true,1,8.0002910311578788E-13,0,0,0,0,0,399,63.84,0,0,0,84.48,13.52,5.5,0.88,0,null,9.9500000000000005E-2,0,0,null,0]

{"sheet":"Tabla Liquidez","index":4,"n_rows":248,"n_cols":18,"rows_kept":248,"cut":false,"hidden":false,"merged":[[0,4,0,12],[1,4,1,12],[250,0,250,15]]}
[null,null,null,null,"TABLA DE AMORTIZACIONES"]
[null,null,null,{"$f":"IF(Simulación!J21=\"SI\", 1)","v":false},{"$f":"IF(D2=1, \"Crédito de Liquidez combinado con Sustitución (porción Liquidez)\",\"CREDITO HIPOTECARIO LIQUIDEZ\")","v":"CREDITO HIPOTECARIO LIQUIDEZ"}]
[]
[null,null,"Destino",{"$f":"IF(D2=1,\"Liquidez Combinada con Sustitución\",'Parametros Fijo'!E27)","v":"ADQUISICION"},null,"Tasa",{"$f":"ESQUEMA","v":9.9500000000000005E-2},null,null,null,null,null,{"$f":"IF(N4=\"\",\"\",\"CAT\")","v":{"$error":"#DIV/0!"}},{"$f":"'Tabla Amortización Liquidez'!N4","v":{"$error":"#DIV/0!"}},null,null,"MENOS PLAZO"]
[null,null,null,null,null,"Plazo",{"$f":"PLAZO_SIMULACION","v":20},null,null,null,null,null,{"$f":"IF(OR('Parametro Destino'!C2=11,'Parametro Destino'!C2=12),0,399)","v":399},null,null,null,"MENOS CUOTA",{"$f":"IRR(R7:R247,0)","v":{"$error":"#NUM!"}}]
[]
["Mes","FECHA\n PAGO","Saldo","Amortización","Prepagos","Intereses","IVA Intereses","Pago del crédito","Apoyo Infonavit","Seguro de Vida","Seguro de daños",{"$f":"IF('Parametros Fijo'!E27=\"TERRENO\",\"Seguro de  desempleo\",\"Seguro de  desempleo y contenidos\")","v":"Seguro de  desempleo y contenidos"},"Comisión Mensual",{"$f":"IF(OR('Parametro Destino'!C2=11,'Parametro Destino'!C2=12),\"IVA de Seguros\",\"IVA de comisión y Seguros\")","v":"IVA de comisión y Seguros"},"Pago Mensual",null,null,{"$f":"-C8+Simulación!M87+Simulación!M88","v":2000}]
[1,{"$f":"'Tabla Amortización Fijo'!C14","v":"2024-01-04"},{"$f":"'Tabla Amortización Liquidez'!MTO_SOLICITADO","v":0},{"$f":"'Tabla Amortización Liquidez'!O21","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P21","v":0},{"$f":"'Tabla Amortización Liquidez'!Q21","v":0},{"$f":"+G8+F8+D8","v":0},null,{"$f":"(C8*0.8/1000)","v":0},{"$f":"SD_PRIM_CUOTA","v":0},{"$f":"'Tabla Amortización Liquidez'!Y21+'Tabla Amortización Liquidez'!Z21","v":6.38},{"$f":"M5","v":399},{"$f":"IF(C8=0,0,'Tabla Amortización Liquidez'!Z21+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},{"$f":"H8+L8+K8+M8+N8+J8","v":405.38},null,{"$f":"C8-D8-E8-I8","v":0},{"$f":"O8-N8+I8+E8","v":405.38}]
[2,{"$f":"'Tabla Amortización Fijo'!C15","v":"2024-02-04"},{"$f":"IF(Q8<0.01,0,Q8)","v":0},{"$f":"IF(C9<=0,0,IF(C9<D8,C9,'Tabla Amortización Liquidez'!O22))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P22","v":0},{"$f":"'Tabla Amortización Liquidez'!Q22","v":0},{"$f":"+G9+F9+D9","v":0},null,{"$f":"IF(C9<=0,0,(C9*0.8/1000))","v":0},0,{"$f":"'Tabla Amortización Liquidez'!Y22+'Tabla Amortización Liquidez'!Z22","v":6.38},{"$f":"IF(OR($M$8=0,C9<=0),0,399)","v":0},{"$f":"IF(C9=0,0,'Tabla Amortización Liquidez'!Z22+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},{"$f":"H9+L9+K9+M9+N9+J9","v":6.38},null,{"$f":"C9-D9-E9-I9","v":0},{"$f":"O9-N9+I9+E9","v":6.38}]
[3,{"$f":"'Tabla Amortización Fijo'!C16","v":"2024-03-04"},{"$f":"IF(Q9<=0.01,0,Q9)","v":0},{"$f":"IF(C10<=0,0,IF(C10<D9,C10,'Tabla Amortización Liquidez'!O23))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P23","v":0},{"$f":"'Tabla Amortización Liquidez'!Q23","v":0},{"$f":"+G10+F10+D10","v":0},null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y23+'Tabla Amortización Liquidez'!Z23","v":6.38},{"$f":"IF(OR($M$8=0,C10<=0),0,399)","v":0},{"$f":"IF(C10=0,0,'Tabla Amortización Liquidez'!Z23+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},{"$f":"H10+L10+K10+M10+N10+J10","v":6.38},null,{"$f":"C10-D10-E10-I10","v":0},{"$f":"O10-N10+I10+E10","v":6.38}]
[4,{"$f":"'Tabla Amortización Fijo'!C17","v":"2024-04-04"},{"$f":"IF(Q10<=0.01,0,Q10)","v":0},{"$f":"IF(C11<=0,0,IF(C11<D10,C11,'Tabla Amortización Liquidez'!O24))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P24","v":0},{"$f":"'Tabla Amortización Liquidez'!Q24","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y24+'Tabla Amortización Liquidez'!Z24","v":6.38},0,{"$f":"IF(C11=0,0,'Tabla Amortización Liquidez'!Z24+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},{"$f":"H11+L11+K11+M11+N11+J11","v":6.38},null,0,6.38]
[5,{"$f":"'Tabla Amortización Fijo'!C18","v":"2024-05-04"},0,{"$f":"IF(C12<=0,0,IF(C12<D11,C12,'Tabla Amortización Liquidez'!O25))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P25","v":0},{"$f":"'Tabla Amortización Liquidez'!Q25","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y25+'Tabla Amortización Liquidez'!Z25","v":6.38},0,{"$f":"IF(C12=0,0,'Tabla Amortización Liquidez'!Z25+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},{"$f":"H12+L12+K12+M12+N12+J12","v":6.38},null,0,{"$f":"O12-N12+I12+E12","v":6.38}]
[6,{"$f":"'Tabla Amortización Fijo'!C19","v":"2024-06-04"},0,{"$f":"IF(C13<=0,0,IF(C13<D12,C13,'Tabla Amortización Liquidez'!O26))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P26","v":0},{"$f":"'Tabla Amortización Liquidez'!Q26","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y26+'Tabla Amortización Liquidez'!Z26","v":6.38},0,{"$f":"IF(C13=0,0,'Tabla Amortización Liquidez'!Z26+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[7,{"$f":"'Tabla Amortización Fijo'!C20","v":"2024-07-04"},0,{"$f":"IF(C14<=0,0,IF(C14<D13,C14,'Tabla Amortización Liquidez'!O27))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P27","v":0},{"$f":"'Tabla Amortización Liquidez'!Q27","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y27+'Tabla Amortización Liquidez'!Z27","v":6.38},0,{"$f":"IF(C14=0,0,'Tabla Amortización Liquidez'!Z27+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[8,{"$f":"'Tabla Amortización Fijo'!C21","v":"2024-08-04"},0,{"$f":"IF(C15<=0,0,IF(C15<D14,C15,'Tabla Amortización Liquidez'!O28))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P28","v":0},{"$f":"'Tabla Amortización Liquidez'!Q28","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y28+'Tabla Amortización Liquidez'!Z28","v":6.38},0,{"$f":"IF(C15=0,0,'Tabla Amortización Liquidez'!Z28+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[9,{"$f":"'Tabla Amortización Fijo'!C22","v":"2024-09-04"},0,{"$f":"IF(C16<=0,0,IF(C16<D15,C16,'Tabla Amortización Liquidez'!O29))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P29","v":0},{"$f":"'Tabla Amortización Liquidez'!Q29","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y29+'Tabla Amortización Liquidez'!Z29","v":6.38},0,{"$f":"IF(C16=0,0,'Tabla Amortización Liquidez'!Z29+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[10,{"$f":"'Tabla Amortización Fijo'!C23","v":"2024-10-04"},0,{"$f":"IF(C17<=0,0,IF(C17<D16,C17,'Tabla Amortización Liquidez'!O30))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P30","v":0},{"$f":"'Tabla Amortización Liquidez'!Q30","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y30+'Tabla Amortización Liquidez'!Z30","v":6.38},0,{"$f":"IF(C17=0,0,'Tabla Amortización Liquidez'!Z30+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[11,{"$f":"'Tabla Amortización Fijo'!C24","v":"2024-11-04"},0,{"$f":"IF(C18<=0,0,IF(C18<D17,C18,'Tabla Amortización Liquidez'!O31))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P31","v":0},{"$f":"'Tabla Amortización Liquidez'!Q31","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y31+'Tabla Amortización Liquidez'!Z31","v":6.38},0,{"$f":"IF(C18=0,0,'Tabla Amortización Liquidez'!Z31+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[12,{"$f":"'Tabla Amortización Fijo'!C25","v":"2024-12-04"},0,{"$f":"IF(C19<=0,0,IF(C19<D18,C19,'Tabla Amortización Liquidez'!O32))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P32","v":0},{"$f":"'Tabla Amortización Liquidez'!Q32","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y32+'Tabla Amortización Liquidez'!Z32","v":6.38},0,{"$f":"IF(C19=0,0,'Tabla Amortización Liquidez'!Z32+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[13,{"$f":"'Tabla Amortización Fijo'!C26","v":"2025-01-04"},0,{"$f":"IF(C20<=0,0,IF(C20<D19,C20,'Tabla Amortización Liquidez'!O33))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P33","v":0},{"$f":"'Tabla Amortización Liquidez'!Q33","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y33+'Tabla Amortización Liquidez'!Z33","v":6.38},0,{"$f":"IF(C20=0,0,'Tabla Amortización Liquidez'!Z33+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[14,{"$f":"'Tabla Amortización Fijo'!C27","v":"2025-02-04"},0,{"$f":"IF(C21<=0,0,IF(C21<D20,C21,'Tabla Amortización Liquidez'!O34))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P34","v":0},{"$f":"'Tabla Amortización Liquidez'!Q34","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y34+'Tabla Amortización Liquidez'!Z34","v":6.38},0,{"$f":"IF(C21=0,0,'Tabla Amortización Liquidez'!Z34+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[15,{"$f":"'Tabla Amortización Fijo'!C28","v":"2025-03-04"},0,{"$f":"IF(C22<=0,0,IF(C22<D21,C22,'Tabla Amortización Liquidez'!O35))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P35","v":0},{"$f":"'Tabla Amortización Liquidez'!Q35","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y35+'Tabla Amortización Liquidez'!Z35","v":6.38},0,{"$f":"IF(C22=0,0,'Tabla Amortización Liquidez'!Z35+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[16,{"$f":"'Tabla Amortización Fijo'!C29","v":"2025-04-04"},0,{"$f":"IF(C23<=0,0,IF(C23<D22,C23,'Tabla Amortización Liquidez'!O36))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P36","v":0},{"$f":"'Tabla Amortización Liquidez'!Q36","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y36+'Tabla Amortización Liquidez'!Z36","v":6.38},0,{"$f":"IF(C23=0,0,'Tabla Amortización Liquidez'!Z36+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[17,{"$f":"'Tabla Amortización Fijo'!C30","v":"2025-05-04"},0,{"$f":"IF(C24<=0,0,IF(C24<D23,C24,'Tabla Amortización Liquidez'!O37))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P37","v":0},{"$f":"'Tabla Amortización Liquidez'!Q37","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y37+'Tabla Amortización Liquidez'!Z37","v":6.38},0,{"$f":"IF(C24=0,0,'Tabla Amortización Liquidez'!Z37+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[18,{"$f":"'Tabla Amortización Fijo'!C31","v":"2025-06-04"},0,{"$f":"IF(C25<=0,0,IF(C25<D24,C25,'Tabla Amortización Liquidez'!O38))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P38","v":0},{"$f":"'Tabla Amortización Liquidez'!Q38","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y38+'Tabla Amortización Liquidez'!Z38","v":6.38},0,{"$f":"IF(C25=0,0,'Tabla Amortización Liquidez'!Z38+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[19,{"$f":"'Tabla Amortización Fijo'!C32","v":"2025-07-04"},0,{"$f":"IF(C26<=0,0,IF(C26<D25,C26,'Tabla Amortización Liquidez'!O39))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P39","v":0},{"$f":"'Tabla Amortización Liquidez'!Q39","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y39+'Tabla Amortización Liquidez'!Z39","v":6.38},0,{"$f":"IF(C26=0,0,'Tabla Amortización Liquidez'!Z39+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[20,{"$f":"'Tabla Amortización Fijo'!C33","v":"2025-08-04"},0,{"$f":"IF(C27<=0,0,IF(C27<D26,C27,'Tabla Amortización Liquidez'!O40))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P40","v":0},{"$f":"'Tabla Amortización Liquidez'!Q40","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y40+'Tabla Amortización Liquidez'!Z40","v":6.38},0,{"$f":"IF(C27=0,0,'Tabla Amortización Liquidez'!Z40+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[21,{"$f":"'Tabla Amortización Fijo'!C34","v":"2025-09-04"},0,{"$f":"IF(C28<=0,0,IF(C28<D27,C28,'Tabla Amortización Liquidez'!O41))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P41","v":0},{"$f":"'Tabla Amortización Liquidez'!Q41","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y41+'Tabla Amortización Liquidez'!Z41","v":6.38},0,{"$f":"IF(C28=0,0,'Tabla Amortización Liquidez'!Z41+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[22,{"$f":"'Tabla Amortización Fijo'!C35","v":"2025-10-04"},0,{"$f":"IF(C29<=0,0,IF(C29<D28,C29,'Tabla Amortización Liquidez'!O42))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P42","v":0},{"$f":"'Tabla Amortización Liquidez'!Q42","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y42+'Tabla Amortización Liquidez'!Z42","v":6.38},0,{"$f":"IF(C29=0,0,'Tabla Amortización Liquidez'!Z42+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[23,{"$f":"'Tabla Amortización Fijo'!C36","v":"2025-11-04"},0,{"$f":"IF(C30<=0,0,IF(C30<D29,C30,'Tabla Amortización Liquidez'!O43))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P43","v":0},{"$f":"'Tabla Amortización Liquidez'!Q43","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y43+'Tabla Amortización Liquidez'!Z43","v":6.38},0,{"$f":"IF(C30=0,0,'Tabla Amortización Liquidez'!Z43+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[24,{"$f":"'Tabla Amortización Fijo'!C37","v":"2025-12-04"},0,{"$f":"IF(C31<=0,0,IF(C31<D30,C31,'Tabla Amortización Liquidez'!O44))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P44","v":0},{"$f":"'Tabla Amortización Liquidez'!Q44","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y44+'Tabla Amortización Liquidez'!Z44","v":6.38},0,{"$f":"IF(C31=0,0,'Tabla Amortización Liquidez'!Z44+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[25,{"$f":"'Tabla Amortización Fijo'!C38","v":"2026-01-04"},0,{"$f":"IF(C32<=0,0,IF(C32<D31,C32,'Tabla Amortización Liquidez'!O45))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P45","v":0},{"$f":"'Tabla Amortización Liquidez'!Q45","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y45+'Tabla Amortización Liquidez'!Z45","v":6.38},0,{"$f":"IF(C32=0,0,'Tabla Amortización Liquidez'!Z45+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[26,{"$f":"'Tabla Amortización Fijo'!C39","v":"2026-02-04"},0,{"$f":"IF(C33<=0,0,IF(C33<D32,C33,'Tabla Amortización Liquidez'!O46))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P46","v":0},{"$f":"'Tabla Amortización Liquidez'!Q46","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y46+'Tabla Amortización Liquidez'!Z46","v":6.38},0,{"$f":"IF(C33=0,0,'Tabla Amortización Liquidez'!Z46+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[27,{"$f":"'Tabla Amortización Fijo'!C40","v":"2026-03-04"},0,{"$f":"IF(C34<=0,0,IF(C34<D33,C34,'Tabla Amortización Liquidez'!O47))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P47","v":0},{"$f":"'Tabla Amortización Liquidez'!Q47","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y47+'Tabla Amortización Liquidez'!Z47","v":6.38},0,{"$f":"IF(C34=0,0,'Tabla Amortización Liquidez'!Z47+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[28,{"$f":"'Tabla Amortización Fijo'!C41","v":"2026-04-04"},0,{"$f":"IF(C35<=0,0,IF(C35<D34,C35,'Tabla Amortización Liquidez'!O48))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P48","v":0},{"$f":"'Tabla Amortización Liquidez'!Q48","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y48+'Tabla Amortización Liquidez'!Z48","v":6.38},0,{"$f":"IF(C35=0,0,'Tabla Amortización Liquidez'!Z48+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[29,{"$f":"'Tabla Amortización Fijo'!C42","v":"2026-05-04"},0,{"$f":"IF(C36<=0,0,IF(C36<D35,C36,'Tabla Amortización Liquidez'!O49))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P49","v":0},{"$f":"'Tabla Amortización Liquidez'!Q49","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y49+'Tabla Amortización Liquidez'!Z49","v":6.38},0,{"$f":"IF(C36=0,0,'Tabla Amortización Liquidez'!Z49+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[30,{"$f":"'Tabla Amortización Fijo'!C43","v":"2026-06-04"},0,{"$f":"IF(C37<=0,0,IF(C37<D36,C37,'Tabla Amortización Liquidez'!O50))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P50","v":0},{"$f":"'Tabla Amortización Liquidez'!Q50","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y50+'Tabla Amortización Liquidez'!Z50","v":6.38},0,{"$f":"IF(C37=0,0,'Tabla Amortización Liquidez'!Z50+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[31,{"$f":"'Tabla Amortización Fijo'!C44","v":"2026-07-04"},0,{"$f":"IF(C38<=0,0,IF(C38<D37,C38,'Tabla Amortización Liquidez'!O51))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P51","v":0},{"$f":"'Tabla Amortización Liquidez'!Q51","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y51+'Tabla Amortización Liquidez'!Z51","v":6.38},0,{"$f":"IF(C38=0,0,'Tabla Amortización Liquidez'!Z51+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[32,{"$f":"'Tabla Amortización Fijo'!C45","v":"2026-08-04"},0,{"$f":"IF(C39<=0,0,IF(C39<D38,C39,'Tabla Amortización Liquidez'!O52))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P52","v":0},{"$f":"'Tabla Amortización Liquidez'!Q52","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y52+'Tabla Amortización Liquidez'!Z52","v":6.38},0,{"$f":"IF(C39=0,0,'Tabla Amortización Liquidez'!Z52+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[33,{"$f":"'Tabla Amortización Fijo'!C46","v":"2026-09-04"},0,{"$f":"IF(C40<=0,0,IF(C40<D39,C40,'Tabla Amortización Liquidez'!O53))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P53","v":0},{"$f":"'Tabla Amortización Liquidez'!Q53","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y53+'Tabla Amortización Liquidez'!Z53","v":6.38},0,{"$f":"IF(C40=0,0,'Tabla Amortización Liquidez'!Z53+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[34,{"$f":"'Tabla Amortización Fijo'!C47","v":"2026-10-04"},0,{"$f":"IF(C41<=0,0,IF(C41<D40,C41,'Tabla Amortización Liquidez'!O54))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P54","v":0},{"$f":"'Tabla Amortización Liquidez'!Q54","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y54+'Tabla Amortización Liquidez'!Z54","v":6.38},0,{"$f":"IF(C41=0,0,'Tabla Amortización Liquidez'!Z54+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[35,{"$f":"'Tabla Amortización Fijo'!C48","v":"2026-11-04"},0,{"$f":"IF(C42<=0,0,IF(C42<D41,C42,'Tabla Amortización Liquidez'!O55))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P55","v":0},{"$f":"'Tabla Amortización Liquidez'!Q55","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y55+'Tabla Amortización Liquidez'!Z55","v":6.38},0,{"$f":"IF(C42=0,0,'Tabla Amortización Liquidez'!Z55+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[36,{"$f":"'Tabla Amortización Fijo'!C49","v":"2026-12-04"},0,{"$f":"IF(C43<=0,0,IF(C43<D42,C43,'Tabla Amortización Liquidez'!O56))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P56","v":0},{"$f":"'Tabla Amortización Liquidez'!Q56","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y56+'Tabla Amortización Liquidez'!Z56","v":6.38},0,{"$f":"IF(C43=0,0,'Tabla Amortización Liquidez'!Z56+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[37,{"$f":"'Tabla Amortización Fijo'!C50","v":"2027-01-04"},0,{"$f":"IF(C44<=0,0,IF(C44<D43,C44,'Tabla Amortización Liquidez'!O57))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P57","v":0},{"$f":"'Tabla Amortización Liquidez'!Q57","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y57+'Tabla Amortización Liquidez'!Z57","v":6.38},0,{"$f":"IF(C44=0,0,'Tabla Amortización Liquidez'!Z57+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[38,{"$f":"'Tabla Amortización Fijo'!C51","v":"2027-02-04"},0,{"$f":"IF(C45<=0,0,IF(C45<D44,C45,'Tabla Amortización Liquidez'!O58))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P58","v":0},{"$f":"'Tabla Amortización Liquidez'!Q58","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y58+'Tabla Amortización Liquidez'!Z58","v":6.38},0,{"$f":"IF(C45=0,0,'Tabla Amortización Liquidez'!Z58+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[39,{"$f":"'Tabla Amortización Fijo'!C52","v":"2027-03-04"},0,{"$f":"IF(C46<=0,0,IF(C46<D45,C46,'Tabla Amortización Liquidez'!O59))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P59","v":0},{"$f":"'Tabla Amortización Liquidez'!Q59","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y59+'Tabla Amortización Liquidez'!Z59","v":6.38},0,{"$f":"IF(C46=0,0,'Tabla Amortización Liquidez'!Z59+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[40,{"$f":"'Tabla Amortización Fijo'!C53","v":"2027-04-04"},0,{"$f":"IF(C47<=0,0,IF(C47<D46,C47,'Tabla Amortización Liquidez'!O60))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P60","v":0},{"$f":"'Tabla Amortización Liquidez'!Q60","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y60+'Tabla Amortización Liquidez'!Z60","v":6.38},0,{"$f":"IF(C47=0,0,'Tabla Amortización Liquidez'!Z60+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[41,{"$f":"'Tabla Amortización Fijo'!C54","v":"2027-05-04"},0,{"$f":"IF(C48<=0,0,IF(C48<D47,C48,'Tabla Amortización Liquidez'!O61))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P61","v":0},{"$f":"'Tabla Amortización Liquidez'!Q61","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y61+'Tabla Amortización Liquidez'!Z61","v":6.38},0,{"$f":"IF(C48=0,0,'Tabla Amortización Liquidez'!Z61+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[42,{"$f":"'Tabla Amortización Fijo'!C55","v":"2027-06-04"},0,{"$f":"IF(C49<=0,0,IF(C49<D48,C49,'Tabla Amortización Liquidez'!O62))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P62","v":0},{"$f":"'Tabla Amortización Liquidez'!Q62","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y62+'Tabla Amortización Liquidez'!Z62","v":6.38},0,{"$f":"IF(C49=0,0,'Tabla Amortización Liquidez'!Z62+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[43,{"$f":"'Tabla Amortización Fijo'!C56","v":"2027-07-04"},0,{"$f":"IF(C50<=0,0,IF(C50<D49,C50,'Tabla Amortización Liquidez'!O63))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P63","v":0},{"$f":"'Tabla Amortización Liquidez'!Q63","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y63+'Tabla Amortización Liquidez'!Z63","v":6.38},0,{"$f":"IF(C50=0,0,'Tabla Amortización Liquidez'!Z63+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[44,{"$f":"'Tabla Amortización Fijo'!C57","v":"2027-08-04"},0,{"$f":"IF(C51<=0,0,IF(C51<D50,C51,'Tabla Amortización Liquidez'!O64))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P64","v":0},{"$f":"'Tabla Amortización Liquidez'!Q64","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y64+'Tabla Amortización Liquidez'!Z64","v":6.38},0,{"$f":"IF(C51=0,0,'Tabla Amortización Liquidez'!Z64+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[45,{"$f":"'Tabla Amortización Fijo'!C58","v":"2027-09-04"},0,{"$f":"IF(C52<=0,0,IF(C52<D51,C52,'Tabla Amortización Liquidez'!O65))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P65","v":0},{"$f":"'Tabla Amortización Liquidez'!Q65","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y65+'Tabla Amortización Liquidez'!Z65","v":6.38},0,{"$f":"IF(C52=0,0,'Tabla Amortización Liquidez'!Z65+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[46,{"$f":"'Tabla Amortización Fijo'!C59","v":"2027-10-04"},0,{"$f":"IF(C53<=0,0,IF(C53<D52,C53,'Tabla Amortización Liquidez'!O66))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P66","v":0},{"$f":"'Tabla Amortización Liquidez'!Q66","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y66+'Tabla Amortización Liquidez'!Z66","v":6.38},0,{"$f":"IF(C53=0,0,'Tabla Amortización Liquidez'!Z66+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[47,{"$f":"'Tabla Amortización Fijo'!C60","v":"2027-11-04"},0,{"$f":"IF(C54<=0,0,IF(C54<D53,C54,'Tabla Amortización Liquidez'!O67))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P67","v":0},{"$f":"'Tabla Amortización Liquidez'!Q67","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y67+'Tabla Amortización Liquidez'!Z67","v":6.38},0,{"$f":"IF(C54=0,0,'Tabla Amortización Liquidez'!Z67+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[48,{"$f":"'Tabla Amortización Fijo'!C61","v":"2027-12-04"},0,{"$f":"IF(C55<=0,0,IF(C55<D54,C55,'Tabla Amortización Liquidez'!O68))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P68","v":0},{"$f":"'Tabla Amortización Liquidez'!Q68","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y68+'Tabla Amortización Liquidez'!Z68","v":6.38},0,{"$f":"IF(C55=0,0,'Tabla Amortización Liquidez'!Z68+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[49,{"$f":"'Tabla Amortización Fijo'!C62","v":"2028-01-04"},0,{"$f":"IF(C56<=0,0,IF(C56<D55,C56,'Tabla Amortización Liquidez'!O69))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P69","v":0},{"$f":"'Tabla Amortización Liquidez'!Q69","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y69+'Tabla Amortización Liquidez'!Z69","v":6.38},0,{"$f":"IF(C56=0,0,'Tabla Amortización Liquidez'!Z69+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[50,{"$f":"'Tabla Amortización Fijo'!C63","v":"2028-02-04"},0,{"$f":"IF(C57<=0,0,IF(C57<D56,C57,'Tabla Amortización Liquidez'!O70))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P70","v":0},{"$f":"'Tabla Amortización Liquidez'!Q70","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y70+'Tabla Amortización Liquidez'!Z70","v":6.38},0,{"$f":"IF(C57=0,0,'Tabla Amortización Liquidez'!Z70+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[51,{"$f":"'Tabla Amortización Fijo'!C64","v":"2028-03-04"},0,{"$f":"IF(C58<=0,0,IF(C58<D57,C58,'Tabla Amortización Liquidez'!O71))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P71","v":0},{"$f":"'Tabla Amortización Liquidez'!Q71","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y71+'Tabla Amortización Liquidez'!Z71","v":6.38},0,{"$f":"IF(C58=0,0,'Tabla Amortización Liquidez'!Z71+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[52,{"$f":"'Tabla Amortización Fijo'!C65","v":"2028-04-04"},0,{"$f":"IF(C59<=0,0,IF(C59<D58,C59,'Tabla Amortización Liquidez'!O72))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P72","v":0},{"$f":"'Tabla Amortización Liquidez'!Q72","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y72+'Tabla Amortización Liquidez'!Z72","v":6.38},0,{"$f":"IF(C59=0,0,'Tabla Amortización Liquidez'!Z72+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[53,{"$f":"'Tabla Amortización Fijo'!C66","v":"2028-05-04"},0,{"$f":"IF(C60<=0,0,IF(C60<D59,C60,'Tabla Amortización Liquidez'!O73))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P73","v":0},{"$f":"'Tabla Amortización Liquidez'!Q73","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y73+'Tabla Amortización Liquidez'!Z73","v":6.38},0,{"$f":"IF(C60=0,0,'Tabla Amortización Liquidez'!Z73+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[54,{"$f":"'Tabla Amortización Fijo'!C67","v":"2028-06-04"},0,{"$f":"IF(C61<=0,0,IF(C61<D60,C61,'Tabla Amortización Liquidez'!O74))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P74","v":0},{"$f":"'Tabla Amortización Liquidez'!Q74","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y74+'Tabla Amortización Liquidez'!Z74","v":6.38},0,{"$f":"IF(C61=0,0,'Tabla Amortización Liquidez'!Z74+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[55,{"$f":"'Tabla Amortización Fijo'!C68","v":"2028-07-04"},0,{"$f":"IF(C62<=0,0,IF(C62<D61,C62,'Tabla Amortización Liquidez'!O75))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P75","v":0},{"$f":"'Tabla Amortización Liquidez'!Q75","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y75+'Tabla Amortización Liquidez'!Z75","v":6.38},0,{"$f":"IF(C62=0,0,'Tabla Amortización Liquidez'!Z75+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[56,{"$f":"'Tabla Amortización Fijo'!C69","v":"2028-08-04"},0,{"$f":"IF(C63<=0,0,IF(C63<D62,C63,'Tabla Amortización Liquidez'!O76))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P76","v":0},{"$f":"'Tabla Amortización Liquidez'!Q76","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y76+'Tabla Amortización Liquidez'!Z76","v":6.38},0,{"$f":"IF(C63=0,0,'Tabla Amortización Liquidez'!Z76+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[57,{"$f":"'Tabla Amortización Fijo'!C70","v":"2028-09-04"},0,{"$f":"IF(C64<=0,0,IF(C64<D63,C64,'Tabla Amortización Liquidez'!O77))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P77","v":0},{"$f":"'Tabla Amortización Liquidez'!Q77","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y77+'Tabla Amortización Liquidez'!Z77","v":6.38},0,{"$f":"IF(C64=0,0,'Tabla Amortización Liquidez'!Z77+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[58,{"$f":"'Tabla Amortización Fijo'!C71","v":"2028-10-04"},0,{"$f":"IF(C65<=0,0,IF(C65<D64,C65,'Tabla Amortización Liquidez'!O78))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P78","v":0},{"$f":"'Tabla Amortización Liquidez'!Q78","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y78+'Tabla Amortización Liquidez'!Z78","v":6.38},0,{"$f":"IF(C65=0,0,'Tabla Amortización Liquidez'!Z78+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[59,{"$f":"'Tabla Amortización Fijo'!C72","v":"2028-11-04"},0,{"$f":"IF(C66<=0,0,IF(C66<D65,C66,'Tabla Amortización Liquidez'!O79))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P79","v":0},{"$f":"'Tabla Amortización Liquidez'!Q79","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y79+'Tabla Amortización Liquidez'!Z79","v":6.38},0,{"$f":"IF(C66=0,0,'Tabla Amortización Liquidez'!Z79+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[60,{"$f":"'Tabla Amortización Fijo'!C73","v":"2028-12-04"},0,{"$f":"IF(C67<=0,0,IF(C67<D66,C67,'Tabla Amortización Liquidez'!O80))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P80","v":0},{"$f":"'Tabla Amortización Liquidez'!Q80","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y80+'Tabla Amortización Liquidez'!Z80","v":6.38},0,{"$f":"IF(C67=0,0,'Tabla Amortización Liquidez'!Z80+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[61,{"$f":"'Tabla Amortización Fijo'!C74","v":"2029-01-04"},0,{"$f":"IF(C68<=0,0,IF(C68<D67,C68,'Tabla Amortización Liquidez'!O81))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P81","v":0},{"$f":"'Tabla Amortización Liquidez'!Q81","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y81+'Tabla Amortización Liquidez'!Z81","v":6.38},0,{"$f":"IF(C68=0,0,'Tabla Amortización Liquidez'!Z81+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[62,{"$f":"'Tabla Amortización Fijo'!C75","v":"2029-02-04"},0,{"$f":"IF(C69<=0,0,IF(C69<D68,C69,'Tabla Amortización Liquidez'!O82))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P82","v":0},{"$f":"'Tabla Amortización Liquidez'!Q82","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y82+'Tabla Amortización Liquidez'!Z82","v":6.38},0,{"$f":"IF(C69=0,0,'Tabla Amortización Liquidez'!Z82+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[63,{"$f":"'Tabla Amortización Fijo'!C76","v":"2029-03-04"},0,{"$f":"IF(C70<=0,0,IF(C70<D69,C70,'Tabla Amortización Liquidez'!O83))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P83","v":0},{"$f":"'Tabla Amortización Liquidez'!Q83","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y83+'Tabla Amortización Liquidez'!Z83","v":6.38},0,{"$f":"IF(C70=0,0,'Tabla Amortización Liquidez'!Z83+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[64,{"$f":"'Tabla Amortización Fijo'!C77","v":"2029-04-04"},0,{"$f":"IF(C71<=0,0,IF(C71<D70,C71,'Tabla Amortización Liquidez'!O84))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P84","v":0},{"$f":"'Tabla Amortización Liquidez'!Q84","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y84+'Tabla Amortización Liquidez'!Z84","v":6.38},0,{"$f":"IF(C71=0,0,'Tabla Amortización Liquidez'!Z84+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[65,{"$f":"'Tabla Amortización Fijo'!C78","v":"2029-05-04"},0,{"$f":"IF(C72<=0,0,IF(C72<D71,C72,'Tabla Amortización Liquidez'!O85))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P85","v":0},{"$f":"'Tabla Amortización Liquidez'!Q85","v":0},0,null,0,{"$f":"SD_PRIM_CUOTA","v":0},{"$f":"'Tabla Amortización Liquidez'!Y85+'Tabla Amortización Liquidez'!Z85","v":6.38},0,{"$f":"IF(C72=0,0,'Tabla Amortización Liquidez'!Z85+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[66,{"$f":"'Tabla Amortización Fijo'!C79","v":"2029-06-04"},0,{"$f":"IF(C73<=0,0,IF(C73<D72,C73,'Tabla Amortización Liquidez'!O86))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P86","v":0},{"$f":"'Tabla Amortización Liquidez'!Q86","v":0},{"$f":"+G73+F73+D73","v":0},null,{"$f":"IF(C73<=0,0,(C73*0.8/1000))","v":0},0,{"$f":"'Tabla Amortización Liquidez'!Y86+'Tabla Amortización Liquidez'!Z86","v":6.38},0,{"$f":"IF(C73=0,0,'Tabla Amortización Liquidez'!Z86+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[67,{"$f":"'Tabla Amortización Fijo'!C80","v":"2029-07-04"},0,{"$f":"IF(C74<=0,0,IF(C74<D73,C74,'Tabla Amortización Liquidez'!O87))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P87","v":0},{"$f":"'Tabla Amortización Liquidez'!Q87","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y87+'Tabla Amortización Liquidez'!Z87","v":6.38},{"$f":"IF(OR($M$8=0,C74<=0),0,399)","v":0},{"$f":"IF(C74=0,0,'Tabla Amortización Liquidez'!Z87+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,{"$f":"C74-D74-E74-I74","v":0},{"$f":"O74-N74+I74+E74","v":6.38}]
[68,{"$f":"'Tabla Amortización Fijo'!C81","v":"2029-08-04"},{"$f":"IF(Q74<=0.01,0,Q74)","v":0},{"$f":"IF(C75<=0,0,IF(C75<D74,C75,'Tabla Amortización Liquidez'!O88))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P88","v":0},{"$f":"'Tabla Amortización Liquidez'!Q88","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y88+'Tabla Amortización Liquidez'!Z88","v":6.38},0,{"$f":"IF(C75=0,0,'Tabla Amortización Liquidez'!Z88+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[69,{"$f":"'Tabla Amortización Fijo'!C82","v":"2029-09-04"},0,{"$f":"IF(C76<=0,0,IF(C76<D75,C76,'Tabla Amortización Liquidez'!O89))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P89","v":0},{"$f":"'Tabla Amortización Liquidez'!Q89","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y89+'Tabla Amortización Liquidez'!Z89","v":6.38},0,{"$f":"IF(C76=0,0,'Tabla Amortización Liquidez'!Z89+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},{"$f":"H76+L76+K76+M76+N76+J76","v":6.38},null,0,6.38]
[70,{"$f":"'Tabla Amortización Fijo'!C83","v":"2029-10-04"},0,{"$f":"IF(C77<=0,0,IF(C77<D76,C77,'Tabla Amortización Liquidez'!O90))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P90","v":0},{"$f":"'Tabla Amortización Liquidez'!Q90","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y90+'Tabla Amortización Liquidez'!Z90","v":6.38},0,{"$f":"IF(C77=0,0,'Tabla Amortización Liquidez'!Z90+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[71,{"$f":"'Tabla Amortización Fijo'!C84","v":"2029-11-04"},0,{"$f":"IF(C78<=0,0,IF(C78<D77,C78,'Tabla Amortización Liquidez'!O91))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P91","v":0},{"$f":"'Tabla Amortización Liquidez'!Q91","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y91+'Tabla Amortización Liquidez'!Z91","v":6.38},0,{"$f":"IF(C78=0,0,'Tabla Amortización Liquidez'!Z91+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[72,{"$f":"'Tabla Amortización Fijo'!C85","v":"2029-12-04"},0,{"$f":"IF(C79<=0,0,IF(C79<D78,C79,'Tabla Amortización Liquidez'!O92))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P92","v":0},{"$f":"'Tabla Amortización Liquidez'!Q92","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y92+'Tabla Amortización Liquidez'!Z92","v":6.38},0,{"$f":"IF(C79=0,0,'Tabla Amortización Liquidez'!Z92+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[73,{"$f":"'Tabla Amortización Fijo'!C86","v":"2030-01-04"},0,{"$f":"IF(C80<=0,0,IF(C80<D79,C80,'Tabla Amortización Liquidez'!O93))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P93","v":0},{"$f":"'Tabla Amortización Liquidez'!Q93","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y93+'Tabla Amortización Liquidez'!Z93","v":6.38},0,{"$f":"IF(C80=0,0,'Tabla Amortización Liquidez'!Z93+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[74,{"$f":"'Tabla Amortización Fijo'!C87","v":"2030-02-04"},0,{"$f":"IF(C81<=0,0,IF(C81<D80,C81,'Tabla Amortización Liquidez'!O94))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P94","v":0},{"$f":"'Tabla Amortización Liquidez'!Q94","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y94+'Tabla Amortización Liquidez'!Z94","v":6.38},0,{"$f":"IF(C81=0,0,'Tabla Amortización Liquidez'!Z94+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[75,{"$f":"'Tabla Amortización Fijo'!C88","v":"2030-03-04"},0,{"$f":"IF(C82<=0,0,IF(C82<D81,C82,'Tabla Amortización Liquidez'!O95))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P95","v":0},{"$f":"'Tabla Amortización Liquidez'!Q95","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y95+'Tabla Amortización Liquidez'!Z95","v":6.38},0,{"$f":"IF(C82=0,0,'Tabla Amortización Liquidez'!Z95+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[76,{"$f":"'Tabla Amortización Fijo'!C89","v":"2030-04-04"},0,{"$f":"IF(C83<=0,0,IF(C83<D82,C83,'Tabla Amortización Liquidez'!O96))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P96","v":0},{"$f":"'Tabla Amortización Liquidez'!Q96","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y96+'Tabla Amortización Liquidez'!Z96","v":6.38},0,{"$f":"IF(C83=0,0,'Tabla Amortización Liquidez'!Z96+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[77,{"$f":"'Tabla Amortización Fijo'!C90","v":"2030-05-04"},0,{"$f":"IF(C84<=0,0,IF(C84<D83,C84,'Tabla Amortización Liquidez'!O97))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P97","v":0},{"$f":"'Tabla Amortización Liquidez'!Q97","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y97+'Tabla Amortización Liquidez'!Z97","v":6.38},0,{"$f":"IF(C84=0,0,'Tabla Amortización Liquidez'!Z97+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[78,{"$f":"'Tabla Amortización Fijo'!C91","v":"2030-06-04"},0,{"$f":"IF(C85<=0,0,IF(C85<D84,C85,'Tabla Amortización Liquidez'!O98))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P98","v":0},{"$f":"'Tabla Amortización Liquidez'!Q98","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y98+'Tabla Amortización Liquidez'!Z98","v":6.38},0,{"$f":"IF(C85=0,0,'Tabla Amortización Liquidez'!Z98+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[79,{"$f":"'Tabla Amortización Fijo'!C92","v":"2030-07-04"},0,{"$f":"IF(C86<=0,0,IF(C86<D85,C86,'Tabla Amortización Liquidez'!O99))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P99","v":0},{"$f":"'Tabla Amortización Liquidez'!Q99","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y99+'Tabla Amortización Liquidez'!Z99","v":6.38},0,{"$f":"IF(C86=0,0,'Tabla Amortización Liquidez'!Z99+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[80,{"$f":"'Tabla Amortización Fijo'!C93","v":"2030-08-04"},0,{"$f":"IF(C87<=0,0,IF(C87<D86,C87,'Tabla Amortización Liquidez'!O100))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P100","v":0},{"$f":"'Tabla Amortización Liquidez'!Q100","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y100+'Tabla Amortización Liquidez'!Z100","v":6.38},0,{"$f":"IF(C87=0,0,'Tabla Amortización Liquidez'!Z100+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[81,{"$f":"'Tabla Amortización Fijo'!C94","v":"2030-09-04"},0,{"$f":"IF(C88<=0,0,IF(C88<D87,C88,'Tabla Amortización Liquidez'!O101))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P101","v":0},{"$f":"'Tabla Amortización Liquidez'!Q101","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y101+'Tabla Amortización Liquidez'!Z101","v":6.38},0,{"$f":"IF(C88=0,0,'Tabla Amortización Liquidez'!Z101+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[82,{"$f":"'Tabla Amortización Fijo'!C95","v":"2030-10-04"},0,{"$f":"IF(C89<=0,0,IF(C89<D88,C89,'Tabla Amortización Liquidez'!O102))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P102","v":0},{"$f":"'Tabla Amortización Liquidez'!Q102","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y102+'Tabla Amortización Liquidez'!Z102","v":6.38},0,{"$f":"IF(C89=0,0,'Tabla Amortización Liquidez'!Z102+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[83,{"$f":"'Tabla Amortización Fijo'!C96","v":"2030-11-04"},0,{"$f":"IF(C90<=0,0,IF(C90<D89,C90,'Tabla Amortización Liquidez'!O103))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P103","v":0},{"$f":"'Tabla Amortización Liquidez'!Q103","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y103+'Tabla Amortización Liquidez'!Z103","v":6.38},0,{"$f":"IF(C90=0,0,'Tabla Amortización Liquidez'!Z103+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[84,{"$f":"'Tabla Amortización Fijo'!C97","v":"2030-12-04"},0,{"$f":"IF(C91<=0,0,IF(C91<D90,C91,'Tabla Amortización Liquidez'!O104))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P104","v":0},{"$f":"'Tabla Amortización Liquidez'!Q104","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y104+'Tabla Amortización Liquidez'!Z104","v":6.38},0,{"$f":"IF(C91=0,0,'Tabla Amortización Liquidez'!Z104+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[85,{"$f":"'Tabla Amortización Fijo'!C98","v":"2031-01-04"},0,{"$f":"IF(C92<=0,0,IF(C92<D91,C92,'Tabla Amortización Liquidez'!O105))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P105","v":0},{"$f":"'Tabla Amortización Liquidez'!Q105","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y105+'Tabla Amortización Liquidez'!Z105","v":6.38},0,{"$f":"IF(C92=0,0,'Tabla Amortización Liquidez'!Z105+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[86,{"$f":"'Tabla Amortización Fijo'!C99","v":"2031-02-04"},0,{"$f":"IF(C93<=0,0,IF(C93<D92,C93,'Tabla Amortización Liquidez'!O106))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P106","v":0},{"$f":"'Tabla Amortización Liquidez'!Q106","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y106+'Tabla Amortización Liquidez'!Z106","v":6.38},0,{"$f":"IF(C93=0,0,'Tabla Amortización Liquidez'!Z106+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[87,{"$f":"'Tabla Amortización Fijo'!C100","v":"2031-03-04"},0,{"$f":"IF(C94<=0,0,IF(C94<D93,C94,'Tabla Amortización Liquidez'!O107))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P107","v":0},{"$f":"'Tabla Amortización Liquidez'!Q107","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y107+'Tabla Amortización Liquidez'!Z107","v":6.38},0,{"$f":"IF(C94=0,0,'Tabla Amortización Liquidez'!Z107+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[88,{"$f":"'Tabla Amortización Fijo'!C101","v":"2031-04-04"},0,{"$f":"IF(C95<=0,0,IF(C95<D94,C95,'Tabla Amortización Liquidez'!O108))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P108","v":0},{"$f":"'Tabla Amortización Liquidez'!Q108","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y108+'Tabla Amortización Liquidez'!Z108","v":6.38},0,{"$f":"IF(C95=0,0,'Tabla Amortización Liquidez'!Z108+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[89,{"$f":"'Tabla Amortización Fijo'!C102","v":"2031-05-04"},0,{"$f":"IF(C96<=0,0,IF(C96<D95,C96,'Tabla Amortización Liquidez'!O109))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P109","v":0},{"$f":"'Tabla Amortización Liquidez'!Q109","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y109+'Tabla Amortización Liquidez'!Z109","v":6.38},0,{"$f":"IF(C96=0,0,'Tabla Amortización Liquidez'!Z109+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[90,{"$f":"'Tabla Amortización Fijo'!C103","v":"2031-06-04"},0,{"$f":"IF(C97<=0,0,IF(C97<D96,C97,'Tabla Amortización Liquidez'!O110))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P110","v":0},{"$f":"'Tabla Amortización Liquidez'!Q110","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y110+'Tabla Amortización Liquidez'!Z110","v":6.38},0,{"$f":"IF(C97=0,0,'Tabla Amortización Liquidez'!Z110+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[91,{"$f":"'Tabla Amortización Fijo'!C104","v":"2031-07-04"},0,{"$f":"IF(C98<=0,0,IF(C98<D97,C98,'Tabla Amortización Liquidez'!O111))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P111","v":0},{"$f":"'Tabla Amortización Liquidez'!Q111","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y111+'Tabla Amortización Liquidez'!Z111","v":6.38},0,{"$f":"IF(C98=0,0,'Tabla Amortización Liquidez'!Z111+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[92,{"$f":"'Tabla Amortización Fijo'!C105","v":"2031-08-04"},0,{"$f":"IF(C99<=0,0,IF(C99<D98,C99,'Tabla Amortización Liquidez'!O112))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P112","v":0},{"$f":"'Tabla Amortización Liquidez'!Q112","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y112+'Tabla Amortización Liquidez'!Z112","v":6.38},0,{"$f":"IF(C99=0,0,'Tabla Amortización Liquidez'!Z112+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[93,{"$f":"'Tabla Amortización Fijo'!C106","v":"2031-09-04"},0,{"$f":"IF(C100<=0,0,IF(C100<D99,C100,'Tabla Amortización Liquidez'!O113))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P113","v":0},{"$f":"'Tabla Amortización Liquidez'!Q113","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y113+'Tabla Amortización Liquidez'!Z113","v":6.38},0,{"$f":"IF(C100=0,0,'Tabla Amortización Liquidez'!Z113+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[94,{"$f":"'Tabla Amortización Fijo'!C107","v":"2031-10-04"},0,{"$f":"IF(C101<=0,0,IF(C101<D100,C101,'Tabla Amortización Liquidez'!O114))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P114","v":0},{"$f":"'Tabla Amortización Liquidez'!Q114","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y114+'Tabla Amortización Liquidez'!Z114","v":6.38},0,{"$f":"IF(C101=0,0,'Tabla Amortización Liquidez'!Z114+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[95,{"$f":"'Tabla Amortización Fijo'!C108","v":"2031-11-04"},0,{"$f":"IF(C102<=0,0,IF(C102<D101,C102,'Tabla Amortización Liquidez'!O115))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P115","v":0},{"$f":"'Tabla Amortización Liquidez'!Q115","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y115+'Tabla Amortización Liquidez'!Z115","v":6.38},0,{"$f":"IF(C102=0,0,'Tabla Amortización Liquidez'!Z115+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[96,{"$f":"'Tabla Amortización Fijo'!C109","v":"2031-12-04"},0,{"$f":"IF(C103<=0,0,IF(C103<D102,C103,'Tabla Amortización Liquidez'!O116))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P116","v":0},{"$f":"'Tabla Amortización Liquidez'!Q116","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y116+'Tabla Amortización Liquidez'!Z116","v":6.38},0,{"$f":"IF(C103=0,0,'Tabla Amortización Liquidez'!Z116+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[97,{"$f":"'Tabla Amortización Fijo'!C110","v":"2032-01-04"},0,{"$f":"IF(C104<=0,0,IF(C104<D103,C104,'Tabla Amortización Liquidez'!O117))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P117","v":0},{"$f":"'Tabla Amortización Liquidez'!Q117","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y117+'Tabla Amortización Liquidez'!Z117","v":6.38},0,{"$f":"IF(C104=0,0,'Tabla Amortización Liquidez'!Z117+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[98,{"$f":"'Tabla Amortización Fijo'!C111","v":"2032-02-04"},0,{"$f":"IF(C105<=0,0,IF(C105<D104,C105,'Tabla Amortización Liquidez'!O118))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P118","v":0},{"$f":"'Tabla Amortización Liquidez'!Q118","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y118+'Tabla Amortización Liquidez'!Z118","v":6.38},0,{"$f":"IF(C105=0,0,'Tabla Amortización Liquidez'!Z118+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[99,{"$f":"'Tabla Amortización Fijo'!C112","v":"2032-03-04"},0,{"$f":"IF(C106<=0,0,IF(C106<D105,C106,'Tabla Amortización Liquidez'!O119))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P119","v":0},{"$f":"'Tabla Amortización Liquidez'!Q119","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y119+'Tabla Amortización Liquidez'!Z119","v":6.38},0,{"$f":"IF(C106=0,0,'Tabla Amortización Liquidez'!Z119+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[100,{"$f":"'Tabla Amortización Fijo'!C113","v":"2032-04-04"},0,{"$f":"IF(C107<=0,0,IF(C107<D106,C107,'Tabla Amortización Liquidez'!O120))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P120","v":0},{"$f":"'Tabla Amortización Liquidez'!Q120","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y120+'Tabla Amortización Liquidez'!Z120","v":6.38},0,{"$f":"IF(C107=0,0,'Tabla Amortización Liquidez'!Z120+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[101,{"$f":"'Tabla Amortización Fijo'!C114","v":"2032-05-04"},0,{"$f":"IF(C108<=0,0,IF(C108<D107,C108,'Tabla Amortización Liquidez'!O121))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P121","v":0},{"$f":"'Tabla Amortización Liquidez'!Q121","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y121+'Tabla Amortización Liquidez'!Z121","v":6.38},0,{"$f":"IF(C108=0,0,'Tabla Amortización Liquidez'!Z121+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[102,{"$f":"'Tabla Amortización Fijo'!C115","v":"2032-06-04"},0,{"$f":"IF(C109<=0,0,IF(C109<D108,C109,'Tabla Amortización Liquidez'!O122))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P122","v":0},{"$f":"'Tabla Amortización Liquidez'!Q122","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y122+'Tabla Amortización Liquidez'!Z122","v":6.38},0,{"$f":"IF(C109=0,0,'Tabla Amortización Liquidez'!Z122+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[103,{"$f":"'Tabla Amortización Fijo'!C116","v":"2032-07-04"},0,{"$f":"IF(C110<=0,0,IF(C110<D109,C110,'Tabla Amortización Liquidez'!O123))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P123","v":0},{"$f":"'Tabla Amortización Liquidez'!Q123","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y123+'Tabla Amortización Liquidez'!Z123","v":6.38},0,{"$f":"IF(C110=0,0,'Tabla Amortización Liquidez'!Z123+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[104,{"$f":"'Tabla Amortización Fijo'!C117","v":"2032-08-04"},0,{"$f":"IF(C111<=0,0,IF(C111<D110,C111,'Tabla Amortización Liquidez'!O124))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P124","v":0},{"$f":"'Tabla Amortización Liquidez'!Q124","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y124+'Tabla Amortización Liquidez'!Z124","v":6.38},0,{"$f":"IF(C111=0,0,'Tabla Amortización Liquidez'!Z124+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[105,{"$f":"'Tabla Amortización Fijo'!C118","v":"2032-09-04"},0,{"$f":"IF(C112<=0,0,IF(C112<D111,C112,'Tabla Amortización Liquidez'!O125))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P125","v":0},{"$f":"'Tabla Amortización Liquidez'!Q125","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y125+'Tabla Amortización Liquidez'!Z125","v":6.38},0,{"$f":"IF(C112=0,0,'Tabla Amortización Liquidez'!Z125+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[106,{"$f":"'Tabla Amortización Fijo'!C119","v":"2032-10-04"},0,{"$f":"IF(C113<=0,0,IF(C113<D112,C113,'Tabla Amortización Liquidez'!O126))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P126","v":0},{"$f":"'Tabla Amortización Liquidez'!Q126","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y126+'Tabla Amortización Liquidez'!Z126","v":6.38},0,{"$f":"IF(C113=0,0,'Tabla Amortización Liquidez'!Z126+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[107,{"$f":"'Tabla Amortización Fijo'!C120","v":"2032-11-04"},0,{"$f":"IF(C114<=0,0,IF(C114<D113,C114,'Tabla Amortización Liquidez'!O127))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P127","v":0},{"$f":"'Tabla Amortización Liquidez'!Q127","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y127+'Tabla Amortización Liquidez'!Z127","v":6.38},0,{"$f":"IF(C114=0,0,'Tabla Amortización Liquidez'!Z127+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[108,{"$f":"'Tabla Amortización Fijo'!C121","v":"2032-12-04"},0,{"$f":"IF(C115<=0,0,IF(C115<D114,C115,'Tabla Amortización Liquidez'!O128))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P128","v":0},{"$f":"'Tabla Amortización Liquidez'!Q128","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y128+'Tabla Amortización Liquidez'!Z128","v":6.38},0,{"$f":"IF(C115=0,0,'Tabla Amortización Liquidez'!Z128+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[109,{"$f":"'Tabla Amortización Fijo'!C122","v":"2033-01-04"},0,{"$f":"IF(C116<=0,0,IF(C116<D115,C116,'Tabla Amortización Liquidez'!O129))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P129","v":0},{"$f":"'Tabla Amortización Liquidez'!Q129","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y129+'Tabla Amortización Liquidez'!Z129","v":6.38},0,{"$f":"IF(C116=0,0,'Tabla Amortización Liquidez'!Z129+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[110,{"$f":"'Tabla Amortización Fijo'!C123","v":"2033-02-04"},0,{"$f":"IF(C117<=0,0,IF(C117<D116,C117,'Tabla Amortización Liquidez'!O130))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P130","v":0},{"$f":"'Tabla Amortización Liquidez'!Q130","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y130+'Tabla Amortización Liquidez'!Z130","v":6.38},0,{"$f":"IF(C117=0,0,'Tabla Amortización Liquidez'!Z130+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[111,{"$f":"'Tabla Amortización Fijo'!C124","v":"2033-03-04"},0,{"$f":"IF(C118<=0,0,IF(C118<D117,C118,'Tabla Amortización Liquidez'!O131))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P131","v":0},{"$f":"'Tabla Amortización Liquidez'!Q131","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y131+'Tabla Amortización Liquidez'!Z131","v":6.38},0,{"$f":"IF(C118=0,0,'Tabla Amortización Liquidez'!Z131+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[112,{"$f":"'Tabla Amortización Fijo'!C125","v":"2033-04-04"},0,{"$f":"IF(C119<=0,0,IF(C119<D118,C119,'Tabla Amortización Liquidez'!O132))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P132","v":0},{"$f":"'Tabla Amortización Liquidez'!Q132","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y132+'Tabla Amortización Liquidez'!Z132","v":6.38},0,{"$f":"IF(C119=0,0,'Tabla Amortización Liquidez'!Z132+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[113,{"$f":"'Tabla Amortización Fijo'!C126","v":"2033-05-04"},0,{"$f":"IF(C120<=0,0,IF(C120<D119,C120,'Tabla Amortización Liquidez'!O133))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P133","v":0},{"$f":"'Tabla Amortización Liquidez'!Q133","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y133+'Tabla Amortización Liquidez'!Z133","v":6.38},0,{"$f":"IF(C120=0,0,'Tabla Amortización Liquidez'!Z133+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[114,{"$f":"'Tabla Amortización Fijo'!C127","v":"2033-06-04"},0,{"$f":"IF(C121<=0,0,IF(C121<D120,C121,'Tabla Amortización Liquidez'!O134))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P134","v":0},{"$f":"'Tabla Amortización Liquidez'!Q134","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y134+'Tabla Amortización Liquidez'!Z134","v":6.38},0,{"$f":"IF(C121=0,0,'Tabla Amortización Liquidez'!Z134+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[115,{"$f":"'Tabla Amortización Fijo'!C128","v":"2033-07-04"},0,{"$f":"IF(C122<=0,0,IF(C122<D121,C122,'Tabla Amortización Liquidez'!O135))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P135","v":0},{"$f":"'Tabla Amortización Liquidez'!Q135","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y135+'Tabla Amortización Liquidez'!Z135","v":6.38},0,{"$f":"IF(C122=0,0,'Tabla Amortización Liquidez'!Z135+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[116,{"$f":"'Tabla Amortización Fijo'!C129","v":"2033-08-04"},0,{"$f":"IF(C123<=0,0,IF(C123<D122,C123,'Tabla Amortización Liquidez'!O136))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P136","v":0},{"$f":"'Tabla Amortización Liquidez'!Q136","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y136+'Tabla Amortización Liquidez'!Z136","v":6.38},0,{"$f":"IF(C123=0,0,'Tabla Amortización Liquidez'!Z136+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[117,{"$f":"'Tabla Amortización Fijo'!C130","v":"2033-09-04"},0,{"$f":"IF(C124<=0,0,IF(C124<D123,C124,'Tabla Amortización Liquidez'!O137))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P137","v":0},{"$f":"'Tabla Amortización Liquidez'!Q137","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y137+'Tabla Amortización Liquidez'!Z137","v":6.38},0,{"$f":"IF(C124=0,0,'Tabla Amortización Liquidez'!Z137+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[118,{"$f":"'Tabla Amortización Fijo'!C131","v":"2033-10-04"},0,{"$f":"IF(C125<=0,0,IF(C125<D124,C125,'Tabla Amortización Liquidez'!O138))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P138","v":0},{"$f":"'Tabla Amortización Liquidez'!Q138","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y138+'Tabla Amortización Liquidez'!Z138","v":6.38},0,{"$f":"IF(C125=0,0,'Tabla Amortización Liquidez'!Z138+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[119,{"$f":"'Tabla Amortización Fijo'!C132","v":"2033-11-04"},0,{"$f":"IF(C126<=0,0,IF(C126<D125,C126,'Tabla Amortización Liquidez'!O139))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P139","v":0},{"$f":"'Tabla Amortización Liquidez'!Q139","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y139+'Tabla Amortización Liquidez'!Z139","v":6.38},0,{"$f":"IF(C126=0,0,'Tabla Amortización Liquidez'!Z139+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[120,{"$f":"'Tabla Amortización Fijo'!C133","v":"2033-12-04"},0,{"$f":"IF(C127<=0,0,IF(C127<D126,C127,'Tabla Amortización Liquidez'!O140))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P140","v":0},{"$f":"'Tabla Amortización Liquidez'!Q140","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y140+'Tabla Amortización Liquidez'!Z140","v":6.38},0,{"$f":"IF(C127=0,0,'Tabla Amortización Liquidez'!Z140+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[121,{"$f":"'Tabla Amortización Fijo'!C134","v":"2034-01-04"},0,{"$f":"IF(C128<=0,0,IF(C128<D127,C128,'Tabla Amortización Liquidez'!O141))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P141","v":0},{"$f":"'Tabla Amortización Liquidez'!Q141","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y141+'Tabla Amortización Liquidez'!Z141","v":6.38},0,{"$f":"IF(C128=0,0,'Tabla Amortización Liquidez'!Z141+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[122,{"$f":"'Tabla Amortización Fijo'!C135","v":"2034-02-04"},0,{"$f":"IF(C129<=0,0,IF(C129<D128,C129,'Tabla Amortización Liquidez'!O142))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P142","v":0},{"$f":"'Tabla Amortización Liquidez'!Q142","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y142+'Tabla Amortización Liquidez'!Z142","v":6.38},0,{"$f":"IF(C129=0,0,'Tabla Amortización Liquidez'!Z142+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[123,{"$f":"'Tabla Amortización Fijo'!C136","v":"2034-03-04"},0,{"$f":"IF(C130<=0,0,IF(C130<D129,C130,'Tabla Amortización Liquidez'!O143))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P143","v":0},{"$f":"'Tabla Amortización Liquidez'!Q143","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y143+'Tabla Amortización Liquidez'!Z143","v":6.38},0,{"$f":"IF(C130=0,0,'Tabla Amortización Liquidez'!Z143+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[124,{"$f":"'Tabla Amortización Fijo'!C137","v":"2034-04-04"},0,{"$f":"IF(C131<=0,0,IF(C131<D130,C131,'Tabla Amortización Liquidez'!O144))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P144","v":0},{"$f":"'Tabla Amortización Liquidez'!Q144","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y144+'Tabla Amortización Liquidez'!Z144","v":6.38},0,{"$f":"IF(C131=0,0,'Tabla Amortización Liquidez'!Z144+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[125,{"$f":"'Tabla Amortización Fijo'!C138","v":"2034-05-04"},0,{"$f":"IF(C132<=0,0,IF(C132<D131,C132,'Tabla Amortización Liquidez'!O145))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P145","v":0},{"$f":"'Tabla Amortización Liquidez'!Q145","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y145+'Tabla Amortización Liquidez'!Z145","v":6.38},0,{"$f":"IF(C132=0,0,'Tabla Amortización Liquidez'!Z145+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[126,{"$f":"'Tabla Amortización Fijo'!C139","v":"2034-06-04"},0,{"$f":"IF(C133<=0,0,IF(C133<D132,C133,'Tabla Amortización Liquidez'!O146))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P146","v":0},{"$f":"'Tabla Amortización Liquidez'!Q146","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y146+'Tabla Amortización Liquidez'!Z146","v":6.38},0,{"$f":"IF(C133=0,0,'Tabla Amortización Liquidez'!Z146+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[127,{"$f":"'Tabla Amortización Fijo'!C140","v":"2034-07-04"},0,{"$f":"IF(C134<=0,0,IF(C134<D133,C134,'Tabla Amortización Liquidez'!O147))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P147","v":0},{"$f":"'Tabla Amortización Liquidez'!Q147","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y147+'Tabla Amortización Liquidez'!Z147","v":6.38},0,{"$f":"IF(C134=0,0,'Tabla Amortización Liquidez'!Z147+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[128,{"$f":"'Tabla Amortización Fijo'!C141","v":"2034-08-04"},0,{"$f":"IF(C135<=0,0,IF(C135<D134,C135,'Tabla Amortización Liquidez'!O148))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P148","v":0},{"$f":"'Tabla Amortización Liquidez'!Q148","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y148+'Tabla Amortización Liquidez'!Z148","v":6.38},0,{"$f":"IF(C135=0,0,'Tabla Amortización Liquidez'!Z148+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[129,{"$f":"'Tabla Amortización Fijo'!C142","v":"2034-09-04"},0,{"$f":"IF(C136<=0,0,IF(C136<D135,C136,'Tabla Amortización Liquidez'!O149))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P149","v":0},{"$f":"'Tabla Amortización Liquidez'!Q149","v":0},0,null,0,{"$f":"SD_PRIM_CUOTA","v":0},{"$f":"'Tabla Amortización Liquidez'!Y149+'Tabla Amortización Liquidez'!Z149","v":6.38},0,{"$f":"IF(C136=0,0,'Tabla Amortización Liquidez'!Z149+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[130,{"$f":"'Tabla Amortización Fijo'!C143","v":"2034-10-04"},0,{"$f":"IF(C137<=0,0,IF(C137<D136,C137,'Tabla Amortización Liquidez'!O150))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P150","v":0},{"$f":"'Tabla Amortización Liquidez'!Q150","v":0},{"$f":"+G137+F137+D137","v":0},null,{"$f":"IF(C137<=0,0,(C137*0.8/1000))","v":0},0,{"$f":"'Tabla Amortización Liquidez'!Y150+'Tabla Amortización Liquidez'!Z150","v":6.38},0,{"$f":"IF(C137=0,0,'Tabla Amortización Liquidez'!Z150+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[131,{"$f":"'Tabla Amortización Fijo'!C144","v":"2034-11-04"},0,{"$f":"IF(C138<=0,0,IF(C138<D137,C138,'Tabla Amortización Liquidez'!O151))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P151","v":0},{"$f":"'Tabla Amortización Liquidez'!Q151","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y151+'Tabla Amortización Liquidez'!Z151","v":6.38},{"$f":"IF(OR($M$8=0,C138<=0),0,399)","v":0},{"$f":"IF(C138=0,0,'Tabla Amortización Liquidez'!Z151+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,{"$f":"C138-D138-E138-I138","v":0},{"$f":"O138-N138+I138+E138","v":6.38}]
[132,{"$f":"'Tabla Amortización Fijo'!C145","v":"2034-12-04"},{"$f":"IF(Q138<=0.01,0,Q138)","v":0},{"$f":"IF(C139<=0,0,IF(C139<D138,C139,'Tabla Amortización Liquidez'!O152))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P152","v":0},{"$f":"'Tabla Amortización Liquidez'!Q152","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y152+'Tabla Amortización Liquidez'!Z152","v":6.38},0,{"$f":"IF(C139=0,0,'Tabla Amortización Liquidez'!Z152+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[133,{"$f":"'Tabla Amortización Fijo'!C146","v":"2035-01-04"},0,{"$f":"IF(C140<=0,0,IF(C140<D139,C140,'Tabla Amortización Liquidez'!O153))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P153","v":0},{"$f":"'Tabla Amortización Liquidez'!Q153","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y153+'Tabla Amortización Liquidez'!Z153","v":6.38},0,{"$f":"IF(C140=0,0,'Tabla Amortización Liquidez'!Z153+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},{"$f":"H140+L140+K140+M140+N140+J140","v":6.38},null,0,6.38]
[134,{"$f":"'Tabla Amortización Fijo'!C147","v":"2035-02-04"},0,{"$f":"IF(C141<=0,0,IF(C141<D140,C141,'Tabla Amortización Liquidez'!O154))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P154","v":0},{"$f":"'Tabla Amortización Liquidez'!Q154","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y154+'Tabla Amortización Liquidez'!Z154","v":6.38},0,{"$f":"IF(C141=0,0,'Tabla Amortización Liquidez'!Z154+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[135,{"$f":"'Tabla Amortización Fijo'!C148","v":"2035-03-04"},0,{"$f":"IF(C142<=0,0,IF(C142<D141,C142,'Tabla Amortización Liquidez'!O155))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P155","v":0},{"$f":"'Tabla Amortización Liquidez'!Q155","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y155+'Tabla Amortización Liquidez'!Z155","v":6.38},0,{"$f":"IF(C142=0,0,'Tabla Amortización Liquidez'!Z155+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[136,{"$f":"'Tabla Amortización Fijo'!C149","v":"2035-04-04"},0,{"$f":"IF(C143<=0,0,IF(C143<D142,C143,'Tabla Amortización Liquidez'!O156))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P156","v":0},{"$f":"'Tabla Amortización Liquidez'!Q156","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y156+'Tabla Amortización Liquidez'!Z156","v":6.38},0,{"$f":"IF(C143=0,0,'Tabla Amortización Liquidez'!Z156+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[137,{"$f":"'Tabla Amortización Fijo'!C150","v":"2035-05-04"},0,{"$f":"IF(C144<=0,0,IF(C144<D143,C144,'Tabla Amortización Liquidez'!O157))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P157","v":0},{"$f":"'Tabla Amortización Liquidez'!Q157","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y157+'Tabla Amortización Liquidez'!Z157","v":6.38},0,{"$f":"IF(C144=0,0,'Tabla Amortización Liquidez'!Z157+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[138,{"$f":"'Tabla Amortización Fijo'!C151","v":"2035-06-04"},0,{"$f":"IF(C145<=0,0,IF(C145<D144,C145,'Tabla Amortización Liquidez'!O158))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P158","v":0},{"$f":"'Tabla Amortización Liquidez'!Q158","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y158+'Tabla Amortización Liquidez'!Z158","v":6.38},0,{"$f":"IF(C145=0,0,'Tabla Amortización Liquidez'!Z158+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[139,{"$f":"'Tabla Amortización Fijo'!C152","v":"2035-07-04"},0,{"$f":"IF(C146<=0,0,IF(C146<D145,C146,'Tabla Amortización Liquidez'!O159))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P159","v":0},{"$f":"'Tabla Amortización Liquidez'!Q159","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y159+'Tabla Amortización Liquidez'!Z159","v":6.38},0,{"$f":"IF(C146=0,0,'Tabla Amortización Liquidez'!Z159+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[140,{"$f":"'Tabla Amortización Fijo'!C153","v":"2035-08-04"},0,{"$f":"IF(C147<=0,0,IF(C147<D146,C147,'Tabla Amortización Liquidez'!O160))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P160","v":0},{"$f":"'Tabla Amortización Liquidez'!Q160","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y160+'Tabla Amortización Liquidez'!Z160","v":6.38},0,{"$f":"IF(C147=0,0,'Tabla Amortización Liquidez'!Z160+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[141,{"$f":"'Tabla Amortización Fijo'!C154","v":"2035-09-04"},0,{"$f":"IF(C148<=0,0,IF(C148<D147,C148,'Tabla Amortización Liquidez'!O161))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P161","v":0},{"$f":"'Tabla Amortización Liquidez'!Q161","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y161+'Tabla Amortización Liquidez'!Z161","v":6.38},0,{"$f":"IF(C148=0,0,'Tabla Amortización Liquidez'!Z161+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[142,{"$f":"'Tabla Amortización Fijo'!C155","v":"2035-10-04"},0,{"$f":"IF(C149<=0,0,IF(C149<D148,C149,'Tabla Amortización Liquidez'!O162))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P162","v":0},{"$f":"'Tabla Amortización Liquidez'!Q162","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y162+'Tabla Amortización Liquidez'!Z162","v":6.38},0,{"$f":"IF(C149=0,0,'Tabla Amortización Liquidez'!Z162+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[143,{"$f":"'Tabla Amortización Fijo'!C156","v":"2035-11-04"},0,{"$f":"IF(C150<=0,0,IF(C150<D149,C150,'Tabla Amortización Liquidez'!O163))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P163","v":0},{"$f":"'Tabla Amortización Liquidez'!Q163","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y163+'Tabla Amortización Liquidez'!Z163","v":6.38},0,{"$f":"IF(C150=0,0,'Tabla Amortización Liquidez'!Z163+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[144,{"$f":"'Tabla Amortización Fijo'!C157","v":"2035-12-04"},0,{"$f":"IF(C151<=0,0,IF(C151<D150,C151,'Tabla Amortización Liquidez'!O164))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P164","v":0},{"$f":"'Tabla Amortización Liquidez'!Q164","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y164+'Tabla Amortización Liquidez'!Z164","v":6.38},0,{"$f":"IF(C151=0,0,'Tabla Amortización Liquidez'!Z164+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[145,{"$f":"'Tabla Amortización Fijo'!C158","v":"2036-01-04"},0,{"$f":"IF(C152<=0,0,IF(C152<D151,C152,'Tabla Amortización Liquidez'!O165))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P165","v":0},{"$f":"'Tabla Amortización Liquidez'!Q165","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y165+'Tabla Amortización Liquidez'!Z165","v":6.38},0,{"$f":"IF(C152=0,0,'Tabla Amortización Liquidez'!Z165+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[146,{"$f":"'Tabla Amortización Fijo'!C159","v":"2036-02-04"},0,{"$f":"IF(C153<=0,0,IF(C153<D152,C153,'Tabla Amortización Liquidez'!O166))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P166","v":0},{"$f":"'Tabla Amortización Liquidez'!Q166","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y166+'Tabla Amortización Liquidez'!Z166","v":6.38},0,{"$f":"IF(C153=0,0,'Tabla Amortización Liquidez'!Z166+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[147,{"$f":"'Tabla Amortización Fijo'!C160","v":"2036-03-04"},0,{"$f":"IF(C154<=0,0,IF(C154<D153,C154,'Tabla Amortización Liquidez'!O167))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P167","v":0},{"$f":"'Tabla Amortización Liquidez'!Q167","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y167+'Tabla Amortización Liquidez'!Z167","v":6.38},0,{"$f":"IF(C154=0,0,'Tabla Amortización Liquidez'!Z167+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[148,{"$f":"'Tabla Amortización Fijo'!C161","v":"2036-04-04"},0,{"$f":"IF(C155<=0,0,IF(C155<D154,C155,'Tabla Amortización Liquidez'!O168))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P168","v":0},{"$f":"'Tabla Amortización Liquidez'!Q168","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y168+'Tabla Amortización Liquidez'!Z168","v":6.38},0,{"$f":"IF(C155=0,0,'Tabla Amortización Liquidez'!Z168+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[149,{"$f":"'Tabla Amortización Fijo'!C162","v":"2036-05-04"},0,{"$f":"IF(C156<=0,0,IF(C156<D155,C156,'Tabla Amortización Liquidez'!O169))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P169","v":0},{"$f":"'Tabla Amortización Liquidez'!Q169","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y169+'Tabla Amortización Liquidez'!Z169","v":6.38},0,{"$f":"IF(C156=0,0,'Tabla Amortización Liquidez'!Z169+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[150,{"$f":"'Tabla Amortización Fijo'!C163","v":"2036-06-04"},0,{"$f":"IF(C157<=0,0,IF(C157<D156,C157,'Tabla Amortización Liquidez'!O170))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P170","v":0},{"$f":"'Tabla Amortización Liquidez'!Q170","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y170+'Tabla Amortización Liquidez'!Z170","v":6.38},0,{"$f":"IF(C157=0,0,'Tabla Amortización Liquidez'!Z170+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[151,{"$f":"'Tabla Amortización Fijo'!C164","v":"2036-07-04"},0,{"$f":"IF(C158<=0,0,IF(C158<D157,C158,'Tabla Amortización Liquidez'!O171))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P171","v":0},{"$f":"'Tabla Amortización Liquidez'!Q171","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y171+'Tabla Amortización Liquidez'!Z171","v":6.38},0,{"$f":"IF(C158=0,0,'Tabla Amortización Liquidez'!Z171+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[152,{"$f":"'Tabla Amortización Fijo'!C165","v":"2036-08-04"},0,{"$f":"IF(C159<=0,0,IF(C159<D158,C159,'Tabla Amortización Liquidez'!O172))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P172","v":0},{"$f":"'Tabla Amortización Liquidez'!Q172","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y172+'Tabla Amortización Liquidez'!Z172","v":6.38},0,{"$f":"IF(C159=0,0,'Tabla Amortización Liquidez'!Z172+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[153,{"$f":"'Tabla Amortización Fijo'!C166","v":"2036-09-04"},0,{"$f":"IF(C160<=0,0,IF(C160<D159,C160,'Tabla Amortización Liquidez'!O173))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P173","v":0},{"$f":"'Tabla Amortización Liquidez'!Q173","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y173+'Tabla Amortización Liquidez'!Z173","v":6.38},0,{"$f":"IF(C160=0,0,'Tabla Amortización Liquidez'!Z173+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[154,{"$f":"'Tabla Amortización Fijo'!C167","v":"2036-10-04"},0,{"$f":"IF(C161<=0,0,IF(C161<D160,C161,'Tabla Amortización Liquidez'!O174))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P174","v":0},{"$f":"'Tabla Amortización Liquidez'!Q174","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y174+'Tabla Amortización Liquidez'!Z174","v":6.38},0,{"$f":"IF(C161=0,0,'Tabla Amortización Liquidez'!Z174+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[155,{"$f":"'Tabla Amortización Fijo'!C168","v":"2036-11-04"},0,{"$f":"IF(C162<=0,0,IF(C162<D161,C162,'Tabla Amortización Liquidez'!O175))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P175","v":0},{"$f":"'Tabla Amortización Liquidez'!Q175","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y175+'Tabla Amortización Liquidez'!Z175","v":6.38},0,{"$f":"IF(C162=0,0,'Tabla Amortización Liquidez'!Z175+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[156,{"$f":"'Tabla Amortización Fijo'!C169","v":"2036-12-04"},0,{"$f":"IF(C163<=0,0,IF(C163<D162,C163,'Tabla Amortización Liquidez'!O176))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P176","v":0},{"$f":"'Tabla Amortización Liquidez'!Q176","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y176+'Tabla Amortización Liquidez'!Z176","v":6.38},0,{"$f":"IF(C163=0,0,'Tabla Amortización Liquidez'!Z176+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[157,{"$f":"'Tabla Amortización Fijo'!C170","v":"2037-01-04"},0,{"$f":"IF(C164<=0,0,IF(C164<D163,C164,'Tabla Amortización Liquidez'!O177))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P177","v":0},{"$f":"'Tabla Amortización Liquidez'!Q177","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y177+'Tabla Amortización Liquidez'!Z177","v":6.38},0,{"$f":"IF(C164=0,0,'Tabla Amortización Liquidez'!Z177+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[158,{"$f":"'Tabla Amortización Fijo'!C171","v":"2037-02-04"},0,{"$f":"IF(C165<=0,0,IF(C165<D164,C165,'Tabla Amortización Liquidez'!O178))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P178","v":0},{"$f":"'Tabla Amortización Liquidez'!Q178","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y178+'Tabla Amortización Liquidez'!Z178","v":6.38},0,{"$f":"IF(C165=0,0,'Tabla Amortización Liquidez'!Z178+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[159,{"$f":"'Tabla Amortización Fijo'!C172","v":"2037-03-04"},0,{"$f":"IF(C166<=0,0,IF(C166<D165,C166,'Tabla Amortización Liquidez'!O179))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P179","v":0},{"$f":"'Tabla Amortización Liquidez'!Q179","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y179+'Tabla Amortización Liquidez'!Z179","v":6.38},0,{"$f":"IF(C166=0,0,'Tabla Amortización Liquidez'!Z179+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[160,{"$f":"'Tabla Amortización Fijo'!C173","v":"2037-04-04"},0,{"$f":"IF(C167<=0,0,IF(C167<D166,C167,'Tabla Amortización Liquidez'!O180))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P180","v":0},{"$f":"'Tabla Amortización Liquidez'!Q180","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y180+'Tabla Amortización Liquidez'!Z180","v":6.38},0,{"$f":"IF(C167=0,0,'Tabla Amortización Liquidez'!Z180+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[161,{"$f":"'Tabla Amortización Fijo'!C174","v":"2037-05-04"},0,{"$f":"IF(C168<=0,0,IF(C168<D167,C168,'Tabla Amortización Liquidez'!O181))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P181","v":0},{"$f":"'Tabla Amortización Liquidez'!Q181","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y181+'Tabla Amortización Liquidez'!Z181","v":6.38},0,{"$f":"IF(C168=0,0,'Tabla Amortización Liquidez'!Z181+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[162,{"$f":"'Tabla Amortización Fijo'!C175","v":"2037-06-04"},0,{"$f":"IF(C169<=0,0,IF(C169<D168,C169,'Tabla Amortización Liquidez'!O182))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P182","v":0},{"$f":"'Tabla Amortización Liquidez'!Q182","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y182+'Tabla Amortización Liquidez'!Z182","v":6.38},0,{"$f":"IF(C169=0,0,'Tabla Amortización Liquidez'!Z182+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[163,{"$f":"'Tabla Amortización Fijo'!C176","v":"2037-07-04"},0,{"$f":"IF(C170<=0,0,IF(C170<D169,C170,'Tabla Amortización Liquidez'!O183))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P183","v":0},{"$f":"'Tabla Amortización Liquidez'!Q183","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y183+'Tabla Amortización Liquidez'!Z183","v":6.38},0,{"$f":"IF(C170=0,0,'Tabla Amortización Liquidez'!Z183+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[164,{"$f":"'Tabla Amortización Fijo'!C177","v":"2037-08-04"},0,{"$f":"IF(C171<=0,0,IF(C171<D170,C171,'Tabla Amortización Liquidez'!O184))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P184","v":0},{"$f":"'Tabla Amortización Liquidez'!Q184","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y184+'Tabla Amortización Liquidez'!Z184","v":6.38},0,{"$f":"IF(C171=0,0,'Tabla Amortización Liquidez'!Z184+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[165,{"$f":"'Tabla Amortización Fijo'!C178","v":"2037-09-04"},0,{"$f":"IF(C172<=0,0,IF(C172<D171,C172,'Tabla Amortización Liquidez'!O185))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P185","v":0},{"$f":"'Tabla Amortización Liquidez'!Q185","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y185+'Tabla Amortización Liquidez'!Z185","v":6.38},0,{"$f":"IF(C172=0,0,'Tabla Amortización Liquidez'!Z185+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[166,{"$f":"'Tabla Amortización Fijo'!C179","v":"2037-10-04"},0,{"$f":"IF(C173<=0,0,IF(C173<D172,C173,'Tabla Amortización Liquidez'!O186))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P186","v":0},{"$f":"'Tabla Amortización Liquidez'!Q186","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y186+'Tabla Amortización Liquidez'!Z186","v":6.38},0,{"$f":"IF(C173=0,0,'Tabla Amortización Liquidez'!Z186+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[167,{"$f":"'Tabla Amortización Fijo'!C180","v":"2037-11-04"},0,{"$f":"IF(C174<=0,0,IF(C174<D173,C174,'Tabla Amortización Liquidez'!O187))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P187","v":0},{"$f":"'Tabla Amortización Liquidez'!Q187","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y187+'Tabla Amortización Liquidez'!Z187","v":6.38},0,{"$f":"IF(C174=0,0,'Tabla Amortización Liquidez'!Z187+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[168,{"$f":"'Tabla Amortización Fijo'!C181","v":"2037-12-04"},0,{"$f":"IF(C175<=0,0,IF(C175<D174,C175,'Tabla Amortización Liquidez'!O188))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P188","v":0},{"$f":"'Tabla Amortización Liquidez'!Q188","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y188+'Tabla Amortización Liquidez'!Z188","v":6.38},0,{"$f":"IF(C175=0,0,'Tabla Amortización Liquidez'!Z188+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[169,{"$f":"'Tabla Amortización Fijo'!C182","v":"2038-01-04"},0,{"$f":"IF(C176<=0,0,IF(C176<D175,C176,'Tabla Amortización Liquidez'!O189))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P189","v":0},{"$f":"'Tabla Amortización Liquidez'!Q189","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y189+'Tabla Amortización Liquidez'!Z189","v":6.38},0,{"$f":"IF(C176=0,0,'Tabla Amortización Liquidez'!Z189+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[170,{"$f":"'Tabla Amortización Fijo'!C183","v":"2038-02-04"},0,{"$f":"IF(C177<=0,0,IF(C177<D176,C177,'Tabla Amortización Liquidez'!O190))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P190","v":0},{"$f":"'Tabla Amortización Liquidez'!Q190","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y190+'Tabla Amortización Liquidez'!Z190","v":6.38},0,{"$f":"IF(C177=0,0,'Tabla Amortización Liquidez'!Z190+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[171,{"$f":"'Tabla Amortización Fijo'!C184","v":"2038-03-04"},0,{"$f":"IF(C178<=0,0,IF(C178<D177,C178,'Tabla Amortización Liquidez'!O191))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P191","v":0},{"$f":"'Tabla Amortización Liquidez'!Q191","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y191+'Tabla Amortización Liquidez'!Z191","v":6.38},0,{"$f":"IF(C178=0,0,'Tabla Amortización Liquidez'!Z191+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[172,{"$f":"'Tabla Amortización Fijo'!C185","v":"2038-04-04"},0,{"$f":"IF(C179<=0,0,IF(C179<D178,C179,'Tabla Amortización Liquidez'!O192))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P192","v":0},{"$f":"'Tabla Amortización Liquidez'!Q192","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y192+'Tabla Amortización Liquidez'!Z192","v":6.38},0,{"$f":"IF(C179=0,0,'Tabla Amortización Liquidez'!Z192+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[173,{"$f":"'Tabla Amortización Fijo'!C186","v":"2038-05-04"},0,{"$f":"IF(C180<=0,0,IF(C180<D179,C180,'Tabla Amortización Liquidez'!O193))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P193","v":0},{"$f":"'Tabla Amortización Liquidez'!Q193","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y193+'Tabla Amortización Liquidez'!Z193","v":6.38},0,{"$f":"IF(C180=0,0,'Tabla Amortización Liquidez'!Z193+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[174,{"$f":"'Tabla Amortización Fijo'!C187","v":"2038-06-04"},0,{"$f":"IF(C181<=0,0,IF(C181<D180,C181,'Tabla Amortización Liquidez'!O194))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P194","v":0},{"$f":"'Tabla Amortización Liquidez'!Q194","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y194+'Tabla Amortización Liquidez'!Z194","v":6.38},0,{"$f":"IF(C181=0,0,'Tabla Amortización Liquidez'!Z194+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[175,{"$f":"'Tabla Amortización Fijo'!C188","v":"2038-07-04"},0,{"$f":"IF(C182<=0,0,IF(C182<D181,C182,'Tabla Amortización Liquidez'!O195))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P195","v":0},{"$f":"'Tabla Amortización Liquidez'!Q195","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y195+'Tabla Amortización Liquidez'!Z195","v":6.38},0,{"$f":"IF(C182=0,0,'Tabla Amortización Liquidez'!Z195+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[176,{"$f":"'Tabla Amortización Fijo'!C189","v":"2038-08-04"},0,{"$f":"IF(C183<=0,0,IF(C183<D182,C183,'Tabla Amortización Liquidez'!O196))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P196","v":0},{"$f":"'Tabla Amortización Liquidez'!Q196","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y196+'Tabla Amortización Liquidez'!Z196","v":6.38},0,{"$f":"IF(C183=0,0,'Tabla Amortización Liquidez'!Z196+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[177,{"$f":"'Tabla Amortización Fijo'!C190","v":"2038-09-04"},0,{"$f":"IF(C184<=0,0,IF(C184<D183,C184,'Tabla Amortización Liquidez'!O197))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P197","v":0},{"$f":"'Tabla Amortización Liquidez'!Q197","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y197+'Tabla Amortización Liquidez'!Z197","v":6.38},0,{"$f":"IF(C184=0,0,'Tabla Amortización Liquidez'!Z197+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[178,{"$f":"'Tabla Amortización Fijo'!C191","v":"2038-10-04"},0,{"$f":"IF(C185<=0,0,IF(C185<D184,C185,'Tabla Amortización Liquidez'!O198))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P198","v":0},{"$f":"'Tabla Amortización Liquidez'!Q198","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y198+'Tabla Amortización Liquidez'!Z198","v":6.38},0,{"$f":"IF(C185=0,0,'Tabla Amortización Liquidez'!Z198+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[179,{"$f":"'Tabla Amortización Fijo'!C192","v":"2038-11-04"},0,{"$f":"IF(C186<=0,0,IF(C186<D185,C186,'Tabla Amortización Liquidez'!O199))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P199","v":0},{"$f":"'Tabla Amortización Liquidez'!Q199","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y199+'Tabla Amortización Liquidez'!Z199","v":6.38},0,{"$f":"IF(C186=0,0,'Tabla Amortización Liquidez'!Z199+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[180,{"$f":"'Tabla Amortización Fijo'!C193","v":"2038-12-04"},0,{"$f":"IF(C187<=0,0,IF(C187<D186,C187,'Tabla Amortización Liquidez'!O200))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P200","v":0},{"$f":"'Tabla Amortización Liquidez'!Q200","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y200+'Tabla Amortización Liquidez'!Z200","v":6.38},0,{"$f":"IF(C187=0,0,'Tabla Amortización Liquidez'!Z200+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[181,{"$f":"'Tabla Amortización Fijo'!C194","v":"2039-01-04"},0,{"$f":"IF(C188<=0,0,IF(C188<D187,C188,'Tabla Amortización Liquidez'!O201))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P201","v":0},{"$f":"'Tabla Amortización Liquidez'!Q201","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y201+'Tabla Amortización Liquidez'!Z201","v":6.38},0,{"$f":"IF(C188=0,0,'Tabla Amortización Liquidez'!Z201+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[182,{"$f":"'Tabla Amortización Fijo'!C195","v":"2039-02-04"},0,{"$f":"IF(C189<=0,0,IF(C189<D188,C189,'Tabla Amortización Liquidez'!O202))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P202","v":0},{"$f":"'Tabla Amortización Liquidez'!Q202","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y202+'Tabla Amortización Liquidez'!Z202","v":6.38},0,{"$f":"IF(C189=0,0,'Tabla Amortización Liquidez'!Z202+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[183,{"$f":"'Tabla Amortización Fijo'!C196","v":"2039-03-04"},0,{"$f":"IF(C190<=0,0,IF(C190<D189,C190,'Tabla Amortización Liquidez'!O203))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P203","v":0},{"$f":"'Tabla Amortización Liquidez'!Q203","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y203+'Tabla Amortización Liquidez'!Z203","v":6.38},0,{"$f":"IF(C190=0,0,'Tabla Amortización Liquidez'!Z203+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[184,{"$f":"'Tabla Amortización Fijo'!C197","v":"2039-04-04"},0,{"$f":"IF(C191<=0,0,IF(C191<D190,C191,'Tabla Amortización Liquidez'!O204))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P204","v":0},{"$f":"'Tabla Amortización Liquidez'!Q204","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y204+'Tabla Amortización Liquidez'!Z204","v":6.38},0,{"$f":"IF(C191=0,0,'Tabla Amortización Liquidez'!Z204+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[185,{"$f":"'Tabla Amortización Fijo'!C198","v":"2039-05-04"},0,{"$f":"IF(C192<=0,0,IF(C192<D191,C192,'Tabla Amortización Liquidez'!O205))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P205","v":0},{"$f":"'Tabla Amortización Liquidez'!Q205","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y205+'Tabla Amortización Liquidez'!Z205","v":6.38},0,{"$f":"IF(C192=0,0,'Tabla Amortización Liquidez'!Z205+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[186,{"$f":"'Tabla Amortización Fijo'!C199","v":"2039-06-04"},0,{"$f":"IF(C193<=0,0,IF(C193<D192,C193,'Tabla Amortización Liquidez'!O206))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P206","v":0},{"$f":"'Tabla Amortización Liquidez'!Q206","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y206+'Tabla Amortización Liquidez'!Z206","v":6.38},0,{"$f":"IF(C193=0,0,'Tabla Amortización Liquidez'!Z206+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[187,{"$f":"'Tabla Amortización Fijo'!C200","v":"2039-07-04"},0,{"$f":"IF(C194<=0,0,IF(C194<D193,C194,'Tabla Amortización Liquidez'!O207))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P207","v":0},{"$f":"'Tabla Amortización Liquidez'!Q207","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y207+'Tabla Amortización Liquidez'!Z207","v":6.38},0,{"$f":"IF(C194=0,0,'Tabla Amortización Liquidez'!Z207+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[188,{"$f":"'Tabla Amortización Fijo'!C201","v":"2039-08-04"},0,{"$f":"IF(C195<=0,0,IF(C195<D194,C195,'Tabla Amortización Liquidez'!O208))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P208","v":0},{"$f":"'Tabla Amortización Liquidez'!Q208","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y208+'Tabla Amortización Liquidez'!Z208","v":6.38},0,{"$f":"IF(C195=0,0,'Tabla Amortización Liquidez'!Z208+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[189,{"$f":"'Tabla Amortización Fijo'!C202","v":"2039-09-04"},0,{"$f":"IF(C196<=0,0,IF(C196<D195,C196,'Tabla Amortización Liquidez'!O209))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P209","v":0},{"$f":"'Tabla Amortización Liquidez'!Q209","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y209+'Tabla Amortización Liquidez'!Z209","v":6.38},0,{"$f":"IF(C196=0,0,'Tabla Amortización Liquidez'!Z209+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[190,{"$f":"'Tabla Amortización Fijo'!C203","v":"2039-10-04"},0,{"$f":"IF(C197<=0,0,IF(C197<D196,C197,'Tabla Amortización Liquidez'!O210))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P210","v":0},{"$f":"'Tabla Amortización Liquidez'!Q210","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y210+'Tabla Amortización Liquidez'!Z210","v":6.38},0,{"$f":"IF(C197=0,0,'Tabla Amortización Liquidez'!Z210+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[191,{"$f":"'Tabla Amortización Fijo'!C204","v":"2039-11-04"},0,{"$f":"IF(C198<=0,0,IF(C198<D197,C198,'Tabla Amortización Liquidez'!O211))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P211","v":0},{"$f":"'Tabla Amortización Liquidez'!Q211","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y211+'Tabla Amortización Liquidez'!Z211","v":6.38},0,{"$f":"IF(C198=0,0,'Tabla Amortización Liquidez'!Z211+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[192,{"$f":"'Tabla Amortización Fijo'!C205","v":"2039-12-04"},0,{"$f":"IF(C199<=0,0,IF(C199<D198,C199,'Tabla Amortización Liquidez'!O212))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P212","v":0},{"$f":"'Tabla Amortización Liquidez'!Q212","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y212+'Tabla Amortización Liquidez'!Z212","v":6.38},0,{"$f":"IF(C199=0,0,'Tabla Amortización Liquidez'!Z212+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[193,{"$f":"'Tabla Amortización Fijo'!C206","v":"2040-01-04"},0,{"$f":"IF(C200<=0,0,IF(C200<D199,C200,'Tabla Amortización Liquidez'!O213))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P213","v":0},{"$f":"'Tabla Amortización Liquidez'!Q213","v":0},0,null,0,{"$f":"SD_PRIM_CUOTA","v":0},{"$f":"'Tabla Amortización Liquidez'!Y213+'Tabla Amortización Liquidez'!Z213","v":6.38},0,{"$f":"IF(C200=0,0,'Tabla Amortización Liquidez'!Z213+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[194,{"$f":"'Tabla Amortización Fijo'!C207","v":"2040-02-04"},0,{"$f":"IF(C201<=0,0,IF(C201<D200,C201,'Tabla Amortización Liquidez'!O214))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P214","v":0},{"$f":"'Tabla Amortización Liquidez'!Q214","v":0},{"$f":"+G201+F201+D201","v":0},null,{"$f":"IF(C201<=0,0,(C201*0.8/1000))","v":0},0,{"$f":"'Tabla Amortización Liquidez'!Y214+'Tabla Amortización Liquidez'!Z214","v":6.38},0,{"$f":"IF(C201=0,0,'Tabla Amortización Liquidez'!Z214+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[195,{"$f":"'Tabla Amortización Fijo'!C208","v":"2040-03-04"},0,{"$f":"IF(C202<=0,0,IF(C202<D201,C202,'Tabla Amortización Liquidez'!O215))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P215","v":0},{"$f":"'Tabla Amortización Liquidez'!Q215","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y215+'Tabla Amortización Liquidez'!Z215","v":6.38},{"$f":"IF(OR($M$8=0,C202<=0),0,399)","v":0},{"$f":"IF(C202=0,0,'Tabla Amortización Liquidez'!Z215+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,{"$f":"C202-D202-E202-I202","v":0},{"$f":"O202-N202+I202+E202","v":6.38}]
[196,{"$f":"'Tabla Amortización Fijo'!C209","v":"2040-04-04"},{"$f":"IF(Q202<=0.01,0,Q202)","v":0},{"$f":"IF(C203<=0,0,IF(C203<D202,C203,'Tabla Amortización Liquidez'!O216))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P216","v":0},{"$f":"'Tabla Amortización Liquidez'!Q216","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y216+'Tabla Amortización Liquidez'!Z216","v":6.38},0,{"$f":"IF(C203=0,0,'Tabla Amortización Liquidez'!Z216+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[197,{"$f":"'Tabla Amortización Fijo'!C210","v":"2040-05-04"},0,{"$f":"IF(C204<=0,0,IF(C204<D203,C204,'Tabla Amortización Liquidez'!O217))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P217","v":0},{"$f":"'Tabla Amortización Liquidez'!Q217","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y217+'Tabla Amortización Liquidez'!Z217","v":6.38},0,{"$f":"IF(C204=0,0,'Tabla Amortización Liquidez'!Z217+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},{"$f":"H204+L204+K204+M204+N204+J204","v":6.38},null,0,6.38]
[198,{"$f":"'Tabla Amortización Fijo'!C211","v":"2040-06-04"},0,{"$f":"IF(C205<=0,0,IF(C205<D204,C205,'Tabla Amortización Liquidez'!O218))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P218","v":0},{"$f":"'Tabla Amortización Liquidez'!Q218","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y218+'Tabla Amortización Liquidez'!Z218","v":6.38},0,{"$f":"IF(C205=0,0,'Tabla Amortización Liquidez'!Z218+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[199,{"$f":"'Tabla Amortización Fijo'!C212","v":"2040-07-04"},0,{"$f":"IF(C206<=0,0,IF(C206<D205,C206,'Tabla Amortización Liquidez'!O219))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P219","v":0},{"$f":"'Tabla Amortización Liquidez'!Q219","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y219+'Tabla Amortización Liquidez'!Z219","v":6.38},0,{"$f":"IF(C206=0,0,'Tabla Amortización Liquidez'!Z219+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[200,{"$f":"'Tabla Amortización Fijo'!C213","v":"2040-08-04"},0,{"$f":"IF(C207<=0,0,IF(C207<D206,C207,'Tabla Amortización Liquidez'!O220))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P220","v":0},{"$f":"'Tabla Amortización Liquidez'!Q220","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y220+'Tabla Amortización Liquidez'!Z220","v":6.38},0,{"$f":"IF(C207=0,0,'Tabla Amortización Liquidez'!Z220+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[201,{"$f":"'Tabla Amortización Fijo'!C214","v":"2040-09-04"},0,{"$f":"IF(C208<=0,0,IF(C208<D207,C208,'Tabla Amortización Liquidez'!O221))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P221","v":0},{"$f":"'Tabla Amortización Liquidez'!Q221","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y221+'Tabla Amortización Liquidez'!Z221","v":6.38},0,{"$f":"IF(C208=0,0,'Tabla Amortización Liquidez'!Z221+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[202,{"$f":"'Tabla Amortización Fijo'!C215","v":"2040-10-04"},0,{"$f":"IF(C209<=0,0,IF(C209<D208,C209,'Tabla Amortización Liquidez'!O222))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P222","v":0},{"$f":"'Tabla Amortización Liquidez'!Q222","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y222+'Tabla Amortización Liquidez'!Z222","v":6.38},0,{"$f":"IF(C209=0,0,'Tabla Amortización Liquidez'!Z222+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[203,{"$f":"'Tabla Amortización Fijo'!C216","v":"2040-11-04"},0,{"$f":"IF(C210<=0,0,IF(C210<D209,C210,'Tabla Amortización Liquidez'!O223))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P223","v":0},{"$f":"'Tabla Amortización Liquidez'!Q223","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y223+'Tabla Amortización Liquidez'!Z223","v":6.38},0,{"$f":"IF(C210=0,0,'Tabla Amortización Liquidez'!Z223+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[204,{"$f":"'Tabla Amortización Fijo'!C217","v":"2040-12-04"},0,{"$f":"IF(C211<=0,0,IF(C211<D210,C211,'Tabla Amortización Liquidez'!O224))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P224","v":0},{"$f":"'Tabla Amortización Liquidez'!Q224","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y224+'Tabla Amortización Liquidez'!Z224","v":6.38},0,{"$f":"IF(C211=0,0,'Tabla Amortización Liquidez'!Z224+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[205,{"$f":"'Tabla Amortización Fijo'!C218","v":"2041-01-04"},0,{"$f":"IF(C212<=0,0,IF(C212<D211,C212,'Tabla Amortización Liquidez'!O225))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P225","v":0},{"$f":"'Tabla Amortización Liquidez'!Q225","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y225+'Tabla Amortización Liquidez'!Z225","v":6.38},0,{"$f":"IF(C212=0,0,'Tabla Amortización Liquidez'!Z225+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[206,{"$f":"'Tabla Amortización Fijo'!C219","v":"2041-02-04"},0,{"$f":"IF(C213<=0,0,IF(C213<D212,C213,'Tabla Amortización Liquidez'!O226))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P226","v":0},{"$f":"'Tabla Amortización Liquidez'!Q226","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y226+'Tabla Amortización Liquidez'!Z226","v":6.38},0,{"$f":"IF(C213=0,0,'Tabla Amortización Liquidez'!Z226+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[207,{"$f":"'Tabla Amortización Fijo'!C220","v":"2041-03-04"},0,{"$f":"IF(C214<=0,0,IF(C214<D213,C214,'Tabla Amortización Liquidez'!O227))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P227","v":0},{"$f":"'Tabla Amortización Liquidez'!Q227","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y227+'Tabla Amortización Liquidez'!Z227","v":6.38},0,{"$f":"IF(C214=0,0,'Tabla Amortización Liquidez'!Z227+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[208,{"$f":"'Tabla Amortización Fijo'!C221","v":"2041-04-04"},0,{"$f":"IF(C215<=0,0,IF(C215<D214,C215,'Tabla Amortización Liquidez'!O228))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P228","v":0},{"$f":"'Tabla Amortización Liquidez'!Q228","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y228+'Tabla Amortización Liquidez'!Z228","v":6.38},0,{"$f":"IF(C215=0,0,'Tabla Amortización Liquidez'!Z228+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[209,{"$f":"'Tabla Amortización Fijo'!C222","v":"2041-05-04"},0,{"$f":"IF(C216<=0,0,IF(C216<D215,C216,'Tabla Amortización Liquidez'!O229))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P229","v":0},{"$f":"'Tabla Amortización Liquidez'!Q229","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y229+'Tabla Amortización Liquidez'!Z229","v":6.38},0,{"$f":"IF(C216=0,0,'Tabla Amortización Liquidez'!Z229+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[210,{"$f":"'Tabla Amortización Fijo'!C223","v":"2041-06-04"},0,{"$f":"IF(C217<=0,0,IF(C217<D216,C217,'Tabla Amortización Liquidez'!O230))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P230","v":0},{"$f":"'Tabla Amortización Liquidez'!Q230","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y230+'Tabla Amortización Liquidez'!Z230","v":6.38},0,{"$f":"IF(C217=0,0,'Tabla Amortización Liquidez'!Z230+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[211,{"$f":"'Tabla Amortización Fijo'!C224","v":"2041-07-04"},0,{"$f":"IF(C218<=0,0,IF(C218<D217,C218,'Tabla Amortización Liquidez'!O231))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P231","v":0},{"$f":"'Tabla Amortización Liquidez'!Q231","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y231+'Tabla Amortización Liquidez'!Z231","v":6.38},0,{"$f":"IF(C218=0,0,'Tabla Amortización Liquidez'!Z231+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[212,{"$f":"'Tabla Amortización Fijo'!C225","v":"2041-08-04"},0,{"$f":"IF(C219<=0,0,IF(C219<D218,C219,'Tabla Amortización Liquidez'!O232))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P232","v":0},{"$f":"'Tabla Amortización Liquidez'!Q232","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y232+'Tabla Amortización Liquidez'!Z232","v":6.38},0,{"$f":"IF(C219=0,0,'Tabla Amortización Liquidez'!Z232+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[213,{"$f":"'Tabla Amortización Fijo'!C226","v":"2041-09-04"},0,{"$f":"IF(C220<=0,0,IF(C220<D219,C220,'Tabla Amortización Liquidez'!O233))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P233","v":0},{"$f":"'Tabla Amortización Liquidez'!Q233","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y233+'Tabla Amortización Liquidez'!Z233","v":6.38},0,{"$f":"IF(C220=0,0,'Tabla Amortización Liquidez'!Z233+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[214,{"$f":"'Tabla Amortización Fijo'!C227","v":"2041-10-04"},0,{"$f":"IF(C221<=0,0,IF(C221<D220,C221,'Tabla Amortización Liquidez'!O234))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P234","v":0},{"$f":"'Tabla Amortización Liquidez'!Q234","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y234+'Tabla Amortización Liquidez'!Z234","v":6.38},0,{"$f":"IF(C221=0,0,'Tabla Amortización Liquidez'!Z234+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[215,{"$f":"'Tabla Amortización Fijo'!C228","v":"2041-11-04"},0,{"$f":"IF(C222<=0,0,IF(C222<D221,C222,'Tabla Amortización Liquidez'!O235))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P235","v":0},{"$f":"'Tabla Amortización Liquidez'!Q235","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y235+'Tabla Amortización Liquidez'!Z235","v":6.38},0,{"$f":"IF(C222=0,0,'Tabla Amortización Liquidez'!Z235+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[216,{"$f":"'Tabla Amortización Fijo'!C229","v":"2041-12-04"},0,{"$f":"IF(C223<=0,0,IF(C223<D222,C223,'Tabla Amortización Liquidez'!O236))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P236","v":0},{"$f":"'Tabla Amortización Liquidez'!Q236","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y236+'Tabla Amortización Liquidez'!Z236","v":6.38},0,{"$f":"IF(C223=0,0,'Tabla Amortización Liquidez'!Z236+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[217,{"$f":"'Tabla Amortización Fijo'!C230","v":"2042-01-04"},0,{"$f":"IF(C224<=0,0,IF(C224<D223,C224,'Tabla Amortización Liquidez'!O237))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P237","v":0},{"$f":"'Tabla Amortización Liquidez'!Q237","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y237+'Tabla Amortización Liquidez'!Z237","v":6.38},0,{"$f":"IF(C224=0,0,'Tabla Amortización Liquidez'!Z237+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[218,{"$f":"'Tabla Amortización Fijo'!C231","v":"2042-02-04"},0,{"$f":"IF(C225<=0,0,IF(C225<D224,C225,'Tabla Amortización Liquidez'!O238))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P238","v":0},{"$f":"'Tabla Amortización Liquidez'!Q238","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y238+'Tabla Amortización Liquidez'!Z238","v":6.38},0,{"$f":"IF(C225=0,0,'Tabla Amortización Liquidez'!Z238+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[219,{"$f":"'Tabla Amortización Fijo'!C232","v":"2042-03-04"},0,{"$f":"IF(C226<=0,0,IF(C226<D225,C226,'Tabla Amortización Liquidez'!O239))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P239","v":0},{"$f":"'Tabla Amortización Liquidez'!Q239","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y239+'Tabla Amortización Liquidez'!Z239","v":6.38},0,{"$f":"IF(C226=0,0,'Tabla Amortización Liquidez'!Z239+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[220,{"$f":"'Tabla Amortización Fijo'!C233","v":"2042-04-04"},0,{"$f":"IF(C227<=0,0,IF(C227<D226,C227,'Tabla Amortización Liquidez'!O240))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P240","v":0},{"$f":"'Tabla Amortización Liquidez'!Q240","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y240+'Tabla Amortización Liquidez'!Z240","v":6.38},0,{"$f":"IF(C227=0,0,'Tabla Amortización Liquidez'!Z240+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[221,{"$f":"'Tabla Amortización Fijo'!C234","v":"2042-05-04"},0,{"$f":"IF(C228<=0,0,IF(C228<D227,C228,'Tabla Amortización Liquidez'!O241))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P241","v":0},{"$f":"'Tabla Amortización Liquidez'!Q241","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y241+'Tabla Amortización Liquidez'!Z241","v":6.38},0,{"$f":"IF(C228=0,0,'Tabla Amortización Liquidez'!Z241+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[222,{"$f":"'Tabla Amortización Fijo'!C235","v":"2042-06-04"},0,{"$f":"IF(C229<=0,0,IF(C229<D228,C229,'Tabla Amortización Liquidez'!O242))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P242","v":0},{"$f":"'Tabla Amortización Liquidez'!Q242","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y242+'Tabla Amortización Liquidez'!Z242","v":6.38},0,{"$f":"IF(C229=0,0,'Tabla Amortización Liquidez'!Z242+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[223,{"$f":"'Tabla Amortización Fijo'!C236","v":"2042-07-04"},0,{"$f":"IF(C230<=0,0,IF(C230<D229,C230,'Tabla Amortización Liquidez'!O243))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P243","v":0},{"$f":"'Tabla Amortización Liquidez'!Q243","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y243+'Tabla Amortización Liquidez'!Z243","v":6.38},0,{"$f":"IF(C230=0,0,'Tabla Amortización Liquidez'!Z243+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[224,{"$f":"'Tabla Amortización Fijo'!C237","v":"2042-08-04"},0,{"$f":"IF(C231<=0,0,IF(C231<D230,C231,'Tabla Amortización Liquidez'!O244))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P244","v":0},{"$f":"'Tabla Amortización Liquidez'!Q244","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y244+'Tabla Amortización Liquidez'!Z244","v":6.38},0,{"$f":"IF(C231=0,0,'Tabla Amortización Liquidez'!Z244+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[225,{"$f":"'Tabla Amortización Fijo'!C238","v":"2042-09-04"},0,{"$f":"IF(C232<=0,0,IF(C232<D231,C232,'Tabla Amortización Liquidez'!O245))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P245","v":0},{"$f":"'Tabla Amortización Liquidez'!Q245","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y245+'Tabla Amortización Liquidez'!Z245","v":6.38},0,{"$f":"IF(C232=0,0,'Tabla Amortización Liquidez'!Z245+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[226,{"$f":"'Tabla Amortización Fijo'!C239","v":"2042-10-04"},0,{"$f":"IF(C233<=0,0,IF(C233<D232,C233,'Tabla Amortización Liquidez'!O246))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P246","v":0},{"$f":"'Tabla Amortización Liquidez'!Q246","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y246+'Tabla Amortización Liquidez'!Z246","v":6.38},0,{"$f":"IF(C233=0,0,'Tabla Amortización Liquidez'!Z246+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[227,{"$f":"'Tabla Amortización Fijo'!C240","v":"2042-11-04"},0,{"$f":"IF(C234<=0,0,IF(C234<D233,C234,'Tabla Amortización Liquidez'!O247))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P247","v":0},{"$f":"'Tabla Amortización Liquidez'!Q247","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y247+'Tabla Amortización Liquidez'!Z247","v":6.38},0,{"$f":"IF(C234=0,0,'Tabla Amortización Liquidez'!Z247+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[228,{"$f":"'Tabla Amortización Fijo'!C241","v":"2042-12-04"},0,{"$f":"IF(C235<=0,0,IF(C235<D234,C235,'Tabla Amortización Liquidez'!O248))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P248","v":0},{"$f":"'Tabla Amortización Liquidez'!Q248","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y248+'Tabla Amortización Liquidez'!Z248","v":6.38},0,{"$f":"IF(C235=0,0,'Tabla Amortización Liquidez'!Z248+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[229,{"$f":"'Tabla Amortización Fijo'!C242","v":"2043-01-04"},0,{"$f":"IF(C236<=0,0,IF(C236<D235,C236,'Tabla Amortización Liquidez'!O249))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P249","v":0},{"$f":"'Tabla Amortización Liquidez'!Q249","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y249+'Tabla Amortización Liquidez'!Z249","v":6.38},0,{"$f":"IF(C236=0,0,'Tabla Amortización Liquidez'!Z249+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[230,{"$f":"'Tabla Amortización Fijo'!C243","v":"2043-02-04"},0,{"$f":"IF(C237<=0,0,IF(C237<D236,C237,'Tabla Amortización Liquidez'!O250))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P250","v":0},{"$f":"'Tabla Amortización Liquidez'!Q250","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y250+'Tabla Amortización Liquidez'!Z250","v":6.38},0,{"$f":"IF(C237=0,0,'Tabla Amortización Liquidez'!Z250+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[231,{"$f":"'Tabla Amortización Fijo'!C244","v":"2043-03-04"},0,{"$f":"IF(C238<=0,0,IF(C238<D237,C238,'Tabla Amortización Liquidez'!O251))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P251","v":0},{"$f":"'Tabla Amortización Liquidez'!Q251","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y251+'Tabla Amortización Liquidez'!Z251","v":6.38},0,{"$f":"IF(C238=0,0,'Tabla Amortización Liquidez'!Z251+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[232,{"$f":"'Tabla Amortización Fijo'!C245","v":"2043-04-04"},0,{"$f":"IF(C239<=0,0,IF(C239<D238,C239,'Tabla Amortización Liquidez'!O252))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P252","v":0},{"$f":"'Tabla Amortización Liquidez'!Q252","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y252+'Tabla Amortización Liquidez'!Z252","v":6.38},0,{"$f":"IF(C239=0,0,'Tabla Amortización Liquidez'!Z252+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[233,{"$f":"'Tabla Amortización Fijo'!C246","v":"2043-05-04"},0,{"$f":"IF(C240<=0,0,IF(C240<D239,C240,'Tabla Amortización Liquidez'!O253))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P253","v":0},{"$f":"'Tabla Amortización Liquidez'!Q253","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y253+'Tabla Amortización Liquidez'!Z253","v":6.38},0,{"$f":"IF(C240=0,0,'Tabla Amortización Liquidez'!Z253+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[234,{"$f":"'Tabla Amortización Fijo'!C247","v":"2043-06-04"},0,{"$f":"IF(C241<=0,0,IF(C241<D240,C241,'Tabla Amortización Liquidez'!O254))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P254","v":0},{"$f":"'Tabla Amortización Liquidez'!Q254","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y254+'Tabla Amortización Liquidez'!Z254","v":6.38},0,{"$f":"IF(C241=0,0,'Tabla Amortización Liquidez'!Z254+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[235,{"$f":"'Tabla Amortización Fijo'!C248","v":"2043-07-04"},0,{"$f":"IF(C242<=0,0,IF(C242<D241,C242,'Tabla Amortización Liquidez'!O255))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P255","v":0},{"$f":"'Tabla Amortización Liquidez'!Q255","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y255+'Tabla Amortización Liquidez'!Z255","v":6.38},0,{"$f":"IF(C242=0,0,'Tabla Amortización Liquidez'!Z255+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[236,{"$f":"'Tabla Amortización Fijo'!C249","v":"2043-08-04"},0,{"$f":"IF(C243<=0,0,IF(C243<D242,C243,'Tabla Amortización Liquidez'!O256))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P256","v":0},{"$f":"'Tabla Amortización Liquidez'!Q256","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y256+'Tabla Amortización Liquidez'!Z256","v":6.38},0,{"$f":"IF(C243=0,0,'Tabla Amortización Liquidez'!Z256+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[237,{"$f":"'Tabla Amortización Fijo'!C250","v":"2043-09-04"},0,{"$f":"IF(C244<=0,0,IF(C244<D243,C244,'Tabla Amortización Liquidez'!O257))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P257","v":0},{"$f":"'Tabla Amortización Liquidez'!Q257","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y257+'Tabla Amortización Liquidez'!Z257","v":6.38},0,{"$f":"IF(C244=0,0,'Tabla Amortización Liquidez'!Z257+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[238,{"$f":"'Tabla Amortización Fijo'!C251","v":"2043-10-04"},0,{"$f":"IF(C245<=0,0,IF(C245<D244,C245,'Tabla Amortización Liquidez'!O258))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P258","v":0},{"$f":"'Tabla Amortización Liquidez'!Q258","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y258+'Tabla Amortización Liquidez'!Z258","v":6.38},0,{"$f":"IF(C245=0,0,'Tabla Amortización Liquidez'!Z258+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[239,{"$f":"'Tabla Amortización Fijo'!C252","v":"2043-11-04"},0,{"$f":"IF(C246<=0,0,IF(C246<D245,C246,'Tabla Amortización Liquidez'!O259))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P259","v":0},{"$f":"'Tabla Amortización Liquidez'!Q259","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y259+'Tabla Amortización Liquidez'!Z259","v":6.38},0,{"$f":"IF(C246=0,0,'Tabla Amortización Liquidez'!Z259+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[240,{"$f":"'Tabla Amortización Fijo'!C253","v":"2043-12-04"},0,{"$f":"IF(C247<=0,0,IF(C247<D246,C247,'Tabla Amortización Liquidez'!O260))","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P260","v":0},{"$f":"'Tabla Amortización Liquidez'!Q260","v":0},0,null,0,0,{"$f":"'Tabla Amortización Liquidez'!Y260+'Tabla Amortización Liquidez'!Z260","v":6.38},0,{"$f":"IF(C247=0,0,'Tabla Amortización Liquidez'!Z260+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":0},6.38,null,0,6.38]
[null,null,null,{"$f":"SUM(D8:D247)","v":0},{"$f":"SUM(E8:E247)","v":0},{"$f":"SUM(F8:F247)","v":0},null,{"$f":"SUM(H8:H247)","v":0},{"$f":"SUM(I8:I247)","v":0},{"$f":"SUM(J8:J247)","v":0},0,1531.200000000008,399,0,1930.2000000000151]

{"sheet":"Parametros Crec","index":5,"n_rows":59,"n_cols":17,"rows_kept":59,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Esquema","Tasa Base","Tasa Pago Puntual","% Diminución de Tasa","Incremento Tasa Crecientes","Inc Amort 20 años","Inc Amort 15 años","Incremento Amort 1",null,null,"Destinos",null,"Suma de Ingresos",null,"Excedente Pago Puntual"]
[null,null,null,null,null,null,null,null,null,null,null,"ADQUISICIÓN",null,"SI",null,"MENOS CUOTA"]
[null,9.9500000000000005E-2,9.9500000000000005E-2,9.9500000000000005E-2,{"$f":"C4-D4","v":0},0,1.2E-2,2.3E-2,{"$f":"IF(PLAZO_ANIOS>=20,G4,H4)","v":1.2E-2},null,null,"REMODELACIÓN",null,"NO",null,"MENOS PLAZO"]
[null,0.10150000000000001,0.10150000000000001,0.10150000000000001,{"$f":"C5-D5","v":0},0,1.4999999999999999E-2,2.5999999999999999E-2,{"$f":"IF(PLAZO_ANIOS>=20,G5,H5)","v":1.4999999999999999E-2},null,null,"CONSTRUCCIÓN"]
[null,0.10349999999999999,0.10349999999999999,0.10349999999999999,{"$f":"C6-D6","v":0},0,1.4E-2,2.5999999999999999E-2,{"$f":"IF(PLAZO_ANIOS>=20,G6,H6)","v":1.4E-2}]
[null,0.107,0.107,0.107,0,0,1.2E-2,2.3E-2,{"$f":"IF(PLAZO_ANIOS>=20,G7,H7)","v":1.2E-2},null,null,"SUSTITUCIÓN"]
[null,0.10199999999999999,0.10199999999999999,0.10199999999999999,0,0,0.02,2.5999999999999999E-2,0.02,null,null,"ADQ/REM"]
[null,0.106,0.106,0.106,{"$f":"C9-D9","v":0},0,0.02,2.5999999999999999E-2,{"$f":"IF(PLAZO_ANIOS>=20,G9,H9)","v":0.02}]
[null,0.1115,0.1115,0.1115,{"$f":"C10-D10","v":0},0,1.2E-2,2.3E-2,{"$f":"IF(PLAZO_ANIOS>=20,G10,H10)","v":1.2E-2}]
[null,0.1045,0.1045,0.1045,0,0,1.2E-2,2.3E-2,1.2E-2,null,null,"SUST/REM",null,null,null,"PLAZO SELECCIONADO",{"$f":"'Parametro Destino'!I4","v":20}]
[null,0.115,0.115,0.115,0,0,1.0999999999999999E-2,2.3E-2,{"$f":"IF(PLAZO_ANIOS>=20,G12,H12)","v":1.0999999999999999E-2},null,null,null,null,null,null,"tasa",{"$f":"'Parametro Destino'!I11","v":9.9500000000000005E-2}]
[null,0.123,0.123,0.112,0,0,8.9999999999999993E-3,0.02,8.9999999999999993E-3]
[null,0.11,0.11,0.11,{"$f":"C14-D14","v":0},0,1.2E-2,2.3E-2,1.2E-2]
[null,0.1125,0.1125,0.1125,{"$f":"C15-D15","v":0},0,1.2E-2,2.3E-2,1.2E-2]
[null,0.10299999999999999,0.10299999999999999,0.10299999999999999,0,0,1.4E-2,2.5999999999999999E-2,1.4E-2]
[null,0.10249999999999999,0.10249999999999999,0.10249999999999999,{"$f":"C17-D17","v":0},0,1.4999999999999999E-2,2.5999999999999999E-2,1.4999999999999999E-2]
[null,0.113,0.113,0.113,0,0,1.2E-2,2.3E-2,1.2E-2]
[null,0.1065,0.1065,0.1065,0,0,1.2E-2,2.3E-2,1.2E-2]
[null,0.11650000000000001,0.11650000000000001,0.11650000000000001,0,0,0.01,2.1999999999999999E-2,0.01]
[null,0.12,0.12,0.12,{"$f":"C21-D21","v":0},0,0.01,0.02,0.01]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,",O,SI(Y(TASACREC=9.9%,Q8=20),\"0.07%\",\"2.40%\")"]
[null,"Parámetros Tasas de Intrerés",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Q12=8.9%,D31,D32)","v":0}]
[null,"Tasa Anual Base",{"$f":"Q12","v":9.9500000000000005E-2}]
[null,"% Disminución de Tasa",0,null,null,null,null,null,null,null,null,null,null,"terr a 15"]
[null,"Meses Beneficio Pago Puntual",12,null,null,null,null,null,null,null,null,null,null,"terr a 10"]
[null,"Meses Incremento Tasa Crecientes",60,null,"Esquemas Pago Puntual",null,"SI(Q9=8.55%,D15,SI(Q9=8.90%,D16,SI(Q9=9.90%,D17)))"]
[null,null,null,null,null,null,"Tramite Patrimonial 9.3",null,"Solo fijos",null,null,{"$f":"IF(Q12=9.6%,I3,IF(Q12=9.7%,I4,IF(Q12=9.8%,I5,IF(Q12=10.1%,I7,IF(Q12=10.2%,I8,IF(Q12=10.9%,I11,IF(Q12=11%,I12,IF(Q12=11.5%,I21,9))))))))","v":9}]
[null,"Parámetros Esquema Pagos Crecientes",null,null,null,null,"Trámite 9.8",null,"Fijos/Crecientes"]
[null,"Icremento Tasa",0,null,null,null,"Trámite Ordinario 10.55",null,"Fijos/Crecientes"]
[null,"Incremento Amort",{"$f":"VLOOKUP(ESQUEMACREC, B3:I21, 8,FALSE)","v":1.2E-2},{"$f":"VLOOKUP(ESQUEMACREC, B3:I21, 8,FALSE)","v":1.2E-2},"Tramites Especiales"]
[null,"Meses incremento",12,null,null,null,"Pemex"]
[null,null,null,null,null,null,"Villacero"]
[null,"Parámetros Seguro Vida (Saldo Deudor)",null,null,null,null,"Muncipios"]
[null,"Factor Seg. Deudor",8.0000000000000004E-4,null,"Terrenos"]
[null,null,null,null,null,null,"Tradicional"]
[null,"Parámetros Seguro de Daños",null,null,"Esquema",null,"Villacero"]
[null,"Factor Seg. Daños",{"$f":"IF(E38=\"TERRENO\",0,1.1)","v":1.1000000000000001},null,{"$f":"Simulación!H21","v":"ADQUISICION"}]
[null,"Factor Seg. Daños Final",{"$f":"FACT_SEGURO_DANIOSCREC * 1.0802 / 12000","v":9.901833333333334E-5}]
[null,"Factor Ajuste Seg Daños",0.7]
[null,"Suma Aseg. Calculada",{"$f":"VALOR_INMUEBLECREC * FACTOR_AJSTE_SEG_DAÑCREC","v":0}]
[null,"Suma Aseg. Final",{"$f":"IF(SUMA_ASEG_AVALUOCREC > 0, SUMA_ASEG_AVALUOCREC, SUMA_ASEG_CALCCREC)","v":0}]
[null,"Seguro Daños",{"$f":"SUMA_ASEGURADA_DAÑOSCREC * FACTOR_SEG_DANIOS_FINCREC","v":0}]
[]
[null,"Parámetro Seguro Desempleo"]
[null,"Factor Seguro Desempleo ",{"$f":"IF(SUMA_INGRESOSCREC= \"SI\", 0.0098, 0.0057)","v":9.7999999999999997E-3}]
[null,"Seguro Interiores",{"$f":"IF(E38=\"TERRENO\",0,(98/(1+IVA)))","v":84.482758620689665}]
[]
[null,"Parámetros Costo de Avalúo"]
[null,"Factor Avalúo",{"$f":"D50/1000","v":3.0000000000000001E-3},{"$f":"'Parametro Destino'!J27","v":3}]
[null,"Honorarios Avalúo",0]
[]
[null,"Parámetros Comisión Administración"]
[null,"Mto. Comisión Admon.",399]
[]
[null,"Otros Parámetros"]
[null,"Frecuencia Pago","MENSUAL"]
[null,"Dias Capital",30]
[null,"% IVA",0.16]

{"sheet":"Parametros Fijo","index":6,"n_rows":48,"n_cols":16,"rows_kept":48,"cut":false,"hidden":true,"merged":[]}
[null,null,null,null,null,null,20,15]
[null,"Esquema","Tasa Base","Tasa Pago Puntual","% Diminución de Tasa","Incremento Tasa Crecientes","Inc Amort1","Inc Amort2","Incremento Amort 1",null,null,"Destinos",null,"Suma de Ingresos",null,"Excedente Pago Puntual"]
[null,9.5000000000000001E-2,9.5000000000000001E-2,9.5000000000000001E-2,{"$f":"C3-D3","v":0},0,{"$f":"E3-F3","v":0},0,{"$f":"IF(PLAZO_ANIOS>=20,G3,H3)","v":0},null,null,"ADQUISICIÓN",null,"SI",null,"MENOS CUOTA"]
[null,9.7000000000000003E-2,9.7000000000000003E-2,9.7000000000000003E-2,0,0,{"$f":"E4-F4","v":0},0,{"$f":"IF(PLAZO_ANIOS>=20,G4,H4)","v":0},null,null,"REMODELACIÓN",null,"NO",null,"MENOS PLAZO"]
[null,9.8000000000000004E-2,9.8000000000000004E-2,9.8000000000000004E-2,0,0,0,0,0,null,null,"CONSTRUCCIÓN"]
[null,0.10100000000000001,0.10100000000000001,0.10100000000000001,0,0,0,0,0,null,null,"SUSTITUCIÓN"]
[null,9.2499999999999999E-2,9.2499999999999999E-2,9.2499999999999999E-2,0,0,0,0,{"$f":"IF(PLAZO_ANIOS>=20,G7,H7)","v":0},null,null,"ADQ/REM"]
[null,9.5000000000000001E-2,9.5000000000000001E-2,9.5000000000000001E-2,0,0,0,0,0,null,null,"SUST/REM"]
[null,0.10150000000000001,0.10150000000000001,0.10150000000000001,0,0,0,0,{"$f":"IF(PLAZO_ANIOS>=20,G9,H9)","v":0}]
[null,0.115,0.115,0.115,{"$f":"C10-D10","v":0},0,0,0,0]
[]
[null,"Parámetros Tasas de Intrerés"]
[null,"Tasa Anual Base",{"$f":"Simulación!N25","v":9.9500000000000005E-2}]
[null,"% Disminución de Tasa",0,",=BUSCARV(ESQUEMA, B3:I10, 4,FALSO)"]
[null,"Meses Beneficio Pago Puntual",12]
[null,"Meses Incremento Tasa Crecientes",60,null,"Esquemas Pago Puntual"]
[null,null,null,null,null,null,"Tramite Patrimonial 9.3",null,"Solo fijos"]
[null,"Parámetros Esquema Pagos Crecientes",null,null,null,null,"Trámite 9.8",null,"Fijos/Crecientes"]
[null,"Icremento Tasa",0,",=BUSCARV(ESQUEMA, B3:I10, 5,FALSO)",null,null,"Trámite Ordinario 10.55",null,"Fijos/Crecientes"]
[null,"Incremento Amort",0,",=BUSCARV(ESQUEMA, B3:I10, 8,FALSO)","Tramites Especiales"]
[null,"Meses incremento",12,null,null,null,"Pemex"]
[null,null,null,null,null,null,"Villacero"]
[null,"Parámetros Seguro Vida (Saldo Deudor)",null,null,null,null,"Muncipios"]
[null,"Factor Seg. Deudor",8.0000000000000004E-4,null,"Terrenos"]
[null,null,null,null,null,null,"Tradicional"]
[null,"Parámetros Seguro de Daños",null,null,"Esquema",null,"Villacero"]
[null,"Factor Seg. Daños",{"$f":"IF(E27=\"TERRENO\",0,1.1)","v":1.1000000000000001},null,{"$f":"Simulación!H21","v":"ADQUISICION"}]
[null,"Factor Seg. Daños Final",{"$f":"FACT_SEGURO_DANIOS * 1.0802 / 12000","v":9.901833333333334E-5}]
[null,"Factor Ajuste Seg Daños",0.7]
[null,"Suma Aseg. Calculada",{"$f":"VALOR_INMUEBLE * FACTOR_AJSTE_SEG_DAÑ","v":0}]
[null,"Suma Aseg. Final",{"$f":"IF(SUMA_ASEG_AVALUO > 0, SUMA_ASEG_AVALUO, SUMA_ASEG_CALC)","v":0}]
[null,"Seguro Daños",{"$f":"SUMA_ASEGURADA_DAÑOS * FACTOR_SEG_DANIOS_FIN","v":0}]
[]
[null,"Parámetro Seguro Desempleo"]
[null,"Factor Seguro Desempleo ",{"$f":"IF(SUMA_INGRESOS= \"SI\", 0.0098, 0.0057)","v":9.7999999999999997E-3}]
[null,"Seguro Interiores",{"$f":"IF(E27=\"TERRENO\",0,(98/(1+IVA)))","v":84.482758620689665}]
[]
[null,"Parámetros Costo de Avalúo"]
[null,"Factor Avalúo",{"$f":"D39/1000","v":3.0000000000000001E-3},{"$f":"'Parametro Destino'!J27","v":3}]
[null,"Honorarios Avalúo",0]
[]
[null,"Parámetros Comisión Administración"]
[null,"Mto. Comisión Admon.",{"$f":"IF(OR('Parametro Destino'!C2=11,'Parametro Destino'!C2=12),0,399)","v":399},{"$f":"IF(OR('Parametro Destino'!C2=11,'Parametro Destino'!C2=12),\"liquidez normal o gold com mens =0\",399)","v":399}]
[]
[null,"Otros Parámetros"]
[null,"Frecuencia Pago","MENSUAL"]
[null,"Dias Capital",30]
[null,"% IVA",0.16]

{"sheet":"Tabla Amortización Fijo","index":7,"n_rows":259,"n_cols":37,"rows_kept":259,"cut":false,"hidden":true,"merged":[[0,1,1,5]]}
[null,"Tabla de Amortización >> Hipotecario >> Tasas Pagos Puntuales>>Cuotas Fijas"]
[]
[null,"Monto Solicitado","Plazo años","Plazo  Meses","Tipo","¿Cómo aplicar el Beneficio PP?","Suma de Ingresos","Esquema",null,"Total Financiado","% Comisión Apert","Comisión Apertura","CAT"]
[null,{"$f":"IF(\nOR('Parametro Destino'!C2=8,'Parametro Destino'!C2=3,'Parametro Destino'!C2=4),\nMIN('Parametro Destino'!F3,Simulación!H25),\nMIN(Simulación!H25,'Parametro Destino'!C7,'Parametro Destino'!F2))","v":0},{"$f":"'Parametro Destino'!F4","v":20},{"$f":"PLAZO_ANIOS*12","v":240},"ADQUISICIÓN",0,"SI",{"$f":"IF(Simulación!J21=\"SI\",Simulación!N40,Simulación!N25)","v":9.9500000000000005E-2},null,{"$f":"MTO_SOLICITADO","v":0},{"$f":"'Parametro Destino'!C8","v":0.01},{"$f":"COMISION_APERT *TOTAL_FINANCIADO","v":0},{"$f":"(1+IRR(AJ13:AJ259,0))^(360/30)-1","v":{"$error":"#NUM!"}}]
[]
[null,"Valor Inmueble","Presupuesto Construcción","Valor Inmueble actual","Suma Asegurada Daños",null,null,null,null,"Base Avalúo","Costo Avaluo Base","Subtotal Avalúo  (Base + Honorarios)","IVA Avalúo ","Total Avalúo "]
[null,{"$f":"Simulación!H23","v":0},1000000,2000000,{"$f":"VALOR_INMUEBLE*0.7","v":0},null,null,null,null,{"$f":"IF(DESTINO =\"CONSTRUCCIÓN\",\n                 IF(VALOR_INMUEB_ACT> 0, VALOR_INMUEB_ACT, VALOR_INMUEBLE-PRES_CONSTRUCCION),\n         VALOR_INMUEBLE)","v":0},{"$f":"MTO_BASE_AVALUO*FACTOR_AVALUO","v":0},{"$f":"MTO_AVALUO + HONORARIOS_AVALUO","v":0},{"$f":"SUBTOT_AVALUO * IVA","v":0},{"$f":"SUBTOT_AVALUO + IVA_AVALUO","v":0}]
[]
[null,"Fecha Apertura","Fecha 1er Pago",null,null,null,null,null,null,null,"Suma Inversos","Cuota Nivelada Base",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Monto Inicial CAT"]
[null,{"$f":"Simulación!N8","v":"2023-12-11"},{"$f":"IF(DAY(FECHA_APERTURA)<= 19,\n               DATE(YEAR(DATE(YEAR(FECHA_APERTURA),MONTH(FECHA_APERTURA)+2,)),\n                              MONTH(DATE(YEAR(FECHA_APERTURA),MONTH(FECHA_APERTURA)+2,)),\n                              4),\n               DATE(YEAR(DATE(YEAR(FECHA_APERTURA),MONTH(FECHA_APERTURA)+3,)),\n                               MONTH(DATE(YEAR(FECHA_APERTURA),MONTH(FECHA_APERTURA)+3,)),\n                               4))","v":"2024-01-04"},null,null,null,null,null,null,null,{"$f":"SUMIF(B14:B259, CONCATENATE(\"<\",PLAZO),K14:K259)","v":96.427962154613439},{"$f":"J4/K10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MTO_SOLICITADO - MTO_COMISION_APERT - SUBTOT_AVALUO","v":0}]
[]
[null,"Pago","Fecha","Dias Reales","Tasa Periodo","Prorrateo","Potencia","Inverso","Aplica Incremento","Ajuste","Inverso Ajuste","Cuota Nivelada Periodo","Saldo","Capital","Interés           (Dias Reales)","Comision","IVA Comisión","Seguro Daños","IVA Seguro Daños","Seguro Vida","Seguro Interiores","IVA Seguro Interiores","Seguro Desempleo","IVA Seguro Desempleo","Total a Pagar Ordinario","Tasa Pago Puntual","Saldo Pago Puntual","Capital Pago Puntual","Interés","Seguro Vida Pago Puntual","Total Pago Puntual","Aportación Capital Pago Puntual","Prepago","Total a Pagar Pago Puntual",null,"Total CAT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ10*-1","v":0}]
[null,0,{"$f":"IF(B14=0,FECHA_1ER_PAGO,DATE(YEAR(C13),MONTH(C13)+2,))","v":"2024-01-04"},{"$f":"IF(B14=0,C14-B10+1, C14-C13)","v":25},{"$f":"ESQUEMA","v":9.9500000000000005E-2},{"$f":"1 + D14 * E14 / 360 + FACTOR_SEG_DEUD","v":1.0077097222222222},{"$f":"IF(B14 = 0, 0,\n            IF(G13=0, F14, G13 * F14 ))","v":0},{"$f":"IF(G14=0, 0, 1/G14)","v":0},{"$f":"MOD(B14, MESES_INC)=0","v":true},{"$f":"IF(B14=0, 1, IF(I14,J12*(1+INCREMENTO),J12))","v":1},{"$f":"H14*J14","v":0},{"$f":"CUOTA_INIT*J14","v":0},{"$f":"IF(B14=0,TOTAL_FINANCIADO, M12-N12)","v":0},{"$f":"IF(B14=0, 0, L14-O14-T14)","v":0},{"$f":"M14 * D14 * E14 /360","v":0},{"$f":"COMISION_AMORT","v":399},{"$f":"P14*IVA","v":63.84},{"$f":"SEGURO_DAÑOS_MENS","v":0},{"$f":"R14*IVA","v":0},{"$f":"M14 * FACTOR_SEG_DEUD","v":0},{"$f":"SEGURO_INTERIORES","v":84.482758620689665},{"$f":"U14*IVA","v":13.517241379310347},{"$f":"SUM(N14:V14) * FACTOR_SEG_DESEMPLEO","v":5.496232},{"$f":"W14*IVA","v":0.87939712000000003},{"$f":"IF(B14>=PLAZO, 0, SUM(N14:X14))","v":567.21562912000002},{"$f":"ESQUEMA","v":9.9500000000000005E-2},{"$f":"IF(B14=0,TOTAL_FINANCIADO, MAX(ROUND(AA13-N13-AF13-AG13,2), 0))","v":0},{"$f":"MIN(AA14,N14)","v":0},{"$f":"AA14 * D14 * Z14 /360","v":0},{"$f":"AA14 * FACTOR_SEG_DEUD","v":0},{"$f":"IF(AA14>0, AB14+AC14+AD14+P14+Q14+R14+S14+U14+V14+W14+X14, 0)","v":0},{"$f":"IF(ACCION_EXCEDENTE_PP=\"MENOS PLAZO\", IF(AA14>N14, ROUND(Y14-AE14, 2), 0), 0)","v":0},{"$f":"'Tabla Fijo'!E8+'Tabla Fijo'!H8","v":0},{"$f":"AE14+AF14","v":0},null,{"$f":"IF(AA14> 0,AB14+AC14+AD14+P14+R14+U14+W14, 0)","v":0}]
[null,1,{"$f":"IF(B15=0,FECHA_1ER_PAGO,DATE(YEAR(C14),MONTH(C14)+1,4))","v":"2024-02-04"},{"$f":"IF(B15=0,C15-C10+1, C15-C14)","v":31},{"$f":"IF(B15=0,TASA,IF(B15=MESES_INC_TASA,E14+INCREMENTO_TASA,E14))","v":9.9500000000000005E-2},{"$f":"1 + D15 * E15 / 360 + FACTOR_SEG_DEUD","v":1.0093680555555555},{"$f":"IF(B15 = 0, 0,\n            IF(G14=0, F15, G14 * F15 ))","v":1.0093680555555555},{"$f":"IF(G15=0, 0, 1/G15)","v":0.99071889039484273},false,{"$f":"IF(B15=0, 1, IF(I15,J14*(1+INCREMENTO),J14))","v":1},0.99071889039484273,{"$f":"CUOTA_INIT*J15","v":0},{"$f":"IF(B15=0,TOTAL_FINANCIADO, M14-N14)","v":0},{"$f":"IF(B15=0, 0, L15-O15-T15)","v":0},{"$f":"M15 * D15 * E15 /360","v":0},399,{"$f":"P15*IVA","v":63.84},{"$f":"SEGURO_DAÑOS_MENS","v":0},0,{"$f":"M15 * FACTOR_SEG_DEUD","v":0},84.482758620689665,13.517241379310347,{"$f":"SUM(N15:V15) * FACTOR_SEG_DESEMPLEO","v":5.496232},0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,{"$f":"AA15 * D15 * Z15 /360","v":0},0,{"$f":"IF(AA15>0, AB15+AC15+AD15+P15+Q15+R15+S15+U15+V15+W15+X15, 0)","v":0},0,{"$f":"'Tabla Fijo'!E9+'Tabla Fijo'!H9","v":0},{"$f":"AE15+AF15","v":0},null,{"$f":"IF(AA15> 0,AB15+AC15+AD15+P15+R15+U15+W15, 0)","v":0}]
[null,2,"2024-03-04",{"$f":"IF(B16=0,C16-'Parametros Fijo'!C13+1, C16-C15)","v":29},{"$f":"IF(B16=0,TASA,IF(B16=MESES_INC_TASA,E15+INCREMENTO_TASA,E15))","v":9.9500000000000005E-2},1.0088152777777777,1.0182659153452931,{"$f":"IF(G16=0, 0, 1/G16)","v":0.98206174333243867},false,1,0.98206174333243867,0,0,{"$f":"IF(B16=0, 0, L16-O16-T16)","v":0},0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,{"$f":"MIN(AA16,N16)","v":0},0,0,0,0,{"$f":"'Tabla Fijo'!E10+'Tabla Fijo'!H10","v":0},{"$f":"AE16+AF16","v":0},null,0]
[null,3,"2024-04-04",{"$f":"IF(B17=0,C17-'Parametros Fijo'!C19+1, C17-C16)","v":31},9.9500000000000005E-2,1.0093680555555555,1.0278050870105764,0.97294712065353861,false,1,0.97294712065353861,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E11+'Tabla Fijo'!H11","v":0},0,null,0]
[null,4,"2024-05-04",{"$f":"IF(B18=0,C18-'Parametros Fijo'!C20+1, C18-C17)","v":30},9.9500000000000005E-2,1.0090916666666665,1.0371495482599806,0.96418110741859142,false,1,0.96418110741859142,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E12+'Tabla Fijo'!H12","v":0},0,null,0]
[null,5,"2024-06-04",{"$f":"IF(B19=0,C19-#REF!+1, C19-C18)","v":31},9.9500000000000005E-2,1.0093680555555555,1.0468656228474995,0.95523243688141757,false,1,0.95523243688141757,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E13+'Tabla Fijo'!H13","v":0},0,null,0]
[null,6,"2024-07-04",{"$f":"IF(B20=0,C20-C12+1, C20-C19)","v":30},9.9500000000000005E-2,1.0090916666666665,1.0563833761352213,0.94662602857165379,false,1,0.94662602857165379,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E14+'Tabla Fijo'!H14","v":0},0,null,0]
[null,7,"2024-08-04",31,9.9500000000000005E-2,1.0093680555555555,1.0662796342908214,0.93784028864538549,false,1,0.93784028864538549,0,0,0,{"$f":"M21 * D21 * E21 /360","v":0},399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E15+'Tabla Fijo'!H15","v":0},0,null,0]
[null,8,"2024-09-04",31,9.9500000000000005E-2,1.0093680555555555,1.0762686011426152,0.9291360901343354,false,1,0.9291360901343354,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E16+'Tabla Fijo'!H16","v":0},0,null,0]
[null,9,"2024-10-04",30,9.9500000000000005E-2,1.0090916666666665,1.0860536765080033,0.92076480346285239,false,{"$f":"IF(B23=0, 1, IF(I23,J22*(1+INCREMENTO),J22))","v":1},0.92076480346285239,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E17+'Tabla Fijo'!H17","v":0},0,null,0]
[null,10,"2024-11-04",31,9.9500000000000005E-2,1.0093680555555555,1.0962278876858456,0.91221908440134269,false,1,0.91221908440134269,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E18+'Tabla Fijo'!H18","v":0},0,null,0]
[null,11,"2024-12-04",30,9.9500000000000005E-2,1.0090916666666665,1.1061944262313892,0.90400021577294054,false,1,0.90400021577294054,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E19+'Tabla Fijo'!H19","v":0},0,null,0]
[null,12,"2025-01-04",31,9.9500000000000005E-2,1.0093680555555555,1.1165573170715708,0.89561009068726605,true,{"$f":"IF(B26=0, 1, IF(I26,J25*(1+INCREMENTO),J25))","v":1},0.89561009068726605,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E20+'Tabla Fijo'!H20","v":0},0,null,0]
[null,13,"2025-02-04",31,9.9500000000000005E-2,1.0093680555555555,1.1270172880488594,0.8872978352721127,false,1,0.8872978352721127,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E21+'Tabla Fijo'!H21","v":0},0,null,0]
[null,14,"2025-03-04",28,9.9500000000000005E-2,1.0085388888888889,1.1366407634473654,0.87978544511025458,false,1,0.87978544511025458,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E22+'Tabla Fijo'!H22","v":0},0," ",0]
[null,15,"2025-04-04",31,9.9500000000000005E-2,1.0093680555555555,1.1472888772660494,0.87162005996516423,false,1,0.87162005996516423,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E23+'Tabla Fijo'!H23","v":0},0,null,0]
[null,16,"2025-05-04",30,9.9500000000000005E-2,1.0090916666666665,1.1577196453085263,0.86376697851879769,false,1,0.86376697851879769,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E24+'Tabla Fijo'!H24","v":0},0,null,0]
[null,17,"2025-06-04",31,9.9500000000000005E-2,1.0093680555555555,1.1685652272635347,0.85575026251784925,false,1,0.85575026251784925,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E25+'Tabla Fijo'!H25","v":0},0,null,0]
[null,18,"2025-07-04",30,9.9500000000000005E-2,1.0090916666666665,1.1791894327880721,0.84804016402657445,false,1,0.84804016402657445,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E26+'Tabla Fijo'!H26","v":0},0,null,0]
[null,19,"2025-08-04",31,9.9500000000000005E-2,1.0093680555555555,1.1902361449049548,0.8401694103146683,false,1,0.8401694103146683,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E27+'Tabla Fijo'!H27","v":0},0,null,0]
[null,20,"2025-09-04",31,9.9500000000000005E-2,1.0093680555555555,1.2013863432346545,0.8323717059306377,false,1,0.8323717059306377,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E28+'Tabla Fijo'!H28","v":0},0,null,0]
[null,21,"2025-10-04",30,9.9500000000000005E-2,1.0090916666666665,1.2123089474052293,0.82487224245960922,false,1,0.82487224245960922,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E29+'Tabla Fijo'!H29","v":0},0,null,0]
[null,22,"2025-11-04",31,9.9500000000000005E-2,1.0093680555555555,1.2236659249750186,0.81721651276708973,false,1,0.81721651276708973,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E30+'Tabla Fijo'!H30","v":0},0,null,0]
[null,23,"2025-12-04",30,9.9500000000000005E-2,1.0090916666666665,1.2347910876762496,0.80985359384306677,false,1,0.80985359384306677,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E31+'Tabla Fijo'!H31","v":0},0,null,0]
[null,24,"2026-01-04",31,9.9500000000000005E-2,1.0093680555555555,1.2463586791851056,0.80233725387447874,true,1,0.80233725387447874,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E32+'Tabla Fijo'!H32","v":0},0,null,0]
[null,25,"2026-02-04",31,9.9500000000000005E-2,1.0093680555555555,1.2580346365338604,0.7948906738809689,false,1,0.7948906738809689,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E33+'Tabla Fijo'!H33","v":0},0,null,0]
[null,26,"2026-03-04",28,9.9500000000000005E-2,1.0085388888888889,1.2687768545135967,0.78816065759913623,false,1,0.78816065759913623,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E34+'Tabla Fijo'!H34","v":0},0,null,0]
[null,27,"2026-04-04",31,9.9500000000000005E-2,1.0093680555555555,1.280662826574283,0.78084565214948598,false,1,0.78084565214948598,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E35+'Tabla Fijo'!H35","v":0},0,null,0]
[null,28,"2026-05-04",30,9.9500000000000005E-2,1.0090916666666665,1.2923061861058873,0.77381042569586778,false,1,0.77381042569586778,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E36+'Tabla Fijo'!H36","v":0},0,null,0]
[null,29,"2026-06-04",31,9.9500000000000005E-2,1.0093680555555555,1.3044125822521153,0.76662860632137109,false,1,0.76662860632137109,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E37+'Tabla Fijo'!H37","v":0},0,null,0]
[null,30,"2026-07-04",30,9.9500000000000005E-2,1.0090916666666665,1.3162718666457573,0.75972147193899253,false,1,0.75972147193899253,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E38+'Tabla Fijo'!H38","v":0},0,null,0]
[null,31,"2026-08-04",31,9.9500000000000005E-2,1.0093680555555555,1.3286027746187097,0.75267041368853527,false,1,0.75267041368853527,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E39+'Tabla Fijo'!H39","v":0},0,null,0]
[null,32,"2026-09-04",31,9.9500000000000005E-2,1.0093680555555555,1.341049199222603,0.74568479708253288,false,1,0.74568479708253288,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E40+'Tabla Fijo'!H40","v":0},0,null,0]
[null,33,"2026-10-04",30,9.9500000000000005E-2,1.0090916666666665,1.353241571525535,0.73896636124818493,false,1,0.73896636124818493,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E41+'Tabla Fijo'!H41","v":0},0,null,0]
[null,34,"2026-11-04",31,9.9500000000000005E-2,1.0093680555555555,1.3659188137476734,0.73210793345491632,false,1,0.73210793345491632,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E42+'Tabla Fijo'!H42","v":0},0,null,0]
[null,35,"2026-12-04",30,9.9500000000000005E-2,1.0090916666666665,1.3783372922959958,0.72551182180830931,false,1,0.72551182180830931,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E43+'Tabla Fijo'!H43","v":0},0,null,0]
[null,36,"2027-01-04",31,9.9500000000000005E-2,1.0093680555555555,1.3912496326245187,0.71877826707026904,true,1,0.71877826707026904,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E44+'Tabla Fijo'!H44","v":0},0,null,0]
[null,37,"2027-02-04",31,9.9500000000000005E-2,1.0093680555555555,1.4042829364745915,0.71210720719178489,false,1,0.71210720719178489,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E45+'Tabla Fijo'!H45","v":0},0,null,0]
[null,38,"2027-03-04",{"$f":"IF(B52=0,C52-C44+1, C52-C51)","v":28},9.9500000000000005E-2,1.0085388888888889,1.4162739524377106,0.70607808487813106,false,1,0.70607808487813106,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E46+'Tabla Fijo'!H46","v":0},0,null,0]
[null,39,"2027-04-04",31,9.9500000000000005E-2,1.0093680555555555,1.4295416855060332,0.69952489678257768,false,1,0.69952489678257768,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E47+'Tabla Fijo'!H47","v":0},0,null,0]
[null,40,"2027-05-04",30,9.9500000000000005E-2,1.0090916666666665,1.4425386019967588,0.69322235024823753,false,1,0.69322235024823753,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E48+'Tabla Fijo'!H48","v":0},0,null,0]
[null,41,"2027-06-04",31,9.9500000000000005E-2,1.0093680555555555,1.4560523837612978,0.68678847763483897,false,1,0.68678847763483897,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E49+'Tabla Fijo'!H49","v":0},0,null,0]
[null,42,"2027-07-04",30,9.9500000000000005E-2,1.0090916666666665,1.4692903266836606,0.68060068309106947,false,1,0.68060068309106947,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E50+'Tabla Fijo'!H50","v":0},0,null,0]
[null,43,"2027-08-04",31,9.9500000000000005E-2,1.0093680555555555,1.4830547200912734,0.67428395355395643,false,1,0.67428395355395643,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E51+'Tabla Fijo'!H51","v":0},0,null,0]
[null,44,"2027-09-04",31,9.9500000000000005E-2,1.0093680555555555,1.4969480591010174,0.66802585027602335,false,1,0.66802585027602335,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E52+'Tabla Fijo'!H52","v":0},0,null,0]
[null,45,"2027-10-04",30,9.9500000000000005E-2,1.0090916666666665,1.5105578118716771,0.6620071023703068,false,1,0.6620071023703068,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E53+'Tabla Fijo'!H53","v":0},0,null,0]
[null,46,"2027-11-04",31,9.9500000000000005E-2,1.0093680555555555,1.5247088013731693,0.65586294189381544,false,1,0.65586294189381544,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E54+'Tabla Fijo'!H54","v":0},0,null,0]
[null,47,"2027-12-04",30,9.9500000000000005E-2,1.0090916666666665,1.5385709455589869,0.6499537787883316,false,1,0.6499537787883316,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E55+'Tabla Fijo'!H55","v":0},0,null,0]
[null,48,"2028-01-04",31,9.9500000000000005E-2,1.0093680555555555,1.5529843636531471,0.64392148652911108,true,1,0.64392148652911108,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E56+'Tabla Fijo'!H56","v":0},0,null,0]
[null,49,"2028-02-04",31,9.9500000000000005E-2,1.0093680555555555,1.5675328074487589,0.63794518063551853,false,1,0.63794518063551853,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E57+'Tabla Fijo'!H57","v":0},0,null,0]
[null,50,"2028-03-04",29,9.9500000000000005E-2,1.0088152777777777,1.5813510445721994,0.63237065762999423,false,1,0.63237065762999423,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E58+'Tabla Fijo'!H58","v":0},0,null,0]
[null,51,"2028-04-04",31,9.9500000000000005E-2,1.0093680555555555,1.5961652290105877,0.62650155624544479,false,1,0.62650155624544479,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E59+'Tabla Fijo'!H59","v":0},0,null,0]
[null,52,"2028-05-04",30,9.9500000000000005E-2,1.0090916666666665,1.6106770312176752,0.62085693197226377,false,1,0.62085693197226377,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E60+'Tabla Fijo'!H60","v":0},0,null,0]
[null,53,"2028-06-04",31,9.9500000000000005E-2,1.0093680555555555,1.6257659431281797,0.61509469073750755,false,1,0.61509469073750755,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E61+'Tabla Fijo'!H61","v":0},0,null,0]
[null,54,"2028-07-04",30,9.9500000000000005E-2,1.0090916666666665,1.6405468651611197,0.60955283950500805,false,1,0.60955283950500805,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E62+'Tabla Fijo'!H62","v":0},0,null,0]
[null,55,"2028-08-04",31,9.9500000000000005E-2,1.0093680555555555,1.6559155993354415,0.60389551279142717,false,1,0.60389551279142717,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E63+'Tabla Fijo'!H63","v":0},0,null,0]
[null,56,"2028-09-04",31,9.9500000000000005E-2,1.0093680555555555,1.671428308665327,0.59829069234714738,false,1,0.59829069234714738,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E64+'Tabla Fijo'!H64","v":0},0,null,0]
[null,57,"2028-10-04",30,9.9500000000000005E-2,1.0090916666666665,1.6866243777049423,0.59290024098948468,false,1,0.59290024098948468,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E65+'Tabla Fijo'!H65","v":0},0,null,0]
[null,58,"2028-11-04",31,9.9500000000000005E-2,1.0093680555555555,1.7024247685766365,0.5873974688679372,false,1,0.5873974688679372,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E66+'Tabla Fijo'!H66","v":0},0,null,0]
[null,59,"2028-12-04",30,9.9500000000000005E-2,1.0090916666666665,1.7179026470976122,0.58210516276314894,false,1,0.58210516276314894,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E67+'Tabla Fijo'!H67","v":0},0,null,0]
[null,60,"2029-01-04",31,9.9500000000000005E-2,1.0093680555555555,1.7339960545346584,0.57670258094581628,true,1,0.57670258094581628,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E68+'Tabla Fijo'!H68","v":0},0,null,0]
[null,61,"2029-02-04",31,9.9500000000000005E-2,1.0093680555555555,1.7502402259066532,0.57135014108248117,false,1,0.57135014108248117,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E69+'Tabla Fijo'!H69","v":0},0,null,0]
[null,62,"2029-03-04",28,9.9500000000000005E-2,1.0085388888888889,1.7651853327245339,0.56651275164207082,false,1,0.56651275164207082,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E70+'Tabla Fijo'!H70","v":0},0,null,0]
[null,63,"2029-04-04",31,9.9500000000000005E-2,1.0093680555555555,1.7817216869873491,0.56125488470136153,false,1,0.56125488470136153,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E71+'Tabla Fijo'!H71","v":0},0,null,0]
[null,64,"2029-05-04",30,{"$f":"IF(B78=0,TASA,IF(B78=MESES_INC_TASA,E77+INCREMENTO_TASA,E77))","v":9.9500000000000005E-2},{"$f":"1 + D78 * E78 / 360 + FACTOR_SEG_DEUD","v":1.0090916666666665},1.7979205066582089,0.55619811682258291,{"$f":"MOD(B78, MESES_INC)=0","v":false},1,{"$f":"H78*J78","v":0.55619811682258291},{"$f":"CUOTA_INIT*J78","v":0},0,0,{"$f":"M78 * D78 * E78 /360","v":0},{"$f":"COMISION_AMORT","v":399},{"$f":"P78*IVA","v":63.84},{"$f":"SEGURO_DAÑOS_MENS","v":0},{"$f":"R78*IVA","v":0},{"$f":"M78 * FACTOR_SEG_DEUD","v":0},{"$f":"SEGURO_INTERIORES","v":84.482758620689665},{"$f":"U78*IVA","v":13.517241379310347},{"$f":"SUM(N78:V78) * FACTOR_SEG_DESEMPLEO","v":5.496232},{"$f":"W78*IVA","v":0.87939712000000003},{"$f":"IF(B78>=PLAZO, 0, SUM(N78:X78))","v":567.21562912000002},{"$f":"ESQUEMA","v":9.9500000000000005E-2},{"$f":"IF(B78=0,TOTAL_FINANCIADO, MAX(ROUND(AA77-N77-AF77-AG77,2), 0))","v":0},{"$f":"MIN(AA78,N78)","v":0},{"$f":"AA78 * D78 * Z78 /360","v":0},{"$f":"AA78 * FACTOR_SEG_DEUD","v":0},{"$f":"IF(AA78>0, AB78+AC78+AD78+P78+Q78+R78+S78+U78+V78+W78+X78, 0)","v":0},{"$f":"IF(ACCION_EXCEDENTE_PP=\"MENOS PLAZO\", IF(AA78>N78, ROUND(Y78-AE78, 2), 0), 0)","v":0},{"$f":"'Tabla Fijo'!E72+'Tabla Fijo'!H72","v":0},0,null,{"$f":"IF(AA78> 0,AB78+AC78+AD78+P78+R78+U78+W78, 0)","v":0}]
[null,65,{"$f":"IF(B79=0,FECHA_1ER_PAGO,DATE(YEAR(C78),MONTH(C78)+1,4))","v":"2029-06-04"},{"$f":"IF(B79=0,C79-C71+1, C79-C78)","v":31},9.9500000000000005E-2,1.0093680555555555,{"$f":"IF(B79 = 0, 0,\n            IF(G78=0, F79, G78 * F79 ))","v":1.8147635258490555},{"$f":"IF(G79=0, 0, 1/G79)","v":0.55103598113817054},false,{"$f":"IF(B79=0, 1, IF(I79,J78*(1+INCREMENTO),J78))","v":1},0.55103598113817054,0,{"$f":"IF(B79=0,TOTAL_FINANCIADO, M78-N78)","v":0},{"$f":"IF(B79=0, 0, L79-O79-T79)","v":0},0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E73+'Tabla Fijo'!H73","v":0},{"$f":"AE79+AF79","v":0},null,0]
[null,66,"2029-07-04",30,9.9500000000000005E-2,1.0090916666666665,1.8312627509048995,0.54607128305638297,false,1,0.54607128305638297,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E74+'Tabla Fijo'!H74","v":0},0,null,0]
[null,67,"2029-08-04",31,9.9500000000000005E-2,1.0093680555555555,1.848418122092196,0.54100313562610791,false,1,0.54100313562610791,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E75+'Tabla Fijo'!H75","v":0},0,null,0]
[null,68,"2029-09-04",31,9.9500000000000005E-2,1.0093680555555555,1.8657342057498514,0.53598202622762825,false,1,0.53598202622762825,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E76+'Tabla Fijo'!H76","v":0},0,null,0]
[null,69,"2029-10-04",30,9.9500000000000005E-2,1.0090916666666665,1.8826968392371268,0.53115296056119277,false,1,0.53115296056119277,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E77+'Tabla Fijo'!H77","v":0},0,null,0]
[null,70,"2029-11-04",31,9.9500000000000005E-2,1.0093680555555555,1.9003340478213691,0.52622327171712058,false,1,0.52622327171712058,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E78+'Tabla Fijo'!H78","v":0},0,null,0]
[null,71,"2029-12-04",30,9.9500000000000005E-2,1.0090916666666665,1.9176112515394781,0.52148213001837029,false,1,0.52148213001837029,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E79+'Tabla Fijo'!H79","v":0},0,null,0]
[null,72,"2030-01-04",31,9.9500000000000005E-2,1.0093680555555555,1.9355755402778583,0.51664219721253901,true,1,0.51664219721253901,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E80+'Tabla Fijo'!H80","v":0},0,null,0]
[null,73,"2030-02-04",31,9.9500000000000005E-2,1.0093680555555555,1.9537081194711556,0.51184718435356025,false,1,0.51184718435356025,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E81+'Tabla Fijo'!H81","v":0},0,null,0]
[null,74,"2030-03-04",28,9.9500000000000005E-2,1.0085388888888889,1.9703906160246398,0.50751358226499743,false,1,0.50751358226499743,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E82+'Tabla Fijo'!H82","v":0},0,null,0]
[null,75,"2030-04-04",31,9.9500000000000005E-2,1.0093680555555555,1.9888493447817039,0.50280329308188998,false,1,0.50280329308188998,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E83+'Tabla Fijo'!H83","v":0},0,null,0]
[null,76,"2030-05-04",30,9.9500000000000005E-2,1.0090916666666665,2.0069313000746773,0.49827315960580726,false,1,0.49827315960580726,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E84+'Tabla Fijo'!H84","v":0},0,null,0]
[null,77,"2030-06-04",31,9.9500000000000005E-2,1.0093680555555555,2.0257323439899602,0.49364863179819779,false,1,0.49364863179819779,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E85+'Tabla Fijo'!H85","v":0},0,null,0]
[null,78,"2030-07-04",30,9.9500000000000005E-2,1.0090916666666665,2.044149627217402,0.48920097955904024,false,1,0.48920097955904024,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E86+'Tabla Fijo'!H86","v":0},0,null,0]
[null,79,"2030-08-04",31,9.9500000000000005E-2,1.0093680555555555,2.0632993344890429,0.48466065164880245,false,1,0.48466065164880245,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E87+'Tabla Fijo'!H87","v":0},0,null,0]
[null,80,"2030-09-04",31,9.9500000000000005E-2,1.0093680555555555,2.0826284372822772,0.48016246301954296,false,1,0.48016246301954296,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E88+'Tabla Fijo'!H88","v":0},0,null,0]
[null,81,"2030-10-04",30,9.9500000000000005E-2,1.0090916666666665,2.101563000824568,0.47583631782993924,false,1,0.47583631782993924,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E89+'Tabla Fijo'!H89","v":0},0,null,0]
[null,82,"2030-11-04",31,9.9500000000000005E-2,1.0093680555555555,2.1212505597697926,0.47142002881004513,false,1,0.47142002881004513,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E90+'Tabla Fijo'!H90","v":0},0,null,0]
[null,83,"2030-12-04",30,9.9500000000000005E-2,1.0090916666666665,2.1405362627756994,0.46717265079324988,false,1,0.46717265079324988,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E91+'Tabla Fijo'!H91","v":0},0,null,0]
[null,84,"2031-01-04",31,9.9500000000000005E-2,1.0093680555555555,2.1605889254040633,0.46283677021670588,true,1,0.46283677021670588,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E92+'Tabla Fijo'!H92","v":0},0,null,0]
[null,85,"2031-02-04",31,9.9500000000000005E-2,1.0093680555555555,2.1808294424899666,0.45854113142302771,false,1,0.45854113142302771,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E93+'Tabla Fijo'!H93","v":0},0,null,0]
[null,86,"2031-03-04",28,9.9500000000000005E-2,1.0085388888888889,2.1994513027850058,0.45465885002035394,false,1,0.45465885002035394,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E94+'Tabla Fijo'!H94","v":0},0,null,0]
[null,87,"2031-04-04",31,9.9500000000000005E-2,1.0093680555555555,2.2200558847812348,0.45043911140036025,false,1,0.45043911140036025,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E95+'Tabla Fijo'!H95","v":0},0,null,0]
[null,88,"2031-05-04",30,9.9500000000000005E-2,1.0090916666666665,2.2402398928670371,0.44638076626704909,false,1,0.44638076626704909,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E96+'Tabla Fijo'!H96","v":0},0,null,0]
[null,89,"2031-06-04",31,9.9500000000000005E-2,1.0093680555555555,2.2612265846411872,0.44223785744969057,false,1,0.44223785744969057,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E97+'Tabla Fijo'!H97","v":0},0,null,0]
[null,90,"2031-07-04",30,9.9500000000000005E-2,1.0090916666666665,2.2817849030065496,0.43825340358872977,false,1,0.43825340358872977,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E98+'Tabla Fijo'!H98","v":0},0,null,0]
[null,91,"2031-08-04",31,9.9500000000000005E-2,1.0093680555555555,2.303160790743743,0.43418592571518955,false,1,0.43418592571518955,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E99+'Tabla Fijo'!H99","v":0},0,null,0]
[null,92,"2031-09-04",31,9.9500000000000005E-2,1.0093680555555555,2.3247369289848074,0.43015619854961024,false,1,0.43015619854961024,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E100+'Tabla Fijo'!H100","v":0},0,null,0]
[null,93,"2031-10-04",30,9.9500000000000005E-2,1.0090916666666665,2.3458726622308275,0.42628059745111718,false,1,0.42628059745111718,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E101+'Tabla Fijo'!H101","v":0},0,null,0]
[null,94,"2031-11-04",31,9.9500000000000005E-2,1.0093680555555555,2.3678489276568646,0.4223242405036215,false,1,0.4223242405036215,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E102+'Tabla Fijo'!H102","v":0},0,null,0]
[null,95,"2031-12-04",30,9.9500000000000005E-2,1.0090916666666665,2.3893766208241445,0.41851920341259541,false,1,0.41851920341259541,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E103+'Tabla Fijo'!H103","v":0},0,null,0]
[null,96,"2032-01-04",31,9.9500000000000005E-2,1.0093680555555555,2.4117604337511707,0.41463488081386002,true,1,0.41463488081386002,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E104+'Tabla Fijo'!H104","v":0},0,null,0]
[null,97,"2032-02-04",31,9.9500000000000005E-2,1.0093680555555555,2.4343539394812423,0.41078660903890529,false,1,0.41078660903890529,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,{"$f":"MIN(AA111,N111)","v":0},0,0,0,0,{"$f":"'Tabla Fijo'!E105+'Tabla Fijo'!H105","v":0},0,null,0]
[null,98,"2032-03-04",29,9.9500000000000005E-2,1.0088152777777777,2.4558134456671969,0.40719705389849731,false,1,0.40719705389849731,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E106+'Tabla Fijo'!H106","v":0},0,null,0]
[null,99,"2032-04-04",31,9.9500000000000005E-2,1.0093680555555555,2.4788196424602873,0.40341781341036831,false,1,0.40341781341036831,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E107+'Tabla Fijo'!H107","v":0},0,null,0]
[null,100,"2032-05-04",30,9.9500000000000005E-2,1.0090916666666665,2.5013562443763218,0.39978311855748322,false,1,0.39978311855748322,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E108+'Tabla Fijo'!H108","v":0},0,null,0]
[null,101,"2032-06-04",31,9.9500000000000005E-2,1.0093680555555555,2.524789088637875,0.39607268761585962,false,1,0.39607268761585962,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E109+'Tabla Fijo'!H109","v":0},0,null,0]
[null,102,"2032-07-04",30,9.9500000000000005E-2,1.0090916666666665,2.5477436294354074,0.39250417053210529,false,1,0.39250417053210529,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E110+'Tabla Fijo'!H110","v":0},0,null,0]
[null,103,"2032-08-04",31,9.9500000000000005E-2,1.0093680555555555,2.571611033297271,0.3888612963049155,false,1,0.3888612963049155,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E111+'Tabla Fijo'!H111","v":0},0,null,0]
[null,104,"2032-09-04",31,9.9500000000000005E-2,1.0093680555555555,2.5957020283244794,0.38525223199270608,false,1,0.38525223199270608,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E112+'Tabla Fijo'!H112","v":0},0,null,0]
[null,105,"2032-10-04",30,9.9500000000000005E-2,1.0090916666666665,2.6193012859319955,0.38178120454141712,false,1,0.38178120454141712,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E113+'Tabla Fijo'!H113","v":0},0,null,0]
[null,106,"2032-11-04",31,9.9500000000000005E-2,1.0093680555555555,2.6438390458953447,0.37823785133687921,false,1,0.37823785133687921,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E114+'Tabla Fijo'!H114","v":0},0,null,0]
[null,107,"2032-12-04",30,9.9500000000000005E-2,1.0090916666666665,2.6678759492209427,0.3748300217227169,false,1,0.3748300217227169,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E115+'Tabla Fijo'!H115","v":0},0,null,0]
[null,108,"2033-01-04",31,9.9500000000000005E-2,1.0093680555555555,2.6928687593285749,0.37135118320780491,true,1,0.37135118320780491,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E116+'Tabla Fijo'!H116","v":0},0,null,0]
[null,109,"2033-02-04",31,9.9500000000000005E-2,1.0093680555555555,2.718095703469785,0.36790463217444846,false,1,0.36790463217444846,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E117+'Tabla Fijo'!H117","v":0},0,null,0]
[null,110,"2033-03-04",28,9.9500000000000005E-2,1.0085388888888889,2.7413052206710797,0.36478973317505919,false,1,0.36478973317505919,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E118+'Tabla Fijo'!H118","v":0},0,null,0]
[null,111,"2033-04-04",31,9.9500000000000005E-2,1.0093680555555555,2.7669859202730609,0.36140407967862542,false,1,0.36140407967862542,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E119+'Tabla Fijo'!H119","v":0},0,null,0]
[null,112,"2033-05-04",30,9.9500000000000005E-2,1.0090916666666665,2.7921424339315428,0.3581479181890897,false,1,0.3581479181890897,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E120+'Tabla Fijo'!H120","v":0},0,null,0]
[null,113,"2033-06-04",31,9.9500000000000005E-2,1.0093680555555555,2.8182993793716378,0.35482390810551784,false,1,0.35482390810551784,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E121+'Tabla Fijo'!H121","v":0},0,null,0]
[null,114,"2033-07-04",30,9.9500000000000005E-2,1.0090916666666665,2.8439224178957576,0.35162703233652504,false,1,0.35162703233652504,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E122+'Tabla Fijo'!H122","v":0},0,null,0]
[null,115,"2033-08-04",31,9.9500000000000005E-2,1.0093680555555555,2.870564441102295,0.34836354330927355,false,1,0.34836354330927355,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E123+'Tabla Fijo'!H123","v":0},0,null,0]
[null,116,"2033-09-04",31,9.9500000000000005E-2,1.0093680555555555,2.8974560482623435,0.34513034308137924,false,1,0.34513034308137924,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E124+'Tabla Fijo'!H124","v":0},0,null,0]
[null,117,"2033-10-04",30,9.9500000000000005E-2,1.0090916666666665,2.9237987528344616,0.34202080393890144,false,1,0.34202080393890144,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E125+'Tabla Fijo'!H125","v":0},0,null,0]
[null,118,"2033-11-04",31,9.9500000000000005E-2,1.0093680555555555,2.9511890619842789,0.33884647137030049,false,1,0.33884647137030049,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E126+'Tabla Fijo'!H126","v":0},0,null,0]
[null,119,"2033-12-04",30,9.9500000000000005E-2,1.0090916666666665,2.9780202892061522,0.33579354835979608,false,1,0.33579354835979608,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E127+'Tabla Fijo'!H127","v":0},0,null,0]
[null,120,"2034-01-04",31,9.9500000000000005E-2,1.0093680555555555,3.0059185487210072,0.33267701163276414,true,1,0.33267701163276414,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E128+'Tabla Fijo'!H128","v":0},0,null,0]
[null,121,"2034-02-04",31,9.9500000000000005E-2,1.0093680555555555,3.0340781606809006,0.32958939982468427,false,1,0.32958939982468427,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E129+'Tabla Fijo'!H129","v":0},0,null,0]
[null,122,"2034-03-04",28,9.9500000000000005E-2,1.0085388888888889,3.0599858169751593,0.32679890032579123,false,1,0.32679890032579123,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E130+'Tabla Fijo'!H130","v":0},0,null,0]
[null,123,"2034-04-04",31,9.9500000000000005E-2,1.0093680555555555,3.0886519341077947,0.32376584391302271,false,1,0.32376584391302271,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E131+'Tabla Fijo'!H131","v":0},0,null,0]
[null,124,"2034-05-04",30,9.9500000000000005E-2,1.0090916666666665,3.1167329279420577,0.32084879363092822,false,1,0.32084879363092822,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E132+'Tabla Fijo'!H132","v":0},0,null,0]
[null,125,"2034-06-04",31,9.9500000000000005E-2,1.0093680555555555,3.1459306551628483,0.3178709608105571,false,1,0.3178709608105571,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E133+'Tabla Fijo'!H133","v":0},0,null,0]
[null,126,"2034-07-04",30,9.9500000000000005E-2,1.0090916666666665,3.1745324080360366,0.31500702196915426,false,1,0.31500702196915426,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E134+'Tabla Fijo'!H134","v":0},0,null,0]
[null,127,"2034-08-04",31,9.9500000000000005E-2,1.0093680555555555,3.2042716039974297,0.3120834072718644,false,1,0.3120834072718644,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E135+'Tabla Fijo'!H135","v":0},0,null,0]
[null,128,"2034-09-04",31,{"$f":"IF(B142=0,TASA,IF(B142=MESES_INC_TASA,E141+INCREMENTO_TASA,E141))","v":9.9500000000000005E-2},{"$f":"1 + D142 * E142 / 360 + FACTOR_SEG_DEUD","v":1.0093680555555555},3.2342893983987668,0.30918692696302325,{"$f":"MOD(B142, MESES_INC)=0","v":false},1,{"$f":"H142*J142","v":0.30918692696302325},{"$f":"CUOTA_INIT*J142","v":0},0,0,{"$f":"M142 * D142 * E142 /360","v":0},{"$f":"COMISION_AMORT","v":399},{"$f":"P142*IVA","v":63.84},{"$f":"SEGURO_DAÑOS_MENS","v":0},{"$f":"R142*IVA","v":0},{"$f":"M142 * FACTOR_SEG_DEUD","v":0},{"$f":"SEGURO_INTERIORES","v":84.482758620689665},{"$f":"U142*IVA","v":13.517241379310347},{"$f":"SUM(N142:V142) * FACTOR_SEG_DESEMPLEO","v":5.496232},{"$f":"W142*IVA","v":0.87939712000000003},{"$f":"IF(B142>=PLAZO, 0, SUM(N142:X142))","v":567.21562912000002},{"$f":"ESQUEMA","v":9.9500000000000005E-2},{"$f":"IF(B142=0,TOTAL_FINANCIADO, MAX(ROUND(AA141-N141-AF141-AG141,2), 0))","v":0},{"$f":"MIN(AA142,N142)","v":0},{"$f":"AA142 * D142 * Z142 /360","v":0},{"$f":"AA142 * FACTOR_SEG_DEUD","v":0},{"$f":"IF(AA142>0, AB142+AC142+AD142+P142+Q142+R142+S142+U142+V142+W142+X142, 0)","v":0},{"$f":"IF(ACCION_EXCEDENTE_PP=\"MENOS PLAZO\", IF(AA142>N142, ROUND(Y142-AE142, 2), 0), 0)","v":0},{"$f":"'Tabla Fijo'!E136+'Tabla Fijo'!H136","v":0},0,null,{"$f":"IF(AA142> 0,AB142+AC142+AD142+P142+R142+U142+W142, 0)","v":0}]
[null,129,{"$f":"IF(B143=0,FECHA_1ER_PAGO,DATE(YEAR(C142),MONTH(C142)+1,4))","v":"2034-10-04"},{"$f":"IF(B143=0,C143-C135+1, C143-C142)","v":30},9.9500000000000005E-2,1.0090916666666665,{"$f":"IF(B143 = 0, 0,\n            IF(G142=0, F143, G142 * F143 ))","v":3.2636944795125418},{"$f":"IF(G143=0, 0, 1/G143)","v":0.30640122912159284},false,{"$f":"IF(B143=0, 1, IF(I143,J142*(1+INCREMENTO),J142))","v":1},0.30640122912159284,0,{"$f":"IF(B143=0,TOTAL_FINANCIADO, M142-N142)","v":0},{"$f":"IF(B143=0, 0, L143-O143-T143)","v":0},0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E137+'Tabla Fijo'!H137","v":0},{"$f":"AE143+AF143","v":0},null,0]
[null,130,"2034-11-04",31,9.9500000000000005E-2,1.0093680555555555,3.2942689507129752,0.30355748573096042,false,1,0.30355748573096042,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E138+'Tabla Fijo'!H138","v":0},0,null,0]
[null,131,"2034-12-04",30,9.9500000000000005E-2,1.0090916666666665,3.3242193459232068,0.30082250776453462,false,1,0.30082250776453462,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E139+'Tabla Fijo'!H139","v":0},0,null,0]
[null,132,"2035-01-04",31,9.9500000000000005E-2,1.0093680555555555,3.3553608174346681,0.29803054109827365,true,1,0.29803054109827365,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E140+'Tabla Fijo'!H140","v":0},0,null,0]
[null,133,"2035-02-04",31,9.9500000000000005E-2,1.0093680555555555,3.3867940239813303,0.29526448698065627,false,1,0.29526448698065627,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E141+'Tabla Fijo'!H141","v":0},0,null,0]
[null,134,"2035-03-04",28,9.9500000000000005E-2,1.0085388888888889,3.4157134818416597,0.29276460256872228,false,1,0.29276460256872228,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E142+'Tabla Fijo'!H142","v":0},0,null,0]
[null,135,"2035-04-04",31,9.9500000000000005E-2,1.0093680555555555,3.4477120755014123,0.29004742220377167,false,1,0.29004742220377167,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E143+'Tabla Fijo'!H143","v":0},0,null,0]
[null,136,"2035-05-04",30,9.9500000000000005E-2,1.0090916666666665,3.4790575244545119,0.28743416657268178,false,1,0.28743416657268178,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E144+'Tabla Fijo'!H144","v":0},0,null,0]
[null,137,"2035-06-04",31,9.9500000000000005E-2,1.0093680555555555,3.5116495286245755,0.28476645856845367,false,1,0.28476645856845367,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E145+'Tabla Fijo'!H145","v":0},0,null,0]
[null,138,"2035-07-04",30,9.9500000000000005E-2,1.0090916666666665,3.5435762755889866,0.28220078311529712,false,1,0.28220078311529712,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E146+'Tabla Fijo'!H146","v":0},0,null,0]
[null,139,"2035-08-04",31,9.9500000000000005E-2,1.0093680555555555,3.5767726950040526,0.2795816467165429,false,1,0.2795816467165429,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E147+'Tabla Fijo'!H147","v":0},0,null,0]
[null,140,"2035-09-04",31,9.9500000000000005E-2,1.0093680555555555,3.6102801003204448,0.27698681880977627,false,1,0.27698681880977627,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E148+'Tabla Fijo'!H148","v":0},0,null,0]
[null,141,"2035-10-04",30,9.9500000000000005E-2,1.0090916666666665,3.6431035635658575,0.2744912359892408,false,1,0.2744912359892408,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E149+'Tabla Fijo'!H149","v":0},0,null,0]
[null,142,"2035-11-04",31,9.9500000000000005E-2,1.0093680555555555,3.6772323601439849,0.27194365274236959,false,1,0.27194365274236959,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E150+'Tabla Fijo'!H150","v":0},0,null,0]
[null,143,"2035-12-04",30,9.9500000000000005E-2,1.0090916666666665,3.7106645310182933,0.26949350760241764,false,1,0.26949350760241764,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E151+'Tabla Fijo'!H151","v":0},0,null,0]
[null,144,"2036-01-04",31,9.9500000000000005E-2,1.0093680555555555,3.7454262424929019,0.26699230882048136,true,1,0.26699230882048136,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E152+'Tabla Fijo'!H152","v":0},0,null,0]
[null,145,"2036-02-04",31,9.9500000000000005E-2,1.0093680555555555,3.7805136036118112,0.26451432393858448,false,1,0.26451432393858448,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E153+'Tabla Fijo'!H153","v":0},0,null,0]
[null,146,"2036-03-04",29,9.9500000000000005E-2,1.0088152777777777,3.8138398811703165,0.2622029322565948,false,1,0.2622029322565948,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E154+'Tabla Fijo'!H154","v":0},0,null,0]
[null,147,"2036-04-04",31,9.9500000000000005E-2,1.0093680555555555,3.8495681450571131,0.25976939810352773,false,1,0.25976939810352773,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E155+'Tabla Fijo'!H155","v":0},0,null,0]
[null,148,"2036-05-04",30,9.9500000000000005E-2,1.0090916666666665,3.8845671354425901,0.25742893999077826,false,1,0.25742893999077826,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E156+'Tabla Fijo'!H156","v":0},0,null,0]
[null,149,"2036-06-04",31,9.9500000000000005E-2,1.0093680555555555,3.9209579761767017,0.25503971378318441,false,1,0.25503971378318441,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E157+'Tabla Fijo'!H157","v":0},0,null,0]
[null,150,"2036-07-04",30,9.9500000000000005E-2,1.0090916666666665,3.9566060191101076,0.25274186895790879,false,1,0.25274186895790879,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E158+'Tabla Fijo'!H158","v":0},0,null,0]
[null,151,"2036-08-04",31,9.9500000000000005E-2,1.0093680555555555,3.9936717241085766,0.25039614397029814,false,1,0.25039614397029814,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E159+'Tabla Fijo'!H159","v":0},0,null,0]
[null,152,"2036-09-04",31,9.9500000000000005E-2,1.0093680555555555,4.0310846626906773,0.24807218991340108,false,1,0.24807218991340108,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E160+'Tabla Fijo'!H160","v":0},0,null,0]
[null,153,"2036-10-04",30,9.9500000000000005E-2,1.0090916666666665,4.0677339407489725,0.24583712075718372,false,1,0.24583712075718372,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E161+'Tabla Fijo'!H161","v":0},0,null,0]
[null,154,"2036-11-04",31,9.9500000000000005E-2,1.0093680555555555,4.1058406982911277,0.24355547949442002,false,1,0.24355547949442002,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E162+'Tabla Fijo'!H162","v":0},0,null,0]
[null,155,"2036-12-04",30,9.9500000000000005E-2,1.0090916666666665,4.1431696333064236,0.24136110478343073,false,1,0.24136110478343073,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E163+'Tabla Fijo'!H163","v":0},0,null,0]
[null,156,"2037-01-04",31,9.9500000000000005E-2,1.0093680555555555,4.1819830766073292,0.23912100591551386,true,1,0.23912100591551386,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E164+'Tabla Fijo'!H164","v":0},0,null,0]
[null,157,"2037-02-04",31,9.9500000000000005E-2,1.0093680555555555,4.2211601264013794,0.23690169765071653,false,1,0.23690169765071653,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E165+'Tabla Fijo'!H165","v":0},0,null,0]
[null,158,"2037-03-04",28,9.9500000000000005E-2,1.0085388888888889,4.2572041437029293,0.23489594725664176,false,1,0.23489594725664176,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E166+'Tabla Fijo'!H166","v":0},0,null,0]
[null,159,"2037-04-04",31,9.9500000000000005E-2,1.0093680555555555,4.2970858686324798,0.23271585222434563,false,1,0.23271585222434563,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E167+'Tabla Fijo'!H167","v":0},0,null,0]
[null,160,"2037-05-04",30,9.9500000000000005E-2,1.0090916666666665,4.3361535409881293,0.23061913987762492,false,1,0.23061913987762492,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E168+'Tabla Fijo'!H168","v":0},0,null,0]
[null,161,"2037-06-04",31,9.9500000000000005E-2,1.0093680555555555,4.3767748682575247,0.22847873836337362,false,1,0.22847873836337362,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E169+'Tabla Fijo'!H169","v":0},0,null,0]
[null,162,"2037-07-04",30,9.9500000000000005E-2,1.0090916666666665,4.4165670464347651,0.22642020136595487,false,1,0.22642020136595487,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E170+'Tabla Fijo'!H170","v":0},0,null,0]
[null,163,"2037-08-04",31,9.9500000000000005E-2,1.0093680555555555,4.4579416918906016,0.22431877066025566,false,1,0.22431877066025566,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E171+'Tabla Fijo'!H171","v":0},0,null,0]
[null,164,"2037-09-04",31,9.9500000000000005E-2,1.0093680555555555,4.4997039373236598,0.22223684356326373,false,1,0.22223684356326373,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E172+'Tabla Fijo'!H172","v":0},0,null,0]
[null,165,"2037-10-04",30,9.9500000000000005E-2,1.0090916666666665,4.5406137456204929,0.22023454449621899,false,1,0.22023454449621899,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E173+'Tabla Fijo'!H173","v":0},0,null,0]
[null,166,"2037-11-04",31,9.9500000000000005E-2,1.0093680555555555,4.583150467445785,0.2181905235499077,false,1,0.2181905235499077,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E174+'Tabla Fijo'!H174","v":0},0,null,0]
[null,167,"2037-12-04",30,9.9500000000000005E-2,1.0090916666666665,4.6248189437789788,0.21622468082672475,false,1,0.21622468082672475,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E175+'Tabla Fijo'!H175","v":0},0,null,0]
[null,168,"2038-01-04",31,9.9500000000000005E-2,1.0093680555555555,4.6681445045786862,0.21421787586463178,true,1,0.21421787586463178,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E176+'Tabla Fijo'!H176","v":0},0,null,0]
[null,169,"2038-02-04",31,9.9500000000000005E-2,1.0093680555555555,4.7118759416389402,0.21222969627934818,false,1,0.21222969627934818,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E177+'Tabla Fijo'!H177","v":0},0,null,0]
[null,170,"2038-03-04",28,9.9500000000000005E-2,1.0085388888888889,4.7521101267628234,0.21043283369386229,false,1,0.21043283369386229,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E178+'Tabla Fijo'!H178","v":0},0,null,0]
[null,171,"2038-04-04",31,9.9500000000000005E-2,1.0093680555555555,4.7966281584364552,0.20847978349982574,false,1,0.20847978349982574,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E179+'Tabla Fijo'!H179","v":0},0,null,0]
[null,172,"2038-05-04",30,9.9500000000000005E-2,1.0090916666666665,4.8402375027769056,0.20660143214589932,false,1,0.20660143214589932,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E180+'Tabla Fijo'!H180","v":0},0,null,0]
[null,173,"2038-06-04",31,9.9500000000000005E-2,1.0093680555555555,4.8855811166050032,0.20468394160957076,false,1,0.20468394160957076,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E181+'Tabla Fijo'!H181","v":0},0,null,0]
[null,174,"2038-07-04",30,9.9500000000000005E-2,1.0090916666666665,4.9299991915901362,0.20283978985348619,false,1,0.20283978985348619,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E182+'Tabla Fijo'!H182","v":0},0,null,0]
[null,175,"2038-08-04",31,9.9500000000000005E-2,1.0093680555555555,4.9761836979057961,0.20095721153156892,false,1,0.20095721153156892,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E183+'Tabla Fijo'!H183","v":0},0,null,0]
[null,176,"2038-09-04",31,9.9500000000000005E-2,1.0093680555555555,5.022800863242427,0.1990921056253977,false,1,0.1990921056253977,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E184+'Tabla Fijo'!H184","v":0},0,null,0]
[null,177,"2038-10-04",30,9.9500000000000005E-2,1.0090916666666665,5.0684664944240723,0.19729833493032287,false,1,0.19729833493032287,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E185+'Tabla Fijo'!H185","v":0},0,null,0]
[null,178,"2038-11-04",31,9.9500000000000005E-2,1.0093680555555555,5.1159481701253089,0.1954671874589195,false,1,0.1954671874589195,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E186+'Tabla Fijo'!H186","v":0},0,null,0]
[null,179,"2038-12-04",30,9.9500000000000005E-2,1.0090916666666665,5.1624606655720306,0.19370607638115422,false,1,0.19370607638115422,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E187+'Tabla Fijo'!H187","v":0},0,null,0]
[null,180,"2039-01-04",31,9.9500000000000005E-2,1.0093680555555555,5.2108228838904793,0.19190826905507577,true,1,0.19190826905507577,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E188+'Tabla Fijo'!H188","v":0},0,null,0]
[null,181,"2039-02-04",31,9.9500000000000005E-2,1.0093680555555555,5.259638162156925,0.19012714737583963,false,1,0.19012714737583963,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E189+'Tabla Fijo'!H189","v":0},0,null,0]
[null,182,"2039-03-04",28,9.9500000000000005E-2,1.0085388888888889,5.3045496280193429,0.18851741808915612,false,1,0.18851741808915612,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E190+'Tabla Fijo'!H190","v":0},0,null,0]
[null,183,"2039-04-04",31,9.9500000000000005E-2,1.0093680555555555,5.3542429436318297,0.1867677672693894,false,1,0.1867677672693894,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E191+'Tabla Fijo'!H191","v":0},0,null,0]
[null,184,"2039-05-04",30,9.9500000000000005E-2,1.0090916666666665,5.4029219357276812,0.18508503581873742,false,1,0.18508503581873742,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E192+'Tabla Fijo'!H192","v":0},0,null,0]
[null,185,"2039-06-04",31,9.9500000000000005E-2,1.0093680555555555,5.453536808583908,0.18336724131502927,false,1,0.18336724131502927,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E193+'Tabla Fijo'!H193","v":0},0,null,0]
[null,186,"2039-07-04",30,9.9500000000000005E-2,1.0090916666666665,5.5031185474019493,0.18171514776328146,false,1,0.18171514776328146,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E194+'Tabla Fijo'!H194","v":0},0,null,0]
[null,187,"2039-08-04",31,9.9500000000000005E-2,1.0093680555555555,5.5546720676828185,0.18002862955997312,false,1,0.18002862955997312,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E195+'Tabla Fijo'!H195","v":0},0,null,0]
[null,188,"2039-09-04",31,9.9500000000000005E-2,1.0093680555555555,5.6067085442057634,0.17835776411696075,false,1,0.17835776411696075,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E196+'Tabla Fijo'!H196","v":0},0,null,0]
[null,189,"2039-10-04",30,9.9500000000000005E-2,1.0090916666666665,5.6576828693868331,0.17675080471740506,false,1,0.17675080471740506,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E197+'Tabla Fijo'!H197","v":0},0,null,0]
[null,190,"2039-11-04",31,9.9500000000000005E-2,1.0093680555555555,5.7106843568229637,0.17511036112602307,false,1,0.17511036112602307,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E198+'Tabla Fijo'!H198","v":0},0,null,0]
[null,191,"2039-12-04",30,9.9500000000000005E-2,1.0090916666666665,5.7626039954337447,0.17353266002529316,false,1,0.17353266002529316,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E199+'Tabla Fijo'!H199","v":0},0,null,0]
[null,192,"2040-01-04",31,{"$f":"IF(B206=0,TASA,IF(B206=MESES_INC_TASA,E205+INCREMENTO_TASA,E205))","v":9.9500000000000005E-2},{"$f":"1 + D206 * E206 / 360 + FACTOR_SEG_DEUD","v":1.0093680555555555},5.8165883898076345,0.1719220843875239,{"$f":"MOD(B206, MESES_INC)=0","v":true},1,{"$f":"H206*J206","v":0.1719220843875239},{"$f":"CUOTA_INIT*J206","v":0},0,0,{"$f":"M206 * D206 * E206 /360","v":0},{"$f":"COMISION_AMORT","v":399},{"$f":"P206*IVA","v":63.84},{"$f":"SEGURO_DAÑOS_MENS","v":0},{"$f":"R206*IVA","v":0},{"$f":"M206 * FACTOR_SEG_DEUD","v":0},{"$f":"SEGURO_INTERIORES","v":84.482758620689665},{"$f":"U206*IVA","v":13.517241379310347},{"$f":"SUM(N206:V206) * FACTOR_SEG_DESEMPLEO","v":5.496232},{"$f":"W206*IVA","v":0.87939712000000003},{"$f":"IF(B206>=PLAZO, 0, SUM(N206:X206))","v":567.21562912000002},{"$f":"ESQUEMA","v":9.9500000000000005E-2},{"$f":"IF(B206=0,TOTAL_FINANCIADO, MAX(ROUND(AA205-N205-AF205-AG205,2), 0))","v":0},{"$f":"MIN(AA206,N206)","v":0},{"$f":"AA206 * D206 * Z206 /360","v":0},{"$f":"AA206 * FACTOR_SEG_DEUD","v":0},{"$f":"IF(AA206>0, AB206+AC206+AD206+P206+Q206+R206+S206+U206+V206+W206+X206, 0)","v":0},{"$f":"IF(ACCION_EXCEDENTE_PP=\"MENOS PLAZO\", IF(AA206>N206, ROUND(Y206-AE206, 2), 0), 0)","v":0},{"$f":"'Tabla Fijo'!E200+'Tabla Fijo'!H200","v":0},0,null,{"$f":"IF(AA206> 0,AB206+AC206+AD206+P206+R206+U206+W206, 0)","v":0}]
[null,193,{"$f":"IF(B207=0,FECHA_1ER_PAGO,DATE(YEAR(C206),MONTH(C206)+1,4))","v":"2040-02-04"},{"$f":"IF(B207=0,C207-C199+1, C207-C206)","v":31},9.9500000000000005E-2,1.0093680555555555,{"$f":"IF(B207 = 0, 0,\n            IF(G206=0, F207, G206 * F207 ))","v":5.8710785129871521},{"$f":"IF(G207=0, 0, 1/G207)","v":0.17032645667877622},false,{"$f":"IF(B207=0, 1, IF(I207,J206*(1+INCREMENTO),J206))","v":1},0.17032645667877622,0,{"$f":"IF(B207=0,TOTAL_FINANCIADO, M206-N206)","v":0},{"$f":"IF(B207=0, 0, L207-O207-T207)","v":0},0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E201+'Tabla Fijo'!H201","v":0},{"$f":"AE207+AF207","v":0},null,0]
[null,194,"2040-03-04",29,9.9500000000000005E-2,1.0088152777777777,5.9228337009342757,0.16883810191095838,false,1,0.16883810191095838,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E202+'Tabla Fijo'!H202","v":0},0,null,0]
[null,195,"2040-04-04",31,9.9500000000000005E-2,1.0093680555555555,5.9783191360909447,0.16727109698159606,false,1,0.16727109698159606,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E203+'Tabla Fijo'!H203","v":0},0,null,0]
[null,196,"2040-05-04",30,9.9500000000000005E-2,1.0090916666666665,6.0326720209032372,0.16576402571447532,false,1,0.16576402571447532,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E204+'Tabla Fijo'!H204","v":0},0,null,0]
[null,197,"2040-06-04",31,9.9500000000000005E-2,1.0093680555555555,6.0891864275435044,0.16422555162322716,false,1,0.16422555162322716,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E205+'Tabla Fijo'!H205","v":0},0,null,0]
[null,198,"2040-07-04",30,9.9500000000000005E-2,1.0090916666666665,6.1445472808139199,0.16274591996752247,false,1,0.16274591996752247,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E206+'Tabla Fijo'!H206","v":0},0,null,0]
[null,199,"2040-08-04",31,9.9500000000000005E-2,1.0093680555555555,6.202109741104322,0.16123545724651175,false,1,0.16123545724651175,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E207+'Tabla Fijo'!H207","v":0},0,null,0]
[null,200,"2040-09-04",31,9.9500000000000005E-2,1.0093680555555555,6.2602114497206394,0.15973901329556925,false,1,0.15973901329556925,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E208+'Tabla Fijo'!H208","v":0},0,null,0]
[null,201,"2040-10-04",30,9.9500000000000005E-2,1.0090916666666665,6.3171272054843488,0.15829980424200238,false,1,0.15829980424200238,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E209+'Tabla Fijo'!H209","v":0},0,null,0]
[null,202,"2040-11-04",31,9.9500000000000005E-2,1.0093680555555555,6.3763064040968374,0.15683060640835744,false,1,0.15683060640835744,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E210+'Tabla Fijo'!H210","v":0},0,null,0]
[null,203,"2040-12-04",30,9.9500000000000005E-2,1.0090916666666665,6.4342776564874171,0.15541760138245531,false,1,0.15541760138245531,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E211+'Tabla Fijo'!H211","v":0},0,null,0]
[null,204,"2041-01-04",31,9.9500000000000005E-2,1.0093680555555555,6.4945543270332609,0.1539751535894541,true,1,0.1539751535894541,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E212+'Tabla Fijo'!H212","v":0},0,null,0]
[null,205,"2041-02-04",31,9.9500000000000005E-2,1.0093680555555555,6.5553956727774816,0.15254609331251945,false,1,0.15254609331251945,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E213+'Tabla Fijo'!H213","v":0},0,null,0]
[null,206,"2041-03-04",28,9.9500000000000005E-2,1.0085388888888889,6.6113714680500317,0.15125454753716047,false,1,0.15125454753716047,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E214+'Tabla Fijo'!H214","v":0},0,null,0]
[null,207,"2041-04-04",31,9.9500000000000005E-2,1.0093680555555555,6.6733071632611392,0.14985073750318964,false,1,0.14985073750318964,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E215+'Tabla Fijo'!H215","v":0},0,null,0]
[null,208,"2041-05-04",30,9.9500000000000005E-2,1.0090916666666665,6.7339786475537871,0.1485006193720653,false,1,0.1485006193720653,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E216+'Tabla Fijo'!H216","v":0},0,null,0]
[null,209,"2041-06-04",31,9.9500000000000005E-2,1.0093680555555555,6.7970629336339954,0.14712236884723942,false,1,0.14712236884723942,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E217+'Tabla Fijo'!H217","v":0},0,null,0]
[null,210,"2041-07-04",30,9.9500000000000005E-2,1.0090916666666665,6.8588595641389496,0.14579683264378637,false,1,0.14579683264378637,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E218+'Tabla Fijo'!H218","v":0},0,null,0]
[null,211,"2041-08-04",31,9.9500000000000005E-2,1.0093680555555555,6.9231137415835571,0.14444367625993462,false,1,0.14444367625993462,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E219+'Tabla Fijo'!H219","v":0},0,null,0]
[null,212,"2041-09-04",31,9.9500000000000005E-2,1.0093680555555555,6.9879698557321417,0.14310307866879432,false,1,0.14310307866879432,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E220+'Tabla Fijo'!H220","v":0},0,null,0]
[null,213,"2041-10-04",30,9.9500000000000005E-2,1.0090916666666665,7.051502148337172,0.14181375527706702,false,1,0.14181375527706702,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E221+'Tabla Fijo'!H221","v":0},0,null,0]
[null,214,"2041-11-04",31,9.9500000000000005E-2,1.0093680555555555,7.1175610122129136,0.14049756627082161,false,1,0.14049756627082161,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E222+'Tabla Fijo'!H222","v":0},0,null,0]
[null,215,"2041-12-04",30,9.9500000000000005E-2,1.0090916666666665,7.1822715044156151,0.13923171790222721,false,1,0.13923171790222721,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E223+'Tabla Fijo'!H223","v":0},0,null,0]
[null,216,"2042-01-04",31,9.9500000000000005E-2,1.0093680555555555,7.2495554228840637,0.13793949306786232,true,1,0.13793949306786232,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E224+'Tabla Fijo'!H224","v":0},0,null,0]
[null,217,"2042-02-04",31,9.9500000000000005E-2,1.0093680555555555,7.3174696608387206,0.13665926151381966,false,1,0.13665926151381966,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E225+'Tabla Fijo'!H225","v":0},0,null,0]
[null,218,"2042-03-04",28,9.9500000000000005E-2,1.0085388888888889,7.3799527212204374,0.13550222308668503,false,1,0.13550222308668503,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E226+'Tabla Fijo'!H226","v":0},0,null,0]
[null,219,"2042-04-04",31,9.9500000000000005E-2,1.0093680555555555,7.4490885283102033,0.13424461210247504,false,1,0.13424461210247504,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E227+'Tabla Fijo'!H227","v":0},0,null,0]
[null,220,"2042-05-04",30,9.9500000000000005E-2,1.0090916666666665,7.5168131581800885,0.13303510130643079,false,1,0.13303510130643079,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E228+'Tabla Fijo'!H228","v":0},0,null,0]
[null,221,"2042-06-04",31,9.9500000000000005E-2,1.0093680555555555,7.5872310814466504,0.13180038794987262,false,1,0.13180038794987262,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E229+'Tabla Fijo'!H229","v":0},0,null,0]
[null,222,"2042-07-04",30,9.9500000000000005E-2,1.0090916666666665,7.6562116573621353,0.13061289900970935,false,1,0.13061289900970935,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E230+'Tabla Fijo'!H230","v":0},0,null,0]
[null,223,"2042-08-04",31,9.9500000000000005E-2,1.0093680555555555,7.727935473513396,0.1294006663781529,false,1,0.1294006663781529,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E231+'Tabla Fijo'!H231","v":0},0,null,0]
[null,224,"2042-09-04",31,9.9500000000000005E-2,1.0093680555555555,7.8003312023590183,0.12819968461051687,false,1,0.12819968461051687,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E232+'Tabla Fijo'!H232","v":0},0,null,0]
[null,225,"2042-10-04",30,9.9500000000000005E-2,1.0090916666666665,7.8712492135404641,0.12704463711805195,false,1,0.12704463711805195,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E233+'Tabla Fijo'!H233","v":0},0,null,0,4527.9306125484045]
[null,226,"2042-11-04",31,9.9500000000000005E-2,1.0093680555555555,7.9449875134645342,0.12586552191621186,false,1,0.12586552191621186,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E234+'Tabla Fijo'!H234","v":0},0,null,0]
[null,227,"2042-12-04",30,9.9500000000000005E-2,1.0090916666666665,8.0172206916077808,0.12473150465307437,false,1,0.12473150465307437,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E235+'Tabla Fijo'!H235","v":0},0,null,0]
[null,228,"2043-01-04",31,9.9500000000000005E-2,1.0093680555555555,8.0923264604479126,0.123573857887173,true,1,0.123573857887173,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E236+'Tabla Fijo'!H236","v":0},0,null,0]
[null,229,"2043-02-04",31,9.9500000000000005E-2,1.0093680555555555,8.1681358243030804,0.12242695536779002,false,1,0.12242695536779002,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E237+'Tabla Fijo'!H237","v":0},0,null,0]
[null,230,"2043-03-04",28,9.9500000000000005E-2,1.0085388888888889,8.2378826285361573,0.12139041609259933,false,1,0.12139041609259933,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E238+'Tabla Fijo'!H238","v":0},0,null,0]
[null,231,"2043-04-04",31,9.9500000000000005E-2,1.0093680555555555,8.3150555706604301,0.12026377833582827,false,1,0.12026377833582827,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E239+'Tabla Fijo'!H239","v":0},0,null,0]
[null,232,"2043-05-04",30,9.9500000000000005E-2,1.0090916666666665,8.3906532842236832,0.11918023139869516,false,1,0.11918023139869516,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E240+'Tabla Fijo'!H240","v":0},0,null,0]
[null,233,"2043-06-04",31,9.9500000000000005E-2,1.0093680555555555,8.4692573903376953,0.11807410660831585,false,1,0.11807410660831585,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E241+'Tabla Fijo'!H241","v":0},0,null,0]
[null,234,"2043-07-04",30,9.9500000000000005E-2,1.0090916666666665,8.5462570554448476,0.11701028807258926,false,1,0.11701028807258926,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E242+'Tabla Fijo'!H242","v":0},0,null,0]
[null,235,"2043-08-04",31,9.9500000000000005E-2,1.0093680555555555,8.6263188663323138,0.11592430276405652,false,1,0.11592430276405652,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E243+'Tabla Fijo'!H243","v":0},0,null,0]
[null,236,"2043-09-04",31,9.9500000000000005E-2,1.0093680555555555,8.7071307007120513,0.11484839660420189,false,1,0.11484839660420189,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E244+'Tabla Fijo'!H244","v":0},0,null,0]
[null,237,"2043-10-04",30,9.9500000000000005E-2,1.0090916666666665,8.7862930306660232,0.11381364091884806,false,1,0.11381364091884806,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E245+'Tabla Fijo'!H245","v":0},0,null,0]
[null,238,"2043-11-04",31,9.9500000000000005E-2,1.0093680555555555,8.8686035119046931,0.11275732404291822,false,1,0.11275732404291822,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E246+'Tabla Fijo'!H246","v":0},0,null,0]
[null,239,"2043-12-04",30,9.9500000000000005E-2,1.0090916666666665,8.949233898833759,0.11174140840483758,false,1,0.11174140840483758,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E247+'Tabla Fijo'!H247","v":0},0,null,0]
[null,240,"2044-01-04",31,9.9500000000000005E-2,1.0093680555555555,9.0330708191776949,0.11070432414599764,true,1,0.11070432414599764,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,0,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E248+'Tabla Fijo'!H248","v":0},0,null,0]
[null,241,"2044-02-04",31,9.9500000000000005E-2,1.0093680555555555,9.1176931284490195,0.10967686517983379,false,1,0.10967686517983379,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,0,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E249+'Tabla Fijo'!H249","v":0},0,null,0]
[null,242,"2044-03-04",29,9.9500000000000005E-2,1.0088152777777777,9.1980681260688328,0.10871848156525783,false,1,0.10871848156525783,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,0,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E250+'Tabla Fijo'!H250","v":0},0,null,0]
[null,243,"2044-04-04",31,9.9500000000000005E-2,1.0093680555555555,9.2842361392776294,0.10770945342174441,false,1,0.10770945342174441,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,0,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E251+'Tabla Fijo'!H251","v":0},0,null,0]
[null,244,"2044-05-04",30,9.9500000000000005E-2,1.0090916666666665,9.368645319510561,0.1067390178511147,false,1,0.1067390178511147,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,0,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E252+'Tabla Fijo'!H252","v":0},0,null,0]
[null,245,"2044-06-04",31,9.9500000000000005E-2,1.0093680555555555,9.4564113093440305,0.10574836132729168,false,1,0.10574836132729168,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,0,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E253+'Tabla Fijo'!H253","v":0},0,null,0]

{"sheet":"Tabla Fijo","index":8,"n_rows":248,"n_cols":17,"rows_kept":248,"cut":false,"hidden":false,"merged":[[0,4,0,11],[1,4,1,11],[250,0,250,14]]}
[null,null,null,null,"TABLA DE AMORTIZACIONES"]
[null,null,null,{"$f":"IF(Simulación!J21=\"SI\", 1)","v":false},{"$f":"IF(D2=1, \"Crédito de Sustitución combinado con Liquidez (porción Sustitución Pago Fijo)\",\"CREDITO HIPOTECARIO PAGOS FIJOS\")","v":"CREDITO HIPOTECARIO PAGOS FIJOS"}]
[]
[null,null,"Destino",{"$f":"IF(D2=1,\"Sustitución combinado con Liquidez\",'Parametros Fijo'!E27)","v":"ADQUISICION"},null,"Tasa",{"$f":"ESQUEMA","v":9.9500000000000005E-2},null,null,null,null,{"$f":"IF(M4=\"\",\"\",\"CAT\")","v":{"$error":"#NUM!"}},{"$f":"IF(E248<>0,\"\",'Tabla Amortización Fijo'!M4)","v":{"$error":"#NUM!"}},null,null,"MENOS PLAZO"]
[null,null,null,null,null,"Plazo",{"$f":"PLAZO_SIMULACION","v":20},null,null,null,null,null,null,null,null,"MENOS CUOTA",{"$f":"IRR(Q7:Q247,0)","v":{"$error":"#DIV/0!"}}]
[]
["Mes","FECHA\n PAGO","Saldo","Amortización","Prepagos","Intereses","Pago del crédito","Apoyo Infonavit","Seguro de Vida","Seguro de daños",{"$f":"IF('Parametros Fijo'!E27=\"TERRENO\",\"Seguro de  desempleo\",\"Seguro de  desempleo y contenidos\")","v":"Seguro de  desempleo y contenidos"},"Comisión Mensual","Iva de comisión y Seguros","Pago Mensual",null,null,{"$f":"-C8+Simulación!M87+Simulación!M88","v":2000}]
[1,{"$f":"'Tabla Amortización Fijo'!C14","v":"2024-01-04"},{"$f":"MTO_SOLICITADO","v":0},{"$f":"'Tabla Amortización Fijo'!AB14","v":0},null,{"$f":"'Tabla Amortización Fijo'!AC14","v":0},{"$f":"D8+F8","v":0},null,{"$f":"(C8*0.8/1000)","v":0},{"$f":"'Tabla Amortización Fijo'!R14","v":0},{"$f":"'Tabla Amortización Fijo'!W14+'Tabla Amortización Fijo'!U14","v":89.978990620689672},{"$f":"IF(C8<=0,,399)","v":0},{"$f":"IF(C8=0,0,'Tabla Amortización Fijo'!X14+'Tabla Amortización Fijo'!V14+'Tabla Amortización Fijo'!S14+'Tabla Amortización Fijo'!Q14)","v":0},{"$f":"G8+K8+J8+L8+M8+I8","v":89.978990620689672},null,{"$f":"C8-D8-E8-H8","v":0},{"$f":"N8-M8+H8+E8","v":89.978990620689672}]
[2,{"$f":"'Tabla Amortización Fijo'!C15","v":"2024-02-04"},{"$f":"IF(P8<0.01,0,P8)","v":0},{"$f":"IF(C9<=0,0,IF(C9<D8,C9,'Tabla Amortización Fijo'!AB15))","v":0},null,{"$f":"IF(C9<=0,0,'Tabla Amortización Fijo'!AC15)","v":0},0,null,{"$f":"IF(C9<=0,0,(C9*0.8/1000))","v":0},{"$f":"IF(P8<=0.01,0,'Tabla Amortización Fijo'!R15)","v":0},{"$f":"IF(D9<=0,0,'Tabla Amortización Fijo'!W15+'Tabla Amortización Fijo'!U15)","v":0},{"$f":"IF(C9<=0,,399)","v":0},{"$f":"IF(C9=0,0,'Tabla Amortización Fijo'!X15+'Tabla Amortización Fijo'!V15+'Tabla Amortización Fijo'!S15+'Tabla Amortización Fijo'!Q15)","v":0},{"$f":"G9+K9+J9+L9+M9+I9","v":0},null,{"$f":"C9-D9-E9-H9","v":0},{"$f":"N9-M9+H9+E9","v":0}]
[3,{"$f":"'Tabla Amortización Fijo'!C16","v":"2024-03-04"},{"$f":"IF(P9<=0.01,0,P9)","v":0},{"$f":"IF(C10<=0,0,IF(C10<D9,C10,'Tabla Amortización Fijo'!AB16))","v":0},null,{"$f":"IF(C10<=0,0,'Tabla Amortización Fijo'!AC16)","v":0},0,null,0,{"$f":"IF(P9<=0.01,0,'Tabla Amortización Fijo'!R16)","v":0},{"$f":"IF(D10<=0,0,'Tabla Amortización Fijo'!W16+'Tabla Amortización Fijo'!U16)","v":0},0,{"$f":"IF(C10=0,0,'Tabla Amortización Fijo'!X16+'Tabla Amortización Fijo'!V16+'Tabla Amortización Fijo'!S16+'Tabla Amortización Fijo'!Q16)","v":0},{"$f":"G10+K10+J10+L10+M10+I10","v":0},null,{"$f":"C10-D10-E10-H10","v":0},{"$f":"N10-M10+H10+E10","v":0}]
[4,{"$f":"'Tabla Amortización Fijo'!C17","v":"2024-04-04"},{"$f":"IF(P10<=0.01,0,P10)","v":0},{"$f":"IF(C11<=0,0,IF(C11<D10,C11,'Tabla Amortización Fijo'!AB17))","v":0},null,{"$f":"IF(C11<=0,0,'Tabla Amortización Fijo'!AC17)","v":0},0,null,0,{"$f":"IF(P10<=0.01,0,'Tabla Amortización Fijo'!R17)","v":0},{"$f":"IF(D11<=0,0,'Tabla Amortización Fijo'!W17+'Tabla Amortización Fijo'!U17)","v":0},0,{"$f":"IF(C11=0,0,'Tabla Amortización Fijo'!X17+'Tabla Amortización Fijo'!V17+'Tabla Amortización Fijo'!S17+'Tabla Amortización Fijo'!Q17)","v":0},{"$f":"G11+K11+J11+L11+M11+I11","v":0},null,0,0]
[5,{"$f":"'Tabla Amortización Fijo'!C18","v":"2024-05-04"},0,{"$f":"IF(C12<=0,0,IF(C12<D11,C12,'Tabla Amortización Fijo'!AB18))","v":0},null,{"$f":"IF(C12<=0,0,'Tabla Amortización Fijo'!AC18)","v":0},0,null,0,{"$f":"IF(P11<=0.01,0,'Tabla Amortización Fijo'!R18)","v":0},{"$f":"IF(D12<=0,0,'Tabla Amortización Fijo'!W18+'Tabla Amortización Fijo'!U18)","v":0},0,{"$f":"IF(C12=0,0,'Tabla Amortización Fijo'!X18+'Tabla Amortización Fijo'!V18+'Tabla Amortización Fijo'!S18+'Tabla Amortización Fijo'!Q18)","v":0},{"$f":"G12+K12+J12+L12+M12+I12","v":0},null,0,{"$f":"N12-M12+H12+E12","v":0}]
[6,{"$f":"'Tabla Amortización Fijo'!C19","v":"2024-06-04"},0,{"$f":"IF(C13<=0,0,IF(C13<D12,C13,'Tabla Amortización Fijo'!AB19))","v":0},null,{"$f":"IF(C13<=0,0,'Tabla Amortización Fijo'!AC19)","v":0},0,null,0,{"$f":"IF(P12<=0.01,0,'Tabla Amortización Fijo'!R19)","v":0},{"$f":"IF(D13<=0,0,'Tabla Amortización Fijo'!W19+'Tabla Amortización Fijo'!U19)","v":0},0,{"$f":"IF(C13=0,0,'Tabla Amortización Fijo'!X19+'Tabla Amortización Fijo'!V19+'Tabla Amortización Fijo'!S19+'Tabla Amortización Fijo'!Q19)","v":0},0,null,0,0]
[7,{"$f":"'Tabla Amortización Fijo'!C20","v":"2024-07-04"},0,{"$f":"IF(C14<=0,0,IF(C14<D13,C14,'Tabla Amortización Fijo'!AB20))","v":0},null,{"$f":"IF(C14<=0,0,'Tabla Amortización Fijo'!AC20)","v":0},0,null,0,{"$f":"IF(P13<=0.01,0,'Tabla Amortización Fijo'!R20)","v":0},{"$f":"IF(D14<=0,0,'Tabla Amortización Fijo'!W20+'Tabla Amortización Fijo'!U20)","v":0},0,{"$f":"IF(C14=0,0,'Tabla Amortización Fijo'!X20+'Tabla Amortización Fijo'!V20+'Tabla Amortización Fijo'!S20+'Tabla Amortización Fijo'!Q20)","v":0},0,null,0,0]
[8,{"$f":"'Tabla Amortización Fijo'!C21","v":"2024-08-04"},0,{"$f":"IF(C15<=0,0,IF(C15<D14,C15,'Tabla Amortización Fijo'!AB21))","v":0},null,{"$f":"IF(C15<=0,0,'Tabla Amortización Fijo'!AC21)","v":0},0,null,0,{"$f":"IF(P14<=0.01,0,'Tabla Amortización Fijo'!R21)","v":0},{"$f":"IF(D15<=0,0,'Tabla Amortización Fijo'!W21+'Tabla Amortización Fijo'!U21)","v":0},0,{"$f":"IF(C15=0,0,'Tabla Amortización Fijo'!X21+'Tabla Amortización Fijo'!V21+'Tabla Amortización Fijo'!S21+'Tabla Amortización Fijo'!Q21)","v":0},0,null,0,0]
[9,{"$f":"'Tabla Amortización Fijo'!C22","v":"2024-09-04"},0,{"$f":"IF(C16<=0,0,IF(C16<D15,C16,'Tabla Amortización Fijo'!AB22))","v":0},null,{"$f":"IF(C16<=0,0,'Tabla Amortización Fijo'!AC22)","v":0},0,null,0,{"$f":"IF(P15<=0.01,0,'Tabla Amortización Fijo'!R22)","v":0},{"$f":"IF(D16<=0,0,'Tabla Amortización Fijo'!W22+'Tabla Amortización Fijo'!U22)","v":0},0,{"$f":"IF(C16=0,0,'Tabla Amortización Fijo'!X22+'Tabla Amortización Fijo'!V22+'Tabla Amortización Fijo'!S22+'Tabla Amortización Fijo'!Q22)","v":0},0,null,0,0]
[10,{"$f":"'Tabla Amortización Fijo'!C23","v":"2024-10-04"},0,{"$f":"IF(C17<=0,0,IF(C17<D16,C17,'Tabla Amortización Fijo'!AB23))","v":0},null,{"$f":"IF(C17<=0,0,'Tabla Amortización Fijo'!AC23)","v":0},0,null,0,{"$f":"IF(P16<=0.01,0,'Tabla Amortización Fijo'!R23)","v":0},{"$f":"IF(D17<=0,0,'Tabla Amortización Fijo'!W23+'Tabla Amortización Fijo'!U23)","v":0},0,{"$f":"IF(C17=0,0,'Tabla Amortización Fijo'!X23+'Tabla Amortización Fijo'!V23+'Tabla Amortización Fijo'!S23+'Tabla Amortización Fijo'!Q23)","v":0},0,null,0,0]
[11,{"$f":"'Tabla Amortización Fijo'!C24","v":"2024-11-04"},0,{"$f":"IF(C18<=0,0,IF(C18<D17,C18,'Tabla Amortización Fijo'!AB24))","v":0},null,{"$f":"IF(C18<=0,0,'Tabla Amortización Fijo'!AC24)","v":0},0,null,0,{"$f":"IF(P17<=0.01,0,'Tabla Amortización Fijo'!R24)","v":0},{"$f":"IF(D18<=0,0,'Tabla Amortización Fijo'!W24+'Tabla Amortización Fijo'!U24)","v":0},0,{"$f":"IF(C18=0,0,'Tabla Amortización Fijo'!X24+'Tabla Amortización Fijo'!V24+'Tabla Amortización Fijo'!S24+'Tabla Amortización Fijo'!Q24)","v":0},0,null,0,0]
[12,{"$f":"'Tabla Amortización Fijo'!C25","v":"2024-12-04"},0,{"$f":"IF(C19<=0,0,IF(C19<D18,C19,'Tabla Amortización Fijo'!AB25))","v":0},null,{"$f":"IF(C19<=0,0,'Tabla Amortización Fijo'!AC25)","v":0},0,null,0,{"$f":"IF(P18<=0.01,0,'Tabla Amortización Fijo'!R25)","v":0},{"$f":"IF(D19<=0,0,'Tabla Amortización Fijo'!W25+'Tabla Amortización Fijo'!U25)","v":0},0,{"$f":"IF(C19=0,0,'Tabla Amortización Fijo'!X25+'Tabla Amortización Fijo'!V25+'Tabla Amortización Fijo'!S25+'Tabla Amortización Fijo'!Q25)","v":0},0,null,0,0]
[13,{"$f":"'Tabla Amortización Fijo'!C26","v":"2025-01-04"},0,{"$f":"IF(C20<=0,0,IF(C20<D19,C20,'Tabla Amortización Fijo'!AB26))","v":0},null,{"$f":"IF(C20<=0,0,'Tabla Amortización Fijo'!AC26)","v":0},0,null,0,{"$f":"IF(P19<=0.01,0,'Tabla Amortización Fijo'!R26)","v":0},{"$f":"IF(D20<=0,0,'Tabla Amortización Fijo'!W26+'Tabla Amortización Fijo'!U26)","v":0},0,{"$f":"IF(C20=0,0,'Tabla Amortización Fijo'!X26+'Tabla Amortización Fijo'!V26+'Tabla Amortización Fijo'!S26+'Tabla Amortización Fijo'!Q26)","v":0},0,null,0,0]
[14,{"$f":"'Tabla Amortización Fijo'!C27","v":"2025-02-04"},0,{"$f":"IF(C21<=0,0,IF(C21<D20,C21,'Tabla Amortización Fijo'!AB27))","v":0},null,{"$f":"IF(C21<=0,0,'Tabla Amortización Fijo'!AC27)","v":0},0,null,0,{"$f":"IF(P20<=0.01,0,'Tabla Amortización Fijo'!R27)","v":0},{"$f":"IF(D21<=0,0,'Tabla Amortización Fijo'!W27+'Tabla Amortización Fijo'!U27)","v":0},0,{"$f":"IF(C21=0,0,'Tabla Amortización Fijo'!X27+'Tabla Amortización Fijo'!V27+'Tabla Amortización Fijo'!S27+'Tabla Amortización Fijo'!Q27)","v":0},0,null,0,0]
[15,{"$f":"'Tabla Amortización Fijo'!C28","v":"2025-03-04"},0,{"$f":"IF(C22<=0,0,IF(C22<D21,C22,'Tabla Amortización Fijo'!AB28))","v":0},null,{"$f":"IF(C22<=0,0,'Tabla Amortización Fijo'!AC28)","v":0},0,null,0,{"$f":"IF(P21<=0.01,0,'Tabla Amortización Fijo'!R28)","v":0},{"$f":"IF(D22<=0,0,'Tabla Amortización Fijo'!W28+'Tabla Amortización Fijo'!U28)","v":0},0,{"$f":"IF(C22=0,0,'Tabla Amortización Fijo'!X28+'Tabla Amortización Fijo'!V28+'Tabla Amortización Fijo'!S28+'Tabla Amortización Fijo'!Q28)","v":0},0,null,0,0]
[16,{"$f":"'Tabla Amortización Fijo'!C29","v":"2025-04-04"},0,{"$f":"IF(C23<=0,0,IF(C23<D22,C23,'Tabla Amortización Fijo'!AB29))","v":0},null,{"$f":"IF(C23<=0,0,'Tabla Amortización Fijo'!AC29)","v":0},0,null,0,{"$f":"IF(P22<=0.01,0,'Tabla Amortización Fijo'!R29)","v":0},{"$f":"IF(D23<=0,0,'Tabla Amortización Fijo'!W29+'Tabla Amortización Fijo'!U29)","v":0},0,{"$f":"IF(C23=0,0,'Tabla Amortización Fijo'!X29+'Tabla Amortización Fijo'!V29+'Tabla Amortización Fijo'!S29+'Tabla Amortización Fijo'!Q29)","v":0},0,null,0,0]
[17,{"$f":"'Tabla Amortización Fijo'!C30","v":"2025-05-04"},0,{"$f":"IF(C24<=0,0,IF(C24<D23,C24,'Tabla Amortización Fijo'!AB30))","v":0},null,{"$f":"IF(C24<=0,0,'Tabla Amortización Fijo'!AC30)","v":0},0,null,0,{"$f":"IF(P23<=0.01,0,'Tabla Amortización Fijo'!R30)","v":0},{"$f":"IF(D24<=0,0,'Tabla Amortización Fijo'!W30+'Tabla Amortización Fijo'!U30)","v":0},0,{"$f":"IF(C24=0,0,'Tabla Amortización Fijo'!X30+'Tabla Amortización Fijo'!V30+'Tabla Amortización Fijo'!S30+'Tabla Amortización Fijo'!Q30)","v":0},0,null,0,0]
[18,{"$f":"'Tabla Amortización Fijo'!C31","v":"2025-06-04"},0,{"$f":"IF(C25<=0,0,IF(C25<D24,C25,'Tabla Amortización Fijo'!AB31))","v":0},null,{"$f":"IF(C25<=0,0,'Tabla Amortización Fijo'!AC31)","v":0},0,null,0,{"$f":"IF(P24<=0.01,0,'Tabla Amortización Fijo'!R31)","v":0},{"$f":"IF(D25<=0,0,'Tabla Amortización Fijo'!W31+'Tabla Amortización Fijo'!U31)","v":0},0,{"$f":"IF(C25=0,0,'Tabla Amortización Fijo'!X31+'Tabla Amortización Fijo'!V31+'Tabla Amortización Fijo'!S31+'Tabla Amortización Fijo'!Q31)","v":0},0,null,0,0]
[19,{"$f":"'Tabla Amortización Fijo'!C32","v":"2025-07-04"},0,{"$f":"IF(C26<=0,0,IF(C26<D25,C26,'Tabla Amortización Fijo'!AB32))","v":0},null,{"$f":"IF(C26<=0,0,'Tabla Amortización Fijo'!AC32)","v":0},0,null,0,{"$f":"IF(P25<=0.01,0,'Tabla Amortización Fijo'!R32)","v":0},{"$f":"IF(D26<=0,0,'Tabla Amortización Fijo'!W32+'Tabla Amortización Fijo'!U32)","v":0},0,{"$f":"IF(C26=0,0,'Tabla Amortización Fijo'!X32+'Tabla Amortización Fijo'!V32+'Tabla Amortización Fijo'!S32+'Tabla Amortización Fijo'!Q32)","v":0},0,null,0,0]
[20,{"$f":"'Tabla Amortización Fijo'!C33","v":"2025-08-04"},0,{"$f":"IF(C27<=0,0,IF(C27<D26,C27,'Tabla Amortización Fijo'!AB33))","v":0},null,{"$f":"IF(C27<=0,0,'Tabla Amortización Fijo'!AC33)","v":0},0,null,0,{"$f":"IF(P26<=0.01,0,'Tabla Amortización Fijo'!R33)","v":0},{"$f":"IF(D27<=0,0,'Tabla Amortización Fijo'!W33+'Tabla Amortización Fijo'!U33)","v":0},0,{"$f":"IF(C27=0,0,'Tabla Amortización Fijo'!X33+'Tabla Amortización Fijo'!V33+'Tabla Amortización Fijo'!S33+'Tabla Amortización Fijo'!Q33)","v":0},0,null,0,0]
[21,{"$f":"'Tabla Amortización Fijo'!C34","v":"2025-09-04"},0,{"$f":"IF(C28<=0,0,IF(C28<D27,C28,'Tabla Amortización Fijo'!AB34))","v":0},null,{"$f":"IF(C28<=0,0,'Tabla Amortización Fijo'!AC34)","v":0},0,null,0,{"$f":"IF(P27<=0.01,0,'Tabla Amortización Fijo'!R34)","v":0},{"$f":"IF(D28<=0,0,'Tabla Amortización Fijo'!W34+'Tabla Amortización Fijo'!U34)","v":0},0,{"$f":"IF(C28=0,0,'Tabla Amortización Fijo'!X34+'Tabla Amortización Fijo'!V34+'Tabla Amortización Fijo'!S34+'Tabla Amortización Fijo'!Q34)","v":0},0,null,0,0]
[22,{"$f":"'Tabla Amortización Fijo'!C35","v":"2025-10-04"},0,{"$f":"IF(C29<=0,0,IF(C29<D28,C29,'Tabla Amortización Fijo'!AB35))","v":0},null,{"$f":"IF(C29<=0,0,'Tabla Amortización Fijo'!AC35)","v":0},0,null,0,{"$f":"IF(P28<=0.01,0,'Tabla Amortización Fijo'!R35)","v":0},{"$f":"IF(D29<=0,0,'Tabla Amortización Fijo'!W35+'Tabla Amortización Fijo'!U35)","v":0},0,{"$f":"IF(C29=0,0,'Tabla Amortización Fijo'!X35+'Tabla Amortización Fijo'!V35+'Tabla Amortización Fijo'!S35+'Tabla Amortización Fijo'!Q35)","v":0},0,null,0,0]
[23,{"$f":"'Tabla Amortización Fijo'!C36","v":"2025-11-04"},0,{"$f":"IF(C30<=0,0,IF(C30<D29,C30,'Tabla Amortización Fijo'!AB36))","v":0},null,{"$f":"IF(C30<=0,0,'Tabla Amortización Fijo'!AC36)","v":0},0,null,0,{"$f":"IF(P29<=0.01,0,'Tabla Amortización Fijo'!R36)","v":0},{"$f":"IF(D30<=0,0,'Tabla Amortización Fijo'!W36+'Tabla Amortización Fijo'!U36)","v":0},0,{"$f":"IF(C30=0,0,'Tabla Amortización Fijo'!X36+'Tabla Amortización Fijo'!V36+'Tabla Amortización Fijo'!S36+'Tabla Amortización Fijo'!Q36)","v":0},0,null,0,0]
[24,{"$f":"'Tabla Amortización Fijo'!C37","v":"2025-12-04"},0,{"$f":"IF(C31<=0,0,IF(C31<D30,C31,'Tabla Amortización Fijo'!AB37))","v":0},null,{"$f":"IF(C31<=0,0,'Tabla Amortización Fijo'!AC37)","v":0},0,null,0,{"$f":"IF(P30<=0.01,0,'Tabla Amortización Fijo'!R37)","v":0},{"$f":"IF(D31<=0,0,'Tabla Amortización Fijo'!W37+'Tabla Amortización Fijo'!U37)","v":0},0,{"$f":"IF(C31=0,0,'Tabla Amortización Fijo'!X37+'Tabla Amortización Fijo'!V37+'Tabla Amortización Fijo'!S37+'Tabla Amortización Fijo'!Q37)","v":0},0,null,0,0]
[25,{"$f":"'Tabla Amortización Fijo'!C38","v":"2026-01-04"},0,{"$f":"IF(C32<=0,0,IF(C32<D31,C32,'Tabla Amortización Fijo'!AB38))","v":0},null,{"$f":"IF(C32<=0,0,'Tabla Amortización Fijo'!AC38)","v":0},0,null,0,{"$f":"IF(P31<=0.01,0,'Tabla Amortización Fijo'!R38)","v":0},{"$f":"IF(D32<=0,0,'Tabla Amortización Fijo'!W38+'Tabla Amortización Fijo'!U38)","v":0},0,{"$f":"IF(C32=0,0,'Tabla Amortización Fijo'!X38+'Tabla Amortización Fijo'!V38+'Tabla Amortización Fijo'!S38+'Tabla Amortización Fijo'!Q38)","v":0},0,null,0,0]
[26,{"$f":"'Tabla Amortización Fijo'!C39","v":"2026-02-04"},0,{"$f":"IF(C33<=0,0,IF(C33<D32,C33,'Tabla Amortización Fijo'!AB39))","v":0},null,{"$f":"IF(C33<=0,0,'Tabla Amortización Fijo'!AC39)","v":0},0,null,0,{"$f":"IF(P32<=0.01,0,'Tabla Amortización Fijo'!R39)","v":0},{"$f":"IF(D33<=0,0,'Tabla Amortización Fijo'!W39+'Tabla Amortización Fijo'!U39)","v":0},0,{"$f":"IF(C33=0,0,'Tabla Amortización Fijo'!X39+'Tabla Amortización Fijo'!V39+'Tabla Amortización Fijo'!S39+'Tabla Amortización Fijo'!Q39)","v":0},0,null,0,0]
[27,{"$f":"'Tabla Amortización Fijo'!C40","v":"2026-03-04"},0,{"$f":"IF(C34<=0,0,IF(C34<D33,C34,'Tabla Amortización Fijo'!AB40))","v":0},null,{"$f":"IF(C34<=0,0,'Tabla Amortización Fijo'!AC40)","v":0},0,null,0,{"$f":"IF(P33<=0.01,0,'Tabla Amortización Fijo'!R40)","v":0},{"$f":"IF(D34<=0,0,'Tabla Amortización Fijo'!W40+'Tabla Amortización Fijo'!U40)","v":0},0,{"$f":"IF(C34=0,0,'Tabla Amortización Fijo'!X40+'Tabla Amortización Fijo'!V40+'Tabla Amortización Fijo'!S40+'Tabla Amortización Fijo'!Q40)","v":0},0,null,0,0]
[28,{"$f":"'Tabla Amortización Fijo'!C41","v":"2026-04-04"},0,{"$f":"IF(C35<=0,0,IF(C35<D34,C35,'Tabla Amortización Fijo'!AB41))","v":0},null,{"$f":"IF(C35<=0,0,'Tabla Amortización Fijo'!AC41)","v":0},0,null,0,{"$f":"IF(P34<=0.01,0,'Tabla Amortización Fijo'!R41)","v":0},{"$f":"IF(D35<=0,0,'Tabla Amortización Fijo'!W41+'Tabla Amortización Fijo'!U41)","v":0},0,{"$f":"IF(C35=0,0,'Tabla Amortización Fijo'!X41+'Tabla Amortización Fijo'!V41+'Tabla Amortización Fijo'!S41+'Tabla Amortización Fijo'!Q41)","v":0},0,null,0,0]
[29,{"$f":"'Tabla Amortización Fijo'!C42","v":"2026-05-04"},0,{"$f":"IF(C36<=0,0,IF(C36<D35,C36,'Tabla Amortización Fijo'!AB42))","v":0},null,{"$f":"IF(C36<=0,0,'Tabla Amortización Fijo'!AC42)","v":0},0,null,0,{"$f":"IF(P35<=0.01,0,'Tabla Amortización Fijo'!R42)","v":0},{"$f":"IF(D36<=0,0,'Tabla Amortización Fijo'!W42+'Tabla Amortización Fijo'!U42)","v":0},0,{"$f":"IF(C36=0,0,'Tabla Amortización Fijo'!X42+'Tabla Amortización Fijo'!V42+'Tabla Amortización Fijo'!S42+'Tabla Amortización Fijo'!Q42)","v":0},0,null,0,0]
[30,{"$f":"'Tabla Amortización Fijo'!C43","v":"2026-06-04"},0,{"$f":"IF(C37<=0,0,IF(C37<D36,C37,'Tabla Amortización Fijo'!AB43))","v":0},null,{"$f":"IF(C37<=0,0,'Tabla Amortización Fijo'!AC43)","v":0},0,null,0,{"$f":"IF(P36<=0.01,0,'Tabla Amortización Fijo'!R43)","v":0},{"$f":"IF(D37<=0,0,'Tabla Amortización Fijo'!W43+'Tabla Amortización Fijo'!U43)","v":0},0,{"$f":"IF(C37=0,0,'Tabla Amortización Fijo'!X43+'Tabla Amortización Fijo'!V43+'Tabla Amortización Fijo'!S43+'Tabla Amortización Fijo'!Q43)","v":0},0,null,0,0]
[31,{"$f":"'Tabla Amortización Fijo'!C44","v":"2026-07-04"},0,{"$f":"IF(C38<=0,0,IF(C38<D37,C38,'Tabla Amortización Fijo'!AB44))","v":0},null,{"$f":"IF(C38<=0,0,'Tabla Amortización Fijo'!AC44)","v":0},0,null,0,{"$f":"IF(P37<=0.01,0,'Tabla Amortización Fijo'!R44)","v":0},{"$f":"IF(D38<=0,0,'Tabla Amortización Fijo'!W44+'Tabla Amortización Fijo'!U44)","v":0},0,{"$f":"IF(C38=0,0,'Tabla Amortización Fijo'!X44+'Tabla Amortización Fijo'!V44+'Tabla Amortización Fijo'!S44+'Tabla Amortización Fijo'!Q44)","v":0},0,null,0,0]
[32,{"$f":"'Tabla Amortización Fijo'!C45","v":"2026-08-04"},0,{"$f":"IF(C39<=0,0,IF(C39<D38,C39,'Tabla Amortización Fijo'!AB45))","v":0},null,{"$f":"IF(C39<=0,0,'Tabla Amortización Fijo'!AC45)","v":0},0,null,0,{"$f":"IF(P38<=0.01,0,'Tabla Amortización Fijo'!R45)","v":0},{"$f":"IF(D39<=0,0,'Tabla Amortización Fijo'!W45+'Tabla Amortización Fijo'!U45)","v":0},0,{"$f":"IF(C39=0,0,'Tabla Amortización Fijo'!X45+'Tabla Amortización Fijo'!V45+'Tabla Amortización Fijo'!S45+'Tabla Amortización Fijo'!Q45)","v":0},0,null,0,0]
[33,{"$f":"'Tabla Amortización Fijo'!C46","v":"2026-09-04"},0,{"$f":"IF(C40<=0,0,IF(C40<D39,C40,'Tabla Amortización Fijo'!AB46))","v":0},null,{"$f":"IF(C40<=0,0,'Tabla Amortización Fijo'!AC46)","v":0},0,null,0,{"$f":"IF(P39<=0.01,0,'Tabla Amortización Fijo'!R46)","v":0},{"$f":"IF(D40<=0,0,'Tabla Amortización Fijo'!W46+'Tabla Amortización Fijo'!U46)","v":0},0,{"$f":"IF(C40=0,0,'Tabla Amortización Fijo'!X46+'Tabla Amortización Fijo'!V46+'Tabla Amortización Fijo'!S46+'Tabla Amortización Fijo'!Q46)","v":0},0,null,0,0]
[34,{"$f":"'Tabla Amortización Fijo'!C47","v":"2026-10-04"},0,{"$f":"IF(C41<=0,0,IF(C41<D40,C41,'Tabla Amortización Fijo'!AB47))","v":0},null,{"$f":"IF(C41<=0,0,'Tabla Amortización Fijo'!AC47)","v":0},0,null,0,{"$f":"IF(P40<=0.01,0,'Tabla Amortización Fijo'!R47)","v":0},{"$f":"IF(D41<=0,0,'Tabla Amortización Fijo'!W47+'Tabla Amortización Fijo'!U47)","v":0},0,{"$f":"IF(C41=0,0,'Tabla Amortización Fijo'!X47+'Tabla Amortización Fijo'!V47+'Tabla Amortización Fijo'!S47+'Tabla Amortización Fijo'!Q47)","v":0},0,null,0,0]
[35,{"$f":"'Tabla Amortización Fijo'!C48","v":"2026-11-04"},0,{"$f":"IF(C42<=0,0,IF(C42<D41,C42,'Tabla Amortización Fijo'!AB48))","v":0},null,{"$f":"IF(C42<=0,0,'Tabla Amortización Fijo'!AC48)","v":0},0,null,0,{"$f":"IF(P41<=0.01,0,'Tabla Amortización Fijo'!R48)","v":0},{"$f":"IF(D42<=0,0,'Tabla Amortización Fijo'!W48+'Tabla Amortización Fijo'!U48)","v":0},0,{"$f":"IF(C42=0,0,'Tabla Amortización Fijo'!X48+'Tabla Amortización Fijo'!V48+'Tabla Amortización Fijo'!S48+'Tabla Amortización Fijo'!Q48)","v":0},0,null,0,0]
[36,{"$f":"'Tabla Amortización Fijo'!C49","v":"2026-12-04"},0,{"$f":"IF(C43<=0,0,IF(C43<D42,C43,'Tabla Amortización Fijo'!AB49))","v":0},null,{"$f":"IF(C43<=0,0,'Tabla Amortización Fijo'!AC49)","v":0},0,null,0,{"$f":"IF(P42<=0.01,0,'Tabla Amortización Fijo'!R49)","v":0},{"$f":"IF(D43<=0,0,'Tabla Amortización Fijo'!W49+'Tabla Amortización Fijo'!U49)","v":0},0,{"$f":"IF(C43=0,0,'Tabla Amortización Fijo'!X49+'Tabla Amortización Fijo'!V49+'Tabla Amortización Fijo'!S49+'Tabla Amortización Fijo'!Q49)","v":0},0,null,0,0]
[37,{"$f":"'Tabla Amortización Fijo'!C50","v":"2027-01-04"},0,{"$f":"IF(C44<=0,0,IF(C44<D43,C44,'Tabla Amortización Fijo'!AB50))","v":0},null,{"$f":"IF(C44<=0,0,'Tabla Amortización Fijo'!AC50)","v":0},0,null,0,{"$f":"IF(P43<=0.01,0,'Tabla Amortización Fijo'!R50)","v":0},{"$f":"IF(D44<=0,0,'Tabla Amortización Fijo'!W50+'Tabla Amortización Fijo'!U50)","v":0},0,{"$f":"IF(C44=0,0,'Tabla Amortización Fijo'!X50+'Tabla Amortización Fijo'!V50+'Tabla Amortización Fijo'!S50+'Tabla Amortización Fijo'!Q50)","v":0},0,null,0,0]
[38,{"$f":"'Tabla Amortización Fijo'!C51","v":"2027-02-04"},0,{"$f":"IF(C45<=0,0,IF(C45<D44,C45,'Tabla Amortización Fijo'!AB51))","v":0},null,{"$f":"IF(C45<=0,0,'Tabla Amortización Fijo'!AC51)","v":0},0,null,0,{"$f":"IF(P44<=0.01,0,'Tabla Amortización Fijo'!R51)","v":0},{"$f":"IF(D45<=0,0,'Tabla Amortización Fijo'!W51+'Tabla Amortización Fijo'!U51)","v":0},0,{"$f":"IF(C45=0,0,'Tabla Amortización Fijo'!X51+'Tabla Amortización Fijo'!V51+'Tabla Amortización Fijo'!S51+'Tabla Amortización Fijo'!Q51)","v":0},0,null,0,0]
[39,{"$f":"'Tabla Amortización Fijo'!C52","v":"2027-03-04"},0,{"$f":"IF(C46<=0,0,IF(C46<D45,C46,'Tabla Amortización Fijo'!AB52))","v":0},null,{"$f":"IF(C46<=0,0,'Tabla Amortización Fijo'!AC52)","v":0},0,null,0,{"$f":"IF(P45<=0.01,0,'Tabla Amortización Fijo'!R52)","v":0},{"$f":"IF(D46<=0,0,'Tabla Amortización Fijo'!W52+'Tabla Amortización Fijo'!U52)","v":0},0,{"$f":"IF(C46=0,0,'Tabla Amortización Fijo'!X52+'Tabla Amortización Fijo'!V52+'Tabla Amortización Fijo'!S52+'Tabla Amortización Fijo'!Q52)","v":0},0,null,0,0]
[40,{"$f":"'Tabla Amortización Fijo'!C53","v":"2027-04-04"},0,{"$f":"IF(C47<=0,0,IF(C47<D46,C47,'Tabla Amortización Fijo'!AB53))","v":0},null,{"$f":"IF(C47<=0,0,'Tabla Amortización Fijo'!AC53)","v":0},0,null,0,{"$f":"IF(P46<=0.01,0,'Tabla Amortización Fijo'!R53)","v":0},{"$f":"IF(D47<=0,0,'Tabla Amortización Fijo'!W53+'Tabla Amortización Fijo'!U53)","v":0},0,{"$f":"IF(C47=0,0,'Tabla Amortización Fijo'!X53+'Tabla Amortización Fijo'!V53+'Tabla Amortización Fijo'!S53+'Tabla Amortización Fijo'!Q53)","v":0},0,null,0,0]
[41,{"$f":"'Tabla Amortización Fijo'!C54","v":"2027-05-04"},0,{"$f":"IF(C48<=0,0,IF(C48<D47,C48,'Tabla Amortización Fijo'!AB54))","v":0},null,{"$f":"IF(C48<=0,0,'Tabla Amortización Fijo'!AC54)","v":0},0,null,0,{"$f":"IF(P47<=0.01,0,'Tabla Amortización Fijo'!R54)","v":0},{"$f":"IF(D48<=0,0,'Tabla Amortización Fijo'!W54+'Tabla Amortización Fijo'!U54)","v":0},0,{"$f":"IF(C48=0,0,'Tabla Amortización Fijo'!X54+'Tabla Amortización Fijo'!V54+'Tabla Amortización Fijo'!S54+'Tabla Amortización Fijo'!Q54)","v":0},0,null,0,0]
[42,{"$f":"'Tabla Amortización Fijo'!C55","v":"2027-06-04"},0,{"$f":"IF(C49<=0,0,IF(C49<D48,C49,'Tabla Amortización Fijo'!AB55))","v":0},null,{"$f":"IF(C49<=0,0,'Tabla Amortización Fijo'!AC55)","v":0},0,null,0,{"$f":"IF(P48<=0.01,0,'Tabla Amortización Fijo'!R55)","v":0},{"$f":"IF(D49<=0,0,'Tabla Amortización Fijo'!W55+'Tabla Amortización Fijo'!U55)","v":0},0,{"$f":"IF(C49=0,0,'Tabla Amortización Fijo'!X55+'Tabla Amortización Fijo'!V55+'Tabla Amortización Fijo'!S55+'Tabla Amortización Fijo'!Q55)","v":0},0,null,0,0]
[43,{"$f":"'Tabla Amortización Fijo'!C56","v":"2027-07-04"},0,{"$f":"IF(C50<=0,0,IF(C50<D49,C50,'Tabla Amortización Fijo'!AB56))","v":0},null,{"$f":"IF(C50<=0,0,'Tabla Amortización Fijo'!AC56)","v":0},0,null,0,{"$f":"IF(P49<=0.01,0,'Tabla Amortización Fijo'!R56)","v":0},{"$f":"IF(D50<=0,0,'Tabla Amortización Fijo'!W56+'Tabla Amortización Fijo'!U56)","v":0},0,{"$f":"IF(C50=0,0,'Tabla Amortización Fijo'!X56+'Tabla Amortización Fijo'!V56+'Tabla Amortización Fijo'!S56+'Tabla Amortización Fijo'!Q56)","v":0},0,null,0,0]
[44,{"$f":"'Tabla Amortización Fijo'!C57","v":"2027-08-04"},0,{"$f":"IF(C51<=0,0,IF(C51<D50,C51,'Tabla Amortización Fijo'!AB57))","v":0},null,{"$f":"IF(C51<=0,0,'Tabla Amortización Fijo'!AC57)","v":0},0,null,0,{"$f":"IF(P50<=0.01,0,'Tabla Amortización Fijo'!R57)","v":0},{"$f":"IF(D51<=0,0,'Tabla Amortización Fijo'!W57+'Tabla Amortización Fijo'!U57)","v":0},0,{"$f":"IF(C51=0,0,'Tabla Amortización Fijo'!X57+'Tabla Amortización Fijo'!V57+'Tabla Amortización Fijo'!S57+'Tabla Amortización Fijo'!Q57)","v":0},0,null,0,0]
[45,{"$f":"'Tabla Amortización Fijo'!C58","v":"2027-09-04"},0,{"$f":"IF(C52<=0,0,IF(C52<D51,C52,'Tabla Amortización Fijo'!AB58))","v":0},null,{"$f":"IF(C52<=0,0,'Tabla Amortización Fijo'!AC58)","v":0},0,null,0,{"$f":"IF(P51<=0.01,0,'Tabla Amortización Fijo'!R58)","v":0},{"$f":"IF(D52<=0,0,'Tabla Amortización Fijo'!W58+'Tabla Amortización Fijo'!U58)","v":0},0,{"$f":"IF(C52=0,0,'Tabla Amortización Fijo'!X58+'Tabla Amortización Fijo'!V58+'Tabla Amortización Fijo'!S58+'Tabla Amortización Fijo'!Q58)","v":0},0,null,0,0]
[46,{"$f":"'Tabla Amortización Fijo'!C59","v":"2027-10-04"},0,{"$f":"IF(C53<=0,0,IF(C53<D52,C53,'Tabla Amortización Fijo'!AB59))","v":0},null,{"$f":"IF(C53<=0,0,'Tabla Amortización Fijo'!AC59)","v":0},0,null,0,{"$f":"IF(P52<=0.01,0,'Tabla Amortización Fijo'!R59)","v":0},{"$f":"IF(D53<=0,0,'Tabla Amortización Fijo'!W59+'Tabla Amortización Fijo'!U59)","v":0},0,{"$f":"IF(C53=0,0,'Tabla Amortización Fijo'!X59+'Tabla Amortización Fijo'!V59+'Tabla Amortización Fijo'!S59+'Tabla Amortización Fijo'!Q59)","v":0},0,null,0,0]
[47,{"$f":"'Tabla Amortización Fijo'!C60","v":"2027-11-04"},0,{"$f":"IF(C54<=0,0,IF(C54<D53,C54,'Tabla Amortización Fijo'!AB60))","v":0},null,{"$f":"IF(C54<=0,0,'Tabla Amortización Fijo'!AC60)","v":0},0,null,0,{"$f":"IF(P53<=0.01,0,'Tabla Amortización Fijo'!R60)","v":0},{"$f":"IF(D54<=0,0,'Tabla Amortización Fijo'!W60+'Tabla Amortización Fijo'!U60)","v":0},0,{"$f":"IF(C54=0,0,'Tabla Amortización Fijo'!X60+'Tabla Amortización Fijo'!V60+'Tabla Amortización Fijo'!S60+'Tabla Amortización Fijo'!Q60)","v":0},0,null,0,0]
[48,{"$f":"'Tabla Amortización Fijo'!C61","v":"2027-12-04"},0,{"$f":"IF(C55<=0,0,IF(C55<D54,C55,'Tabla Amortización Fijo'!AB61))","v":0},null,{"$f":"IF(C55<=0,0,'Tabla Amortización Fijo'!AC61)","v":0},0,null,0,{"$f":"IF(P54<=0.01,0,'Tabla Amortización Fijo'!R61)","v":0},{"$f":"IF(D55<=0,0,'Tabla Amortización Fijo'!W61+'Tabla Amortización Fijo'!U61)","v":0},0,{"$f":"IF(C55=0,0,'Tabla Amortización Fijo'!X61+'Tabla Amortización Fijo'!V61+'Tabla Amortización Fijo'!S61+'Tabla Amortización Fijo'!Q61)","v":0},0,null,0,0]
[49,{"$f":"'Tabla Amortización Fijo'!C62","v":"2028-01-04"},0,{"$f":"IF(C56<=0,0,IF(C56<D55,C56,'Tabla Amortización Fijo'!AB62))","v":0},null,{"$f":"IF(C56<=0,0,'Tabla Amortización Fijo'!AC62)","v":0},0,null,0,{"$f":"IF(P55<=0.01,0,'Tabla Amortización Fijo'!R62)","v":0},{"$f":"IF(D56<=0,0,'Tabla Amortización Fijo'!W62+'Tabla Amortización Fijo'!U62)","v":0},0,{"$f":"IF(C56=0,0,'Tabla Amortización Fijo'!X62+'Tabla Amortización Fijo'!V62+'Tabla Amortización Fijo'!S62+'Tabla Amortización Fijo'!Q62)","v":0},0,null,0,0]
[50,{"$f":"'Tabla Amortización Fijo'!C63","v":"2028-02-04"},0,{"$f":"IF(C57<=0,0,IF(C57<D56,C57,'Tabla Amortización Fijo'!AB63))","v":0},null,{"$f":"IF(C57<=0,0,'Tabla Amortización Fijo'!AC63)","v":0},0,null,0,{"$f":"IF(P56<=0.01,0,'Tabla Amortización Fijo'!R63)","v":0},{"$f":"IF(D57<=0,0,'Tabla Amortización Fijo'!W63+'Tabla Amortización Fijo'!U63)","v":0},0,{"$f":"IF(C57=0,0,'Tabla Amortización Fijo'!X63+'Tabla Amortización Fijo'!V63+'Tabla Amortización Fijo'!S63+'Tabla Amortización Fijo'!Q63)","v":0},0,null,0,0]
[51,{"$f":"'Tabla Amortización Fijo'!C64","v":"2028-03-04"},0,{"$f":"IF(C58<=0,0,IF(C58<D57,C58,'Tabla Amortización Fijo'!AB64))","v":0},null,{"$f":"IF(C58<=0,0,'Tabla Amortización Fijo'!AC64)","v":0},0,null,0,{"$f":"IF(P57<=0.01,0,'Tabla Amortización Fijo'!R64)","v":0},{"$f":"IF(D58<=0,0,'Tabla Amortización Fijo'!W64+'Tabla Amortización Fijo'!U64)","v":0},0,{"$f":"IF(C58=0,0,'Tabla Amortización Fijo'!X64+'Tabla Amortización Fijo'!V64+'Tabla Amortización Fijo'!S64+'Tabla Amortización Fijo'!Q64)","v":0},0,null,0,0]
[52,{"$f":"'Tabla Amortización Fijo'!C65","v":"2028-04-04"},0,{"$f":"IF(C59<=0,0,IF(C59<D58,C59,'Tabla Amortización Fijo'!AB65))","v":0},null,{"$f":"IF(C59<=0,0,'Tabla Amortización Fijo'!AC65)","v":0},0,null,0,{"$f":"IF(P58<=0.01,0,'Tabla Amortización Fijo'!R65)","v":0},{"$f":"IF(D59<=0,0,'Tabla Amortización Fijo'!W65+'Tabla Amortización Fijo'!U65)","v":0},0,{"$f":"IF(C59=0,0,'Tabla Amortización Fijo'!X65+'Tabla Amortización Fijo'!V65+'Tabla Amortización Fijo'!S65+'Tabla Amortización Fijo'!Q65)","v":0},0,null,0,0]
[53,{"$f":"'Tabla Amortización Fijo'!C66","v":"2028-05-04"},0,{"$f":"IF(C60<=0,0,IF(C60<D59,C60,'Tabla Amortización Fijo'!AB66))","v":0},null,{"$f":"IF(C60<=0,0,'Tabla Amortización Fijo'!AC66)","v":0},0,null,0,{"$f":"IF(P59<=0.01,0,'Tabla Amortización Fijo'!R66)","v":0},{"$f":"IF(D60<=0,0,'Tabla Amortización Fijo'!W66+'Tabla Amortización Fijo'!U66)","v":0},0,{"$f":"IF(C60=0,0,'Tabla Amortización Fijo'!X66+'Tabla Amortización Fijo'!V66+'Tabla Amortización Fijo'!S66+'Tabla Amortización Fijo'!Q66)","v":0},0,null,0,0]
[54,{"$f":"'Tabla Amortización Fijo'!C67","v":"2028-06-04"},0,{"$f":"IF(C61<=0,0,IF(C61<D60,C61,'Tabla Amortización Fijo'!AB67))","v":0},null,{"$f":"IF(C61<=0,0,'Tabla Amortización Fijo'!AC67)","v":0},0,null,0,{"$f":"IF(P60<=0.01,0,'Tabla Amortización Fijo'!R67)","v":0},{"$f":"IF(D61<=0,0,'Tabla Amortización Fijo'!W67+'Tabla Amortización Fijo'!U67)","v":0},0,{"$f":"IF(C61=0,0,'Tabla Amortización Fijo'!X67+'Tabla Amortización Fijo'!V67+'Tabla Amortización Fijo'!S67+'Tabla Amortización Fijo'!Q67)","v":0},0,null,0,0]
[55,{"$f":"'Tabla Amortización Fijo'!C68","v":"2028-07-04"},0,{"$f":"IF(C62<=0,0,IF(C62<D61,C62,'Tabla Amortización Fijo'!AB68))","v":0},null,{"$f":"IF(C62<=0,0,'Tabla Amortización Fijo'!AC68)","v":0},0,null,0,{"$f":"IF(P61<=0.01,0,'Tabla Amortización Fijo'!R68)","v":0},{"$f":"IF(D62<=0,0,'Tabla Amortización Fijo'!W68+'Tabla Amortización Fijo'!U68)","v":0},0,{"$f":"IF(C62=0,0,'Tabla Amortización Fijo'!X68+'Tabla Amortización Fijo'!V68+'Tabla Amortización Fijo'!S68+'Tabla Amortización Fijo'!Q68)","v":0},0,null,0,0]
[56,{"$f":"'Tabla Amortización Fijo'!C69","v":"2028-08-04"},0,{"$f":"IF(C63<=0,0,IF(C63<D62,C63,'Tabla Amortización Fijo'!AB69))","v":0},null,{"$f":"IF(C63<=0,0,'Tabla Amortización Fijo'!AC69)","v":0},0,null,0,{"$f":"IF(P62<=0.01,0,'Tabla Amortización Fijo'!R69)","v":0},{"$f":"IF(D63<=0,0,'Tabla Amortización Fijo'!W69+'Tabla Amortización Fijo'!U69)","v":0},0,{"$f":"IF(C63=0,0,'Tabla Amortización Fijo'!X69+'Tabla Amortización Fijo'!V69+'Tabla Amortización Fijo'!S69+'Tabla Amortización Fijo'!Q69)","v":0},0,null,0,0]
[57,{"$f":"'Tabla Amortización Fijo'!C70","v":"2028-09-04"},0,{"$f":"IF(C64<=0,0,IF(C64<D63,C64,'Tabla Amortización Fijo'!AB70))","v":0},null,{"$f":"IF(C64<=0,0,'Tabla Amortización Fijo'!AC70)","v":0},0,null,0,{"$f":"IF(P63<=0.01,0,'Tabla Amortización Fijo'!R70)","v":0},{"$f":"IF(D64<=0,0,'Tabla Amortización Fijo'!W70+'Tabla Amortización Fijo'!U70)","v":0},0,{"$f":"IF(C64=0,0,'Tabla Amortización Fijo'!X70+'Tabla Amortización Fijo'!V70+'Tabla Amortización Fijo'!S70+'Tabla Amortización Fijo'!Q70)","v":0},0,null,0,0]
[58,{"$f":"'Tabla Amortización Fijo'!C71","v":"2028-10-04"},0,{"$f":"IF(C65<=0,0,IF(C65<D64,C65,'Tabla Amortización Fijo'!AB71))","v":0},null,{"$f":"IF(C65<=0,0,'Tabla Amortización Fijo'!AC71)","v":0},0,null,0,{"$f":"IF(P64<=0.01,0,'Tabla Amortización Fijo'!R71)","v":0},{"$f":"IF(D65<=0,0,'Tabla Amortización Fijo'!W71+'Tabla Amortización Fijo'!U71)","v":0},0,{"$f":"IF(C65=0,0,'Tabla Amortización Fijo'!X71+'Tabla Amortización Fijo'!V71+'Tabla Amortización Fijo'!S71+'Tabla Amortización Fijo'!Q71)","v":0},0,null,0,0]
[59,{"$f":"'Tabla Amortización Fijo'!C72","v":"2028-11-04"},0,{"$f":"IF(C66<=0,0,IF(C66<D65,C66,'Tabla Amortización Fijo'!AB72))","v":0},null,{"$f":"IF(C66<=0,0,'Tabla Amortización Fijo'!AC72)","v":0},0,null,0,{"$f":"IF(P65<=0.01,0,'Tabla Amortización Fijo'!R72)","v":0},{"$f":"IF(D66<=0,0,'Tabla Amortización Fijo'!W72+'Tabla Amortización Fijo'!U72)","v":0},0,{"$f":"IF(C66=0,0,'Tabla Amortización Fijo'!X72+'Tabla Amortización Fijo'!V72+'Tabla Amortización Fijo'!S72+'Tabla Amortización Fijo'!Q72)","v":0},0,null,0,0]
[60,{"$f":"'Tabla Amortización Fijo'!C73","v":"2028-12-04"},0,{"$f":"IF(C67<=0,0,IF(C67<D66,C67,'Tabla Amortización Fijo'!AB73))","v":0},null,{"$f":"IF(C67<=0,0,'Tabla Amortización Fijo'!AC73)","v":0},0,null,0,{"$f":"IF(P66<=0.01,0,'Tabla Amortización Fijo'!R73)","v":0},{"$f":"IF(D67<=0,0,'Tabla Amortización Fijo'!W73+'Tabla Amortización Fijo'!U73)","v":0},0,{"$f":"IF(C67=0,0,'Tabla Amortización Fijo'!X73+'Tabla Amortización Fijo'!V73+'Tabla Amortización Fijo'!S73+'Tabla Amortización Fijo'!Q73)","v":0},0,null,0,0]
[61,{"$f":"'Tabla Amortización Fijo'!C74","v":"2029-01-04"},0,{"$f":"IF(C68<=0,0,IF(C68<D67,C68,'Tabla Amortización Fijo'!AB74))","v":0},null,{"$f":"IF(C68<=0,0,'Tabla Amortización Fijo'!AC74)","v":0},0,null,0,{"$f":"IF(P67<=0.01,0,'Tabla Amortización Fijo'!R74)","v":0},{"$f":"IF(D68<=0,0,'Tabla Amortización Fijo'!W74+'Tabla Amortización Fijo'!U74)","v":0},0,{"$f":"IF(C68=0,0,'Tabla Amortización Fijo'!X74+'Tabla Amortización Fijo'!V74+'Tabla Amortización Fijo'!S74+'Tabla Amortización Fijo'!Q74)","v":0},0,null,0,0]
[62,{"$f":"'Tabla Amortización Fijo'!C75","v":"2029-02-04"},0,{"$f":"IF(C69<=0,0,IF(C69<D68,C69,'Tabla Amortización Fijo'!AB75))","v":0},null,{"$f":"IF(C69<=0,0,'Tabla Amortización Fijo'!AC75)","v":0},0,null,0,{"$f":"IF(P68<=0.01,0,'Tabla Amortización Fijo'!R75)","v":0},{"$f":"IF(D69<=0,0,'Tabla Amortización Fijo'!W75+'Tabla Amortización Fijo'!U75)","v":0},0,{"$f":"IF(C69=0,0,'Tabla Amortización Fijo'!X75+'Tabla Amortización Fijo'!V75+'Tabla Amortización Fijo'!S75+'Tabla Amortización Fijo'!Q75)","v":0},0,null,0,0]
[63,{"$f":"'Tabla Amortización Fijo'!C76","v":"2029-03-04"},0,{"$f":"IF(C70<=0,0,IF(C70<D69,C70,'Tabla Amortización Fijo'!AB76))","v":0},null,{"$f":"IF(C70<=0,0,'Tabla Amortización Fijo'!AC76)","v":0},0,null,0,{"$f":"IF(P69<=0.01,0,'Tabla Amortización Fijo'!R76)","v":0},{"$f":"IF(D70<=0,0,'Tabla Amortización Fijo'!W76+'Tabla Amortización Fijo'!U76)","v":0},0,{"$f":"IF(C70=0,0,'Tabla Amortización Fijo'!X76+'Tabla Amortización Fijo'!V76+'Tabla Amortización Fijo'!S76+'Tabla Amortización Fijo'!Q76)","v":0},0,null,0,0]
[64,{"$f":"'Tabla Amortización Fijo'!C77","v":"2029-04-04"},0,{"$f":"IF(C71<=0,0,IF(C71<D70,C71,'Tabla Amortización Fijo'!AB77))","v":0},null,{"$f":"IF(C71<=0,0,'Tabla Amortización Fijo'!AC77)","v":0},0,null,0,{"$f":"IF(P70<=0.01,0,'Tabla Amortización Fijo'!R77)","v":0},{"$f":"IF(D71<=0,0,'Tabla Amortización Fijo'!W77+'Tabla Amortización Fijo'!U77)","v":0},0,{"$f":"IF(C71=0,0,'Tabla Amortización Fijo'!X77+'Tabla Amortización Fijo'!V77+'Tabla Amortización Fijo'!S77+'Tabla Amortización Fijo'!Q77)","v":0},0,null,0,0]
[65,{"$f":"'Tabla Amortización Fijo'!C78","v":"2029-05-04"},0,{"$f":"IF(C72<=0,0,IF(C72<D71,C72,'Tabla Amortización Fijo'!AB78))","v":0},null,{"$f":"IF(C72<=0,0,'Tabla Amortización Fijo'!AC78)","v":0},{"$f":"D72+F72","v":0},null,0,{"$f":"IF(P71<=0.01,0,'Tabla Amortización Fijo'!R78)","v":0},{"$f":"IF(D72<=0,0,'Tabla Amortización Fijo'!W78+'Tabla Amortización Fijo'!U78)","v":0},0,{"$f":"IF(C72=0,0,'Tabla Amortización Fijo'!X78+'Tabla Amortización Fijo'!V78+'Tabla Amortización Fijo'!S78+'Tabla Amortización Fijo'!Q78)","v":0},0,null,{"$f":"C72-D72-E72-H72","v":0},0]
[66,{"$f":"'Tabla Amortización Fijo'!C79","v":"2029-06-04"},0,{"$f":"IF(C73<=0,0,IF(C73<D72,C73,'Tabla Amortización Fijo'!AB79))","v":0},null,{"$f":"IF(C73<=0,0,'Tabla Amortización Fijo'!AC79)","v":0},0,null,{"$f":"IF(C73<=0,0,(C73*0.8/1000))","v":0},{"$f":"IF(P72<=0.01,0,'Tabla Amortización Fijo'!R79)","v":0},{"$f":"IF(D73<=0,0,'Tabla Amortización Fijo'!W79+'Tabla Amortización Fijo'!U79)","v":0},{"$f":"IF(C73<=0,,399)","v":0},{"$f":"IF(C73=0,0,'Tabla Amortización Fijo'!X79+'Tabla Amortización Fijo'!V79+'Tabla Amortización Fijo'!S79+'Tabla Amortización Fijo'!Q79)","v":0},0,null,0,0]
[67,{"$f":"'Tabla Amortización Fijo'!C80","v":"2029-07-04"},0,{"$f":"IF(C74<=0,0,IF(C74<D73,C74,'Tabla Amortización Fijo'!AB80))","v":0},null,{"$f":"IF(C74<=0,0,'Tabla Amortización Fijo'!AC80)","v":0},0,null,0,{"$f":"IF(P73<=0.01,0,'Tabla Amortización Fijo'!R80)","v":0},{"$f":"IF(D74<=0,0,'Tabla Amortización Fijo'!W80+'Tabla Amortización Fijo'!U80)","v":0},0,{"$f":"IF(C74=0,0,'Tabla Amortización Fijo'!X80+'Tabla Amortización Fijo'!V80+'Tabla Amortización Fijo'!S80+'Tabla Amortización Fijo'!Q80)","v":0},0,null,0,{"$f":"N74-M74+H74+E74","v":0}]
[68,{"$f":"'Tabla Amortización Fijo'!C81","v":"2029-08-04"},{"$f":"IF(P74<=0.01,0,P74)","v":0},{"$f":"IF(C75<=0,0,IF(C75<D74,C75,'Tabla Amortización Fijo'!AB81))","v":0},null,{"$f":"IF(C75<=0,0,'Tabla Amortización Fijo'!AC81)","v":0},0,null,0,{"$f":"IF(P74<=0.01,0,'Tabla Amortización Fijo'!R81)","v":0},{"$f":"IF(D75<=0,0,'Tabla Amortización Fijo'!W81+'Tabla Amortización Fijo'!U81)","v":0},0,{"$f":"IF(C75=0,0,'Tabla Amortización Fijo'!X81+'Tabla Amortización Fijo'!V81+'Tabla Amortización Fijo'!S81+'Tabla Amortización Fijo'!Q81)","v":0},0,null,0,0]
[69,{"$f":"'Tabla Amortización Fijo'!C82","v":"2029-09-04"},0,{"$f":"IF(C76<=0,0,IF(C76<D75,C76,'Tabla Amortización Fijo'!AB82))","v":0},null,{"$f":"IF(C76<=0,0,'Tabla Amortización Fijo'!AC82)","v":0},0,null,0,{"$f":"IF(P75<=0.01,0,'Tabla Amortización Fijo'!R82)","v":0},{"$f":"IF(D76<=0,0,'Tabla Amortización Fijo'!W82+'Tabla Amortización Fijo'!U82)","v":0},0,{"$f":"IF(C76=0,0,'Tabla Amortización Fijo'!X82+'Tabla Amortización Fijo'!V82+'Tabla Amortización Fijo'!S82+'Tabla Amortización Fijo'!Q82)","v":0},{"$f":"G76+K76+J76+L76+M76+I76","v":0},null,0,0]
[70,{"$f":"'Tabla Amortización Fijo'!C83","v":"2029-10-04"},0,{"$f":"IF(C77<=0,0,IF(C77<D76,C77,'Tabla Amortización Fijo'!AB83))","v":0},null,{"$f":"IF(C77<=0,0,'Tabla Amortización Fijo'!AC83)","v":0},0,null,0,{"$f":"IF(P76<=0.01,0,'Tabla Amortización Fijo'!R83)","v":0},{"$f":"IF(D77<=0,0,'Tabla Amortización Fijo'!W83+'Tabla Amortización Fijo'!U83)","v":0},0,{"$f":"IF(C77=0,0,'Tabla Amortización Fijo'!X83+'Tabla Amortización Fijo'!V83+'Tabla Amortización Fijo'!S83+'Tabla Amortización Fijo'!Q83)","v":0},0,null,0,0]
[71,{"$f":"'Tabla Amortización Fijo'!C84","v":"2029-11-04"},0,{"$f":"IF(C78<=0,0,IF(C78<D77,C78,'Tabla Amortización Fijo'!AB84))","v":0},null,{"$f":"IF(C78<=0,0,'Tabla Amortización Fijo'!AC84)","v":0},0,null,0,{"$f":"IF(P77<=0.01,0,'Tabla Amortización Fijo'!R84)","v":0},{"$f":"IF(D78<=0,0,'Tabla Amortización Fijo'!W84+'Tabla Amortización Fijo'!U84)","v":0},0,{"$f":"IF(C78=0,0,'Tabla Amortización Fijo'!X84+'Tabla Amortización Fijo'!V84+'Tabla Amortización Fijo'!S84+'Tabla Amortización Fijo'!Q84)","v":0},0,null,0,0]
[72,{"$f":"'Tabla Amortización Fijo'!C85","v":"2029-12-04"},0,{"$f":"IF(C79<=0,0,IF(C79<D78,C79,'Tabla Amortización Fijo'!AB85))","v":0},null,{"$f":"IF(C79<=0,0,'Tabla Amortización Fijo'!AC85)","v":0},0,null,0,{"$f":"IF(P78<=0.01,0,'Tabla Amortización Fijo'!R85)","v":0},{"$f":"IF(D79<=0,0,'Tabla Amortización Fijo'!W85+'Tabla Amortización Fijo'!U85)","v":0},0,{"$f":"IF(C79=0,0,'Tabla Amortización Fijo'!X85+'Tabla Amortización Fijo'!V85+'Tabla Amortización Fijo'!S85+'Tabla Amortización Fijo'!Q85)","v":0},0,null,0,0]
[73,{"$f":"'Tabla Amortización Fijo'!C86","v":"2030-01-04"},0,{"$f":"IF(C80<=0,0,IF(C80<D79,C80,'Tabla Amortización Fijo'!AB86))","v":0},null,{"$f":"IF(C80<=0,0,'Tabla Amortización Fijo'!AC86)","v":0},0,null,0,{"$f":"IF(P79<=0.01,0,'Tabla Amortización Fijo'!R86)","v":0},{"$f":"IF(D80<=0,0,'Tabla Amortización Fijo'!W86+'Tabla Amortización Fijo'!U86)","v":0},0,{"$f":"IF(C80=0,0,'Tabla Amortización Fijo'!X86+'Tabla Amortización Fijo'!V86+'Tabla Amortización Fijo'!S86+'Tabla Amortización Fijo'!Q86)","v":0},0,null,0,0]
[74,{"$f":"'Tabla Amortización Fijo'!C87","v":"2030-02-04"},0,{"$f":"IF(C81<=0,0,IF(C81<D80,C81,'Tabla Amortización Fijo'!AB87))","v":0},null,{"$f":"IF(C81<=0,0,'Tabla Amortización Fijo'!AC87)","v":0},0,null,0,{"$f":"IF(P80<=0.01,0,'Tabla Amortización Fijo'!R87)","v":0},{"$f":"IF(D81<=0,0,'Tabla Amortización Fijo'!W87+'Tabla Amortización Fijo'!U87)","v":0},0,{"$f":"IF(C81=0,0,'Tabla Amortización Fijo'!X87+'Tabla Amortización Fijo'!V87+'Tabla Amortización Fijo'!S87+'Tabla Amortización Fijo'!Q87)","v":0},0,null,0,0]
[75,{"$f":"'Tabla Amortización Fijo'!C88","v":"2030-03-04"},0,{"$f":"IF(C82<=0,0,IF(C82<D81,C82,'Tabla Amortización Fijo'!AB88))","v":0},null,{"$f":"IF(C82<=0,0,'Tabla Amortización Fijo'!AC88)","v":0},0,null,0,{"$f":"IF(P81<=0.01,0,'Tabla Amortización Fijo'!R88)","v":0},{"$f":"IF(D82<=0,0,'Tabla Amortización Fijo'!W88+'Tabla Amortización Fijo'!U88)","v":0},0,{"$f":"IF(C82=0,0,'Tabla Amortización Fijo'!X88+'Tabla Amortización Fijo'!V88+'Tabla Amortización Fijo'!S88+'Tabla Amortización Fijo'!Q88)","v":0},0,null,0,0]
[76,{"$f":"'Tabla Amortización Fijo'!C89","v":"2030-04-04"},0,{"$f":"IF(C83<=0,0,IF(C83<D82,C83,'Tabla Amortización Fijo'!AB89))","v":0},null,{"$f":"IF(C83<=0,0,'Tabla Amortización Fijo'!AC89)","v":0},0,null,0,{"$f":"IF(P82<=0.01,0,'Tabla Amortización Fijo'!R89)","v":0},{"$f":"IF(D83<=0,0,'Tabla Amortización Fijo'!W89+'Tabla Amortización Fijo'!U89)","v":0},0,{"$f":"IF(C83=0,0,'Tabla Amortización Fijo'!X89+'Tabla Amortización Fijo'!V89+'Tabla Amortización Fijo'!S89+'Tabla Amortización Fijo'!Q89)","v":0},0,null,0,0]
[77,{"$f":"'Tabla Amortización Fijo'!C90","v":"2030-05-04"},0,{"$f":"IF(C84<=0,0,IF(C84<D83,C84,'Tabla Amortización Fijo'!AB90))","v":0},null,{"$f":"IF(C84<=0,0,'Tabla Amortización Fijo'!AC90)","v":0},0,null,0,{"$f":"IF(P83<=0.01,0,'Tabla Amortización Fijo'!R90)","v":0},{"$f":"IF(D84<=0,0,'Tabla Amortización Fijo'!W90+'Tabla Amortización Fijo'!U90)","v":0},0,{"$f":"IF(C84=0,0,'Tabla Amortización Fijo'!X90+'Tabla Amortización Fijo'!V90+'Tabla Amortización Fijo'!S90+'Tabla Amortización Fijo'!Q90)","v":0},0,null,0,0]
[78,{"$f":"'Tabla Amortización Fijo'!C91","v":"2030-06-04"},0,{"$f":"IF(C85<=0,0,IF(C85<D84,C85,'Tabla Amortización Fijo'!AB91))","v":0},null,{"$f":"IF(C85<=0,0,'Tabla Amortización Fijo'!AC91)","v":0},0,null,0,{"$f":"IF(P84<=0.01,0,'Tabla Amortización Fijo'!R91)","v":0},{"$f":"IF(D85<=0,0,'Tabla Amortización Fijo'!W91+'Tabla Amortización Fijo'!U91)","v":0},0,{"$f":"IF(C85=0,0,'Tabla Amortización Fijo'!X91+'Tabla Amortización Fijo'!V91+'Tabla Amortización Fijo'!S91+'Tabla Amortización Fijo'!Q91)","v":0},0,null,0,0]
[79,{"$f":"'Tabla Amortización Fijo'!C92","v":"2030-07-04"},0,{"$f":"IF(C86<=0,0,IF(C86<D85,C86,'Tabla Amortización Fijo'!AB92))","v":0},null,{"$f":"IF(C86<=0,0,'Tabla Amortización Fijo'!AC92)","v":0},0,null,0,{"$f":"IF(P85<=0.01,0,'Tabla Amortización Fijo'!R92)","v":0},{"$f":"IF(D86<=0,0,'Tabla Amortización Fijo'!W92+'Tabla Amortización Fijo'!U92)","v":0},0,{"$f":"IF(C86=0,0,'Tabla Amortización Fijo'!X92+'Tabla Amortización Fijo'!V92+'Tabla Amortización Fijo'!S92+'Tabla Amortización Fijo'!Q92)","v":0},0,null,0,0]
[80,{"$f":"'Tabla Amortización Fijo'!C93","v":"2030-08-04"},0,{"$f":"IF(C87<=0,0,IF(C87<D86,C87,'Tabla Amortización Fijo'!AB93))","v":0},null,{"$f":"IF(C87<=0,0,'Tabla Amortización Fijo'!AC93)","v":0},0,null,0,{"$f":"IF(P86<=0.01,0,'Tabla Amortización Fijo'!R93)","v":0},{"$f":"IF(D87<=0,0,'Tabla Amortización Fijo'!W93+'Tabla Amortización Fijo'!U93)","v":0},0,{"$f":"IF(C87=0,0,'Tabla Amortización Fijo'!X93+'Tabla Amortización Fijo'!V93+'Tabla Amortización Fijo'!S93+'Tabla Amortización Fijo'!Q93)","v":0},0,null,0,0]
[81,{"$f":"'Tabla Amortización Fijo'!C94","v":"2030-09-04"},0,{"$f":"IF(C88<=0,0,IF(C88<D87,C88,'Tabla Amortización Fijo'!AB94))","v":0},null,{"$f":"IF(C88<=0,0,'Tabla Amortización Fijo'!AC94)","v":0},0,null,0,{"$f":"IF(P87<=0.01,0,'Tabla Amortización Fijo'!R94)","v":0},{"$f":"IF(D88<=0,0,'Tabla Amortización Fijo'!W94+'Tabla Amortización Fijo'!U94)","v":0},0,{"$f":"IF(C88=0,0,'Tabla Amortización Fijo'!X94+'Tabla Amortización Fijo'!V94+'Tabla Amortización Fijo'!S94+'Tabla Amortización Fijo'!Q94)","v":0},0,null,0,0]
[82,{"$f":"'Tabla Amortización Fijo'!C95","v":"2030-10-04"},0,{"$f":"IF(C89<=0,0,IF(C89<D88,C89,'Tabla Amortización Fijo'!AB95))","v":0},null,{"$f":"IF(C89<=0,0,'Tabla Amortización Fijo'!AC95)","v":0},0,null,0,{"$f":"IF(P88<=0.01,0,'Tabla Amortización Fijo'!R95)","v":0},{"$f":"IF(D89<=0,0,'Tabla Amortización Fijo'!W95+'Tabla Amortización Fijo'!U95)","v":0},0,{"$f":"IF(C89=0,0,'Tabla Amortización Fijo'!X95+'Tabla Amortización Fijo'!V95+'Tabla Amortización Fijo'!S95+'Tabla Amortización Fijo'!Q95)","v":0},0,null,0,0]
[83,{"$f":"'Tabla Amortización Fijo'!C96","v":"2030-11-04"},0,{"$f":"IF(C90<=0,0,IF(C90<D89,C90,'Tabla Amortización Fijo'!AB96))","v":0},null,{"$f":"IF(C90<=0,0,'Tabla Amortización Fijo'!AC96)","v":0},0,null,0,{"$f":"IF(P89<=0.01,0,'Tabla Amortización Fijo'!R96)","v":0},{"$f":"IF(D90<=0,0,'Tabla Amortización Fijo'!W96+'Tabla Amortización Fijo'!U96)","v":0},0,{"$f":"IF(C90=0,0,'Tabla Amortización Fijo'!X96+'Tabla Amortización Fijo'!V96+'Tabla Amortización Fijo'!S96+'Tabla Amortización Fijo'!Q96)","v":0},0,null,0,0]
[84,{"$f":"'Tabla Amortización Fijo'!C97","v":"2030-12-04"},0,{"$f":"IF(C91<=0,0,IF(C91<D90,C91,'Tabla Amortización Fijo'!AB97))","v":0},null,{"$f":"IF(C91<=0,0,'Tabla Amortización Fijo'!AC97)","v":0},0,null,0,{"$f":"IF(P90<=0.01,0,'Tabla Amortización Fijo'!R97)","v":0},{"$f":"IF(D91<=0,0,'Tabla Amortización Fijo'!W97+'Tabla Amortización Fijo'!U97)","v":0},0,{"$f":"IF(C91=0,0,'Tabla Amortización Fijo'!X97+'Tabla Amortización Fijo'!V97+'Tabla Amortización Fijo'!S97+'Tabla Amortización Fijo'!Q97)","v":0},0,null,0,0]
[85,{"$f":"'Tabla Amortización Fijo'!C98","v":"2031-01-04"},0,{"$f":"IF(C92<=0,0,IF(C92<D91,C92,'Tabla Amortización Fijo'!AB98))","v":0},null,{"$f":"IF(C92<=0,0,'Tabla Amortización Fijo'!AC98)","v":0},0,null,0,{"$f":"IF(P91<=0.01,0,'Tabla Amortización Fijo'!R98)","v":0},{"$f":"IF(D92<=0,0,'Tabla Amortización Fijo'!W98+'Tabla Amortización Fijo'!U98)","v":0},0,{"$f":"IF(C92=0,0,'Tabla Amortización Fijo'!X98+'Tabla Amortización Fijo'!V98+'Tabla Amortización Fijo'!S98+'Tabla Amortización Fijo'!Q98)","v":0},0,null,0,0]
[86,{"$f":"'Tabla Amortización Fijo'!C99","v":"2031-02-04"},0,{"$f":"IF(C93<=0,0,IF(C93<D92,C93,'Tabla Amortización Fijo'!AB99))","v":0},null,{"$f":"IF(C93<=0,0,'Tabla Amortización Fijo'!AC99)","v":0},0,null,0,{"$f":"IF(P92<=0.01,0,'Tabla Amortización Fijo'!R99)","v":0},{"$f":"IF(D93<=0,0,'Tabla Amortización Fijo'!W99+'Tabla Amortización Fijo'!U99)","v":0},0,{"$f":"IF(C93=0,0,'Tabla Amortización Fijo'!X99+'Tabla Amortización Fijo'!V99+'Tabla Amortización Fijo'!S99+'Tabla Amortización Fijo'!Q99)","v":0},0,null,0,0]
[87,{"$f":"'Tabla Amortización Fijo'!C100","v":"2031-03-04"},0,{"$f":"IF(C94<=0,0,IF(C94<D93,C94,'Tabla Amortización Fijo'!AB100))","v":0},null,{"$f":"IF(C94<=0,0,'Tabla Amortización Fijo'!AC100)","v":0},0,null,0,{"$f":"IF(P93<=0.01,0,'Tabla Amortización Fijo'!R100)","v":0},{"$f":"IF(D94<=0,0,'Tabla Amortización Fijo'!W100+'Tabla Amortización Fijo'!U100)","v":0},0,{"$f":"IF(C94=0,0,'Tabla Amortización Fijo'!X100+'Tabla Amortización Fijo'!V100+'Tabla Amortización Fijo'!S100+'Tabla Amortización Fijo'!Q100)","v":0},0,null,0,0]
[88,{"$f":"'Tabla Amortización Fijo'!C101","v":"2031-04-04"},0,{"$f":"IF(C95<=0,0,IF(C95<D94,C95,'Tabla Amortización Fijo'!AB101))","v":0},null,{"$f":"IF(C95<=0,0,'Tabla Amortización Fijo'!AC101)","v":0},0,null,0,{"$f":"IF(P94<=0.01,0,'Tabla Amortización Fijo'!R101)","v":0},{"$f":"IF(D95<=0,0,'Tabla Amortización Fijo'!W101+'Tabla Amortización Fijo'!U101)","v":0},0,{"$f":"IF(C95=0,0,'Tabla Amortización Fijo'!X101+'Tabla Amortización Fijo'!V101+'Tabla Amortización Fijo'!S101+'Tabla Amortización Fijo'!Q101)","v":0},0,null,0,0]
[89,{"$f":"'Tabla Amortización Fijo'!C102","v":"2031-05-04"},0,{"$f":"IF(C96<=0,0,IF(C96<D95,C96,'Tabla Amortización Fijo'!AB102))","v":0},null,{"$f":"IF(C96<=0,0,'Tabla Amortización Fijo'!AC102)","v":0},0,null,0,{"$f":"IF(P95<=0.01,0,'Tabla Amortización Fijo'!R102)","v":0},{"$f":"IF(D96<=0,0,'Tabla Amortización Fijo'!W102+'Tabla Amortización Fijo'!U102)","v":0},0,{"$f":"IF(C96=0,0,'Tabla Amortización Fijo'!X102+'Tabla Amortización Fijo'!V102+'Tabla Amortización Fijo'!S102+'Tabla Amortización Fijo'!Q102)","v":0},0,null,0,0]
[90,{"$f":"'Tabla Amortización Fijo'!C103","v":"2031-06-04"},0,{"$f":"IF(C97<=0,0,IF(C97<D96,C97,'Tabla Amortización Fijo'!AB103))","v":0},null,{"$f":"IF(C97<=0,0,'Tabla Amortización Fijo'!AC103)","v":0},0,null,0,{"$f":"IF(P96<=0.01,0,'Tabla Amortización Fijo'!R103)","v":0},{"$f":"IF(D97<=0,0,'Tabla Amortización Fijo'!W103+'Tabla Amortización Fijo'!U103)","v":0},0,{"$f":"IF(C97=0,0,'Tabla Amortización Fijo'!X103+'Tabla Amortización Fijo'!V103+'Tabla Amortización Fijo'!S103+'Tabla Amortización Fijo'!Q103)","v":0},0,null,0,0]
[91,{"$f":"'Tabla Amortización Fijo'!C104","v":"2031-07-04"},0,{"$f":"IF(C98<=0,0,IF(C98<D97,C98,'Tabla Amortización Fijo'!AB104))","v":0},null,{"$f":"IF(C98<=0,0,'Tabla Amortización Fijo'!AC104)","v":0},0,null,0,{"$f":"IF(P97<=0.01,0,'Tabla Amortización Fijo'!R104)","v":0},{"$f":"IF(D98<=0,0,'Tabla Amortización Fijo'!W104+'Tabla Amortización Fijo'!U104)","v":0},0,{"$f":"IF(C98=0,0,'Tabla Amortización Fijo'!X104+'Tabla Amortización Fijo'!V104+'Tabla Amortización Fijo'!S104+'Tabla Amortización Fijo'!Q104)","v":0},0,null,0,0]
[92,{"$f":"'Tabla Amortización Fijo'!C105","v":"2031-08-04"},0,{"$f":"IF(C99<=0,0,IF(C99<D98,C99,'Tabla Amortización Fijo'!AB105))","v":0},null,{"$f":"IF(C99<=0,0,'Tabla Amortización Fijo'!AC105)","v":0},0,null,0,{"$f":"IF(P98<=0.01,0,'Tabla Amortización Fijo'!R105)","v":0},{"$f":"IF(D99<=0,0,'Tabla Amortización Fijo'!W105+'Tabla Amortización Fijo'!U105)","v":0},0,{"$f":"IF(C99=0,0,'Tabla Amortización Fijo'!X105+'Tabla Amortización Fijo'!V105+'Tabla Amortización Fijo'!S105+'Tabla Amortización Fijo'!Q105)","v":0},0,null,0,0]
[93,{"$f":"'Tabla Amortización Fijo'!C106","v":"2031-09-04"},0,{"$f":"IF(C100<=0,0,IF(C100<D99,C100,'Tabla Amortización Fijo'!AB106))","v":0},null,{"$f":"IF(C100<=0,0,'Tabla Amortización Fijo'!AC106)","v":0},0,null,0,{"$f":"IF(P99<=0.01,0,'Tabla Amortización Fijo'!R106)","v":0},{"$f":"IF(D100<=0,0,'Tabla Amortización Fijo'!W106+'Tabla Amortización Fijo'!U106)","v":0},0,{"$f":"IF(C100=0,0,'Tabla Amortización Fijo'!X106+'Tabla Amortización Fijo'!V106+'Tabla Amortización Fijo'!S106+'Tabla Amortización Fijo'!Q106)","v":0},0,null,0,0]
[94,{"$f":"'Tabla Amortización Fijo'!C107","v":"2031-10-04"},0,{"$f":"IF(C101<=0,0,IF(C101<D100,C101,'Tabla Amortización Fijo'!AB107))","v":0},null,{"$f":"IF(C101<=0,0,'Tabla Amortización Fijo'!AC107)","v":0},0,null,0,{"$f":"IF(P100<=0.01,0,'Tabla Amortización Fijo'!R107)","v":0},{"$f":"IF(D101<=0,0,'Tabla Amortización Fijo'!W107+'Tabla Amortización Fijo'!U107)","v":0},0,{"$f":"IF(C101=0,0,'Tabla Amortización Fijo'!X107+'Tabla Amortización Fijo'!V107+'Tabla Amortización Fijo'!S107+'Tabla Amortización Fijo'!Q107)","v":0},0,null,0,0]
[95,{"$f":"'Tabla Amortización Fijo'!C108","v":"2031-11-04"},0,{"$f":"IF(C102<=0,0,IF(C102<D101,C102,'Tabla Amortización Fijo'!AB108))","v":0},null,{"$f":"IF(C102<=0,0,'Tabla Amortización Fijo'!AC108)","v":0},0,null,0,{"$f":"IF(P101<=0.01,0,'Tabla Amortización Fijo'!R108)","v":0},{"$f":"IF(D102<=0,0,'Tabla Amortización Fijo'!W108+'Tabla Amortización Fijo'!U108)","v":0},0,{"$f":"IF(C102=0,0,'Tabla Amortización Fijo'!X108+'Tabla Amortización Fijo'!V108+'Tabla Amortización Fijo'!S108+'Tabla Amortización Fijo'!Q108)","v":0},0,null,0,0]
[96,{"$f":"'Tabla Amortización Fijo'!C109","v":"2031-12-04"},0,{"$f":"IF(C103<=0,0,IF(C103<D102,C103,'Tabla Amortización Fijo'!AB109))","v":0},null,{"$f":"IF(C103<=0,0,'Tabla Amortización Fijo'!AC109)","v":0},0,null,0,{"$f":"IF(P102<=0.01,0,'Tabla Amortización Fijo'!R109)","v":0},{"$f":"IF(D103<=0,0,'Tabla Amortización Fijo'!W109+'Tabla Amortización Fijo'!U109)","v":0},0,{"$f":"IF(C103=0,0,'Tabla Amortización Fijo'!X109+'Tabla Amortización Fijo'!V109+'Tabla Amortización Fijo'!S109+'Tabla Amortización Fijo'!Q109)","v":0},0,null,0,0]
[97,{"$f":"'Tabla Amortización Fijo'!C110","v":"2032-01-04"},0,{"$f":"IF(C104<=0,0,IF(C104<D103,C104,'Tabla Amortización Fijo'!AB110))","v":0},null,{"$f":"IF(C104<=0,0,'Tabla Amortización Fijo'!AC110)","v":0},0,null,0,{"$f":"IF(P103<=0.01,0,'Tabla Amortización Fijo'!R110)","v":0},{"$f":"IF(D104<=0,0,'Tabla Amortización Fijo'!W110+'Tabla Amortización Fijo'!U110)","v":0},0,{"$f":"IF(C104=0,0,'Tabla Amortización Fijo'!X110+'Tabla Amortización Fijo'!V110+'Tabla Amortización Fijo'!S110+'Tabla Amortización Fijo'!Q110)","v":0},0,null,0,0]
[98,{"$f":"'Tabla Amortización Fijo'!C111","v":"2032-02-04"},0,{"$f":"IF(C105<=0,0,IF(C105<D104,C105,'Tabla Amortización Fijo'!AB111))","v":0},null,{"$f":"IF(C105<=0,0,'Tabla Amortización Fijo'!AC111)","v":0},0,null,0,{"$f":"IF(P104<=0.01,0,'Tabla Amortización Fijo'!R111)","v":0},{"$f":"IF(D105<=0,0,'Tabla Amortización Fijo'!W111+'Tabla Amortización Fijo'!U111)","v":0},0,{"$f":"IF(C105=0,0,'Tabla Amortización Fijo'!X111+'Tabla Amortización Fijo'!V111+'Tabla Amortización Fijo'!S111+'Tabla Amortización Fijo'!Q111)","v":0},0,null,0,0]
[99,{"$f":"'Tabla Amortización Fijo'!C112","v":"2032-03-04"},0,{"$f":"IF(C106<=0,0,IF(C106<D105,C106,'Tabla Amortización Fijo'!AB112))","v":0},null,{"$f":"IF(C106<=0,0,'Tabla Amortización Fijo'!AC112)","v":0},0,null,0,{"$f":"IF(P105<=0.01,0,'Tabla Amortización Fijo'!R112)","v":0},{"$f":"IF(D106<=0,0,'Tabla Amortización Fijo'!W112+'Tabla Amortización Fijo'!U112)","v":0},0,{"$f":"IF(C106=0,0,'Tabla Amortización Fijo'!X112+'Tabla Amortización Fijo'!V112+'Tabla Amortización Fijo'!S112+'Tabla Amortización Fijo'!Q112)","v":0},0,null,0,0]
[100,{"$f":"'Tabla Amortización Fijo'!C113","v":"2032-04-04"},0,{"$f":"IF(C107<=0,0,IF(C107<D106,C107,'Tabla Amortización Fijo'!AB113))","v":0},null,{"$f":"IF(C107<=0,0,'Tabla Amortización Fijo'!AC113)","v":0},0,null,0,{"$f":"IF(P106<=0.01,0,'Tabla Amortización Fijo'!R113)","v":0},{"$f":"IF(D107<=0,0,'Tabla Amortización Fijo'!W113+'Tabla Amortización Fijo'!U113)","v":0},0,{"$f":"IF(C107=0,0,'Tabla Amortización Fijo'!X113+'Tabla Amortización Fijo'!V113+'Tabla Amortización Fijo'!S113+'Tabla Amortización Fijo'!Q113)","v":0},0,null,0,0]
[101,{"$f":"'Tabla Amortización Fijo'!C114","v":"2032-05-04"},0,{"$f":"IF(C108<=0,0,IF(C108<D107,C108,'Tabla Amortización Fijo'!AB114))","v":0},null,{"$f":"IF(C108<=0,0,'Tabla Amortización Fijo'!AC114)","v":0},0,null,0,{"$f":"IF(P107<=0.01,0,'Tabla Amortización Fijo'!R114)","v":0},{"$f":"IF(D108<=0,0,'Tabla Amortización Fijo'!W114+'Tabla Amortización Fijo'!U114)","v":0},0,{"$f":"IF(C108=0,0,'Tabla Amortización Fijo'!X114+'Tabla Amortización Fijo'!V114+'Tabla Amortización Fijo'!S114+'Tabla Amortización Fijo'!Q114)","v":0},0,null,0,0]
[102,{"$f":"'Tabla Amortización Fijo'!C115","v":"2032-06-04"},0,{"$f":"IF(C109<=0,0,IF(C109<D108,C109,'Tabla Amortización Fijo'!AB115))","v":0},null,{"$f":"IF(C109<=0,0,'Tabla Amortización Fijo'!AC115)","v":0},0,null,0,{"$f":"IF(P108<=0.01,0,'Tabla Amortización Fijo'!R115)","v":0},{"$f":"IF(D109<=0,0,'Tabla Amortización Fijo'!W115+'Tabla Amortización Fijo'!U115)","v":0},0,{"$f":"IF(C109=0,0,'Tabla Amortización Fijo'!X115+'Tabla Amortización Fijo'!V115+'Tabla Amortización Fijo'!S115+'Tabla Amortización Fijo'!Q115)","v":0},0,null,0,0]
[103,{"$f":"'Tabla Amortización Fijo'!C116","v":"2032-07-04"},0,{"$f":"IF(C110<=0,0,IF(C110<D109,C110,'Tabla Amortización Fijo'!AB116))","v":0},null,{"$f":"IF(C110<=0,0,'Tabla Amortización Fijo'!AC116)","v":0},0,null,0,{"$f":"IF(P109<=0.01,0,'Tabla Amortización Fijo'!R116)","v":0},{"$f":"IF(D110<=0,0,'Tabla Amortización Fijo'!W116+'Tabla Amortización Fijo'!U116)","v":0},0,{"$f":"IF(C110=0,0,'Tabla Amortización Fijo'!X116+'Tabla Amortización Fijo'!V116+'Tabla Amortización Fijo'!S116+'Tabla Amortización Fijo'!Q116)","v":0},0,null,0,0]
[104,{"$f":"'Tabla Amortización Fijo'!C117","v":"2032-08-04"},0,{"$f":"IF(C111<=0,0,IF(C111<D110,C111,'Tabla Amortización Fijo'!AB117))","v":0},null,{"$f":"IF(C111<=0,0,'Tabla Amortización Fijo'!AC117)","v":0},0,null,0,{"$f":"IF(P110<=0.01,0,'Tabla Amortización Fijo'!R117)","v":0},{"$f":"IF(D111<=0,0,'Tabla Amortización Fijo'!W117+'Tabla Amortización Fijo'!U117)","v":0},0,{"$f":"IF(C111=0,0,'Tabla Amortización Fijo'!X117+'Tabla Amortización Fijo'!V117+'Tabla Amortización Fijo'!S117+'Tabla Amortización Fijo'!Q117)","v":0},0,null,0,0]
[105,{"$f":"'Tabla Amortización Fijo'!C118","v":"2032-09-04"},0,{"$f":"IF(C112<=0,0,IF(C112<D111,C112,'Tabla Amortización Fijo'!AB118))","v":0},null,{"$f":"IF(C112<=0,0,'Tabla Amortización Fijo'!AC118)","v":0},0,null,0,{"$f":"IF(P111<=0.01,0,'Tabla Amortización Fijo'!R118)","v":0},{"$f":"IF(D112<=0,0,'Tabla Amortización Fijo'!W118+'Tabla Amortización Fijo'!U118)","v":0},0,{"$f":"IF(C112=0,0,'Tabla Amortización Fijo'!X118+'Tabla Amortización Fijo'!V118+'Tabla Amortización Fijo'!S118+'Tabla Amortización Fijo'!Q118)","v":0},0,null,0,0]
[106,{"$f":"'Tabla Amortización Fijo'!C119","v":"2032-10-04"},0,{"$f":"IF(C113<=0,0,IF(C113<D112,C113,'Tabla Amortización Fijo'!AB119))","v":0},null,{"$f":"IF(C113<=0,0,'Tabla Amortización Fijo'!AC119)","v":0},0,null,0,{"$f":"IF(P112<=0.01,0,'Tabla Amortización Fijo'!R119)","v":0},{"$f":"IF(D113<=0,0,'Tabla Amortización Fijo'!W119+'Tabla Amortización Fijo'!U119)","v":0},0,{"$f":"IF(C113=0,0,'Tabla Amortización Fijo'!X119+'Tabla Amortización Fijo'!V119+'Tabla Amortización Fijo'!S119+'Tabla Amortización Fijo'!Q119)","v":0},0,null,0,0]
[107,{"$f":"'Tabla Amortización Fijo'!C120","v":"2032-11-04"},0,{"$f":"IF(C114<=0,0,IF(C114<D113,C114,'Tabla Amortización Fijo'!AB120))","v":0},null,{"$f":"IF(C114<=0,0,'Tabla Amortización Fijo'!AC120)","v":0},0,null,0,{"$f":"IF(P113<=0.01,0,'Tabla Amortización Fijo'!R120)","v":0},{"$f":"IF(D114<=0,0,'Tabla Amortización Fijo'!W120+'Tabla Amortización Fijo'!U120)","v":0},0,{"$f":"IF(C114=0,0,'Tabla Amortización Fijo'!X120+'Tabla Amortización Fijo'!V120+'Tabla Amortización Fijo'!S120+'Tabla Amortización Fijo'!Q120)","v":0},0,null,0,0]
[108,{"$f":"'Tabla Amortización Fijo'!C121","v":"2032-12-04"},0,{"$f":"IF(C115<=0,0,IF(C115<D114,C115,'Tabla Amortización Fijo'!AB121))","v":0},null,{"$f":"IF(C115<=0,0,'Tabla Amortización Fijo'!AC121)","v":0},0,null,0,{"$f":"IF(P114<=0.01,0,'Tabla Amortización Fijo'!R121)","v":0},{"$f":"IF(D115<=0,0,'Tabla Amortización Fijo'!W121+'Tabla Amortización Fijo'!U121)","v":0},0,{"$f":"IF(C115=0,0,'Tabla Amortización Fijo'!X121+'Tabla Amortización Fijo'!V121+'Tabla Amortización Fijo'!S121+'Tabla Amortización Fijo'!Q121)","v":0},0,null,0,0]
[109,{"$f":"'Tabla Amortización Fijo'!C122","v":"2033-01-04"},0,{"$f":"IF(C116<=0,0,IF(C116<D115,C116,'Tabla Amortización Fijo'!AB122))","v":0},null,{"$f":"IF(C116<=0,0,'Tabla Amortización Fijo'!AC122)","v":0},0,null,0,{"$f":"IF(P115<=0.01,0,'Tabla Amortización Fijo'!R122)","v":0},{"$f":"IF(D116<=0,0,'Tabla Amortización Fijo'!W122+'Tabla Amortización Fijo'!U122)","v":0},0,{"$f":"IF(C116=0,0,'Tabla Amortización Fijo'!X122+'Tabla Amortización Fijo'!V122+'Tabla Amortización Fijo'!S122+'Tabla Amortización Fijo'!Q122)","v":0},0,null,0,0]
[110,{"$f":"'Tabla Amortización Fijo'!C123","v":"2033-02-04"},0,{"$f":"IF(C117<=0,0,IF(C117<D116,C117,'Tabla Amortización Fijo'!AB123))","v":0},null,{"$f":"IF(C117<=0,0,'Tabla Amortización Fijo'!AC123)","v":0},0,null,0,{"$f":"IF(P116<=0.01,0,'Tabla Amortización Fijo'!R123)","v":0},{"$f":"IF(D117<=0,0,'Tabla Amortización Fijo'!W123+'Tabla Amortización Fijo'!U123)","v":0},0,{"$f":"IF(C117=0,0,'Tabla Amortización Fijo'!X123+'Tabla Amortización Fijo'!V123+'Tabla Amortización Fijo'!S123+'Tabla Amortización Fijo'!Q123)","v":0},0,null,0,0]
[111,{"$f":"'Tabla Amortización Fijo'!C124","v":"2033-03-04"},0,{"$f":"IF(C118<=0,0,IF(C118<D117,C118,'Tabla Amortización Fijo'!AB124))","v":0},null,{"$f":"IF(C118<=0,0,'Tabla Amortización Fijo'!AC124)","v":0},0,null,0,{"$f":"IF(P117<=0.01,0,'Tabla Amortización Fijo'!R124)","v":0},{"$f":"IF(D118<=0,0,'Tabla Amortización Fijo'!W124+'Tabla Amortización Fijo'!U124)","v":0},0,{"$f":"IF(C118=0,0,'Tabla Amortización Fijo'!X124+'Tabla Amortización Fijo'!V124+'Tabla Amortización Fijo'!S124+'Tabla Amortización Fijo'!Q124)","v":0},0,null,0,0]
[112,{"$f":"'Tabla Amortización Fijo'!C125","v":"2033-04-04"},0,{"$f":"IF(C119<=0,0,IF(C119<D118,C119,'Tabla Amortización Fijo'!AB125))","v":0},null,{"$f":"IF(C119<=0,0,'Tabla Amortización Fijo'!AC125)","v":0},0,null,0,{"$f":"IF(P118<=0.01,0,'Tabla Amortización Fijo'!R125)","v":0},{"$f":"IF(D119<=0,0,'Tabla Amortización Fijo'!W125+'Tabla Amortización Fijo'!U125)","v":0},0,{"$f":"IF(C119=0,0,'Tabla Amortización Fijo'!X125+'Tabla Amortización Fijo'!V125+'Tabla Amortización Fijo'!S125+'Tabla Amortización Fijo'!Q125)","v":0},0,null,0,0]
[113,{"$f":"'Tabla Amortización Fijo'!C126","v":"2033-05-04"},0,{"$f":"IF(C120<=0,0,IF(C120<D119,C120,'Tabla Amortización Fijo'!AB126))","v":0},null,{"$f":"IF(C120<=0,0,'Tabla Amortización Fijo'!AC126)","v":0},0,null,0,{"$f":"IF(P119<=0.01,0,'Tabla Amortización Fijo'!R126)","v":0},{"$f":"IF(D120<=0,0,'Tabla Amortización Fijo'!W126+'Tabla Amortización Fijo'!U126)","v":0},0,{"$f":"IF(C120=0,0,'Tabla Amortización Fijo'!X126+'Tabla Amortización Fijo'!V126+'Tabla Amortización Fijo'!S126+'Tabla Amortización Fijo'!Q126)","v":0},0,null,0,0]
[114,{"$f":"'Tabla Amortización Fijo'!C127","v":"2033-06-04"},0,{"$f":"IF(C121<=0,0,IF(C121<D120,C121,'Tabla Amortización Fijo'!AB127))","v":0},null,{"$f":"IF(C121<=0,0,'Tabla Amortización Fijo'!AC127)","v":0},0,null,0,{"$f":"IF(P120<=0.01,0,'Tabla Amortización Fijo'!R127)","v":0},{"$f":"IF(D121<=0,0,'Tabla Amortización Fijo'!W127+'Tabla Amortización Fijo'!U127)","v":0},0,{"$f":"IF(C121=0,0,'Tabla Amortización Fijo'!X127+'Tabla Amortización Fijo'!V127+'Tabla Amortización Fijo'!S127+'Tabla Amortización Fijo'!Q127)","v":0},0,null,0,0]
[115,{"$f":"'Tabla Amortización Fijo'!C128","v":"2033-07-04"},0,{"$f":"IF(C122<=0,0,IF(C122<D121,C122,'Tabla Amortización Fijo'!AB128))","v":0},null,{"$f":"IF(C122<=0,0,'Tabla Amortización Fijo'!AC128)","v":0},0,null,0,{"$f":"IF(P121<=0.01,0,'Tabla Amortización Fijo'!R128)","v":0},{"$f":"IF(D122<=0,0,'Tabla Amortización Fijo'!W128+'Tabla Amortización Fijo'!U128)","v":0},0,{"$f":"IF(C122=0,0,'Tabla Amortización Fijo'!X128+'Tabla Amortización Fijo'!V128+'Tabla Amortización Fijo'!S128+'Tabla Amortización Fijo'!Q128)","v":0},0,null,0,0]
[116,{"$f":"'Tabla Amortización Fijo'!C129","v":"2033-08-04"},0,{"$f":"IF(C123<=0,0,IF(C123<D122,C123,'Tabla Amortización Fijo'!AB129))","v":0},null,{"$f":"IF(C123<=0,0,'Tabla Amortización Fijo'!AC129)","v":0},0,null,0,{"$f":"IF(P122<=0.01,0,'Tabla Amortización Fijo'!R129)","v":0},{"$f":"IF(D123<=0,0,'Tabla Amortización Fijo'!W129+'Tabla Amortización Fijo'!U129)","v":0},0,{"$f":"IF(C123=0,0,'Tabla Amortización Fijo'!X129+'Tabla Amortización Fijo'!V129+'Tabla Amortización Fijo'!S129+'Tabla Amortización Fijo'!Q129)","v":0},0,null,0,0]
[117,{"$f":"'Tabla Amortización Fijo'!C130","v":"2033-09-04"},0,{"$f":"IF(C124<=0,0,IF(C124<D123,C124,'Tabla Amortización Fijo'!AB130))","v":0},null,{"$f":"IF(C124<=0,0,'Tabla Amortización Fijo'!AC130)","v":0},0,null,0,{"$f":"IF(P123<=0.01,0,'Tabla Amortización Fijo'!R130)","v":0},{"$f":"IF(D124<=0,0,'Tabla Amortización Fijo'!W130+'Tabla Amortización Fijo'!U130)","v":0},0,{"$f":"IF(C124=0,0,'Tabla Amortización Fijo'!X130+'Tabla Amortización Fijo'!V130+'Tabla Amortización Fijo'!S130+'Tabla Amortización Fijo'!Q130)","v":0},0,null,0,0]
[118,{"$f":"'Tabla Amortización Fijo'!C131","v":"2033-10-04"},0,{"$f":"IF(C125<=0,0,IF(C125<D124,C125,'Tabla Amortización Fijo'!AB131))","v":0},null,{"$f":"IF(C125<=0,0,'Tabla Amortización Fijo'!AC131)","v":0},0,null,0,{"$f":"IF(P124<=0.01,0,'Tabla Amortización Fijo'!R131)","v":0},{"$f":"IF(D125<=0,0,'Tabla Amortización Fijo'!W131+'Tabla Amortización Fijo'!U131)","v":0},0,{"$f":"IF(C125=0,0,'Tabla Amortización Fijo'!X131+'Tabla Amortización Fijo'!V131+'Tabla Amortización Fijo'!S131+'Tabla Amortización Fijo'!Q131)","v":0},0,null,0,0]
[119,{"$f":"'Tabla Amortización Fijo'!C132","v":"2033-11-04"},0,{"$f":"IF(C126<=0,0,IF(C126<D125,C126,'Tabla Amortización Fijo'!AB132))","v":0},null,{"$f":"IF(C126<=0,0,'Tabla Amortización Fijo'!AC132)","v":0},0,null,0,{"$f":"IF(P125<=0.01,0,'Tabla Amortización Fijo'!R132)","v":0},{"$f":"IF(D126<=0,0,'Tabla Amortización Fijo'!W132+'Tabla Amortización Fijo'!U132)","v":0},0,{"$f":"IF(C126=0,0,'Tabla Amortización Fijo'!X132+'Tabla Amortización Fijo'!V132+'Tabla Amortización Fijo'!S132+'Tabla Amortización Fijo'!Q132)","v":0},0,null,0,0]
[120,{"$f":"'Tabla Amortización Fijo'!C133","v":"2033-12-04"},0,{"$f":"IF(C127<=0,0,IF(C127<D126,C127,'Tabla Amortización Fijo'!AB133))","v":0},null,{"$f":"IF(C127<=0,0,'Tabla Amortización Fijo'!AC133)","v":0},0,null,0,{"$f":"IF(P126<=0.01,0,'Tabla Amortización Fijo'!R133)","v":0},{"$f":"IF(D127<=0,0,'Tabla Amortización Fijo'!W133+'Tabla Amortización Fijo'!U133)","v":0},0,{"$f":"IF(C127=0,0,'Tabla Amortización Fijo'!X133+'Tabla Amortización Fijo'!V133+'Tabla Amortización Fijo'!S133+'Tabla Amortización Fijo'!Q133)","v":0},0,null,0,0]
[121,{"$f":"'Tabla Amortización Fijo'!C134","v":"2034-01-04"},0,{"$f":"IF(C128<=0,0,IF(C128<D127,C128,'Tabla Amortización Fijo'!AB134))","v":0},null,{"$f":"IF(C128<=0,0,'Tabla Amortización Fijo'!AC134)","v":0},0,null,0,{"$f":"IF(P127<=0.01,0,'Tabla Amortización Fijo'!R134)","v":0},{"$f":"IF(D128<=0,0,'Tabla Amortización Fijo'!W134+'Tabla Amortización Fijo'!U134)","v":0},0,{"$f":"IF(C128=0,0,'Tabla Amortización Fijo'!X134+'Tabla Amortización Fijo'!V134+'Tabla Amortización Fijo'!S134+'Tabla Amortización Fijo'!Q134)","v":0},0,null,0,0]
[122,{"$f":"'Tabla Amortización Fijo'!C135","v":"2034-02-04"},0,{"$f":"IF(C129<=0,0,IF(C129<D128,C129,'Tabla Amortización Fijo'!AB135))","v":0},null,{"$f":"IF(C129<=0,0,'Tabla Amortización Fijo'!AC135)","v":0},0,null,0,{"$f":"IF(P128<=0.01,0,'Tabla Amortización Fijo'!R135)","v":0},{"$f":"IF(D129<=0,0,'Tabla Amortización Fijo'!W135+'Tabla Amortización Fijo'!U135)","v":0},0,{"$f":"IF(C129=0,0,'Tabla Amortización Fijo'!X135+'Tabla Amortización Fijo'!V135+'Tabla Amortización Fijo'!S135+'Tabla Amortización Fijo'!Q135)","v":0},0,null,0,0]
[123,{"$f":"'Tabla Amortización Fijo'!C136","v":"2034-03-04"},0,{"$f":"IF(C130<=0,0,IF(C130<D129,C130,'Tabla Amortización Fijo'!AB136))","v":0},null,{"$f":"IF(C130<=0,0,'Tabla Amortización Fijo'!AC136)","v":0},0,null,0,{"$f":"IF(P129<=0.01,0,'Tabla Amortización Fijo'!R136)","v":0},{"$f":"IF(D130<=0,0,'Tabla Amortización Fijo'!W136+'Tabla Amortización Fijo'!U136)","v":0},0,{"$f":"IF(C130=0,0,'Tabla Amortización Fijo'!X136+'Tabla Amortización Fijo'!V136+'Tabla Amortización Fijo'!S136+'Tabla Amortización Fijo'!Q136)","v":0},0,null,0,0]
[124,{"$f":"'Tabla Amortización Fijo'!C137","v":"2034-04-04"},0,{"$f":"IF(C131<=0,0,IF(C131<D130,C131,'Tabla Amortización Fijo'!AB137))","v":0},null,{"$f":"IF(C131<=0,0,'Tabla Amortización Fijo'!AC137)","v":0},0,null,0,{"$f":"IF(P130<=0.01,0,'Tabla Amortización Fijo'!R137)","v":0},{"$f":"IF(D131<=0,0,'Tabla Amortización Fijo'!W137+'Tabla Amortización Fijo'!U137)","v":0},0,{"$f":"IF(C131=0,0,'Tabla Amortización Fijo'!X137+'Tabla Amortización Fijo'!V137+'Tabla Amortización Fijo'!S137+'Tabla Amortización Fijo'!Q137)","v":0},0,null,0,0]
[125,{"$f":"'Tabla Amortización Fijo'!C138","v":"2034-05-04"},0,{"$f":"IF(C132<=0,0,IF(C132<D131,C132,'Tabla Amortización Fijo'!AB138))","v":0},null,{"$f":"IF(C132<=0,0,'Tabla Amortización Fijo'!AC138)","v":0},0,null,0,{"$f":"IF(P131<=0.01,0,'Tabla Amortización Fijo'!R138)","v":0},{"$f":"IF(D132<=0,0,'Tabla Amortización Fijo'!W138+'Tabla Amortización Fijo'!U138)","v":0},0,{"$f":"IF(C132=0,0,'Tabla Amortización Fijo'!X138+'Tabla Amortización Fijo'!V138+'Tabla Amortización Fijo'!S138+'Tabla Amortización Fijo'!Q138)","v":0},0,null,0,0]
[126,{"$f":"'Tabla Amortización Fijo'!C139","v":"2034-06-04"},0,{"$f":"IF(C133<=0,0,IF(C133<D132,C133,'Tabla Amortización Fijo'!AB139))","v":0},null,{"$f":"IF(C133<=0,0,'Tabla Amortización Fijo'!AC139)","v":0},0,null,0,{"$f":"IF(P132<=0.01,0,'Tabla Amortización Fijo'!R139)","v":0},{"$f":"IF(D133<=0,0,'Tabla Amortización Fijo'!W139+'Tabla Amortización Fijo'!U139)","v":0},0,{"$f":"IF(C133=0,0,'Tabla Amortización Fijo'!X139+'Tabla Amortización Fijo'!V139+'Tabla Amortización Fijo'!S139+'Tabla Amortización Fijo'!Q139)","v":0},0,null,0,0]
[127,{"$f":"'Tabla Amortización Fijo'!C140","v":"2034-07-04"},0,{"$f":"IF(C134<=0,0,IF(C134<D133,C134,'Tabla Amortización Fijo'!AB140))","v":0},null,{"$f":"IF(C134<=0,0,'Tabla Amortización Fijo'!AC140)","v":0},0,null,0,{"$f":"IF(P133<=0.01,0,'Tabla Amortización Fijo'!R140)","v":0},{"$f":"IF(D134<=0,0,'Tabla Amortización Fijo'!W140+'Tabla Amortización Fijo'!U140)","v":0},0,{"$f":"IF(C134=0,0,'Tabla Amortización Fijo'!X140+'Tabla Amortización Fijo'!V140+'Tabla Amortización Fijo'!S140+'Tabla Amortización Fijo'!Q140)","v":0},0,null,0,0]
[128,{"$f":"'Tabla Amortización Fijo'!C141","v":"2034-08-04"},0,{"$f":"IF(C135<=0,0,IF(C135<D134,C135,'Tabla Amortización Fijo'!AB141))","v":0},null,{"$f":"IF(C135<=0,0,'Tabla Amortización Fijo'!AC141)","v":0},0,null,0,{"$f":"IF(P134<=0.01,0,'Tabla Amortización Fijo'!R141)","v":0},{"$f":"IF(D135<=0,0,'Tabla Amortización Fijo'!W141+'Tabla Amortización Fijo'!U141)","v":0},0,{"$f":"IF(C135=0,0,'Tabla Amortización Fijo'!X141+'Tabla Amortización Fijo'!V141+'Tabla Amortización Fijo'!S141+'Tabla Amortización Fijo'!Q141)","v":0},0,null,0,0]
[129,{"$f":"'Tabla Amortización Fijo'!C142","v":"2034-09-04"},0,{"$f":"IF(C136<=0,0,IF(C136<D135,C136,'Tabla Amortización Fijo'!AB142))","v":0},null,{"$f":"IF(C136<=0,0,'Tabla Amortización Fijo'!AC142)","v":0},{"$f":"D136+F136","v":0},null,0,{"$f":"IF(P135<=0.01,0,'Tabla Amortización Fijo'!R142)","v":0},{"$f":"IF(D136<=0,0,'Tabla Amortización Fijo'!W142+'Tabla Amortización Fijo'!U142)","v":0},0,{"$f":"IF(C136=0,0,'Tabla Amortización Fijo'!X142+'Tabla Amortización Fijo'!V142+'Tabla Amortización Fijo'!S142+'Tabla Amortización Fijo'!Q142)","v":0},0,null,{"$f":"C136-D136-E136-H136","v":0},0]
[130,{"$f":"'Tabla Amortización Fijo'!C143","v":"2034-10-04"},0,{"$f":"IF(C137<=0,0,IF(C137<D136,C137,'Tabla Amortización Fijo'!AB143))","v":0},null,{"$f":"IF(C137<=0,0,'Tabla Amortización Fijo'!AC143)","v":0},0,null,{"$f":"IF(C137<=0,0,(C137*0.8/1000))","v":0},{"$f":"IF(P136<=0.01,0,'Tabla Amortización Fijo'!R143)","v":0},{"$f":"IF(D137<=0,0,'Tabla Amortización Fijo'!W143+'Tabla Amortización Fijo'!U143)","v":0},{"$f":"IF(C137<=0,,399)","v":0},{"$f":"IF(C137=0,0,'Tabla Amortización Fijo'!X143+'Tabla Amortización Fijo'!V143+'Tabla Amortización Fijo'!S143+'Tabla Amortización Fijo'!Q143)","v":0},0,null,0,0]
[131,{"$f":"'Tabla Amortización Fijo'!C144","v":"2034-11-04"},0,{"$f":"IF(C138<=0,0,IF(C138<D137,C138,'Tabla Amortización Fijo'!AB144))","v":0},null,{"$f":"IF(C138<=0,0,'Tabla Amortización Fijo'!AC144)","v":0},0,null,0,{"$f":"IF(P137<=0.01,0,'Tabla Amortización Fijo'!R144)","v":0},{"$f":"IF(D138<=0,0,'Tabla Amortización Fijo'!W144+'Tabla Amortización Fijo'!U144)","v":0},0,{"$f":"IF(C138=0,0,'Tabla Amortización Fijo'!X144+'Tabla Amortización Fijo'!V144+'Tabla Amortización Fijo'!S144+'Tabla Amortización Fijo'!Q144)","v":0},0,null,0,{"$f":"N138-M138+H138+E138","v":0}]
[132,{"$f":"'Tabla Amortización Fijo'!C145","v":"2034-12-04"},{"$f":"IF(P138<=0.01,0,P138)","v":0},{"$f":"IF(C139<=0,0,IF(C139<D138,C139,'Tabla Amortización Fijo'!AB145))","v":0},null,{"$f":"IF(C139<=0,0,'Tabla Amortización Fijo'!AC145)","v":0},0,null,0,{"$f":"IF(P138<=0.01,0,'Tabla Amortización Fijo'!R145)","v":0},{"$f":"IF(D139<=0,0,'Tabla Amortización Fijo'!W145+'Tabla Amortización Fijo'!U145)","v":0},0,{"$f":"IF(C139=0,0,'Tabla Amortización Fijo'!X145+'Tabla Amortización Fijo'!V145+'Tabla Amortización Fijo'!S145+'Tabla Amortización Fijo'!Q145)","v":0},0,null,0,0]
[133,{"$f":"'Tabla Amortización Fijo'!C146","v":"2035-01-04"},0,{"$f":"IF(C140<=0,0,IF(C140<D139,C140,'Tabla Amortización Fijo'!AB146))","v":0},null,{"$f":"IF(C140<=0,0,'Tabla Amortización Fijo'!AC146)","v":0},0,null,0,{"$f":"IF(P139<=0.01,0,'Tabla Amortización Fijo'!R146)","v":0},{"$f":"IF(D140<=0,0,'Tabla Amortización Fijo'!W146+'Tabla Amortización Fijo'!U146)","v":0},0,{"$f":"IF(C140=0,0,'Tabla Amortización Fijo'!X146+'Tabla Amortización Fijo'!V146+'Tabla Amortización Fijo'!S146+'Tabla Amortización Fijo'!Q146)","v":0},{"$f":"G140+K140+J140+L140+M140+I140","v":0},null,0,0]
[134,{"$f":"'Tabla Amortización Fijo'!C147","v":"2035-02-04"},0,{"$f":"IF(C141<=0,0,IF(C141<D140,C141,'Tabla Amortización Fijo'!AB147))","v":0},null,{"$f":"IF(C141<=0,0,'Tabla Amortización Fijo'!AC147)","v":0},0,null,0,{"$f":"IF(P140<=0.01,0,'Tabla Amortización Fijo'!R147)","v":0},{"$f":"IF(D141<=0,0,'Tabla Amortización Fijo'!W147+'Tabla Amortización Fijo'!U147)","v":0},0,{"$f":"IF(C141=0,0,'Tabla Amortización Fijo'!X147+'Tabla Amortización Fijo'!V147+'Tabla Amortización Fijo'!S147+'Tabla Amortización Fijo'!Q147)","v":0},0,null,0,0]
[135,{"$f":"'Tabla Amortización Fijo'!C148","v":"2035-03-04"},0,{"$f":"IF(C142<=0,0,IF(C142<D141,C142,'Tabla Amortización Fijo'!AB148))","v":0},null,{"$f":"IF(C142<=0,0,'Tabla Amortización Fijo'!AC148)","v":0},0,null,0,{"$f":"IF(P141<=0.01,0,'Tabla Amortización Fijo'!R148)","v":0},{"$f":"IF(D142<=0,0,'Tabla Amortización Fijo'!W148+'Tabla Amortización Fijo'!U148)","v":0},0,{"$f":"IF(C142=0,0,'Tabla Amortización Fijo'!X148+'Tabla Amortización Fijo'!V148+'Tabla Amortización Fijo'!S148+'Tabla Amortización Fijo'!Q148)","v":0},0,null,0,0]
[136,{"$f":"'Tabla Amortización Fijo'!C149","v":"2035-04-04"},0,{"$f":"IF(C143<=0,0,IF(C143<D142,C143,'Tabla Amortización Fijo'!AB149))","v":0},null,{"$f":"IF(C143<=0,0,'Tabla Amortización Fijo'!AC149)","v":0},0,null,0,{"$f":"IF(P142<=0.01,0,'Tabla Amortización Fijo'!R149)","v":0},{"$f":"IF(D143<=0,0,'Tabla Amortización Fijo'!W149+'Tabla Amortización Fijo'!U149)","v":0},0,{"$f":"IF(C143=0,0,'Tabla Amortización Fijo'!X149+'Tabla Amortización Fijo'!V149+'Tabla Amortización Fijo'!S149+'Tabla Amortización Fijo'!Q149)","v":0},0,null,0,0]
[137,{"$f":"'Tabla Amortización Fijo'!C150","v":"2035-05-04"},0,{"$f":"IF(C144<=0,0,IF(C144<D143,C144,'Tabla Amortización Fijo'!AB150))","v":0},null,{"$f":"IF(C144<=0,0,'Tabla Amortización Fijo'!AC150)","v":0},0,null,0,{"$f":"IF(P143<=0.01,0,'Tabla Amortización Fijo'!R150)","v":0},{"$f":"IF(D144<=0,0,'Tabla Amortización Fijo'!W150+'Tabla Amortización Fijo'!U150)","v":0},0,{"$f":"IF(C144=0,0,'Tabla Amortización Fijo'!X150+'Tabla Amortización Fijo'!V150+'Tabla Amortización Fijo'!S150+'Tabla Amortización Fijo'!Q150)","v":0},0,null,0,0]
[138,{"$f":"'Tabla Amortización Fijo'!C151","v":"2035-06-04"},0,{"$f":"IF(C145<=0,0,IF(C145<D144,C145,'Tabla Amortización Fijo'!AB151))","v":0},null,{"$f":"IF(C145<=0,0,'Tabla Amortización Fijo'!AC151)","v":0},0,null,0,{"$f":"IF(P144<=0.01,0,'Tabla Amortización Fijo'!R151)","v":0},{"$f":"IF(D145<=0,0,'Tabla Amortización Fijo'!W151+'Tabla Amortización Fijo'!U151)","v":0},0,{"$f":"IF(C145=0,0,'Tabla Amortización Fijo'!X151+'Tabla Amortización Fijo'!V151+'Tabla Amortización Fijo'!S151+'Tabla Amortización Fijo'!Q151)","v":0},0,null,0,0]
[139,{"$f":"'Tabla Amortización Fijo'!C152","v":"2035-07-04"},0,{"$f":"IF(C146<=0,0,IF(C146<D145,C146,'Tabla Amortización Fijo'!AB152))","v":0},null,{"$f":"IF(C146<=0,0,'Tabla Amortización Fijo'!AC152)","v":0},0,null,0,{"$f":"IF(P145<=0.01,0,'Tabla Amortización Fijo'!R152)","v":0},{"$f":"IF(D146<=0,0,'Tabla Amortización Fijo'!W152+'Tabla Amortización Fijo'!U152)","v":0},0,{"$f":"IF(C146=0,0,'Tabla Amortización Fijo'!X152+'Tabla Amortización Fijo'!V152+'Tabla Amortización Fijo'!S152+'Tabla Amortización Fijo'!Q152)","v":0},0,null,0,0]
[140,{"$f":"'Tabla Amortización Fijo'!C153","v":"2035-08-04"},0,{"$f":"IF(C147<=0,0,IF(C147<D146,C147,'Tabla Amortización Fijo'!AB153))","v":0},null,{"$f":"IF(C147<=0,0,'Tabla Amortización Fijo'!AC153)","v":0},0,null,0,{"$f":"IF(P146<=0.01,0,'Tabla Amortización Fijo'!R153)","v":0},{"$f":"IF(D147<=0,0,'Tabla Amortización Fijo'!W153+'Tabla Amortización Fijo'!U153)","v":0},0,{"$f":"IF(C147=0,0,'Tabla Amortización Fijo'!X153+'Tabla Amortización Fijo'!V153+'Tabla Amortización Fijo'!S153+'Tabla Amortización Fijo'!Q153)","v":0},0,null,0,0]
[141,{"$f":"'Tabla Amortización Fijo'!C154","v":"2035-09-04"},0,{"$f":"IF(C148<=0,0,IF(C148<D147,C148,'Tabla Amortización Fijo'!AB154))","v":0},null,{"$f":"IF(C148<=0,0,'Tabla Amortización Fijo'!AC154)","v":0},0,null,0,{"$f":"IF(P147<=0.01,0,'Tabla Amortización Fijo'!R154)","v":0},{"$f":"IF(D148<=0,0,'Tabla Amortización Fijo'!W154+'Tabla Amortización Fijo'!U154)","v":0},0,{"$f":"IF(C148=0,0,'Tabla Amortización Fijo'!X154+'Tabla Amortización Fijo'!V154+'Tabla Amortización Fijo'!S154+'Tabla Amortización Fijo'!Q154)","v":0},0,null,0,0]
[142,{"$f":"'Tabla Amortización Fijo'!C155","v":"2035-10-04"},0,{"$f":"IF(C149<=0,0,IF(C149<D148,C149,'Tabla Amortización Fijo'!AB155))","v":0},null,{"$f":"IF(C149<=0,0,'Tabla Amortización Fijo'!AC155)","v":0},0,null,0,{"$f":"IF(P148<=0.01,0,'Tabla Amortización Fijo'!R155)","v":0},{"$f":"IF(D149<=0,0,'Tabla Amortización Fijo'!W155+'Tabla Amortización Fijo'!U155)","v":0},0,{"$f":"IF(C149=0,0,'Tabla Amortización Fijo'!X155+'Tabla Amortización Fijo'!V155+'Tabla Amortización Fijo'!S155+'Tabla Amortización Fijo'!Q155)","v":0},0,null,0,0]
[143,{"$f":"'Tabla Amortización Fijo'!C156","v":"2035-11-04"},0,{"$f":"IF(C150<=0,0,IF(C150<D149,C150,'Tabla Amortización Fijo'!AB156))","v":0},null,{"$f":"IF(C150<=0,0,'Tabla Amortización Fijo'!AC156)","v":0},0,null,0,{"$f":"IF(P149<=0.01,0,'Tabla Amortización Fijo'!R156)","v":0},{"$f":"IF(D150<=0,0,'Tabla Amortización Fijo'!W156+'Tabla Amortización Fijo'!U156)","v":0},0,{"$f":"IF(C150=0,0,'Tabla Amortización Fijo'!X156+'Tabla Amortización Fijo'!V156+'Tabla Amortización Fijo'!S156+'Tabla Amortización Fijo'!Q156)","v":0},0,null,0,0]
[144,{"$f":"'Tabla Amortización Fijo'!C157","v":"2035-12-04"},0,{"$f":"IF(C151<=0,0,IF(C151<D150,C151,'Tabla Amortización Fijo'!AB157))","v":0},null,{"$f":"IF(C151<=0,0,'Tabla Amortización Fijo'!AC157)","v":0},0,null,0,{"$f":"IF(P150<=0.01,0,'Tabla Amortización Fijo'!R157)","v":0},{"$f":"IF(D151<=0,0,'Tabla Amortización Fijo'!W157+'Tabla Amortización Fijo'!U157)","v":0},0,{"$f":"IF(C151=0,0,'Tabla Amortización Fijo'!X157+'Tabla Amortización Fijo'!V157+'Tabla Amortización Fijo'!S157+'Tabla Amortización Fijo'!Q157)","v":0},0,null,0,0]
[145,{"$f":"'Tabla Amortización Fijo'!C158","v":"2036-01-04"},0,{"$f":"IF(C152<=0,0,IF(C152<D151,C152,'Tabla Amortización Fijo'!AB158))","v":0},null,{"$f":"IF(C152<=0,0,'Tabla Amortización Fijo'!AC158)","v":0},0,null,0,{"$f":"IF(P151<=0.01,0,'Tabla Amortización Fijo'!R158)","v":0},{"$f":"IF(D152<=0,0,'Tabla Amortización Fijo'!W158+'Tabla Amortización Fijo'!U158)","v":0},0,{"$f":"IF(C152=0,0,'Tabla Amortización Fijo'!X158+'Tabla Amortización Fijo'!V158+'Tabla Amortización Fijo'!S158+'Tabla Amortización Fijo'!Q158)","v":0},0,null,0,0]
[146,{"$f":"'Tabla Amortización Fijo'!C159","v":"2036-02-04"},0,{"$f":"IF(C153<=0,0,IF(C153<D152,C153,'Tabla Amortización Fijo'!AB159))","v":0},null,{"$f":"IF(C153<=0,0,'Tabla Amortización Fijo'!AC159)","v":0},0,null,0,{"$f":"IF(P152<=0.01,0,'Tabla Amortización Fijo'!R159)","v":0},{"$f":"IF(D153<=0,0,'Tabla Amortización Fijo'!W159+'Tabla Amortización Fijo'!U159)","v":0},0,{"$f":"IF(C153=0,0,'Tabla Amortización Fijo'!X159+'Tabla Amortización Fijo'!V159+'Tabla Amortización Fijo'!S159+'Tabla Amortización Fijo'!Q159)","v":0},0,null,0,0]
[147,{"$f":"'Tabla Amortización Fijo'!C160","v":"2036-03-04"},0,{"$f":"IF(C154<=0,0,IF(C154<D153,C154,'Tabla Amortización Fijo'!AB160))","v":0},null,{"$f":"IF(C154<=0,0,'Tabla Amortización Fijo'!AC160)","v":0},0,null,0,{"$f":"IF(P153<=0.01,0,'Tabla Amortización Fijo'!R160)","v":0},{"$f":"IF(D154<=0,0,'Tabla Amortización Fijo'!W160+'Tabla Amortización Fijo'!U160)","v":0},0,{"$f":"IF(C154=0,0,'Tabla Amortización Fijo'!X160+'Tabla Amortización Fijo'!V160+'Tabla Amortización Fijo'!S160+'Tabla Amortización Fijo'!Q160)","v":0},0,null,0,0]
[148,{"$f":"'Tabla Amortización Fijo'!C161","v":"2036-04-04"},0,{"$f":"IF(C155<=0,0,IF(C155<D154,C155,'Tabla Amortización Fijo'!AB161))","v":0},null,{"$f":"IF(C155<=0,0,'Tabla Amortización Fijo'!AC161)","v":0},0,null,0,{"$f":"IF(P154<=0.01,0,'Tabla Amortización Fijo'!R161)","v":0},{"$f":"IF(D155<=0,0,'Tabla Amortización Fijo'!W161+'Tabla Amortización Fijo'!U161)","v":0},0,{"$f":"IF(C155=0,0,'Tabla Amortización Fijo'!X161+'Tabla Amortización Fijo'!V161+'Tabla Amortización Fijo'!S161+'Tabla Amortización Fijo'!Q161)","v":0},0,null,0,0]
[149,{"$f":"'Tabla Amortización Fijo'!C162","v":"2036-05-04"},0,{"$f":"IF(C156<=0,0,IF(C156<D155,C156,'Tabla Amortización Fijo'!AB162))","v":0},null,{"$f":"IF(C156<=0,0,'Tabla Amortización Fijo'!AC162)","v":0},0,null,0,{"$f":"IF(P155<=0.01,0,'Tabla Amortización Fijo'!R162)","v":0},{"$f":"IF(D156<=0,0,'Tabla Amortización Fijo'!W162+'Tabla Amortización Fijo'!U162)","v":0},0,{"$f":"IF(C156=0,0,'Tabla Amortización Fijo'!X162+'Tabla Amortización Fijo'!V162+'Tabla Amortización Fijo'!S162+'Tabla Amortización Fijo'!Q162)","v":0},0,null,0,0]
[150,{"$f":"'Tabla Amortización Fijo'!C163","v":"2036-06-04"},0,{"$f":"IF(C157<=0,0,IF(C157<D156,C157,'Tabla Amortización Fijo'!AB163))","v":0},null,{"$f":"IF(C157<=0,0,'Tabla Amortización Fijo'!AC163)","v":0},0,null,0,{"$f":"IF(P156<=0.01,0,'Tabla Amortización Fijo'!R163)","v":0},{"$f":"IF(D157<=0,0,'Tabla Amortización Fijo'!W163+'Tabla Amortización Fijo'!U163)","v":0},0,{"$f":"IF(C157=0,0,'Tabla Amortización Fijo'!X163+'Tabla Amortización Fijo'!V163+'Tabla Amortización Fijo'!S163+'Tabla Amortización Fijo'!Q163)","v":0},0,null,0,0]
[151,{"$f":"'Tabla Amortización Fijo'!C164","v":"2036-07-04"},0,{"$f":"IF(C158<=0,0,IF(C158<D157,C158,'Tabla Amortización Fijo'!AB164))","v":0},null,{"$f":"IF(C158<=0,0,'Tabla Amortización Fijo'!AC164)","v":0},0,null,0,{"$f":"IF(P157<=0.01,0,'Tabla Amortización Fijo'!R164)","v":0},{"$f":"IF(D158<=0,0,'Tabla Amortización Fijo'!W164+'Tabla Amortización Fijo'!U164)","v":0},0,{"$f":"IF(C158=0,0,'Tabla Amortización Fijo'!X164+'Tabla Amortización Fijo'!V164+'Tabla Amortización Fijo'!S164+'Tabla Amortización Fijo'!Q164)","v":0},0,null,0,0]
[152,{"$f":"'Tabla Amortización Fijo'!C165","v":"2036-08-04"},0,{"$f":"IF(C159<=0,0,IF(C159<D158,C159,'Tabla Amortización Fijo'!AB165))","v":0},null,{"$f":"IF(C159<=0,0,'Tabla Amortización Fijo'!AC165)","v":0},0,null,0,{"$f":"IF(P158<=0.01,0,'Tabla Amortización Fijo'!R165)","v":0},{"$f":"IF(D159<=0,0,'Tabla Amortización Fijo'!W165+'Tabla Amortización Fijo'!U165)","v":0},0,{"$f":"IF(C159=0,0,'Tabla Amortización Fijo'!X165+'Tabla Amortización Fijo'!V165+'Tabla Amortización Fijo'!S165+'Tabla Amortización Fijo'!Q165)","v":0},0,null,0,0]
[153,{"$f":"'Tabla Amortización Fijo'!C166","v":"2036-09-04"},0,{"$f":"IF(C160<=0,0,IF(C160<D159,C160,'Tabla Amortización Fijo'!AB166))","v":0},null,{"$f":"IF(C160<=0,0,'Tabla Amortización Fijo'!AC166)","v":0},0,null,0,{"$f":"IF(P159<=0.01,0,'Tabla Amortización Fijo'!R166)","v":0},{"$f":"IF(D160<=0,0,'Tabla Amortización Fijo'!W166+'Tabla Amortización Fijo'!U166)","v":0},0,{"$f":"IF(C160=0,0,'Tabla Amortización Fijo'!X166+'Tabla Amortización Fijo'!V166+'Tabla Amortización Fijo'!S166+'Tabla Amortización Fijo'!Q166)","v":0},0,null,0,0]
[154,{"$f":"'Tabla Amortización Fijo'!C167","v":"2036-10-04"},0,{"$f":"IF(C161<=0,0,IF(C161<D160,C161,'Tabla Amortización Fijo'!AB167))","v":0},null,{"$f":"IF(C161<=0,0,'Tabla Amortización Fijo'!AC167)","v":0},0,null,0,{"$f":"IF(P160<=0.01,0,'Tabla Amortización Fijo'!R167)","v":0},{"$f":"IF(D161<=0,0,'Tabla Amortización Fijo'!W167+'Tabla Amortización Fijo'!U167)","v":0},0,{"$f":"IF(C161=0,0,'Tabla Amortización Fijo'!X167+'Tabla Amortización Fijo'!V167+'Tabla Amortización Fijo'!S167+'Tabla Amortización Fijo'!Q167)","v":0},0,null,0,0]
[155,{"$f":"'Tabla Amortización Fijo'!C168","v":"2036-11-04"},0,{"$f":"IF(C162<=0,0,IF(C162<D161,C162,'Tabla Amortización Fijo'!AB168))","v":0},null,{"$f":"IF(C162<=0,0,'Tabla Amortización Fijo'!AC168)","v":0},0,null,0,{"$f":"IF(P161<=0.01,0,'Tabla Amortización Fijo'!R168)","v":0},{"$f":"IF(D162<=0,0,'Tabla Amortización Fijo'!W168+'Tabla Amortización Fijo'!U168)","v":0},0,{"$f":"IF(C162=0,0,'Tabla Amortización Fijo'!X168+'Tabla Amortización Fijo'!V168+'Tabla Amortización Fijo'!S168+'Tabla Amortización Fijo'!Q168)","v":0},0,null,0,0]
[156,{"$f":"'Tabla Amortización Fijo'!C169","v":"2036-12-04"},0,{"$f":"IF(C163<=0,0,IF(C163<D162,C163,'Tabla Amortización Fijo'!AB169))","v":0},null,{"$f":"IF(C163<=0,0,'Tabla Amortización Fijo'!AC169)","v":0},0,null,0,{"$f":"IF(P162<=0.01,0,'Tabla Amortización Fijo'!R169)","v":0},{"$f":"IF(D163<=0,0,'Tabla Amortización Fijo'!W169+'Tabla Amortización Fijo'!U169)","v":0},0,{"$f":"IF(C163=0,0,'Tabla Amortización Fijo'!X169+'Tabla Amortización Fijo'!V169+'Tabla Amortización Fijo'!S169+'Tabla Amortización Fijo'!Q169)","v":0},0,null,0,0]
[157,{"$f":"'Tabla Amortización Fijo'!C170","v":"2037-01-04"},0,{"$f":"IF(C164<=0,0,IF(C164<D163,C164,'Tabla Amortización Fijo'!AB170))","v":0},null,{"$f":"IF(C164<=0,0,'Tabla Amortización Fijo'!AC170)","v":0},0,null,0,{"$f":"IF(P163<=0.01,0,'Tabla Amortización Fijo'!R170)","v":0},{"$f":"IF(D164<=0,0,'Tabla Amortización Fijo'!W170+'Tabla Amortización Fijo'!U170)","v":0},0,{"$f":"IF(C164=0,0,'Tabla Amortización Fijo'!X170+'Tabla Amortización Fijo'!V170+'Tabla Amortización Fijo'!S170+'Tabla Amortización Fijo'!Q170)","v":0},0,null,0,0]
[158,{"$f":"'Tabla Amortización Fijo'!C171","v":"2037-02-04"},0,{"$f":"IF(C165<=0,0,IF(C165<D164,C165,'Tabla Amortización Fijo'!AB171))","v":0},null,{"$f":"IF(C165<=0,0,'Tabla Amortización Fijo'!AC171)","v":0},0,null,0,{"$f":"IF(P164<=0.01,0,'Tabla Amortización Fijo'!R171)","v":0},{"$f":"IF(D165<=0,0,'Tabla Amortización Fijo'!W171+'Tabla Amortización Fijo'!U171)","v":0},0,{"$f":"IF(C165=0,0,'Tabla Amortización Fijo'!X171+'Tabla Amortización Fijo'!V171+'Tabla Amortización Fijo'!S171+'Tabla Amortización Fijo'!Q171)","v":0},0,null,0,0]
[159,{"$f":"'Tabla Amortización Fijo'!C172","v":"2037-03-04"},0,{"$f":"IF(C166<=0,0,IF(C166<D165,C166,'Tabla Amortización Fijo'!AB172))","v":0},null,{"$f":"IF(C166<=0,0,'Tabla Amortización Fijo'!AC172)","v":0},0,null,0,{"$f":"IF(P165<=0.01,0,'Tabla Amortización Fijo'!R172)","v":0},{"$f":"IF(D166<=0,0,'Tabla Amortización Fijo'!W172+'Tabla Amortización Fijo'!U172)","v":0},0,{"$f":"IF(C166=0,0,'Tabla Amortización Fijo'!X172+'Tabla Amortización Fijo'!V172+'Tabla Amortización Fijo'!S172+'Tabla Amortización Fijo'!Q172)","v":0},0,null,0,0]
[160,{"$f":"'Tabla Amortización Fijo'!C173","v":"2037-04-04"},0,{"$f":"IF(C167<=0,0,IF(C167<D166,C167,'Tabla Amortización Fijo'!AB173))","v":0},null,{"$f":"IF(C167<=0,0,'Tabla Amortización Fijo'!AC173)","v":0},0,null,0,{"$f":"IF(P166<=0.01,0,'Tabla Amortización Fijo'!R173)","v":0},{"$f":"IF(D167<=0,0,'Tabla Amortización Fijo'!W173+'Tabla Amortización Fijo'!U173)","v":0},0,{"$f":"IF(C167=0,0,'Tabla Amortización Fijo'!X173+'Tabla Amortización Fijo'!V173+'Tabla Amortización Fijo'!S173+'Tabla Amortización Fijo'!Q173)","v":0},0,null,0,0]
[161,{"$f":"'Tabla Amortización Fijo'!C174","v":"2037-05-04"},0,{"$f":"IF(C168<=0,0,IF(C168<D167,C168,'Tabla Amortización Fijo'!AB174))","v":0},null,{"$f":"IF(C168<=0,0,'Tabla Amortización Fijo'!AC174)","v":0},0,null,0,{"$f":"IF(P167<=0.01,0,'Tabla Amortización Fijo'!R174)","v":0},{"$f":"IF(D168<=0,0,'Tabla Amortización Fijo'!W174+'Tabla Amortización Fijo'!U174)","v":0},0,{"$f":"IF(C168=0,0,'Tabla Amortización Fijo'!X174+'Tabla Amortización Fijo'!V174+'Tabla Amortización Fijo'!S174+'Tabla Amortización Fijo'!Q174)","v":0},0,null,0,0]
[162,{"$f":"'Tabla Amortización Fijo'!C175","v":"2037-06-04"},0,{"$f":"IF(C169<=0,0,IF(C169<D168,C169,'Tabla Amortización Fijo'!AB175))","v":0},null,{"$f":"IF(C169<=0,0,'Tabla Amortización Fijo'!AC175)","v":0},0,null,0,{"$f":"IF(P168<=0.01,0,'Tabla Amortización Fijo'!R175)","v":0},{"$f":"IF(D169<=0,0,'Tabla Amortización Fijo'!W175+'Tabla Amortización Fijo'!U175)","v":0},0,{"$f":"IF(C169=0,0,'Tabla Amortización Fijo'!X175+'Tabla Amortización Fijo'!V175+'Tabla Amortización Fijo'!S175+'Tabla Amortización Fijo'!Q175)","v":0},0,null,0,0]
[163,{"$f":"'Tabla Amortización Fijo'!C176","v":"2037-07-04"},0,{"$f":"IF(C170<=0,0,IF(C170<D169,C170,'Tabla Amortización Fijo'!AB176))","v":0},null,{"$f":"IF(C170<=0,0,'Tabla Amortización Fijo'!AC176)","v":0},0,null,0,{"$f":"IF(P169<=0.01,0,'Tabla Amortización Fijo'!R176)","v":0},{"$f":"IF(D170<=0,0,'Tabla Amortización Fijo'!W176+'Tabla Amortización Fijo'!U176)","v":0},0,{"$f":"IF(C170=0,0,'Tabla Amortización Fijo'!X176+'Tabla Amortización Fijo'!V176+'Tabla Amortización Fijo'!S176+'Tabla Amortización Fijo'!Q176)","v":0},0,null,0,0]
[164,{"$f":"'Tabla Amortización Fijo'!C177","v":"2037-08-04"},0,{"$f":"IF(C171<=0,0,IF(C171<D170,C171,'Tabla Amortización Fijo'!AB177))","v":0},null,{"$f":"IF(C171<=0,0,'Tabla Amortización Fijo'!AC177)","v":0},0,null,0,{"$f":"IF(P170<=0.01,0,'Tabla Amortización Fijo'!R177)","v":0},{"$f":"IF(D171<=0,0,'Tabla Amortización Fijo'!W177+'Tabla Amortización Fijo'!U177)","v":0},0,{"$f":"IF(C171=0,0,'Tabla Amortización Fijo'!X177+'Tabla Amortización Fijo'!V177+'Tabla Amortización Fijo'!S177+'Tabla Amortización Fijo'!Q177)","v":0},0,null,0,0]
[165,{"$f":"'Tabla Amortización Fijo'!C178","v":"2037-09-04"},0,{"$f":"IF(C172<=0,0,IF(C172<D171,C172,'Tabla Amortización Fijo'!AB178))","v":0},null,{"$f":"IF(C172<=0,0,'Tabla Amortización Fijo'!AC178)","v":0},0,null,0,{"$f":"IF(P171<=0.01,0,'Tabla Amortización Fijo'!R178)","v":0},{"$f":"IF(D172<=0,0,'Tabla Amortización Fijo'!W178+'Tabla Amortización Fijo'!U178)","v":0},0,{"$f":"IF(C172=0,0,'Tabla Amortización Fijo'!X178+'Tabla Amortización Fijo'!V178+'Tabla Amortización Fijo'!S178+'Tabla Amortización Fijo'!Q178)","v":0},0,null,0,0]
[166,{"$f":"'Tabla Amortización Fijo'!C179","v":"2037-10-04"},0,{"$f":"IF(C173<=0,0,IF(C173<D172,C173,'Tabla Amortización Fijo'!AB179))","v":0},null,{"$f":"IF(C173<=0,0,'Tabla Amortización Fijo'!AC179)","v":0},0,null,0,{"$f":"IF(P172<=0.01,0,'Tabla Amortización Fijo'!R179)","v":0},{"$f":"IF(D173<=0,0,'Tabla Amortización Fijo'!W179+'Tabla Amortización Fijo'!U179)","v":0},0,{"$f":"IF(C173=0,0,'Tabla Amortización Fijo'!X179+'Tabla Amortización Fijo'!V179+'Tabla Amortización Fijo'!S179+'Tabla Amortización Fijo'!Q179)","v":0},0,null,0,0]
[167,{"$f":"'Tabla Amortización Fijo'!C180","v":"2037-11-04"},0,{"$f":"IF(C174<=0,0,IF(C174<D173,C174,'Tabla Amortización Fijo'!AB180))","v":0},null,{"$f":"IF(C174<=0,0,'Tabla Amortización Fijo'!AC180)","v":0},0,null,0,{"$f":"IF(P173<=0.01,0,'Tabla Amortización Fijo'!R180)","v":0},{"$f":"IF(D174<=0,0,'Tabla Amortización Fijo'!W180+'Tabla Amortización Fijo'!U180)","v":0},0,{"$f":"IF(C174=0,0,'Tabla Amortización Fijo'!X180+'Tabla Amortización Fijo'!V180+'Tabla Amortización Fijo'!S180+'Tabla Amortización Fijo'!Q180)","v":0},0,null,0,0]
[168,{"$f":"'Tabla Amortización Fijo'!C181","v":"2037-12-04"},0,{"$f":"IF(C175<=0,0,IF(C175<D174,C175,'Tabla Amortización Fijo'!AB181))","v":0},null,{"$f":"IF(C175<=0,0,'Tabla Amortización Fijo'!AC181)","v":0},0,null,0,{"$f":"IF(P174<=0.01,0,'Tabla Amortización Fijo'!R181)","v":0},{"$f":"IF(D175<=0,0,'Tabla Amortización Fijo'!W181+'Tabla Amortización Fijo'!U181)","v":0},0,{"$f":"IF(C175=0,0,'Tabla Amortización Fijo'!X181+'Tabla Amortización Fijo'!V181+'Tabla Amortización Fijo'!S181+'Tabla Amortización Fijo'!Q181)","v":0},0,null,0,0]
[169,{"$f":"'Tabla Amortización Fijo'!C182","v":"2038-01-04"},0,{"$f":"IF(C176<=0,0,IF(C176<D175,C176,'Tabla Amortización Fijo'!AB182))","v":0},null,{"$f":"IF(C176<=0,0,'Tabla Amortización Fijo'!AC182)","v":0},0,null,0,{"$f":"IF(P175<=0.01,0,'Tabla Amortización Fijo'!R182)","v":0},{"$f":"IF(D176<=0,0,'Tabla Amortización Fijo'!W182+'Tabla Amortización Fijo'!U182)","v":0},0,{"$f":"IF(C176=0,0,'Tabla Amortización Fijo'!X182+'Tabla Amortización Fijo'!V182+'Tabla Amortización Fijo'!S182+'Tabla Amortización Fijo'!Q182)","v":0},0,null,0,0]
[170,{"$f":"'Tabla Amortización Fijo'!C183","v":"2038-02-04"},0,{"$f":"IF(C177<=0,0,IF(C177<D176,C177,'Tabla Amortización Fijo'!AB183))","v":0},null,{"$f":"IF(C177<=0,0,'Tabla Amortización Fijo'!AC183)","v":0},0,null,0,{"$f":"IF(P176<=0.01,0,'Tabla Amortización Fijo'!R183)","v":0},{"$f":"IF(D177<=0,0,'Tabla Amortización Fijo'!W183+'Tabla Amortización Fijo'!U183)","v":0},0,{"$f":"IF(C177=0,0,'Tabla Amortización Fijo'!X183+'Tabla Amortización Fijo'!V183+'Tabla Amortización Fijo'!S183+'Tabla Amortización Fijo'!Q183)","v":0},0,null,0,0]
[171,{"$f":"'Tabla Amortización Fijo'!C184","v":"2038-03-04"},0,{"$f":"IF(C178<=0,0,IF(C178<D177,C178,'Tabla Amortización Fijo'!AB184))","v":0},null,{"$f":"IF(C178<=0,0,'Tabla Amortización Fijo'!AC184)","v":0},0,null,0,{"$f":"IF(P177<=0.01,0,'Tabla Amortización Fijo'!R184)","v":0},{"$f":"IF(D178<=0,0,'Tabla Amortización Fijo'!W184+'Tabla Amortización Fijo'!U184)","v":0},0,{"$f":"IF(C178=0,0,'Tabla Amortización Fijo'!X184+'Tabla Amortización Fijo'!V184+'Tabla Amortización Fijo'!S184+'Tabla Amortización Fijo'!Q184)","v":0},0,null,0,0]
[172,{"$f":"'Tabla Amortización Fijo'!C185","v":"2038-04-04"},0,{"$f":"IF(C179<=0,0,IF(C179<D178,C179,'Tabla Amortización Fijo'!AB185))","v":0},null,{"$f":"IF(C179<=0,0,'Tabla Amortización Fijo'!AC185)","v":0},0,null,0,{"$f":"IF(P178<=0.01,0,'Tabla Amortización Fijo'!R185)","v":0},{"$f":"IF(D179<=0,0,'Tabla Amortización Fijo'!W185+'Tabla Amortización Fijo'!U185)","v":0},0,{"$f":"IF(C179=0,0,'Tabla Amortización Fijo'!X185+'Tabla Amortización Fijo'!V185+'Tabla Amortización Fijo'!S185+'Tabla Amortización Fijo'!Q185)","v":0},0,null,0,0]
[173,{"$f":"'Tabla Amortización Fijo'!C186","v":"2038-05-04"},0,{"$f":"IF(C180<=0,0,IF(C180<D179,C180,'Tabla Amortización Fijo'!AB186))","v":0},null,{"$f":"IF(C180<=0,0,'Tabla Amortización Fijo'!AC186)","v":0},0,null,0,{"$f":"IF(P179<=0.01,0,'Tabla Amortización Fijo'!R186)","v":0},{"$f":"IF(D180<=0,0,'Tabla Amortización Fijo'!W186+'Tabla Amortización Fijo'!U186)","v":0},0,{"$f":"IF(C180=0,0,'Tabla Amortización Fijo'!X186+'Tabla Amortización Fijo'!V186+'Tabla Amortización Fijo'!S186+'Tabla Amortización Fijo'!Q186)","v":0},0,null,0,0]
[174,{"$f":"'Tabla Amortización Fijo'!C187","v":"2038-06-04"},0,{"$f":"IF(C181<=0,0,IF(C181<D180,C181,'Tabla Amortización Fijo'!AB187))","v":0},null,{"$f":"IF(C181<=0,0,'Tabla Amortización Fijo'!AC187)","v":0},0,null,0,{"$f":"IF(P180<=0.01,0,'Tabla Amortización Fijo'!R187)","v":0},{"$f":"IF(D181<=0,0,'Tabla Amortización Fijo'!W187+'Tabla Amortización Fijo'!U187)","v":0},0,{"$f":"IF(C181=0,0,'Tabla Amortización Fijo'!X187+'Tabla Amortización Fijo'!V187+'Tabla Amortización Fijo'!S187+'Tabla Amortización Fijo'!Q187)","v":0},0,null,0,0]
[175,{"$f":"'Tabla Amortización Fijo'!C188","v":"2038-07-04"},0,{"$f":"IF(C182<=0,0,IF(C182<D181,C182,'Tabla Amortización Fijo'!AB188))","v":0},null,{"$f":"IF(C182<=0,0,'Tabla Amortización Fijo'!AC188)","v":0},0,null,0,{"$f":"IF(P181<=0.01,0,'Tabla Amortización Fijo'!R188)","v":0},{"$f":"IF(D182<=0,0,'Tabla Amortización Fijo'!W188+'Tabla Amortización Fijo'!U188)","v":0},0,{"$f":"IF(C182=0,0,'Tabla Amortización Fijo'!X188+'Tabla Amortización Fijo'!V188+'Tabla Amortización Fijo'!S188+'Tabla Amortización Fijo'!Q188)","v":0},0,null,0,0]
[176,{"$f":"'Tabla Amortización Fijo'!C189","v":"2038-08-04"},0,{"$f":"IF(C183<=0,0,IF(C183<D182,C183,'Tabla Amortización Fijo'!AB189))","v":0},null,{"$f":"IF(C183<=0,0,'Tabla Amortización Fijo'!AC189)","v":0},0,null,0,{"$f":"IF(P182<=0.01,0,'Tabla Amortización Fijo'!R189)","v":0},{"$f":"IF(D183<=0,0,'Tabla Amortización Fijo'!W189+'Tabla Amortización Fijo'!U189)","v":0},0,{"$f":"IF(C183=0,0,'Tabla Amortización Fijo'!X189+'Tabla Amortización Fijo'!V189+'Tabla Amortización Fijo'!S189+'Tabla Amortización Fijo'!Q189)","v":0},0,null,0,0]
[177,{"$f":"'Tabla Amortización Fijo'!C190","v":"2038-09-04"},0,{"$f":"IF(C184<=0,0,IF(C184<D183,C184,'Tabla Amortización Fijo'!AB190))","v":0},null,{"$f":"IF(C184<=0,0,'Tabla Amortización Fijo'!AC190)","v":0},0,null,0,{"$f":"IF(P183<=0.01,0,'Tabla Amortización Fijo'!R190)","v":0},{"$f":"IF(D184<=0,0,'Tabla Amortización Fijo'!W190+'Tabla Amortización Fijo'!U190)","v":0},0,{"$f":"IF(C184=0,0,'Tabla Amortización Fijo'!X190+'Tabla Amortización Fijo'!V190+'Tabla Amortización Fijo'!S190+'Tabla Amortización Fijo'!Q190)","v":0},0,null,0,0]
[178,{"$f":"'Tabla Amortización Fijo'!C191","v":"2038-10-04"},0,{"$f":"IF(C185<=0,0,IF(C185<D184,C185,'Tabla Amortización Fijo'!AB191))","v":0},null,{"$f":"IF(C185<=0,0,'Tabla Amortización Fijo'!AC191)","v":0},0,null,0,{"$f":"IF(P184<=0.01,0,'Tabla Amortización Fijo'!R191)","v":0},{"$f":"IF(D185<=0,0,'Tabla Amortización Fijo'!W191+'Tabla Amortización Fijo'!U191)","v":0},0,{"$f":"IF(C185=0,0,'Tabla Amortización Fijo'!X191+'Tabla Amortización Fijo'!V191+'Tabla Amortización Fijo'!S191+'Tabla Amortización Fijo'!Q191)","v":0},0,null,0,0]
[179,{"$f":"'Tabla Amortización Fijo'!C192","v":"2038-11-04"},0,{"$f":"IF(C186<=0,0,IF(C186<D185,C186,'Tabla Amortización Fijo'!AB192))","v":0},null,{"$f":"IF(C186<=0,0,'Tabla Amortización Fijo'!AC192)","v":0},0,null,0,{"$f":"IF(P185<=0.01,0,'Tabla Amortización Fijo'!R192)","v":0},{"$f":"IF(D186<=0,0,'Tabla Amortización Fijo'!W192+'Tabla Amortización Fijo'!U192)","v":0},0,{"$f":"IF(C186=0,0,'Tabla Amortización Fijo'!X192+'Tabla Amortización Fijo'!V192+'Tabla Amortización Fijo'!S192+'Tabla Amortización Fijo'!Q192)","v":0},0,null,0,0]
[180,{"$f":"'Tabla Amortización Fijo'!C193","v":"2038-12-04"},0,{"$f":"IF(C187<=0,0,IF(C187<D186,C187,'Tabla Amortización Fijo'!AB193))","v":0},null,{"$f":"IF(C187<=0,0,'Tabla Amortización Fijo'!AC193)","v":0},0,null,0,{"$f":"IF(P186<=0.01,0,'Tabla Amortización Fijo'!R193)","v":0},{"$f":"IF(D187<=0,0,'Tabla Amortización Fijo'!W193+'Tabla Amortización Fijo'!U193)","v":0},0,{"$f":"IF(C187=0,0,'Tabla Amortización Fijo'!X193+'Tabla Amortización Fijo'!V193+'Tabla Amortización Fijo'!S193+'Tabla Amortización Fijo'!Q193)","v":0},0,null,0,0]
[181,{"$f":"'Tabla Amortización Fijo'!C194","v":"2039-01-04"},0,{"$f":"IF(C188<=0,0,IF(C188<D187,C188,'Tabla Amortización Fijo'!AB194))","v":0},null,{"$f":"IF(C188<=0,0,'Tabla Amortización Fijo'!AC194)","v":0},0,null,0,{"$f":"IF(P187<=0.01,0,'Tabla Amortización Fijo'!R194)","v":0},{"$f":"IF(D188<=0,0,'Tabla Amortización Fijo'!W194+'Tabla Amortización Fijo'!U194)","v":0},0,{"$f":"IF(C188=0,0,'Tabla Amortización Fijo'!X194+'Tabla Amortización Fijo'!V194+'Tabla Amortización Fijo'!S194+'Tabla Amortización Fijo'!Q194)","v":0},0,null,0,0]
[182,{"$f":"'Tabla Amortización Fijo'!C195","v":"2039-02-04"},0,{"$f":"IF(C189<=0,0,IF(C189<D188,C189,'Tabla Amortización Fijo'!AB195))","v":0},null,{"$f":"IF(C189<=0,0,'Tabla Amortización Fijo'!AC195)","v":0},0,null,0,{"$f":"IF(P188<=0.01,0,'Tabla Amortización Fijo'!R195)","v":0},{"$f":"IF(D189<=0,0,'Tabla Amortización Fijo'!W195+'Tabla Amortización Fijo'!U195)","v":0},0,{"$f":"IF(C189=0,0,'Tabla Amortización Fijo'!X195+'Tabla Amortización Fijo'!V195+'Tabla Amortización Fijo'!S195+'Tabla Amortización Fijo'!Q195)","v":0},0,null,0,0]
[183,{"$f":"'Tabla Amortización Fijo'!C196","v":"2039-03-04"},0,{"$f":"IF(C190<=0,0,IF(C190<D189,C190,'Tabla Amortización Fijo'!AB196))","v":0},null,{"$f":"IF(C190<=0,0,'Tabla Amortización Fijo'!AC196)","v":0},0,null,0,{"$f":"IF(P189<=0.01,0,'Tabla Amortización Fijo'!R196)","v":0},{"$f":"IF(D190<=0,0,'Tabla Amortización Fijo'!W196+'Tabla Amortización Fijo'!U196)","v":0},0,{"$f":"IF(C190=0,0,'Tabla Amortización Fijo'!X196+'Tabla Amortización Fijo'!V196+'Tabla Amortización Fijo'!S196+'Tabla Amortización Fijo'!Q196)","v":0},0,null,0,0]
[184,{"$f":"'Tabla Amortización Fijo'!C197","v":"2039-04-04"},0,{"$f":"IF(C191<=0,0,IF(C191<D190,C191,'Tabla Amortización Fijo'!AB197))","v":0},null,{"$f":"IF(C191<=0,0,'Tabla Amortización Fijo'!AC197)","v":0},0,null,0,{"$f":"IF(P190<=0.01,0,'Tabla Amortización Fijo'!R197)","v":0},{"$f":"IF(D191<=0,0,'Tabla Amortización Fijo'!W197+'Tabla Amortización Fijo'!U197)","v":0},0,{"$f":"IF(C191=0,0,'Tabla Amortización Fijo'!X197+'Tabla Amortización Fijo'!V197+'Tabla Amortización Fijo'!S197+'Tabla Amortización Fijo'!Q197)","v":0},0,null,0,0]
[185,{"$f":"'Tabla Amortización Fijo'!C198","v":"2039-05-04"},0,{"$f":"IF(C192<=0,0,IF(C192<D191,C192,'Tabla Amortización Fijo'!AB198))","v":0},null,{"$f":"IF(C192<=0,0,'Tabla Amortización Fijo'!AC198)","v":0},0,null,0,{"$f":"IF(P191<=0.01,0,'Tabla Amortización Fijo'!R198)","v":0},{"$f":"IF(D192<=0,0,'Tabla Amortización Fijo'!W198+'Tabla Amortización Fijo'!U198)","v":0},0,{"$f":"IF(C192=0,0,'Tabla Amortización Fijo'!X198+'Tabla Amortización Fijo'!V198+'Tabla Amortización Fijo'!S198+'Tabla Amortización Fijo'!Q198)","v":0},0,null,0,0]
[186,{"$f":"'Tabla Amortización Fijo'!C199","v":"2039-06-04"},0,{"$f":"IF(C193<=0,0,IF(C193<D192,C193,'Tabla Amortización Fijo'!AB199))","v":0},null,{"$f":"IF(C193<=0,0,'Tabla Amortización Fijo'!AC199)","v":0},0,null,0,{"$f":"IF(P192<=0.01,0,'Tabla Amortización Fijo'!R199)","v":0},{"$f":"IF(D193<=0,0,'Tabla Amortización Fijo'!W199+'Tabla Amortización Fijo'!U199)","v":0},0,{"$f":"IF(C193=0,0,'Tabla Amortización Fijo'!X199+'Tabla Amortización Fijo'!V199+'Tabla Amortización Fijo'!S199+'Tabla Amortización Fijo'!Q199)","v":0},0,null,0,0]
[187,{"$f":"'Tabla Amortización Fijo'!C200","v":"2039-07-04"},0,{"$f":"IF(C194<=0,0,IF(C194<D193,C194,'Tabla Amortización Fijo'!AB200))","v":0},null,{"$f":"IF(C194<=0,0,'Tabla Amortización Fijo'!AC200)","v":0},0,null,0,{"$f":"IF(P193<=0.01,0,'Tabla Amortización Fijo'!R200)","v":0},{"$f":"IF(D194<=0,0,'Tabla Amortización Fijo'!W200+'Tabla Amortización Fijo'!U200)","v":0},0,{"$f":"IF(C194=0,0,'Tabla Amortización Fijo'!X200+'Tabla Amortización Fijo'!V200+'Tabla Amortización Fijo'!S200+'Tabla Amortización Fijo'!Q200)","v":0},0,null,0,0]
[188,{"$f":"'Tabla Amortización Fijo'!C201","v":"2039-08-04"},0,{"$f":"IF(C195<=0,0,IF(C195<D194,C195,'Tabla Amortización Fijo'!AB201))","v":0},null,{"$f":"IF(C195<=0,0,'Tabla Amortización Fijo'!AC201)","v":0},0,null,0,{"$f":"IF(P194<=0.01,0,'Tabla Amortización Fijo'!R201)","v":0},{"$f":"IF(D195<=0,0,'Tabla Amortización Fijo'!W201+'Tabla Amortización Fijo'!U201)","v":0},0,{"$f":"IF(C195=0,0,'Tabla Amortización Fijo'!X201+'Tabla Amortización Fijo'!V201+'Tabla Amortización Fijo'!S201+'Tabla Amortización Fijo'!Q201)","v":0},0,null,0,0]
[189,{"$f":"'Tabla Amortización Fijo'!C202","v":"2039-09-04"},0,{"$f":"IF(C196<=0,0,IF(C196<D195,C196,'Tabla Amortización Fijo'!AB202))","v":0},null,{"$f":"IF(C196<=0,0,'Tabla Amortización Fijo'!AC202)","v":0},0,null,0,{"$f":"IF(P195<=0.01,0,'Tabla Amortización Fijo'!R202)","v":0},{"$f":"IF(D196<=0,0,'Tabla Amortización Fijo'!W202+'Tabla Amortización Fijo'!U202)","v":0},0,{"$f":"IF(C196=0,0,'Tabla Amortización Fijo'!X202+'Tabla Amortización Fijo'!V202+'Tabla Amortización Fijo'!S202+'Tabla Amortización Fijo'!Q202)","v":0},0,null,0,0]
[190,{"$f":"'Tabla Amortización Fijo'!C203","v":"2039-10-04"},0,{"$f":"IF(C197<=0,0,IF(C197<D196,C197,'Tabla Amortización Fijo'!AB203))","v":0},null,{"$f":"IF(C197<=0,0,'Tabla Amortización Fijo'!AC203)","v":0},0,null,0,{"$f":"IF(P196<=0.01,0,'Tabla Amortización Fijo'!R203)","v":0},{"$f":"IF(D197<=0,0,'Tabla Amortización Fijo'!W203+'Tabla Amortización Fijo'!U203)","v":0},0,{"$f":"IF(C197=0,0,'Tabla Amortización Fijo'!X203+'Tabla Amortización Fijo'!V203+'Tabla Amortización Fijo'!S203+'Tabla Amortización Fijo'!Q203)","v":0},0,null,0,0]
[191,{"$f":"'Tabla Amortización Fijo'!C204","v":"2039-11-04"},0,{"$f":"IF(C198<=0,0,IF(C198<D197,C198,'Tabla Amortización Fijo'!AB204))","v":0},null,{"$f":"IF(C198<=0,0,'Tabla Amortización Fijo'!AC204)","v":0},0,null,0,{"$f":"IF(P197<=0.01,0,'Tabla Amortización Fijo'!R204)","v":0},{"$f":"IF(D198<=0,0,'Tabla Amortización Fijo'!W204+'Tabla Amortización Fijo'!U204)","v":0},0,{"$f":"IF(C198=0,0,'Tabla Amortización Fijo'!X204+'Tabla Amortización Fijo'!V204+'Tabla Amortización Fijo'!S204+'Tabla Amortización Fijo'!Q204)","v":0},0,null,0,0]
[192,{"$f":"'Tabla Amortización Fijo'!C205","v":"2039-12-04"},0,{"$f":"IF(C199<=0,0,IF(C199<D198,C199,'Tabla Amortización Fijo'!AB205))","v":0},null,{"$f":"IF(C199<=0,0,'Tabla Amortización Fijo'!AC205)","v":0},0,null,0,{"$f":"IF(P198<=0.01,0,'Tabla Amortización Fijo'!R205)","v":0},{"$f":"IF(D199<=0,0,'Tabla Amortización Fijo'!W205+'Tabla Amortización Fijo'!U205)","v":0},0,{"$f":"IF(C199=0,0,'Tabla Amortización Fijo'!X205+'Tabla Amortización Fijo'!V205+'Tabla Amortización Fijo'!S205+'Tabla Amortización Fijo'!Q205)","v":0},0,null,0,0]
[193,{"$f":"'Tabla Amortización Fijo'!C206","v":"2040-01-04"},0,{"$f":"IF(C200<=0,0,IF(C200<D199,C200,'Tabla Amortización Fijo'!AB206))","v":0},null,{"$f":"IF(C200<=0,0,'Tabla Amortización Fijo'!AC206)","v":0},{"$f":"D200+F200","v":0},null,0,{"$f":"IF(P199<=0.01,0,'Tabla Amortización Fijo'!R206)","v":0},{"$f":"IF(D200<=0,0,'Tabla Amortización Fijo'!W206+'Tabla Amortización Fijo'!U206)","v":0},0,{"$f":"IF(C200=0,0,'Tabla Amortización Fijo'!X206+'Tabla Amortización Fijo'!V206+'Tabla Amortización Fijo'!S206+'Tabla Amortización Fijo'!Q206)","v":0},0,null,{"$f":"C200-D200-E200-H200","v":0},0]
[194,{"$f":"'Tabla Amortización Fijo'!C207","v":"2040-02-04"},0,{"$f":"IF(C201<=0,0,IF(C201<D200,C201,'Tabla Amortización Fijo'!AB207))","v":0},null,{"$f":"IF(C201<=0,0,'Tabla Amortización Fijo'!AC207)","v":0},0,null,{"$f":"IF(C201<=0,0,(C201*0.8/1000))","v":0},{"$f":"IF(P200<=0.01,0,'Tabla Amortización Fijo'!R207)","v":0},{"$f":"IF(D201<=0,0,'Tabla Amortización Fijo'!W207+'Tabla Amortización Fijo'!U207)","v":0},{"$f":"IF(C201<=0,,399)","v":0},{"$f":"IF(C201=0,0,'Tabla Amortización Fijo'!X207+'Tabla Amortización Fijo'!V207+'Tabla Amortización Fijo'!S207+'Tabla Amortización Fijo'!Q207)","v":0},0,null,0,0]
[195,{"$f":"'Tabla Amortización Fijo'!C208","v":"2040-03-04"},0,{"$f":"IF(C202<=0,0,IF(C202<D201,C202,'Tabla Amortización Fijo'!AB208))","v":0},null,{"$f":"IF(C202<=0,0,'Tabla Amortización Fijo'!AC208)","v":0},0,null,0,{"$f":"IF(P201<=0.01,0,'Tabla Amortización Fijo'!R208)","v":0},{"$f":"IF(D202<=0,0,'Tabla Amortización Fijo'!W208+'Tabla Amortización Fijo'!U208)","v":0},0,{"$f":"IF(C202=0,0,'Tabla Amortización Fijo'!X208+'Tabla Amortización Fijo'!V208+'Tabla Amortización Fijo'!S208+'Tabla Amortización Fijo'!Q208)","v":0},0,null,0,{"$f":"N202-M202+H202+E202","v":0}]
[196,{"$f":"'Tabla Amortización Fijo'!C209","v":"2040-04-04"},{"$f":"IF(P202<=0.01,0,P202)","v":0},{"$f":"IF(C203<=0,0,IF(C203<D202,C203,'Tabla Amortización Fijo'!AB209))","v":0},null,{"$f":"IF(C203<=0,0,'Tabla Amortización Fijo'!AC209)","v":0},0,null,0,{"$f":"IF(P202<=0.01,0,'Tabla Amortización Fijo'!R209)","v":0},{"$f":"IF(D203<=0,0,'Tabla Amortización Fijo'!W209+'Tabla Amortización Fijo'!U209)","v":0},0,{"$f":"IF(C203=0,0,'Tabla Amortización Fijo'!X209+'Tabla Amortización Fijo'!V209+'Tabla Amortización Fijo'!S209+'Tabla Amortización Fijo'!Q209)","v":0},0,null,0,0]
[197,{"$f":"'Tabla Amortización Fijo'!C210","v":"2040-05-04"},0,{"$f":"IF(C204<=0,0,IF(C204<D203,C204,'Tabla Amortización Fijo'!AB210))","v":0},null,{"$f":"IF(C204<=0,0,'Tabla Amortización Fijo'!AC210)","v":0},0,null,0,{"$f":"IF(P203<=0.01,0,'Tabla Amortización Fijo'!R210)","v":0},{"$f":"IF(D204<=0,0,'Tabla Amortización Fijo'!W210+'Tabla Amortización Fijo'!U210)","v":0},0,{"$f":"IF(C204=0,0,'Tabla Amortización Fijo'!X210+'Tabla Amortización Fijo'!V210+'Tabla Amortización Fijo'!S210+'Tabla Amortización Fijo'!Q210)","v":0},{"$f":"G204+K204+J204+L204+M204+I204","v":0},null,0,0]
[198,{"$f":"'Tabla Amortización Fijo'!C211","v":"2040-06-04"},0,{"$f":"IF(C205<=0,0,IF(C205<D204,C205,'Tabla Amortización Fijo'!AB211))","v":0},null,{"$f":"IF(C205<=0,0,'Tabla Amortización Fijo'!AC211)","v":0},0,null,0,{"$f":"IF(P204<=0.01,0,'Tabla Amortización Fijo'!R211)","v":0},{"$f":"IF(D205<=0,0,'Tabla Amortización Fijo'!W211+'Tabla Amortización Fijo'!U211)","v":0},0,{"$f":"IF(C205=0,0,'Tabla Amortización Fijo'!X211+'Tabla Amortización Fijo'!V211+'Tabla Amortización Fijo'!S211+'Tabla Amortización Fijo'!Q211)","v":0},0,null,0,0]
[199,{"$f":"'Tabla Amortización Fijo'!C212","v":"2040-07-04"},0,{"$f":"IF(C206<=0,0,IF(C206<D205,C206,'Tabla Amortización Fijo'!AB212))","v":0},null,{"$f":"IF(C206<=0,0,'Tabla Amortización Fijo'!AC212)","v":0},0,null,0,{"$f":"IF(P205<=0.01,0,'Tabla Amortización Fijo'!R212)","v":0},{"$f":"IF(D206<=0,0,'Tabla Amortización Fijo'!W212+'Tabla Amortización Fijo'!U212)","v":0},0,{"$f":"IF(C206=0,0,'Tabla Amortización Fijo'!X212+'Tabla Amortización Fijo'!V212+'Tabla Amortización Fijo'!S212+'Tabla Amortización Fijo'!Q212)","v":0},0,null,0,0]
[200,{"$f":"'Tabla Amortización Fijo'!C213","v":"2040-08-04"},0,{"$f":"IF(C207<=0,0,IF(C207<D206,C207,'Tabla Amortización Fijo'!AB213))","v":0},null,{"$f":"IF(C207<=0,0,'Tabla Amortización Fijo'!AC213)","v":0},0,null,0,{"$f":"IF(P206<=0.01,0,'Tabla Amortización Fijo'!R213)","v":0},{"$f":"IF(D207<=0,0,'Tabla Amortización Fijo'!W213+'Tabla Amortización Fijo'!U213)","v":0},0,{"$f":"IF(C207=0,0,'Tabla Amortización Fijo'!X213+'Tabla Amortización Fijo'!V213+'Tabla Amortización Fijo'!S213+'Tabla Amortización Fijo'!Q213)","v":0},0,null,0,0]
[201,{"$f":"'Tabla Amortización Fijo'!C214","v":"2040-09-04"},0,{"$f":"IF(C208<=0,0,IF(C208<D207,C208,'Tabla Amortización Fijo'!AB214))","v":0},null,{"$f":"IF(C208<=0,0,'Tabla Amortización Fijo'!AC214)","v":0},0,null,0,{"$f":"IF(P207<=0.01,0,'Tabla Amortización Fijo'!R214)","v":0},{"$f":"IF(D208<=0,0,'Tabla Amortización Fijo'!W214+'Tabla Amortización Fijo'!U214)","v":0},0,{"$f":"IF(C208=0,0,'Tabla Amortización Fijo'!X214+'Tabla Amortización Fijo'!V214+'Tabla Amortización Fijo'!S214+'Tabla Amortización Fijo'!Q214)","v":0},0,null,0,0]
[202,{"$f":"'Tabla Amortización Fijo'!C215","v":"2040-10-04"},0,{"$f":"IF(C209<=0,0,IF(C209<D208,C209,'Tabla Amortización Fijo'!AB215))","v":0},null,{"$f":"IF(C209<=0,0,'Tabla Amortización Fijo'!AC215)","v":0},0,null,0,{"$f":"IF(P208<=0.01,0,'Tabla Amortización Fijo'!R215)","v":0},{"$f":"IF(D209<=0,0,'Tabla Amortización Fijo'!W215+'Tabla Amortización Fijo'!U215)","v":0},0,{"$f":"IF(C209=0,0,'Tabla Amortización Fijo'!X215+'Tabla Amortización Fijo'!V215+'Tabla Amortización Fijo'!S215+'Tabla Amortización Fijo'!Q215)","v":0},0,null,0,0]
[203,{"$f":"'Tabla Amortización Fijo'!C216","v":"2040-11-04"},0,{"$f":"IF(C210<=0,0,IF(C210<D209,C210,'Tabla Amortización Fijo'!AB216))","v":0},null,{"$f":"IF(C210<=0,0,'Tabla Amortización Fijo'!AC216)","v":0},0,null,0,{"$f":"IF(P209<=0.01,0,'Tabla Amortización Fijo'!R216)","v":0},{"$f":"IF(D210<=0,0,'Tabla Amortización Fijo'!W216+'Tabla Amortización Fijo'!U216)","v":0},0,{"$f":"IF(C210=0,0,'Tabla Amortización Fijo'!X216+'Tabla Amortización Fijo'!V216+'Tabla Amortización Fijo'!S216+'Tabla Amortización Fijo'!Q216)","v":0},0,null,0,0]
[204,{"$f":"'Tabla Amortización Fijo'!C217","v":"2040-12-04"},0,{"$f":"IF(C211<=0,0,IF(C211<D210,C211,'Tabla Amortización Fijo'!AB217))","v":0},null,{"$f":"IF(C211<=0,0,'Tabla Amortización Fijo'!AC217)","v":0},0,null,0,{"$f":"IF(P210<=0.01,0,'Tabla Amortización Fijo'!R217)","v":0},{"$f":"IF(D211<=0,0,'Tabla Amortización Fijo'!W217+'Tabla Amortización Fijo'!U217)","v":0},0,{"$f":"IF(C211=0,0,'Tabla Amortización Fijo'!X217+'Tabla Amortización Fijo'!V217+'Tabla Amortización Fijo'!S217+'Tabla Amortización Fijo'!Q217)","v":0},0,null,0,0]
[205,{"$f":"'Tabla Amortización Fijo'!C218","v":"2041-01-04"},0,{"$f":"IF(C212<=0,0,IF(C212<D211,C212,'Tabla Amortización Fijo'!AB218))","v":0},null,{"$f":"IF(C212<=0,0,'Tabla Amortización Fijo'!AC218)","v":0},0,null,0,{"$f":"IF(P211<=0.01,0,'Tabla Amortización Fijo'!R218)","v":0},{"$f":"IF(D212<=0,0,'Tabla Amortización Fijo'!W218+'Tabla Amortización Fijo'!U218)","v":0},0,{"$f":"IF(C212=0,0,'Tabla Amortización Fijo'!X218+'Tabla Amortización Fijo'!V218+'Tabla Amortización Fijo'!S218+'Tabla Amortización Fijo'!Q218)","v":0},0,null,0,0]
[206,{"$f":"'Tabla Amortización Fijo'!C219","v":"2041-02-04"},0,{"$f":"IF(C213<=0,0,IF(C213<D212,C213,'Tabla Amortización Fijo'!AB219))","v":0},null,{"$f":"IF(C213<=0,0,'Tabla Amortización Fijo'!AC219)","v":0},0,null,0,{"$f":"IF(P212<=0.01,0,'Tabla Amortización Fijo'!R219)","v":0},{"$f":"IF(D213<=0,0,'Tabla Amortización Fijo'!W219+'Tabla Amortización Fijo'!U219)","v":0},0,{"$f":"IF(C213=0,0,'Tabla Amortización Fijo'!X219+'Tabla Amortización Fijo'!V219+'Tabla Amortización Fijo'!S219+'Tabla Amortización Fijo'!Q219)","v":0},0,null,0,0]
[207,{"$f":"'Tabla Amortización Fijo'!C220","v":"2041-03-04"},0,{"$f":"IF(C214<=0,0,IF(C214<D213,C214,'Tabla Amortización Fijo'!AB220))","v":0},null,{"$f":"IF(C214<=0,0,'Tabla Amortización Fijo'!AC220)","v":0},0,null,0,{"$f":"IF(P213<=0.01,0,'Tabla Amortización Fijo'!R220)","v":0},{"$f":"IF(D214<=0,0,'Tabla Amortización Fijo'!W220+'Tabla Amortización Fijo'!U220)","v":0},0,{"$f":"IF(C214=0,0,'Tabla Amortización Fijo'!X220+'Tabla Amortización Fijo'!V220+'Tabla Amortización Fijo'!S220+'Tabla Amortización Fijo'!Q220)","v":0},0,null,0,0]
[208,{"$f":"'Tabla Amortización Fijo'!C221","v":"2041-04-04"},0,{"$f":"IF(C215<=0,0,IF(C215<D214,C215,'Tabla Amortización Fijo'!AB221))","v":0},null,{"$f":"IF(C215<=0,0,'Tabla Amortización Fijo'!AC221)","v":0},0,null,0,{"$f":"IF(P214<=0.01,0,'Tabla Amortización Fijo'!R221)","v":0},{"$f":"IF(D215<=0,0,'Tabla Amortización Fijo'!W221+'Tabla Amortización Fijo'!U221)","v":0},0,{"$f":"IF(C215=0,0,'Tabla Amortización Fijo'!X221+'Tabla Amortización Fijo'!V221+'Tabla Amortización Fijo'!S221+'Tabla Amortización Fijo'!Q221)","v":0},0,null,0,0]
[209,{"$f":"'Tabla Amortización Fijo'!C222","v":"2041-05-04"},0,{"$f":"IF(C216<=0,0,IF(C216<D215,C216,'Tabla Amortización Fijo'!AB222))","v":0},null,{"$f":"IF(C216<=0,0,'Tabla Amortización Fijo'!AC222)","v":0},0,null,0,{"$f":"IF(P215<=0.01,0,'Tabla Amortización Fijo'!R222)","v":0},{"$f":"IF(D216<=0,0,'Tabla Amortización Fijo'!W222+'Tabla Amortización Fijo'!U222)","v":0},0,{"$f":"IF(C216=0,0,'Tabla Amortización Fijo'!X222+'Tabla Amortización Fijo'!V222+'Tabla Amortización Fijo'!S222+'Tabla Amortización Fijo'!Q222)","v":0},0,null,0,0]
[210,{"$f":"'Tabla Amortización Fijo'!C223","v":"2041-06-04"},0,{"$f":"IF(C217<=0,0,IF(C217<D216,C217,'Tabla Amortización Fijo'!AB223))","v":0},null,{"$f":"IF(C217<=0,0,'Tabla Amortización Fijo'!AC223)","v":0},0,null,0,{"$f":"IF(P216<=0.01,0,'Tabla Amortización Fijo'!R223)","v":0},{"$f":"IF(D217<=0,0,'Tabla Amortización Fijo'!W223+'Tabla Amortización Fijo'!U223)","v":0},0,{"$f":"IF(C217=0,0,'Tabla Amortización Fijo'!X223+'Tabla Amortización Fijo'!V223+'Tabla Amortización Fijo'!S223+'Tabla Amortización Fijo'!Q223)","v":0},0,null,0,0]
[211,{"$f":"'Tabla Amortización Fijo'!C224","v":"2041-07-04"},0,{"$f":"IF(C218<=0,0,IF(C218<D217,C218,'Tabla Amortización Fijo'!AB224))","v":0},null,{"$f":"IF(C218<=0,0,'Tabla Amortización Fijo'!AC224)","v":0},0,null,0,{"$f":"IF(P217<=0.01,0,'Tabla Amortización Fijo'!R224)","v":0},{"$f":"IF(D218<=0,0,'Tabla Amortización Fijo'!W224+'Tabla Amortización Fijo'!U224)","v":0},0,{"$f":"IF(C218=0,0,'Tabla Amortización Fijo'!X224+'Tabla Amortización Fijo'!V224+'Tabla Amortización Fijo'!S224+'Tabla Amortización Fijo'!Q224)","v":0},0,null,0,0]
[212,{"$f":"'Tabla Amortización Fijo'!C225","v":"2041-08-04"},0,{"$f":"IF(C219<=0,0,IF(C219<D218,C219,'Tabla Amortización Fijo'!AB225))","v":0},null,{"$f":"IF(C219<=0,0,'Tabla Amortización Fijo'!AC225)","v":0},0,null,0,{"$f":"IF(P218<=0.01,0,'Tabla Amortización Fijo'!R225)","v":0},{"$f":"IF(D219<=0,0,'Tabla Amortización Fijo'!W225+'Tabla Amortización Fijo'!U225)","v":0},0,{"$f":"IF(C219=0,0,'Tabla Amortización Fijo'!X225+'Tabla Amortización Fijo'!V225+'Tabla Amortización Fijo'!S225+'Tabla Amortización Fijo'!Q225)","v":0},0,null,0,0]
[213,{"$f":"'Tabla Amortización Fijo'!C226","v":"2041-09-04"},0,{"$f":"IF(C220<=0,0,IF(C220<D219,C220,'Tabla Amortización Fijo'!AB226))","v":0},null,{"$f":"IF(C220<=0,0,'Tabla Amortización Fijo'!AC226)","v":0},0,null,0,{"$f":"IF(P219<=0.01,0,'Tabla Amortización Fijo'!R226)","v":0},{"$f":"IF(D220<=0,0,'Tabla Amortización Fijo'!W226+'Tabla Amortización Fijo'!U226)","v":0},0,{"$f":"IF(C220=0,0,'Tabla Amortización Fijo'!X226+'Tabla Amortización Fijo'!V226+'Tabla Amortización Fijo'!S226+'Tabla Amortización Fijo'!Q226)","v":0},0,null,0,0]
[214,{"$f":"'Tabla Amortización Fijo'!C227","v":"2041-10-04"},0,{"$f":"IF(C221<=0,0,IF(C221<D220,C221,'Tabla Amortización Fijo'!AB227))","v":0},null,{"$f":"IF(C221<=0,0,'Tabla Amortización Fijo'!AC227)","v":0},0,null,0,{"$f":"IF(P220<=0.01,0,'Tabla Amortización Fijo'!R227)","v":0},{"$f":"IF(D221<=0,0,'Tabla Amortización Fijo'!W227+'Tabla Amortización Fijo'!U227)","v":0},0,{"$f":"IF(C221=0,0,'Tabla Amortización Fijo'!X227+'Tabla Amortización Fijo'!V227+'Tabla Amortización Fijo'!S227+'Tabla Amortización Fijo'!Q227)","v":0},0,null,0,0]
[215,{"$f":"'Tabla Amortización Fijo'!C228","v":"2041-11-04"},0,{"$f":"IF(C222<=0,0,IF(C222<D221,C222,'Tabla Amortización Fijo'!AB228))","v":0},null,{"$f":"IF(C222<=0,0,'Tabla Amortización Fijo'!AC228)","v":0},0,null,0,{"$f":"IF(P221<=0.01,0,'Tabla Amortización Fijo'!R228)","v":0},{"$f":"IF(D222<=0,0,'Tabla Amortización Fijo'!W228+'Tabla Amortización Fijo'!U228)","v":0},0,{"$f":"IF(C222=0,0,'Tabla Amortización Fijo'!X228+'Tabla Amortización Fijo'!V228+'Tabla Amortización Fijo'!S228+'Tabla Amortización Fijo'!Q228)","v":0},0,null,0,0]
[216,{"$f":"'Tabla Amortización Fijo'!C229","v":"2041-12-04"},0,{"$f":"IF(C223<=0,0,IF(C223<D222,C223,'Tabla Amortización Fijo'!AB229))","v":0},null,{"$f":"IF(C223<=0,0,'Tabla Amortización Fijo'!AC229)","v":0},0,null,0,{"$f":"IF(P222<=0.01,0,'Tabla Amortización Fijo'!R229)","v":0},{"$f":"IF(D223<=0,0,'Tabla Amortización Fijo'!W229+'Tabla Amortización Fijo'!U229)","v":0},0,{"$f":"IF(C223=0,0,'Tabla Amortización Fijo'!X229+'Tabla Amortización Fijo'!V229+'Tabla Amortización Fijo'!S229+'Tabla Amortización Fijo'!Q229)","v":0},0,null,0,0]
[217,{"$f":"'Tabla Amortización Fijo'!C230","v":"2042-01-04"},0,{"$f":"IF(C224<=0,0,IF(C224<D223,C224,'Tabla Amortización Fijo'!AB230))","v":0},null,{"$f":"IF(C224<=0,0,'Tabla Amortización Fijo'!AC230)","v":0},0,null,0,{"$f":"IF(P223<=0.01,0,'Tabla Amortización Fijo'!R230)","v":0},{"$f":"IF(D224<=0,0,'Tabla Amortización Fijo'!W230+'Tabla Amortización Fijo'!U230)","v":0},0,{"$f":"IF(C224=0,0,'Tabla Amortización Fijo'!X230+'Tabla Amortización Fijo'!V230+'Tabla Amortización Fijo'!S230+'Tabla Amortización Fijo'!Q230)","v":0},0,null,0,0]
[218,{"$f":"'Tabla Amortización Fijo'!C231","v":"2042-02-04"},0,{"$f":"IF(C225<=0,0,IF(C225<D224,C225,'Tabla Amortización Fijo'!AB231))","v":0},null,{"$f":"IF(C225<=0,0,'Tabla Amortización Fijo'!AC231)","v":0},0,null,0,{"$f":"IF(P224<=0.01,0,'Tabla Amortización Fijo'!R231)","v":0},{"$f":"IF(D225<=0,0,'Tabla Amortización Fijo'!W231+'Tabla Amortización Fijo'!U231)","v":0},0,{"$f":"IF(C225=0,0,'Tabla Amortización Fijo'!X231+'Tabla Amortización Fijo'!V231+'Tabla Amortización Fijo'!S231+'Tabla Amortización Fijo'!Q231)","v":0},0,null,0,0]
[219,{"$f":"'Tabla Amortización Fijo'!C232","v":"2042-03-04"},0,{"$f":"IF(C226<=0,0,IF(C226<D225,C226,'Tabla Amortización Fijo'!AB232))","v":0},null,{"$f":"IF(C226<=0,0,'Tabla Amortización Fijo'!AC232)","v":0},0,null,0,{"$f":"IF(P225<=0.01,0,'Tabla Amortización Fijo'!R232)","v":0},{"$f":"IF(D226<=0,0,'Tabla Amortización Fijo'!W232+'Tabla Amortización Fijo'!U232)","v":0},0,{"$f":"IF(C226=0,0,'Tabla Amortización Fijo'!X232+'Tabla Amortización Fijo'!V232+'Tabla Amortización Fijo'!S232+'Tabla Amortización Fijo'!Q232)","v":0},0,null,0,0]
[220,{"$f":"'Tabla Amortización Fijo'!C233","v":"2042-04-04"},0,{"$f":"IF(C227<=0,0,IF(C227<D226,C227,'Tabla Amortización Fijo'!AB233))","v":0},null,{"$f":"IF(C227<=0,0,'Tabla Amortización Fijo'!AC233)","v":0},0,null,0,{"$f":"IF(P226<=0.01,0,'Tabla Amortización Fijo'!R233)","v":0},{"$f":"IF(D227<=0,0,'Tabla Amortización Fijo'!W233+'Tabla Amortización Fijo'!U233)","v":0},0,{"$f":"IF(C227=0,0,'Tabla Amortización Fijo'!X233+'Tabla Amortización Fijo'!V233+'Tabla Amortización Fijo'!S233+'Tabla Amortización Fijo'!Q233)","v":0},0,null,0,0]
[221,{"$f":"'Tabla Amortización Fijo'!C234","v":"2042-05-04"},0,{"$f":"IF(C228<=0,0,IF(C228<D227,C228,'Tabla Amortización Fijo'!AB234))","v":0},null,{"$f":"IF(C228<=0,0,'Tabla Amortización Fijo'!AC234)","v":0},0,null,0,{"$f":"IF(P227<=0.01,0,'Tabla Amortización Fijo'!R234)","v":0},{"$f":"IF(D228<=0,0,'Tabla Amortización Fijo'!W234+'Tabla Amortización Fijo'!U234)","v":0},0,{"$f":"IF(C228=0,0,'Tabla Amortización Fijo'!X234+'Tabla Amortización Fijo'!V234+'Tabla Amortización Fijo'!S234+'Tabla Amortización Fijo'!Q234)","v":0},0,null,0,0]
[222,{"$f":"'Tabla Amortización Fijo'!C235","v":"2042-06-04"},0,{"$f":"IF(C229<=0,0,IF(C229<D228,C229,'Tabla Amortización Fijo'!AB235))","v":0},null,{"$f":"IF(C229<=0,0,'Tabla Amortización Fijo'!AC235)","v":0},0,null,0,{"$f":"IF(P228<=0.01,0,'Tabla Amortización Fijo'!R235)","v":0},{"$f":"IF(D229<=0,0,'Tabla Amortización Fijo'!W235+'Tabla Amortización Fijo'!U235)","v":0},0,{"$f":"IF(C229=0,0,'Tabla Amortización Fijo'!X235+'Tabla Amortización Fijo'!V235+'Tabla Amortización Fijo'!S235+'Tabla Amortización Fijo'!Q235)","v":0},0,null,0,0]
[223,{"$f":"'Tabla Amortización Fijo'!C236","v":"2042-07-04"},0,{"$f":"IF(C230<=0,0,IF(C230<D229,C230,'Tabla Amortización Fijo'!AB236))","v":0},null,{"$f":"IF(C230<=0,0,'Tabla Amortización Fijo'!AC236)","v":0},0,null,0,{"$f":"IF(P229<=0.01,0,'Tabla Amortización Fijo'!R236)","v":0},{"$f":"IF(D230<=0,0,'Tabla Amortización Fijo'!W236+'Tabla Amortización Fijo'!U236)","v":0},0,{"$f":"IF(C230=0,0,'Tabla Amortización Fijo'!X236+'Tabla Amortización Fijo'!V236+'Tabla Amortización Fijo'!S236+'Tabla Amortización Fijo'!Q236)","v":0},0,null,0,0]
[224,{"$f":"'Tabla Amortización Fijo'!C237","v":"2042-08-04"},0,{"$f":"IF(C231<=0,0,IF(C231<D230,C231,'Tabla Amortización Fijo'!AB237))","v":0},null,{"$f":"IF(C231<=0,0,'Tabla Amortización Fijo'!AC237)","v":0},0,null,0,{"$f":"IF(P230<=0.01,0,'Tabla Amortización Fijo'!R237)","v":0},{"$f":"IF(D231<=0,0,'Tabla Amortización Fijo'!W237+'Tabla Amortización Fijo'!U237)","v":0},0,{"$f":"IF(C231=0,0,'Tabla Amortización Fijo'!X237+'Tabla Amortización Fijo'!V237+'Tabla Amortización Fijo'!S237+'Tabla Amortización Fijo'!Q237)","v":0},0,null,0,0]
[225,{"$f":"'Tabla Amortización Fijo'!C238","v":"2042-09-04"},0,{"$f":"IF(C232<=0,0,IF(C232<D231,C232,'Tabla Amortización Fijo'!AB238))","v":0},null,{"$f":"IF(C232<=0,0,'Tabla Amortización Fijo'!AC238)","v":0},0,null,0,{"$f":"IF(P231<=0.01,0,'Tabla Amortización Fijo'!R238)","v":0},{"$f":"IF(D232<=0,0,'Tabla Amortización Fijo'!W238+'Tabla Amortización Fijo'!U238)","v":0},0,{"$f":"IF(C232=0,0,'Tabla Amortización Fijo'!X238+'Tabla Amortización Fijo'!V238+'Tabla Amortización Fijo'!S238+'Tabla Amortización Fijo'!Q238)","v":0},0,null,0,0]
[226,{"$f":"'Tabla Amortización Fijo'!C239","v":"2042-10-04"},0,{"$f":"IF(C233<=0,0,IF(C233<D232,C233,'Tabla Amortización Fijo'!AB239))","v":0},null,{"$f":"IF(C233<=0,0,'Tabla Amortización Fijo'!AC239)","v":0},0,null,0,{"$f":"IF(P232<=0.01,0,'Tabla Amortización Fijo'!R239)","v":0},{"$f":"IF(D233<=0,0,'Tabla Amortización Fijo'!W239+'Tabla Amortización Fijo'!U239)","v":0},0,{"$f":"IF(C233=0,0,'Tabla Amortización Fijo'!X239+'Tabla Amortización Fijo'!V239+'Tabla Amortización Fijo'!S239+'Tabla Amortización Fijo'!Q239)","v":0},0,null,0,0]
[227,{"$f":"'Tabla Amortización Fijo'!C240","v":"2042-11-04"},0,{"$f":"IF(C234<=0,0,IF(C234<D233,C234,'Tabla Amortización Fijo'!AB240))","v":0},null,{"$f":"IF(C234<=0,0,'Tabla Amortización Fijo'!AC240)","v":0},0,null,0,{"$f":"IF(P233<=0.01,0,'Tabla Amortización Fijo'!R240)","v":0},{"$f":"IF(D234<=0,0,'Tabla Amortización Fijo'!W240+'Tabla Amortización Fijo'!U240)","v":0},0,{"$f":"IF(C234=0,0,'Tabla Amortización Fijo'!X240+'Tabla Amortización Fijo'!V240+'Tabla Amortización Fijo'!S240+'Tabla Amortización Fijo'!Q240)","v":0},0,null,0,0]
[228,{"$f":"'Tabla Amortización Fijo'!C241","v":"2042-12-04"},0,{"$f":"IF(C235<=0,0,IF(C235<D234,C235,'Tabla Amortización Fijo'!AB241))","v":0},null,{"$f":"IF(C235<=0,0,'Tabla Amortización Fijo'!AC241)","v":0},0,null,0,{"$f":"IF(P234<=0.01,0,'Tabla Amortización Fijo'!R241)","v":0},{"$f":"IF(D235<=0,0,'Tabla Amortización Fijo'!W241+'Tabla Amortización Fijo'!U241)","v":0},0,{"$f":"IF(C235=0,0,'Tabla Amortización Fijo'!X241+'Tabla Amortización Fijo'!V241+'Tabla Amortización Fijo'!S241+'Tabla Amortización Fijo'!Q241)","v":0},0,null,0,0]
[229,{"$f":"'Tabla Amortización Fijo'!C242","v":"2043-01-04"},0,{"$f":"IF(C236<=0,0,IF(C236<D235,C236,'Tabla Amortización Fijo'!AB242))","v":0},null,{"$f":"IF(C236<=0,0,'Tabla Amortización Fijo'!AC242)","v":0},0,null,0,{"$f":"IF(P235<=0.01,0,'Tabla Amortización Fijo'!R242)","v":0},{"$f":"IF(D236<=0,0,'Tabla Amortización Fijo'!W242+'Tabla Amortización Fijo'!U242)","v":0},0,{"$f":"IF(C236=0,0,'Tabla Amortización Fijo'!X242+'Tabla Amortización Fijo'!V242+'Tabla Amortización Fijo'!S242+'Tabla Amortización Fijo'!Q242)","v":0},0,null,0,0]
[230,{"$f":"'Tabla Amortización Fijo'!C243","v":"2043-02-04"},0,{"$f":"IF(C237<=0,0,IF(C237<D236,C237,'Tabla Amortización Fijo'!AB243))","v":0},null,{"$f":"IF(C237<=0,0,'Tabla Amortización Fijo'!AC243)","v":0},0,null,0,{"$f":"IF(P236<=0.01,0,'Tabla Amortización Fijo'!R243)","v":0},{"$f":"IF(D237<=0,0,'Tabla Amortización Fijo'!W243+'Tabla Amortización Fijo'!U243)","v":0},0,{"$f":"IF(C237=0,0,'Tabla Amortización Fijo'!X243+'Tabla Amortización Fijo'!V243+'Tabla Amortización Fijo'!S243+'Tabla Amortización Fijo'!Q243)","v":0},0,null,0,0]
[231,{"$f":"'Tabla Amortización Fijo'!C244","v":"2043-03-04"},0,{"$f":"IF(C238<=0,0,IF(C238<D237,C238,'Tabla Amortización Fijo'!AB244))","v":0},null,{"$f":"IF(C238<=0,0,'Tabla Amortización Fijo'!AC244)","v":0},0,null,0,{"$f":"IF(P237<=0.01,0,'Tabla Amortización Fijo'!R244)","v":0},{"$f":"IF(D238<=0,0,'Tabla Amortización Fijo'!W244+'Tabla Amortización Fijo'!U244)","v":0},0,{"$f":"IF(C238=0,0,'Tabla Amortización Fijo'!X244+'Tabla Amortización Fijo'!V244+'Tabla Amortización Fijo'!S244+'Tabla Amortización Fijo'!Q244)","v":0},0,null,0,0]
[232,{"$f":"'Tabla Amortización Fijo'!C245","v":"2043-04-04"},0,{"$f":"IF(C239<=0,0,IF(C239<D238,C239,'Tabla Amortización Fijo'!AB245))","v":0},null,{"$f":"IF(C239<=0,0,'Tabla Amortización Fijo'!AC245)","v":0},0,null,0,{"$f":"IF(P238<=0.01,0,'Tabla Amortización Fijo'!R245)","v":0},{"$f":"IF(D239<=0,0,'Tabla Amortización Fijo'!W245+'Tabla Amortización Fijo'!U245)","v":0},0,{"$f":"IF(C239=0,0,'Tabla Amortización Fijo'!X245+'Tabla Amortización Fijo'!V245+'Tabla Amortización Fijo'!S245+'Tabla Amortización Fijo'!Q245)","v":0},0,null,0,0]
[233,{"$f":"'Tabla Amortización Fijo'!C246","v":"2043-05-04"},0,{"$f":"IF(C240<=0,0,IF(C240<D239,C240,'Tabla Amortización Fijo'!AB246))","v":0},null,{"$f":"IF(C240<=0,0,'Tabla Amortización Fijo'!AC246)","v":0},0,null,0,{"$f":"IF(P239<=0.01,0,'Tabla Amortización Fijo'!R246)","v":0},{"$f":"IF(D240<=0,0,'Tabla Amortización Fijo'!W246+'Tabla Amortización Fijo'!U246)","v":0},0,{"$f":"IF(C240=0,0,'Tabla Amortización Fijo'!X246+'Tabla Amortización Fijo'!V246+'Tabla Amortización Fijo'!S246+'Tabla Amortización Fijo'!Q246)","v":0},0,null,0,0]
[234,{"$f":"'Tabla Amortización Fijo'!C247","v":"2043-06-04"},0,{"$f":"IF(C241<=0,0,IF(C241<D240,C241,'Tabla Amortización Fijo'!AB247))","v":0},null,{"$f":"IF(C241<=0,0,'Tabla Amortización Fijo'!AC247)","v":0},0,null,0,{"$f":"IF(P240<=0.01,0,'Tabla Amortización Fijo'!R247)","v":0},{"$f":"IF(D241<=0,0,'Tabla Amortización Fijo'!W247+'Tabla Amortización Fijo'!U247)","v":0},0,{"$f":"IF(C241=0,0,'Tabla Amortización Fijo'!X247+'Tabla Amortización Fijo'!V247+'Tabla Amortización Fijo'!S247+'Tabla Amortización Fijo'!Q247)","v":0},0,null,0,0]
[235,{"$f":"'Tabla Amortización Fijo'!C248","v":"2043-07-04"},0,{"$f":"IF(C242<=0,0,IF(C242<D241,C242,'Tabla Amortización Fijo'!AB248))","v":0},null,{"$f":"IF(C242<=0,0,'Tabla Amortización Fijo'!AC248)","v":0},0,null,0,{"$f":"IF(P241<=0.01,0,'Tabla Amortización Fijo'!R248)","v":0},{"$f":"IF(D242<=0,0,'Tabla Amortización Fijo'!W248+'Tabla Amortización Fijo'!U248)","v":0},0,{"$f":"IF(C242=0,0,'Tabla Amortización Fijo'!X248+'Tabla Amortización Fijo'!V248+'Tabla Amortización Fijo'!S248+'Tabla Amortización Fijo'!Q248)","v":0},0,null,0,0]
[236,{"$f":"'Tabla Amortización Fijo'!C249","v":"2043-08-04"},0,{"$f":"IF(C243<=0,0,IF(C243<D242,C243,'Tabla Amortización Fijo'!AB249))","v":0},null,{"$f":"IF(C243<=0,0,'Tabla Amortización Fijo'!AC249)","v":0},0,null,0,{"$f":"IF(P242<=0.01,0,'Tabla Amortización Fijo'!R249)","v":0},{"$f":"IF(D243<=0,0,'Tabla Amortización Fijo'!W249+'Tabla Amortización Fijo'!U249)","v":0},0,{"$f":"IF(C243=0,0,'Tabla Amortización Fijo'!X249+'Tabla Amortización Fijo'!V249+'Tabla Amortización Fijo'!S249+'Tabla Amortización Fijo'!Q249)","v":0},0,null,0,0]
[237,{"$f":"'Tabla Amortización Fijo'!C250","v":"2043-09-04"},0,{"$f":"IF(C244<=0,0,IF(C244<D243,C244,'Tabla Amortización Fijo'!AB250))","v":0},null,{"$f":"IF(C244<=0,0,'Tabla Amortización Fijo'!AC250)","v":0},0,null,0,{"$f":"IF(P243<=0.01,0,'Tabla Amortización Fijo'!R250)","v":0},{"$f":"IF(D244<=0,0,'Tabla Amortización Fijo'!W250+'Tabla Amortización Fijo'!U250)","v":0},0,{"$f":"IF(C244=0,0,'Tabla Amortización Fijo'!X250+'Tabla Amortización Fijo'!V250+'Tabla Amortización Fijo'!S250+'Tabla Amortización Fijo'!Q250)","v":0},0,null,0,0]
[238,{"$f":"'Tabla Amortización Fijo'!C251","v":"2043-10-04"},0,{"$f":"IF(C245<=0,0,IF(C245<D244,C245,'Tabla Amortización Fijo'!AB251))","v":0},null,{"$f":"IF(C245<=0,0,'Tabla Amortización Fijo'!AC251)","v":0},0,null,0,{"$f":"IF(P244<=0.01,0,'Tabla Amortización Fijo'!R251)","v":0},{"$f":"IF(D245<=0,0,'Tabla Amortización Fijo'!W251+'Tabla Amortización Fijo'!U251)","v":0},0,{"$f":"IF(C245=0,0,'Tabla Amortización Fijo'!X251+'Tabla Amortización Fijo'!V251+'Tabla Amortización Fijo'!S251+'Tabla Amortización Fijo'!Q251)","v":0},0,null,0,0]
[239,{"$f":"'Tabla Amortización Fijo'!C252","v":"2043-11-04"},0,{"$f":"IF(C246<=0,0,IF(C246<D245,C246,'Tabla Amortización Fijo'!AB252))","v":0},null,{"$f":"IF(C246<=0,0,'Tabla Amortización Fijo'!AC252)","v":0},0,null,0,{"$f":"IF(P245<=0.01,0,'Tabla Amortización Fijo'!R252)","v":0},{"$f":"IF(D246<=0,0,'Tabla Amortización Fijo'!W252+'Tabla Amortización Fijo'!U252)","v":0},0,{"$f":"IF(C246=0,0,'Tabla Amortización Fijo'!X252+'Tabla Amortización Fijo'!V252+'Tabla Amortización Fijo'!S252+'Tabla Amortización Fijo'!Q252)","v":0},0,null,0,0]
[240,{"$f":"'Tabla Amortización Fijo'!C253","v":"2043-12-04"},0,{"$f":"IF(C247<=0,0,IF(C247<D246,C247,'Tabla Amortización Fijo'!AB253))","v":0},null,{"$f":"IF(C247<=0,0,'Tabla Amortización Fijo'!AC253)","v":0},0,null,0,{"$f":"IF(P246<=0.01,0,'Tabla Amortización Fijo'!R253)","v":0},{"$f":"IF(D247<=0,0,'Tabla Amortización Fijo'!W253+'Tabla Amortización Fijo'!U253)","v":0},0,{"$f":"IF(C247=0,0,'Tabla Amortización Fijo'!X253+'Tabla Amortización Fijo'!V253+'Tabla Amortización Fijo'!S253+'Tabla Amortización Fijo'!Q253)","v":0},0,null,0,0]
[null,null,null,{"$f":"SUM(D8:D247)","v":0},{"$f":"SUM(E8:E247)","v":0},{"$f":"SUM(F8:F247)","v":0},{"$f":"SUM(G8:G247)","v":0},{"$f":"SUM(H8:H247)","v":0},{"$f":"SUM(I8:I247)","v":0},0,89.978990620689672,0,0,89.978990620689672]

{"sheet":"Tabla Amortización Crec","index":9,"n_rows":259,"n_cols":37,"rows_kept":259,"cut":false,"hidden":true,"merged":[[0,1,1,5]]}
[null,"Tabla de Amortización >> Hipotecario >> Tasas Pagos Puntuales>>Cuotas Fijas"]
[]
[null,"Monto Solicitado","Plazo años","Plazo  Meses","Tipo","¿Cómo aplicar el Beneficio PP?","Suma de Ingresos","Esquema",null,"Total Financiado","% Comisión Apert","Comisión Apertura","CAT"]
[null,{"$f":"IF(\nOR('Parametro Destino'!C2=8,'Parametro Destino'!C2=3,'Parametro Destino'!C2=4),\nMIN('Parametro Destino'!F3,Simulación!H25),\nMIN(Simulación!H25,'Parametro Destino'!C7,'Parametro Destino'!F2))","v":0},{"$f":"'Parametro Destino'!F5","v":20},{"$f":"PLAZO_ANIOSCREC*12","v":240},"ADQUISICIÓN",{"$f":"'Tabla Crec'!H5","v":0},"SI",{"$f":"Simulación!N25","v":9.9500000000000005E-2},null,{"$f":"MTO_SOLICITADO_CRE","v":0},{"$f":"'Parametro Destino'!C8","v":0.01},{"$f":"COMISION_APERTCREC *TOTAL_FINANCIADOCREC","v":0},{"$f":"(1+IRR(AJ13:AJ259,0))^(360/30)-1","v":{"$error":"#NUM!"}}]
[]
[null,"Valor Inmueble","Presupuesto Construcción","Valor Inmueble actual","Suma Asegurada Daños",null,null,null,null,"Base Avalúo","Costo Avaluo Base","Subtotal Avalúo  (Base + Honorarios)","IVA Avalúo ","Total Avalúo "]
[null,{"$f":"Simulación!H23","v":0},1000000,2000000,{"$f":"VALOR_INMUEBLECREC*0.7","v":0},null,null,null,null,{"$f":"IF(DESTINOCREC =\"CONSTRUCCIÓN\",\n                 IF(VALOR_INMUEB_ACTCREC> 0, VALOR_INMUEB_ACTCREC, VALOR_INMUEBLECREC-PRES_CONSTRUCCIONCREC),\n         VALOR_INMUEBLECREC)","v":0},{"$f":"MTO_BASE_AVALUOCREC*FACTOR_AVALUOCREC","v":0},{"$f":"MTO_AVALUOCREC + HONORARIOS_AVALUOCREC","v":0},{"$f":"SUBTOT_AVALUOCREC * IVACREC","v":0},{"$f":"SUBTOT_AVALUOCREC + IVA_AVALUOCREC","v":0}]
[]
[null,"Fecha Apertura","Fecha 1er Pago",null,null,null,null,null,null,null,"Suma Inversos","Cuota Nivelada Base",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Monto Inicial CAT"]
[null,{"$f":"TODAY()","v":"2023-12-11"},{"$f":"IF(DAY(FECHA_APERTURA)<= 19,\n               DATE(YEAR(DATE(YEAR(FECHA_APERTURACREC),MONTH(FECHA_APERTURACREC)+2,)),\n                              MONTH(DATE(YEAR(FECHA_APERTURACREC),MONTH(FECHA_APERTURACREC)+2,)),\n                              4),\n               DATE(YEAR(DATE(YEAR(FECHA_APERTURACREC),MONTH(FECHA_APERTURACREC)+3,)),\n                               MONTH(DATE(YEAR(FECHA_APERTURACREC),MONTH(FECHA_APERTURACREC)+3,)),\n                               4))","v":"2024-01-04"},null,null,null,null,null,null,null,{"$f":"SUMIF(B14:B259, CONCATENATE(\"<\",PLAZOCREC),K14:K259)","v":103.99073752797048},{"$f":"J4/K10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MTO_SOLICITADO_CRE - MTO_COMISION_APERTCREC - SUBTOT_AVALUOCREC","v":0}]
[]
[null,"Pago","Fecha","Dias Reales","Tasa Periodo","Prorrateo","Potencia","Inverso","Aplica Incremento","Ajuste","Inverso Ajuste","Cuota Nivelada Periodo","Saldo","Capital","Interés           (Dias Reales)","Comision","IVA Comisión","Seguro Daños","IVA Seguro Daños","Seguro Vida","Seguro Interiores","IVA Seguro Interiores","Seguro Desempleo","IVA Seguro Desempleo","Total a Pagar Ordinario","Tasa Pago Puntual","Saldo Pago Puntual","Capital Pago Puntual","Interés","Seguro Vida Pago Puntual","Total Pago Puntual","Aportación Capital Pago Puntual","Prepegago","Total a Pagar Pago Puntual",null,"Total CAT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ10*-1","v":0}]
[null,0,{"$f":"IF(B14=0,FECHA_1ER_PAGOCREC,DATE(YEAR(C13),MONTH(C13)+2,))","v":"2024-01-04"},{"$f":"IF(B14=0,C14-B10+1, C14-C13)","v":25},{"$f":"IF(B14=0,TASACREC,IF(B14=MESES_INC_TASACREC,E13+INCREMENTO_TASACREC,E13))","v":9.9500000000000005E-2},{"$f":"1 + D14 * E14 / 360 + FACTOR_SEG_DEUDCREC","v":1.0077097222222222},{"$f":"IF(B14 = 0, 0,\n            IF(G13=0, F14, G13 * F14 ))","v":0},{"$f":"IF(G14=0, 0, 1/G14)","v":0},{"$f":"MOD(B14, MESES_INCCREC)=0","v":true},{"$f":"IF(B14=0, 1, IF(I14,J12*(1+INCREMENTO_CREC),J12))","v":1},{"$f":"H14*J14","v":0},{"$f":"CUOTA_INTCREC*J14","v":0},{"$f":"IF(B14=0,TOTAL_FINANCIADOCREC, M12-N12)","v":0},{"$f":"IF(B14=0, 0, L14-O14-T14)","v":0},{"$f":"M14 * D14 * E14 /360","v":0},{"$f":"COMISION_AMORTCREC","v":399},{"$f":"P14*IVACREC","v":63.84},{"$f":"SEGURO_DAÑOS_MENS","v":0},{"$f":"R14*IVACREC","v":0},{"$f":"M14 * FACTOR_SEG_DEUDCREC","v":0},{"$f":"SEGURO_INTERIORESCREC","v":84.482758620689665},{"$f":"U14*IVACREC","v":13.517241379310347},{"$f":"SUM(N14:V14) * FACTOR_SEG_DESEMPLEOCREC","v":5.496232},{"$f":"W14*IVACREC","v":0.87939712000000003},{"$f":"IF(B14>=PLAZOCREC, 0, SUM(N14:X14))","v":567.21562912000002},{"$f":"IF(B14>=MESES_PAG_PUNTCREC,TASACREC-DISMINUCION_TASACREC,TASACREC)","v":9.9500000000000005E-2},{"$f":"IF(B14=0,TOTAL_FINANCIADOCREC, MAX(ROUND(AA13-N13-AF13,2), 0))","v":0},{"$f":"MIN(AA14,N14)","v":0},{"$f":"AA14 * D14 * Z14 /360","v":0},{"$f":"AA14 * FACTOR_SEG_DEUDCREC","v":0},{"$f":"IF(AA14>0, AB14+AC14+AD14+P14+Q14+R14+S14+U14+V14+W14+X14, 0)","v":0},{"$f":"IF(ACCION_EXCEDENTE_PPCREC=\"MENOS PLAZO\", IF(AA14>N14, ROUND(Y14-AE14, 2), 0), 0)","v":0},{"$f":"'Tabla Crec'!E8+'Tabla Crec'!H8","v":0},{"$f":"AE14+AF14","v":0},null,{"$f":"IF(AA14> 0,AB14+AC14+AD14+P14+R14+U14+W14, 0)","v":0}]
[null,1,{"$f":"IF(B15=0,FECHA_1ER_PAGO,DATE(YEAR(C14),MONTH(C14)+1,4))","v":"2024-02-04"},{"$f":"IF(B15=0,C15-C10+1, C15-C14)","v":31},9.9500000000000005E-2,{"$f":"1 + D15 * E15 / 360 + FACTOR_SEG_DEUDCREC","v":1.0093680555555555},{"$f":"IF(B15 = 0, 0,\n            IF(G14=0, F15, G14 * F15 ))","v":1.0093680555555555},{"$f":"IF(G15=0, 0, 1/G15)","v":0.99071889039484273},{"$f":"MOD(B15, MESES_INCCREC)=0","v":false},{"$f":"IF(B15=0, 1, IF(I15,J14*(1+INCREMENTO_CREC),J14))","v":1},{"$f":"H15*J15","v":0.99071889039484273},{"$f":"CUOTA_INTCREC*J15","v":0},{"$f":"IF(B15=0,TOTAL_FINANCIADOCREC, M14-N14)","v":0},{"$f":"IF(B15=0, 0, L15-O15-T15)","v":0},0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,{"$f":"IF(B15=0,TOTAL_FINANCIADOCREC, MAX(ROUND(AA14-N14-AF14-AG14,2), 0))","v":0},0,{"$f":"AA15 * D15 * Z15 /360","v":0},0,0,0,{"$f":"'Tabla Crec'!E9+'Tabla Crec'!H9","v":0},{"$f":"AE15+AF15","v":0},null,{"$f":"IF(AA15> 0,AB15+AC15+AD15+P15+R15+U15+W15, 0)","v":0}]
[null,2,"2024-03-04",{"$f":"IF(B16=0,C16-'Parametros Crec'!C24+1, C16-C15)","v":29},9.9500000000000005E-2,{"$f":"1 + D16 * E16 / 360 + FACTOR_SEG_DEUDCREC","v":1.0088152777777777},1.0182659153452931,{"$f":"IF(G16=0, 0, 1/G16)","v":0.98206174333243867},false,1,0.98206174333243867,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E10+'Tabla Crec'!H10","v":0},0,null,0]
[null,3,"2024-04-04",{"$f":"IF(B17=0,C17-'Parametros Crec'!C30+1, C17-C16)","v":31},9.9500000000000005E-2,1.0093680555555555,1.0278050870105764,0.97294712065353861,false,1,0.97294712065353861,0,0,0,0,399,63.84,0,0,0,{"$f":"SEGURO_INTERIORESCREC","v":84.482758620689665},13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E11+'Tabla Crec'!H11","v":0},0,null,0]
[null,4,"2024-05-04",{"$f":"IF(B18=0,C18-'Parametros Crec'!C31+1, C18-C17)","v":30},9.9500000000000005E-2,1.0090916666666665,1.0371495482599806,0.96418110741859142,false,1,0.96418110741859142,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E12+'Tabla Crec'!H12","v":0},0,null,0]
[null,5,"2024-06-04",{"$f":"IF(B19=0,C19-#REF!+1, C19-C18)","v":31},9.9500000000000005E-2,1.0093680555555555,1.0468656228474995,0.95523243688141757,false,1,0.95523243688141757,0,0,{"$f":"IF(B19=0, 0, L19-O19-T19)","v":0},0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,{"$f":"MIN(AA19,N19)","v":0},0,0,0,0,{"$f":"'Tabla Crec'!E13+'Tabla Crec'!H13","v":0},0,null,0]
[null,6,"2024-07-04",{"$f":"IF(B20=0,C20-C12+1, C20-C19)","v":30},9.9500000000000005E-2,1.0090916666666665,1.0563833761352213,0.94662602857165379,false,1,0.94662602857165379,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E14+'Tabla Crec'!H14","v":0},0,null,0]
[null,7,"2024-08-04",31,9.9500000000000005E-2,1.0093680555555555,1.0662796342908214,0.93784028864538549,false,1,0.93784028864538549,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E15+'Tabla Crec'!H15","v":0},0,null,0]
[null,8,"2024-09-04",31,9.9500000000000005E-2,1.0093680555555555,1.0762686011426152,0.9291360901343354,false,1,0.9291360901343354,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E16+'Tabla Crec'!H16","v":0},0,null,0]
[null,9,"2024-10-04",30,9.9500000000000005E-2,1.0090916666666665,1.0860536765080033,0.92076480346285239,false,1,0.92076480346285239,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E17+'Tabla Crec'!H17","v":0},0,null,0]
[null,10,"2024-11-04",31,9.9500000000000005E-2,1.0093680555555555,1.0962278876858456,0.91221908440134269,false,1,0.91221908440134269,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E18+'Tabla Crec'!H18","v":0},0,null,0]
[null,11,"2024-12-04",30,9.9500000000000005E-2,1.0090916666666665,1.1061944262313892,0.90400021577294054,false,1,0.90400021577294054,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E19+'Tabla Crec'!H19","v":0},0,null,0]
[null,12,"2025-01-04",31,9.9500000000000005E-2,1.0093680555555555,1.1165573170715708,{"$f":"IF(G26=0, 0, 1/G26)","v":0.89561009068726605},{"$f":"MOD(B26, MESES_INCCREC)=0","v":true},{"$f":"IF(B26=0, 1, IF(I26,J25*(1+INCREMENTO_CREC),J25))","v":1.012},{"$f":"H26*J26","v":0.90635741177551321},{"$f":"CUOTA_INTCREC*J26","v":0},0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E20+'Tabla Crec'!H20","v":0},{"$f":"AE26+AF26","v":0},null,0,{"$f":"AJ26/AJ25","v":{"$error":"#DIV/0!"}}]
[null,13,"2025-02-04",31,9.9500000000000005E-2,1.0093680555555555,1.1270172880488594,0.8872978352721127,false,1.012,0.89794540929537803,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E21+'Tabla Crec'!H21","v":0},0,null,0]
[null,14,"2025-03-04",28,9.9500000000000005E-2,1.0085388888888889,1.1366407634473654,0.87978544511025458,false,1.012,0.89034287045157767,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E22+'Tabla Crec'!H22","v":0},0," ",0]
[null,15,"2025-04-04",31,9.9500000000000005E-2,1.0093680555555555,1.1472888772660494,0.87162005996516423,false,1.012,0.88207950068474617,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E23+'Tabla Crec'!H23","v":0},0,null,0]
[null,16,"2025-05-04",30,9.9500000000000005E-2,1.0090916666666665,1.1577196453085263,0.86376697851879769,false,{"$f":"IF(B30=0, 1, IF(I30,J29*(1+INCREMENTO_CREC),J29))","v":1.012},0.87413218226102329,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E24+'Tabla Crec'!H24","v":0},0,null,0]
[null,17,"2025-06-04",31,9.9500000000000005E-2,1.0093680555555555,1.1685652272635347,0.85575026251784925,false,1.012,0.86601926566806342,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E25+'Tabla Crec'!H25","v":0},0,null,0]
[null,18,"2025-07-04",30,9.9500000000000005E-2,1.0090916666666665,1.1791894327880721,0.84804016402657445,false,1.012,0.85821664599489333,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E26+'Tabla Crec'!H26","v":0},0,null,0]
[null,19,"2025-08-04",31,9.9500000000000005E-2,1.0093680555555555,1.1902361449049548,0.8401694103146683,false,1.012,0.85025144323844437,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E27+'Tabla Crec'!H27","v":0},0,null,0]
[null,20,"2025-09-04",31,9.9500000000000005E-2,1.0093680555555555,1.2013863432346545,0.8323717059306377,false,1.012,0.84236016640180533,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E28+'Tabla Crec'!H28","v":0},0,null,0]
[null,21,"2025-10-04",30,9.9500000000000005E-2,1.0090916666666665,1.2123089474052293,0.82487224245960922,false,1.012,0.83477070936912456,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E29+'Tabla Crec'!H29","v":0},0,null,0]
[null,22,"2025-11-04",31,9.9500000000000005E-2,1.0093680555555555,1.2236659249750186,0.81721651276708973,false,1.012,0.82702311092029479,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E30+'Tabla Crec'!H30","v":0},0,null,0]
[null,23,"2025-12-04",30,9.9500000000000005E-2,1.0090916666666665,1.2347910876762496,0.80985359384306677,false,1.012,0.81957183696918356,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E31+'Tabla Crec'!H31","v":0},0,null,0]
[null,24,"2026-01-04",31,9.9500000000000005E-2,1.0093680555555555,1.2463586791851056,0.80233725387447874,true,{"$f":"IF(B38=0, 1, IF(I38,J37*(1+INCREMENTO_CREC),J37))","v":1.0241439999999999},0.82170888453202406,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E32+'Tabla Crec'!H32","v":0},0,null,0]
[null,25,"2026-02-04",31,9.9500000000000005E-2,1.0093680555555555,1.2580346365338604,0.7948906738809689,false,1.0241439999999999,0.81408251431115097,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E33+'Tabla Crec'!H33","v":0},0,null,0]
[null,26,"2026-03-04",28,9.9500000000000005E-2,1.0085388888888889,1.2687768545135967,0.78816065759913623,false,1.0241439999999999,0.8071900085162097,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E34+'Tabla Crec'!H34","v":0},0,null,0]
[null,27,"2026-04-04",31,9.9500000000000005E-2,1.0093680555555555,1.280662826574283,0.78084565214948598,false,1.0241439999999999,0.79969838957498307,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E35+'Tabla Crec'!H35","v":0},0,null,0]
[null,28,"2026-05-04",30,9.9500000000000005E-2,1.0090916666666665,1.2923061861058873,0.77381042569586778,false,1.0241439999999999,0.7924933046138688,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E36+'Tabla Crec'!H36","v":0},0,null,0]
[null,29,"2026-06-04",31,9.9500000000000005E-2,1.0093680555555555,1.3044125822521153,0.76662860632137109,false,1.0241439999999999,0.78513808739239421,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E37+'Tabla Crec'!H37","v":0},0,null,0]
[null,30,"2026-07-04",30,9.9500000000000005E-2,1.0090916666666665,1.3162718666457573,0.75972147193899253,false,1.0241439999999999,0.77806418715748749,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E38+'Tabla Crec'!H38","v":0},0,null,0]
[null,31,"2026-08-04",31,9.9500000000000005E-2,1.0093680555555555,1.3286027746187097,0.75267041368853527,false,1.0241439999999999,0.77084288815663127,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E39+'Tabla Crec'!H39","v":0},0,null,0]
[null,32,"2026-09-04",31,9.9500000000000005E-2,1.0093680555555555,1.341049199222603,0.74568479708253288,false,1.0241439999999999,0.76368861082329353,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E40+'Tabla Crec'!H40","v":0},0,null,0]
[null,33,"2026-10-04",30,9.9500000000000005E-2,1.0090916666666665,1.353241571525535,0.73896636124818493,false,1.0241439999999999,0.75680796507416104,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E41+'Tabla Crec'!H41","v":0},0,null,0]
[null,34,"2026-11-04",31,9.9500000000000005E-2,1.0093680555555555,1.3659188137476734,0.73210793345491632,false,1.0241439999999999,0.74978394740025178,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E42+'Tabla Crec'!H42","v":0},0,null,0]
[null,35,"2026-12-04",30,9.9500000000000005E-2,1.0090916666666665,1.3783372922959958,0.72551182180830931,false,1.0241439999999999,0.74302857923404908,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E43+'Tabla Crec'!H43","v":0},0,null,0]
[null,36,"2027-01-04",31,9.9500000000000005E-2,1.0093680555555555,1.3912496326245187,0.71877826707026904,true,1.036433728,0.74496603894501856,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E44+'Tabla Crec'!H44","v":0},0,null,0]
[null,37,"2027-02-04",31,9.9500000000000005E-2,1.0093680555555555,1.4042829364745915,0.71210720719178489,false,1.036433728,0.73805192748545001,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E45+'Tabla Crec'!H45","v":0},0,null,0]
[null,38,"2027-03-04",28,9.9500000000000005E-2,1.0085388888888889,1.4162739524377106,0.70607808487813106,false,1.036433728,0.7318031417693418,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E46+'Tabla Crec'!H46","v":0},0,null,0]
[null,39,"2027-04-04",31,9.9500000000000005E-2,1.0093680555555555,1.4295416855060332,0.69952489678257768,false,1.036433728,0.72501119660118218,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E47+'Tabla Crec'!H47","v":0},0,null,0]
[null,40,"2027-05-04",30,9.9500000000000005E-2,1.0090916666666665,1.4425386019967588,0.69322235024823753,false,1.036433728,0.71847902480070258,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E48+'Tabla Crec'!H48","v":0},0,null,0]
[null,41,"2027-06-04",31,9.9500000000000005E-2,1.0093680555555555,1.4560523837612978,0.68678847763483897,false,1.036433728,0.71181074222252072,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E49+'Tabla Crec'!H49","v":0},0,null,0]
[null,42,"2027-07-04",30,9.9500000000000005E-2,1.0090916666666665,1.4692903266836606,0.68060068309106947,false,1.036433728,0.70539750325542372,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E50+'Tabla Crec'!H50","v":0},0,null,0]
[null,43,"2027-08-04",31,9.9500000000000005E-2,1.0093680555555555,1.4830547200912734,0.67428395355395643,false,1.036433728,0.69885063171250594,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E51+'Tabla Crec'!H51","v":0},0,null,0]
[null,44,"2027-09-04",31,9.9500000000000005E-2,1.0093680555555555,1.4969480591010174,0.66802585027602335,false,1.036433728,0.69236452240194868,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E52+'Tabla Crec'!H52","v":0},0,null,0]
[null,45,"2027-10-04",30,9.9500000000000005E-2,1.0090916666666665,1.5105578118716771,0.6620071023703068,false,1.036433728,0.68612648907213469,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E53+'Tabla Crec'!H53","v":0},0,null,0]
[null,46,"2027-11-04",31,9.9500000000000005E-2,1.0093680555555555,1.5247088013731693,0.65586294189381544,false,1.036433728,0.67975847392405453,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E54+'Tabla Crec'!H54","v":0},0,null,0]
[null,47,"2027-12-04",30,9.9500000000000005E-2,1.0090916666666665,1.5385709455589869,0.6499537787883316,false,1.036433728,0.67363401797727784,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E55+'Tabla Crec'!H55","v":0},0,null,0]
[null,48,"2028-01-04",31,9.9500000000000005E-2,1.0093680555555555,1.5529843636531471,0.64392148652911108,true,1.048870932736,0.67539053018454032,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E56+'Tabla Crec'!H56","v":0},0,null,0]
[null,49,"2028-02-04",31,9.9500000000000005E-2,1.0093680555555555,1.5675328074487589,0.63794518063551853,false,1.048870932736,0.66912215664761232,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E57+'Tabla Crec'!H57","v":0},0,null,0]
[null,50,"2028-03-04",29,9.9500000000000005E-2,1.0088152777777777,1.5813510445721994,0.63237065762999423,false,1.048870932736,0.6632752015032497,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E58+'Tabla Crec'!H58","v":0},0,null,0]
[null,51,"2028-04-04",31,9.9500000000000005E-2,1.0093680555555555,1.5961652290105877,0.62650155624544479,false,1.048870932736,0.65711927165971518,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E59+'Tabla Crec'!H59","v":0},0,null,0]
[null,52,"2028-05-04",30,9.9500000000000005E-2,1.0090916666666665,1.6106770312176752,0.62085693197226377,false,1.048870932736,0.65119878933335962,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E60+'Tabla Crec'!H60","v":0},0,null,0]
[null,53,"2028-06-04",31,9.9500000000000005E-2,1.0093680555555555,1.6257659431281797,0.61509469073750755,false,1.048870932736,0.64515494199481094,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E61+'Tabla Crec'!H61","v":0},0,null,0]
[null,54,"2028-07-04",30,9.9500000000000005E-2,1.0090916666666665,1.6405468651611197,0.60955283950500805,false,1.048870932736,0.63934225532349509,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E62+'Tabla Crec'!H62","v":0},0,null,0]
[null,55,"2028-08-04",31,9.9500000000000005E-2,1.0093680555555555,1.6559155993354415,0.60389551279142717,false,1.048870932736,0.63340844977662925,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E63+'Tabla Crec'!H63","v":0},0,null,0]
[null,56,"2028-09-04",31,9.9500000000000005E-2,1.0093680555555555,1.671428308665327,0.59829069234714738,false,1.048870932736,0.62752971652941969,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E64+'Tabla Crec'!H64","v":0},0,null,0]
[null,57,"2028-10-04",30,9.9500000000000005E-2,1.0090916666666665,1.6866243777049423,0.59290024098948468,false,1.048870932736,0.62187582878603997,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E65+'Tabla Crec'!H65","v":0},0,null,0]
[null,58,"2028-11-04",31,9.9500000000000005E-2,1.0093680555555555,1.7024247685766365,0.5873974688679372,false,1.048870932736,0.61610413105827877,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E66+'Tabla Crec'!H66","v":0},0,null,0]
[null,59,"2028-12-04",30,9.9500000000000005E-2,1.0090916666666665,1.7179026470976122,0.58210516276314894,false,1.048870932736,0.61055318501782507,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E67+'Tabla Crec'!H67","v":0},0,null,0]
[null,60,"2029-01-04",31,9.9500000000000005E-2,1.0093680555555555,1.7339960545346584,0.57670258094581628,true,1.0614573839288319,0.61214521287575163,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E68+'Tabla Crec'!H68","v":0},0,null,0]
[null,61,"2029-02-04",31,9.9500000000000005E-2,1.0093680555555555,1.7502402259066532,0.57135014108248117,false,1.0614573839288319,0.60646382606077953,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E69+'Tabla Crec'!H69","v":0},0,null,0]
[null,62,"2029-03-04",28,9.9500000000000005E-2,1.0085388888888889,1.7651853327245339,0.56651275164207082,false,1.0614573839288319,0.60132914332031662,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E70+'Tabla Crec'!H70","v":0},0,null,0]
[null,63,"2029-04-04",31,9.9500000000000005E-2,1.0093680555555555,1.7817216869873491,0.56125488470136153,false,1.0614573839288319,0.59574814163238543,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E71+'Tabla Crec'!H71","v":0},0,null,0]
[null,64,"2029-05-04",30,{"$f":"IF(B78=0,TASACREC,IF(B78=MESES_INC_TASACREC,E77+INCREMENTO_TASACREC,E77))","v":9.9500000000000005E-2},{"$f":"1 + D78 * E78 / 360 + FACTOR_SEG_DEUDCREC","v":1.0090916666666665},1.7979205066582089,0.55619811682258291,{"$f":"MOD(B78, MESES_INCCREC)=0","v":false},1.0614573839288319,{"$f":"H78*J78","v":0.59038059802864173},{"$f":"CUOTA_INTCREC*J78","v":0},0,0,{"$f":"M78 * D78 * E78 /360","v":0},{"$f":"COMISION_AMORTCREC","v":399},{"$f":"P78*IVACREC","v":63.84},{"$f":"SEGURO_DAÑOS_MENS","v":0},{"$f":"R78*IVACREC","v":0},{"$f":"M78 * FACTOR_SEG_DEUDCREC","v":0},{"$f":"SEGURO_INTERIORESCREC","v":84.482758620689665},{"$f":"U78*IVACREC","v":13.517241379310347},{"$f":"SUM(N78:V78) * FACTOR_SEG_DESEMPLEOCREC","v":5.496232},{"$f":"W78*IVACREC","v":0.87939712000000003},{"$f":"IF(B78>=PLAZOCREC, 0, SUM(N78:X78))","v":567.21562912000002},{"$f":"IF(B78>=MESES_PAG_PUNTCREC,TASACREC-DISMINUCION_TASACREC,TASACREC)","v":9.9500000000000005E-2},0,{"$f":"MIN(AA78,N78)","v":0},{"$f":"AA78 * D78 * Z78 /360","v":0},{"$f":"AA78 * FACTOR_SEG_DEUDCREC","v":0},{"$f":"IF(AA78>0, AB78+AC78+AD78+P78+Q78+R78+S78+U78+V78+W78+X78, 0)","v":0},{"$f":"IF(ACCION_EXCEDENTE_PPCREC=\"MENOS PLAZO\", IF(AA78>N78, ROUND(Y78-AE78, 2), 0), 0)","v":0},{"$f":"'Tabla Crec'!E72+'Tabla Crec'!H72","v":0},0,null,{"$f":"IF(AA78> 0,AB78+AC78+AD78+P78+R78+U78+W78, 0)","v":0}]
[null,65,{"$f":"IF(B79=0,FECHA_1ER_PAGO,DATE(YEAR(C78),MONTH(C78)+1,4))","v":"2029-06-04"},31,9.9500000000000005E-2,1.0093680555555555,{"$f":"IF(B79 = 0, 0,\n            IF(G78=0, F79, G78 * F79 ))","v":1.8147635258490555},{"$f":"IF(G79=0, 0, 1/G79)","v":0.55103598113817054},false,{"$f":"IF(B79=0, 1, IF(I79,J78*(1+INCREMENTO_CREC),J78))","v":1.0614573839288319},0.5849012109895797,0,{"$f":"IF(B79=0,TOTAL_FINANCIADOCREC, M78-N78)","v":0},{"$f":"IF(B79=0, 0, L79-O79-T79)","v":0},0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,{"$f":"IF(B79=0,TOTAL_FINANCIADOCREC, MAX(ROUND(AA78-N78-AF78-AG78,2), 0))","v":0},0,0,0,0,0,{"$f":"'Tabla Crec'!E73+'Tabla Crec'!H73","v":0},{"$f":"AE79+AF79","v":0},null,0]
[null,66,"2029-07-04",30,9.9500000000000005E-2,1.0090916666666665,1.8312627509048995,0.54607128305638297,false,1.0614573839288319,0.57963139555168897,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E74+'Tabla Crec'!H74","v":0},0,null,0]
[null,67,"2029-08-04",31,9.9500000000000005E-2,1.0093680555555555,1.848418122092196,0.54100313562610791,false,1.0614573839288319,0.57425177303898356,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E75+'Tabla Crec'!H75","v":0},0,null,0]
[null,68,"2029-09-04",31,9.9500000000000005E-2,1.0093680555555555,1.8657342057498514,0.53598202622762825,false,1.0614573839288319,0.56892207939245287,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E76+'Tabla Crec'!H76","v":0},0,null,0]
[null,69,"2029-10-04",30,9.9500000000000005E-2,1.0090916666666665,1.8826968392371268,0.53115296056119277,false,1.0614573839288319,0.56379623198333773,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E77+'Tabla Crec'!H77","v":0},0,null,0]
[null,70,"2029-11-04",{"$f":"IF(B84=0,C84-C76+1, C84-C83)","v":31},9.9500000000000005E-2,1.0093680555555555,1.9003340478213691,0.52622327171712058,false,1.0614573839288319,0.55856357735932571,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E78+'Tabla Crec'!H78","v":0},0,null,0]
[null,71,"2029-12-04",30,9.9500000000000005E-2,1.0090916666666665,1.9176112515394781,0.52148213001837029,false,1.0614573839288319,0.55353105749493436,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E79+'Tabla Crec'!H79","v":0},0,null,0]
[null,72,"2030-01-04",31,9.9500000000000005E-2,1.0093680555555555,1.9355755402778583,0.51664219721253901,true,1.074194872535978,0.55497439918143099,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E80+'Tabla Crec'!H80","v":0},0,null,0]
[null,73,"2030-02-04",31,9.9500000000000005E-2,1.0093680555555555,1.9537081194711556,0.51184718435356025,false,1.074194872535978,0.54982362095457193,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E81+'Tabla Crec'!H81","v":0},0,null,0]
[null,74,"2030-03-04",28,9.9500000000000005E-2,1.0085388888888889,1.9703906160246398,0.50751358226499743,false,1.074194872535978,0.54516848781142646,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E82+'Tabla Crec'!H82","v":0},0,null,0]
[null,75,"2030-04-04",31,9.9500000000000005E-2,1.0093680555555555,1.9888493447817039,0.50280329308188998,false,1.074194872535978,0.54010871932277082,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E83+'Tabla Crec'!H83","v":0},0,null,0]
[null,76,"2030-05-04",30,9.9500000000000005E-2,1.0090916666666665,2.0069313000746773,0.49827315960580726,false,1.074194872535978,0.53524247317085916,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E84+'Tabla Crec'!H84","v":0},0,null,0]
[null,77,"2030-06-04",31,9.9500000000000005E-2,1.0093680555555555,2.0257323439899602,0.49364863179819779,false,1.074194872535978,0.53027482911202506,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E85+'Tabla Crec'!H85","v":0},0,null,0]
[null,78,"2030-07-04",30,9.9500000000000005E-2,1.0090916666666665,2.044149627217402,0.48920097955904024,false,1.074194872535978,0.52549718388189881,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E86+'Tabla Crec'!H86","v":0},0,null,0]
[null,79,"2030-08-04",31,9.9500000000000005E-2,1.0093680555555555,2.0632993344890429,0.48466065164880245,false,1.074194872535978,0.52061998692108935,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E87+'Tabla Crec'!H87","v":0},0,null,0]
[null,80,"2030-09-04",31,9.9500000000000005E-2,1.0093680555555555,2.0826284372822772,0.48016246301954296,false,1.074194872535978,0.51578805575983921,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E88+'Tabla Crec'!H88","v":0},0,null,0]
[null,81,"2030-10-04",30,9.9500000000000005E-2,1.0090916666666665,2.101563000824568,0.47583631782993924,false,1.074194872535978,0.51114093277932071,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E89+'Tabla Crec'!H89","v":0},0,null,0]
[null,82,"2030-11-04",31,9.9500000000000005E-2,1.0093680555555555,2.1212505597697926,0.47142002881004513,false,1.074194872535978,0.50639697775851356,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E90+'Tabla Crec'!H90","v":0},0,null,0]
[null,83,"2030-12-04",30,9.9500000000000005E-2,1.0090916666666665,2.1405362627756994,0.46717265079324988,false,1.074194872535978,0.50183446607115001,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E91+'Tabla Crec'!H91","v":0},0,null,0]
[null,84,"2031-01-04",31,9.9500000000000005E-2,1.0093680555555555,2.1605889254040633,0.46283677021670588,true,1.0870852110064098,0.50314300801255285,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E92+'Tabla Crec'!H92","v":0},0,null,0]
[null,85,"2031-02-04",31,9.9500000000000005E-2,1.0093680555555555,2.1808294424899666,0.45854113142302771,false,1.0870852110064098,0.49847328260811996,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E93+'Tabla Crec'!H93","v":0},0,null,0]
[null,86,"2031-03-04",28,9.9500000000000005E-2,1.0085388888888889,2.1994513027850058,0.45465885002035394,false,1.0870852110064098,0.49425291191030807,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E94+'Tabla Crec'!H94","v":0},0,null,0]
[null,87,"2031-04-04",31,9.9500000000000005E-2,1.0093680555555555,2.2200558847812348,0.45043911140036025,false,1.0870852110064098,0.48966569646220032,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E95+'Tabla Crec'!H95","v":0},0,null,0]
[null,88,"2031-05-04",30,9.9500000000000005E-2,1.0090916666666665,2.2402398928670371,0.44638076626704909,false,1.0870852110064098,0.48525392948661794,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E96+'Tabla Crec'!H96","v":0},0,null,0]
[null,89,"2031-06-04",31,9.9500000000000005E-2,1.0093680555555555,2.2612265846411872,0.44223785744969057,false,1.0870852110064098,0.48075023458071942,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E97+'Tabla Crec'!H97","v":0},0,null,0]
[null,90,"2031-07-04",30,9.9500000000000005E-2,1.0090916666666665,2.2817849030065496,0.43825340358872977,false,1.0870852110064098,0.47641879371453155,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E98+'Tabla Crec'!H98","v":0},0,null,0]
[null,91,"2031-08-04",31,9.9500000000000005E-2,1.0093680555555555,2.303160790743743,0.43418592571518955,false,1.0870852110064098,0.4719970986721102,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E99+'Tabla Crec'!H99","v":0},0,null,0]
[null,92,"2031-09-04",31,9.9500000000000005E-2,1.0093680555555555,2.3247369289848074,0.43015619854961024,false,1.0870852110064098,0.46761644186601814,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E100+'Tabla Crec'!H100","v":0},0,null,0]
[null,93,"2031-10-04",30,9.9500000000000005E-2,1.0090916666666665,2.3458726622308275,0.42628059745111718,false,1.0870852110064098,0.46340333322808613,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E101+'Tabla Crec'!H101","v":0},0,null,0]
[null,94,"2031-11-04",31,9.9500000000000005E-2,1.0093680555555555,2.3678489276568646,0.4223242405036215,false,1.0870852110064098,0.4591024361010011,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E102+'Tabla Crec'!H102","v":0},0,null,0]
[null,95,"2031-12-04",30,9.9500000000000005E-2,1.0090916666666665,2.3893766208241445,0.41851920341259541,false,1.0870852110064098,0.45496603655201578,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E103+'Tabla Crec'!H103","v":0},0,null,0]
[null,96,"2032-01-04",31,9.9500000000000005E-2,1.0093680555555555,2.4117604337511707,0.41463488081386002,true,1.1001302335384866,0.45615236826295436,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E104+'Tabla Crec'!H104","v":0},0,null,0]
[null,97,"2032-02-04",31,9.9500000000000005E-2,1.0093680555555555,2.4343539394812423,0.41078660903890529,false,1.1001302335384866,0.45191876813645387,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E105+'Tabla Crec'!H105","v":0},0,null,0]
[null,98,"2032-03-04",29,9.9500000000000005E-2,1.0088152777777777,2.4558134456671969,0.40719705389849731,false,1.1001302335384866,0.44796979000153758,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E106+'Tabla Crec'!H106","v":0},0,null,0]
[null,99,"2032-04-04",31,9.9500000000000005E-2,1.0093680555555555,2.4788196424602873,0.40341781341036831,false,1.1001302335384866,0.4438121332807341,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E107+'Tabla Crec'!H107","v":0},0,null,0]
[null,100,"2032-05-04",30,9.9500000000000005E-2,1.0090916666666665,2.5013562443763218,0.39978311855748322,false,1.1001302335384866,0.4398134955833885,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E108+'Tabla Crec'!H108","v":0},0,null,0]
[null,101,"2032-06-04",31,9.9500000000000005E-2,1.0093680555555555,2.524789088637875,0.39607268761585962,false,1.1001302335384866,0.43573153832505168,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E109+'Tabla Crec'!H109","v":0},0,null,0]
[null,102,"2032-07-04",30,9.9500000000000005E-2,1.0090916666666665,2.5477436294354074,0.39250417053210529,false,1.1001302335384866,0.43180570479231495,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E110+'Tabla Crec'!H110","v":0},0,null,0]
[null,103,"2032-08-04",31,9.9500000000000005E-2,1.0093680555555555,2.571611033297271,0.3888612963049155,false,1.1001302335384866,0.42779806871800535,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E111+'Tabla Crec'!H111","v":0},0,null,0]
[null,104,"2032-09-04",31,9.9500000000000005E-2,1.0093680555555555,2.5957020283244794,0.38525223199270608,false,1.1001302335384866,0.42382762795335899,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E112+'Tabla Crec'!H112","v":0},0,null,0]
[null,105,"2032-10-04",30,9.9500000000000005E-2,1.0090916666666665,2.6193012859319955,0.38178120454141712,false,1.1001302335384866,0.42000904571275394,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E113+'Tabla Crec'!H113","v":0},0,null,0]
[null,106,"2032-11-04",31,9.9500000000000005E-2,1.0093680555555555,2.6438390458953447,0.37823785133687921,false,1.1001302335384866,0.41611089572433629,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E114+'Tabla Crec'!H114","v":0},0,null,0]
[null,107,"2032-12-04",30,9.9500000000000005E-2,1.0090916666666665,2.6678759492209427,0.3748300217227169,false,1.1001302335384866,0.41236183933504855,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E115+'Tabla Crec'!H115","v":0},0,null,0]
[null,108,"2033-01-04",31,9.9500000000000005E-2,1.0093680555555555,2.6928687593285749,0.37135118320780491,true,1.1133317963409484,0.41343707987408207,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E116+'Tabla Crec'!H116","v":0},0,null,0]
[null,109,"2033-02-04",31,9.9500000000000005E-2,1.0093680555555555,2.718095703469785,0.36790463217444846,false,1.1133317963409484,0.40959992502093456,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E117+'Tabla Crec'!H117","v":0},0,null,0]
[null,110,"2033-03-04",28,9.9500000000000005E-2,1.0085388888888889,2.7413052206710797,0.36478973317505919,false,1.1133317963409484,0.40613200892252388,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E118+'Tabla Crec'!H118","v":0},0,null,0]
[null,111,"2033-04-04",31,9.9500000000000005E-2,1.0093680555555555,2.7669859202730609,0.36140407967862542,false,1.1133317963409484,0.40236265323355125,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E119+'Tabla Crec'!H119","v":0},0,null,0]
[null,112,"2033-05-04",30,9.9500000000000005E-2,1.0090916666666665,2.7921424339315428,0.3581479181890897,false,1.1133317963409484,0.39873746511323027,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E120+'Tabla Crec'!H120","v":0},0,null,0]
[null,113,"2033-06-04",31,9.9500000000000005E-2,1.0093680555555555,2.8182993793716378,0.35482390810551784,false,1.1133317963409484,0.39503673899583175,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E121+'Tabla Crec'!H121","v":0},0,null,0]
[null,114,"2033-07-04",30,9.9500000000000005E-2,1.0090916666666665,2.8439224178957576,0.35162703233652504,false,1.1133317963409484,0.39147755555326014,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E122+'Tabla Crec'!H122","v":0},0,null,0]
[null,115,"2033-08-04",31,9.9500000000000005E-2,1.0093680555555555,2.870564441102295,0.34836354330927355,false,1.1133317963409484,0.38784420945221126,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E123+'Tabla Crec'!H123","v":0},0,null,0]
[null,116,"2033-09-04",31,9.9500000000000005E-2,1.0093680555555555,2.8974560482623435,0.34513034308137924,false,1.1133317963409484,0.38424458483455975,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E124+'Tabla Crec'!H124","v":0},0,null,0]
[null,117,"2033-10-04",30,9.9500000000000005E-2,1.0090916666666665,2.9237987528344616,0.34202080393890144,false,1.1133317963409484,0.38078263603527246,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E125+'Tabla Crec'!H125","v":0},0,null,0]
[null,118,"2033-11-04",31,9.9500000000000005E-2,1.0093680555555555,2.9511890619842789,0.33884647137030049,false,1.1133317963409484,0.37724855065448837,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E126+'Tabla Crec'!H126","v":0},0,null,0]
[null,119,"2033-12-04",30,9.9500000000000005E-2,1.0090916666666665,2.9780202892061522,0.33579354835979608,false,1.1133317963409484,0.37384963439511287,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E127+'Tabla Crec'!H127","v":0},0,null,0]
[null,120,"2034-01-04",31,9.9500000000000005E-2,1.0093680555555555,3.0059185487210072,0.33267701163276414,true,1.1266917778970398,0.37482445370199324,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E128+'Tabla Crec'!H128","v":0},0,null,0]
[null,121,"2034-02-04",31,9.9500000000000005E-2,1.0093680555555555,3.0340781606809006,0.32958939982468427,false,1.1266917778970398,0.37134566686449183,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E129+'Tabla Crec'!H129","v":0},0,null,0]
[null,122,"2034-03-04",28,9.9500000000000005E-2,1.0085388888888889,3.0599858169751593,0.32679890032579123,false,1.1266917778970398,0.36820163402286321,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E130+'Tabla Crec'!H130","v":0},0,null,0]
[null,123,"2034-04-04",31,9.9500000000000005E-2,1.0093680555555555,3.0886519341077947,0.32376584391302271,false,1.1266917778970398,0.36478431430069902,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E131+'Tabla Crec'!H131","v":0},0,null,0]
[null,124,"2034-05-04",30,9.9500000000000005E-2,1.0090916666666665,3.1167329279420577,0.32084879363092822,false,1.1266917778970398,0.3614976977321509,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E132+'Tabla Crec'!H132","v":0},0,null,0]
[null,125,"2034-06-04",31,9.9500000000000005E-2,1.0093680555555555,3.1459306551628483,0.3178709608105571,false,1.1266917778970398,0.35814259797748682,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E133+'Tabla Crec'!H133","v":0},0,null,0]
[null,126,"2034-07-04",30,9.9500000000000005E-2,1.0090916666666665,3.1745324080360366,0.31500702196915426,false,1.1266917778970398,0.35491582163247826,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E134+'Tabla Crec'!H134","v":0},0,null,0]
[null,127,"2034-08-04",31,9.9500000000000005E-2,1.0093680555555555,3.2042716039974297,0.3120834072718644,false,1.1266917778970398,0.35162180899130285,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E135+'Tabla Crec'!H135","v":0},0,null,0]
[null,128,"2034-09-04",31,{"$f":"IF(B142=0,TASACREC,IF(B142=MESES_INC_TASACREC,E141+INCREMENTO_TASACREC,E141))","v":9.9500000000000005E-2},{"$f":"1 + D142 * E142 / 360 + FACTOR_SEG_DEUDCREC","v":1.0093680555555555},3.2342893983987668,0.30918692696302325,{"$f":"MOD(B142, MESES_INCCREC)=0","v":false},1.1266917778970398,{"$f":"H142*J142","v":0.34835836844249085},{"$f":"CUOTA_INTCREC*J142","v":0},0,0,{"$f":"M142 * D142 * E142 /360","v":0},{"$f":"COMISION_AMORTCREC","v":399},{"$f":"P142*IVACREC","v":63.84},{"$f":"SEGURO_DAÑOS_MENS","v":0},{"$f":"R142*IVACREC","v":0},{"$f":"M142 * FACTOR_SEG_DEUDCREC","v":0},{"$f":"SEGURO_INTERIORESCREC","v":84.482758620689665},{"$f":"U142*IVACREC","v":13.517241379310347},{"$f":"SUM(N142:V142) * FACTOR_SEG_DESEMPLEOCREC","v":5.496232},{"$f":"W142*IVACREC","v":0.87939712000000003},{"$f":"IF(B142>=PLAZOCREC, 0, SUM(N142:X142))","v":567.21562912000002},{"$f":"IF(B142>=MESES_PAG_PUNTCREC,TASACREC-DISMINUCION_TASACREC,TASACREC)","v":9.9500000000000005E-2},0,{"$f":"MIN(AA142,N142)","v":0},{"$f":"AA142 * D142 * Z142 /360","v":0},{"$f":"AA142 * FACTOR_SEG_DEUDCREC","v":0},{"$f":"IF(AA142>0, AB142+AC142+AD142+P142+Q142+R142+S142+U142+V142+W142+X142, 0)","v":0},{"$f":"IF(ACCION_EXCEDENTE_PPCREC=\"MENOS PLAZO\", IF(AA142>N142, ROUND(Y142-AE142, 2), 0), 0)","v":0},{"$f":"'Tabla Crec'!E136+'Tabla Crec'!H136","v":0},0,null,{"$f":"IF(AA142> 0,AB142+AC142+AD142+P142+R142+U142+W142, 0)","v":0}]
[null,129,{"$f":"IF(B143=0,FECHA_1ER_PAGO,DATE(YEAR(C142),MONTH(C142)+1,4))","v":"2034-10-04"},30,9.9500000000000005E-2,1.0090916666666665,{"$f":"IF(B143 = 0, 0,\n            IF(G142=0, F143, G142 * F143 ))","v":3.2636944795125418},{"$f":"IF(G143=0, 0, 1/G143)","v":0.30640122912159284},false,{"$f":"IF(B143=0, 1, IF(I143,J142*(1+INCREMENTO_CREC),J142))","v":1.1266917778970398},0.34521974558884566,0,{"$f":"IF(B143=0,TOTAL_FINANCIADOCREC, M142-N142)","v":0},{"$f":"IF(B143=0, 0, L143-O143-T143)","v":0},0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,{"$f":"IF(B143=0,TOTAL_FINANCIADOCREC, MAX(ROUND(AA142-N142-AF142-AG142,2), 0))","v":0},0,0,0,0,0,{"$f":"'Tabla Crec'!E137+'Tabla Crec'!H137","v":0},{"$f":"AE143+AF143","v":0},null,0]
[null,130,"2034-11-04",31,9.9500000000000005E-2,1.0093680555555555,3.2942689507129752,0.30355748573096042,false,1.1266917778970398,0.34201572329217106,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E138+'Tabla Crec'!H138","v":0},0,null,0]
[null,131,"2034-12-04",30,9.9500000000000005E-2,1.0090916666666665,3.3242193459232068,0.30082250776453462,false,1.1266917778970398,0.33893424610466955,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E139+'Tabla Crec'!H139","v":0},0,null,0]
[null,132,"2035-01-04",31,9.9500000000000005E-2,1.0093680555555555,3.3553608174346681,0.29803054109827365,true,1.1402120792318042,0.33981802294024227,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E140+'Tabla Crec'!H140","v":0},0,null,0]
[null,133,"2035-02-04",31,9.9500000000000005E-2,1.0093680555555555,3.3867940239813303,0.29526448698065627,false,1.1402120792318042,0.33666413462352607,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E141+'Tabla Crec'!H141","v":0},0,null,0]
[null,134,"2035-03-04",{"$f":"IF(B148=0,C148-C140+1, C148-C147)","v":28},9.9500000000000005E-2,1.0085388888888889,3.4157134818416597,0.29276460256872228,false,1.1402120792318042,0.33381373622035565,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E142+'Tabla Crec'!H142","v":0},0,null,0]
[null,135,"2035-04-04",31,9.9500000000000005E-2,1.0093680555555555,3.4477120755014123,0.29004742220377167,false,1.1402120792318042,0.3307155743467875,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E143+'Tabla Crec'!H143","v":0},0,null,0]
[null,136,"2035-05-04",30,9.9500000000000005E-2,1.0090916666666665,3.4790575244545119,0.28743416657268178,false,1.1402120792318042,0.32773590871009828,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E144+'Tabla Crec'!H144","v":0},0,null,0]
[null,137,"2035-06-04",31,9.9500000000000005E-2,1.0093680555555555,3.5116495286245755,0.28476645856845367,false,1.1402120792318042,0.32469415581981398,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E145+'Tabla Crec'!H145","v":0},0,null,0]
[null,138,"2035-07-04",30,9.9500000000000005E-2,1.0090916666666665,3.5435762755889866,0.28220078311529712,false,1.1402120792318042,0.32176874167673636,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E146+'Tabla Crec'!H146","v":0},0,null,0]
[null,139,"2035-08-04",31,9.9500000000000005E-2,1.0093680555555555,3.5767726950040526,0.2795816467165429,false,1.1402120792318042,0.31878237071772109,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E147+'Tabla Crec'!H147","v":0},0,null,0]
[null,140,"2035-09-04",31,9.9500000000000005E-2,1.0093680555555555,3.6102801003204448,0.27698681880977627,false,1.1402120792318042,0.315823716594898,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E148+'Tabla Crec'!H148","v":0},0,null,0]
[null,141,"2035-10-04",30,9.9500000000000005E-2,1.0090916666666665,3.6431035635658575,0.2744912359892408,false,1.1402120792318042,0.3129782229182001,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E149+'Tabla Crec'!H149","v":0},0,null,0]
[null,142,"2035-11-04",31,9.9500000000000005E-2,1.0093680555555555,3.6772323601439849,0.27194365274236959,false,1.1402120792318042,0.31007343772726897,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E150+'Tabla Crec'!H150","v":0},0,null,0]
[null,143,"2035-12-04",30,9.9500000000000005E-2,1.0090916666666665,3.7106645310182933,0.26949350760241764,false,1.1402120792318042,0.30727975264282464,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E151+'Tabla Crec'!H151","v":0},0,null,0]
[null,144,"2036-01-04",31,9.9500000000000005E-2,1.0093680555555555,3.7454262424929019,0.26699230882048136,true,1.1538946241825858,0.30808098984605026,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E152+'Tabla Crec'!H152","v":0},0,null,0]
[null,145,"2036-02-04",31,9.9500000000000005E-2,1.0093680555555555,3.7805136036118112,0.26451432393858448,false,1.1538946241825858,0.3052216564120237,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E153+'Tabla Crec'!H153","v":0},0,null,0]
[null,146,"2036-03-04",29,9.9500000000000005E-2,1.0088152777777777,3.8138398811703165,0.2622029322565948,false,1.1538946241825858,0.30255455397579545,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E154+'Tabla Crec'!H154","v":0},0,null,0]
[null,147,"2036-04-04",31,9.9500000000000005E-2,1.0093680555555555,3.8495681450571131,0.25976939810352773,false,1.1538946241825858,0.29974651199880664,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E155+'Tabla Crec'!H155","v":0},0,null,0]
[null,148,"2036-05-04",30,9.9500000000000005E-2,1.0090916666666665,3.8845671354425901,0.25742893999077826,false,1.1538946241825858,0.29704586996438054,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E156+'Tabla Crec'!H156","v":0},0,null,0]
[null,149,"2036-06-04",31,9.9500000000000005E-2,1.0093680555555555,3.9209579761767017,0.25503971378318441,false,1.1538946241825858,0.29428895468748184,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E157+'Tabla Crec'!H157","v":0},0,null,0]
[null,150,"2036-07-04",30,9.9500000000000005E-2,1.0090916666666665,3.9566060191101076,0.25274186895790879,false,1.1538946241825858,0.29163748389639049,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E158+'Tabla Crec'!H158","v":0},0,null,0]
[null,151,"2036-08-04",31,9.9500000000000005E-2,1.0093680555555555,3.9936717241085766,0.25039614397029814,false,1.1538946241825858,0.28893076444337584,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E159+'Tabla Crec'!H159","v":0},0,null,0]
[null,152,"2036-09-04",31,9.9500000000000005E-2,1.0093680555555555,4.0310846626906773,0.24807218991340108,false,1.1538946241825858,0.28624916635027498,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E160+'Tabla Crec'!H160","v":0},0,null,0]
[null,153,"2036-10-04",30,9.9500000000000005E-2,1.0090916666666665,4.0677339407489725,0.24583712075718372,false,1.1538946241825858,0.28367013206623948,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E161+'Tabla Crec'!H161","v":0},0,null,0]
[null,154,"2036-11-04",31,9.9500000000000005E-2,1.0093680555555555,4.1058406982911277,0.24355547949442002,false,1.1538946241825858,0.28103735847882327,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E162+'Tabla Crec'!H162","v":0},0,null,0]
[null,155,"2036-12-04",30,9.9500000000000005E-2,1.0090916666666665,4.1431696333064236,0.24136110478343073,false,1.1538946241825858,0.27850528129637053,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E163+'Tabla Crec'!H163","v":0},0,null,0]
[null,156,"2037-01-04",31,9.9500000000000005E-2,1.0093680555555555,4.1819830766073292,0.23912100591551386,true,1.1677413596727768,0.27923148857410424,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E164+'Tabla Crec'!H164","v":0},0,null,0]
[null,157,"2037-02-04",31,9.9500000000000005E-2,1.0093680555555555,4.2211601264013794,0.23690169765071653,false,1.1677413596727768,0.27663991052343678,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E165+'Tabla Crec'!H165","v":0},0,null,0]
[null,158,"2037-03-04",28,9.9500000000000005E-2,1.0085388888888889,4.2572041437029293,0.23489594725664176,false,1.1677413596727768,0.27429771283109572,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E166+'Tabla Crec'!H166","v":0},0,null,0]
[null,159,"2037-04-04",31,9.9500000000000005E-2,1.0093680555555555,4.2970858686324798,0.23271585222434563,false,1.1677413596727768,0.27175192569386636,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E167+'Tabla Crec'!H167","v":0},0,null,0]
[null,160,"2037-05-04",30,9.9500000000000005E-2,1.0090916666666665,4.3361535409881293,0.23061913987762492,false,1.1677413596727768,0.26930350796726404,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E168+'Tabla Crec'!H168","v":0},0,null,0]
[null,161,"2037-06-04",31,9.9500000000000005E-2,1.0093680555555555,4.3767748682575247,0.22847873836337362,false,1.1677413596727768,0.26680407259276656,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E169+'Tabla Crec'!H169","v":0},0,null,0]
[null,162,"2037-07-04",30,9.9500000000000005E-2,1.0090916666666665,4.4165670464347651,0.22642020136595487,false,1.1677413596727768,0.26440023380046407,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E170+'Tabla Crec'!H170","v":0},0,null,0]
[null,163,"2037-08-04",31,9.9500000000000005E-2,1.0093680555555555,4.4579416918906016,0.22431877066025566,false,1.1677413596727768,0.26194630625093274,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E171+'Tabla Crec'!H171","v":0},0,null,0]
[null,164,"2037-09-04",31,9.9500000000000005E-2,1.0093680555555555,4.4997039373236598,0.22223684356326373,false,1.1677413596727768,0.25951515387195179,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E172+'Tabla Crec'!H172","v":0},0,null,0]
[null,165,"2037-10-04",30,9.9500000000000005E-2,1.0090916666666665,4.5406137456204929,0.22023454449621899,false,1.1677413596727768,0.25717698643692943,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E173+'Tabla Crec'!H173","v":0},0,null,0]
[null,166,"2037-11-04",31,9.9500000000000005E-2,1.0093680555555555,4.583150467445785,0.2181905235499077,false,1.1677413596727768,0.25479009863788427,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E174+'Tabla Crec'!H174","v":0},0,null,0]
[null,167,"2037-12-04",30,9.9500000000000005E-2,1.0090916666666665,4.6248189437789788,0.21622468082672475,false,1.1677413596727768,0.25249450278341173,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E175+'Tabla Crec'!H175","v":0},0,null,0]
[null,168,"2038-01-04",31,9.9500000000000005E-2,1.0093680555555555,4.6681445045786862,0.21421787586463178,true,1.1817542559888501,0.25315288651191981,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E176+'Tabla Crec'!H176","v":0},0,null,0]
[null,169,"2038-02-04",31,9.9500000000000005E-2,1.0093680555555555,4.7118759416389402,0.21222969627934818,false,1.1817542559888501,0.25080334682534072,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E177+'Tabla Crec'!H177","v":0},0,null,0]
[null,170,"2038-03-04",28,9.9500000000000005E-2,1.0085388888888889,4.7521101267628234,0.21043283369386229,false,1.1817542559888501,0.24867989681751565,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E178+'Tabla Crec'!H178","v":0},0,null,0]
[null,171,"2038-04-04",31,9.9500000000000005E-2,1.0093680555555555,4.7966281584364552,0.20847978349982574,false,1.1817542559888501,0.2463718714385531,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E179+'Tabla Crec'!H179","v":0},0,null,0]
[null,172,"2038-05-04",30,9.9500000000000005E-2,1.0090916666666665,4.8402375027769056,0.20660143214589932,false,1.1817542559888501,0.24415212173180814,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E180+'Tabla Crec'!H180","v":0},0,null,0]
[null,173,"2038-06-04",31,9.9500000000000005E-2,1.0093680555555555,4.8855811166050032,0.20468394160957076,false,1.1817542559888501,0.24188611912968352,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E181+'Tabla Crec'!H181","v":0},0,null,0]
[null,174,"2038-07-04",30,9.9500000000000005E-2,1.0090916666666665,4.9299991915901362,0.20283978985348619,false,1.1817542559888501,0.23970678494324127,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E182+'Tabla Crec'!H182","v":0},0,null,0]
[null,175,"2038-08-04",31,9.9500000000000005E-2,1.0093680555555555,4.9761836979057961,0.20095721153156892,false,1.1817542559888501,0.23748203999908321,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E183+'Tabla Crec'!H183","v":0},0,null,0]
[null,176,"2038-09-04",31,9.9500000000000005E-2,1.0093680555555555,5.022800863242427,0.1990921056253977,false,1.1817542559888501,0.23527794315659542,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E184+'Tabla Crec'!H184","v":0},0,null,0]
[null,177,"2038-10-04",30,9.9500000000000005E-2,1.0090916666666665,5.0684664944240723,0.19729833493032287,false,1.1817542559888501,0.23315814700342266,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E185+'Tabla Crec'!H185","v":0},0,null,0]
[null,178,"2038-11-04",31,9.9500000000000005E-2,1.0093680555555555,5.1159481701253089,0.1954671874589195,false,1.1817542559888501,0.23099418068574851,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E186+'Tabla Crec'!H186","v":0},0,null,0]
[null,179,"2038-12-04",30,9.9500000000000005E-2,1.0090916666666665,5.1624606655720306,0.19370607638115422,false,1.1817542559888501,0.22891298017433029,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E187+'Tabla Crec'!H187","v":0},0,null,0]
[null,180,"2039-01-04",31,9.9500000000000005E-2,1.0093680555555555,5.2108228838904793,0.19190826905507577,true,1.1959353070607164,0.22950987467987261,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E188+'Tabla Crec'!H188","v":0},0,null,0]
[null,181,"2039-02-04",31,9.9500000000000005E-2,1.0093680555555555,5.259638162156925,0.19012714737583963,false,1.1959353070607164,0.22737976837750284,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E189+'Tabla Crec'!H189","v":0},0,null,0]
[null,182,"2039-03-04",28,9.9500000000000005E-2,1.0085388888888889,5.3045496280193429,0.18851741808915612,false,1.1959353070607164,0.22545463628874837,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E190+'Tabla Crec'!H190","v":0},0,null,0]
[null,183,"2039-04-04",31,9.9500000000000005E-2,1.0093680555555555,5.3542429436318297,0.1867677672693894,false,1.1959353070607164,0.22336216709836162,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E191+'Tabla Crec'!H191","v":0},0,null,0]
[null,184,"2039-05-04",30,9.9500000000000005E-2,1.0090916666666665,5.4029219357276812,0.18508503581873742,false,1.1959353070607164,0.22134972914422543,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E192+'Tabla Crec'!H192","v":0},0,null,0]
[null,185,"2039-06-04",31,9.9500000000000005E-2,1.0093680555555555,5.453536808583908,0.18336724131502927,false,1.1959353070607164,0.21929535804696601,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E193+'Tabla Crec'!H193","v":0},0,null,0]
[null,186,"2039-07-04",30,9.9500000000000005E-2,1.0090916666666665,5.5031185474019493,0.18171514776328146,false,1.1959353070607164,0.21731956103786346,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E194+'Tabla Crec'!H194","v":0},0,null,0]
[null,187,"2039-08-04",31,9.9500000000000005E-2,1.0093680555555555,5.5546720676828185,0.18002862955997312,false,1.1959353070607164,0.21530259437252641,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E195+'Tabla Crec'!H195","v":0},0,null,0]
[null,188,"2039-09-04",31,9.9500000000000005E-2,1.0093680555555555,5.6067085442057634,0.17835776411696075,false,1.1959353070607164,0.21330434739588028,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E196+'Tabla Crec'!H196","v":0},0,null,0]
[null,189,"2039-10-04",30,9.9500000000000005E-2,1.0090916666666665,5.6576828693868331,0.17675080471740506,false,1.1959353070607164,0.21138252791293854,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E197+'Tabla Crec'!H197","v":0},0,null,0]
[null,190,"2039-11-04",31,9.9500000000000005E-2,1.0093680555555555,5.7106843568229637,0.17511036112602307,false,1.1959353070607164,0.20942066350276334,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E198+'Tabla Crec'!H198","v":0},0,null,0]
[null,191,"2039-12-04",30,9.9500000000000005E-2,1.0090916666666665,5.7626039954337447,0.17353266002529316,false,1.1959353070607164,0.20753383505241188,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E199+'Tabla Crec'!H199","v":0},0,null,0]
[null,192,"2040-01-04",31,{"$f":"IF(B206=0,TASACREC,IF(B206=MESES_INC_TASACREC,E205+INCREMENTO_TASACREC,E205))","v":9.9500000000000005E-2},{"$f":"1 + D206 * E206 / 360 + FACTOR_SEG_DEUDCREC","v":1.0093680555555555},5.8165883898076345,0.1719220843875239,{"$f":"MOD(B206, MESES_INCCREC)=0","v":true},1.2102865307454449,{"$f":"H206*J206","v":0.20807498307190192},{"$f":"CUOTA_INTCREC*J206","v":0},0,0,{"$f":"M206 * D206 * E206 /360","v":0},{"$f":"COMISION_AMORTCREC","v":399},{"$f":"P206*IVACREC","v":63.84},{"$f":"SEGURO_DAÑOS_MENS","v":0},{"$f":"R206*IVACREC","v":0},{"$f":"M206 * FACTOR_SEG_DEUDCREC","v":0},{"$f":"SEGURO_INTERIORESCREC","v":84.482758620689665},{"$f":"U206*IVACREC","v":13.517241379310347},{"$f":"SUM(N206:V206) * FACTOR_SEG_DESEMPLEOCREC","v":5.496232},{"$f":"W206*IVACREC","v":0.87939712000000003},{"$f":"IF(B206>=PLAZOCREC, 0, SUM(N206:X206))","v":567.21562912000002},{"$f":"IF(B206>=MESES_PAG_PUNTCREC,TASACREC-DISMINUCION_TASACREC,TASACREC)","v":9.9500000000000005E-2},0,{"$f":"MIN(AA206,N206)","v":0},{"$f":"AA206 * D206 * Z206 /360","v":0},{"$f":"AA206 * FACTOR_SEG_DEUDCREC","v":0},{"$f":"IF(AA206>0, AB206+AC206+AD206+P206+Q206+R206+S206+U206+V206+W206+X206, 0)","v":0},{"$f":"IF(ACCION_EXCEDENTE_PPCREC=\"MENOS PLAZO\", IF(AA206>N206, ROUND(Y206-AE206, 2), 0), 0)","v":0},{"$f":"'Tabla Crec'!E200+'Tabla Crec'!H200","v":0},0,null,{"$f":"IF(AA206> 0,AB206+AC206+AD206+P206+R206+U206+W206, 0)","v":0}]
[null,193,{"$f":"IF(B207=0,FECHA_1ER_PAGO,DATE(YEAR(C206),MONTH(C206)+1,4))","v":"2040-02-04"},31,9.9500000000000005E-2,1.0093680555555555,{"$f":"IF(B207 = 0, 0,\n            IF(G206=0, F207, G206 * F207 ))","v":5.8710785129871521},{"$f":"IF(G207=0, 0, 1/G207)","v":0.17032645667877622},false,{"$f":"IF(B207=0, 1, IF(I207,J206*(1+INCREMENTO_CREC),J206))","v":1.2102865307454449},0.20614381634792037,0,{"$f":"IF(B207=0,TOTAL_FINANCIADOCREC, M206-N206)","v":0},{"$f":"IF(B207=0, 0, L207-O207-T207)","v":0},0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,{"$f":"IF(B207=0,TOTAL_FINANCIADOCREC, MAX(ROUND(AA206-N206-AF206-AG206,2), 0))","v":0},0,0,0,0,0,{"$f":"'Tabla Crec'!E201+'Tabla Crec'!H201","v":0},{"$f":"AE207+AF207","v":0},null,0]
[null,194,"2040-03-04",29,9.9500000000000005E-2,1.0088152777777777,5.9228337009342757,0.16883810191095838,false,1.2102865307454449,0.2043424806194597,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E202+'Tabla Crec'!H202","v":0},0,null,0]
[null,195,"2040-04-04",31,9.9500000000000005E-2,1.0093680555555555,5.9783191360909447,0.16727109698159606,false,1.2102865307454449,0.20244595565984075,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E203+'Tabla Crec'!H203","v":0},0,null,0]
[null,196,"2040-05-04",30,9.9500000000000005E-2,1.0090916666666665,6.0326720209032372,0.16576402571447532,false,1.2102865307454449,0.20062196760437107,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E204+'Tabla Crec'!H204","v":0},0,null,0]
[null,197,"2040-06-04",31,9.9500000000000005E-2,1.0093680555555555,6.0891864275435044,0.16422555162322716,false,1.2102865307454449,0.19875997313383256,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E205+'Tabla Crec'!H205","v":0},0,null,0]
[null,198,"2040-07-04",{"$f":"IF(B212=0,C212-C204+1, C212-C211)","v":30},9.9500000000000005E-2,1.0090916666666665,6.1445472808139199,0.16274591996752247,false,1.2102865307454449,0.1969691948704686,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E206+'Tabla Crec'!H206","v":0},0,null,0]
[null,199,"2040-08-04",31,9.9500000000000005E-2,1.0093680555555555,6.202109741104322,0.16123545724651175,false,1.2102865307454449,0.19514110218403621,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E207+'Tabla Crec'!H207","v":0},0,null,0]
[null,200,"2040-09-04",31,9.9500000000000005E-2,1.0093680555555555,6.2602114497206394,0.15973901329556925,false,1.2102865307454449,0.19332997622619499,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E208+'Tabla Crec'!H208","v":0},0,null,0]
[null,201,"2040-10-04",30,9.9500000000000005E-2,1.0090916666666665,6.3171272054843488,0.15829980424200238,false,1.2102865307454449,0.19158812089373611,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E209+'Tabla Crec'!H209","v":0},0,null,0]
[null,202,"2040-11-04",31,9.9500000000000005E-2,1.0093680555555555,6.3763064040968374,0.15683060640835744,false,1.2102865307454449,0.18980997054467527,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E210+'Tabla Crec'!H210","v":0},0,null,0]
[null,203,"2040-12-04",30,9.9500000000000005E-2,1.0090916666666665,6.4342776564874171,0.15541760138245531,false,1.2102865307454449,0.1880998295939503,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E211+'Tabla Crec'!H211","v":0},0,null,0]
[null,204,"2041-01-04",31,9.9500000000000005E-2,1.0093680555555555,6.4945543270332609,0.1539751535894541,true,1.2248099691143903,0.18859030311228278,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E212+'Tabla Crec'!H212","v":0},0,null,0]
[null,205,"2041-02-04",31,9.9500000000000005E-2,1.0093680555555555,6.5553956727774816,0.15254609331251945,false,1.2248099691143903,0.18683997583862785,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E213+'Tabla Crec'!H213","v":0},0,null,0]
[null,206,"2041-03-04",28,9.9500000000000005E-2,1.0085388888888889,6.6113714680500317,0.15125454753716047,false,1.2248099691143903,0.1852580776974006,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E214+'Tabla Crec'!H214","v":0},0,null,0]
[null,207,"2041-04-04",31,9.9500000000000005E-2,1.0093680555555555,6.6733071632611392,0.14985073750318964,false,1.2248099691143903,0.18353867717305031,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E215+'Tabla Crec'!H215","v":0},0,null,0]
[null,208,"2041-05-04",30,9.9500000000000005E-2,1.0090916666666665,6.7339786475537871,0.1485006193720653,false,1.2248099691143903,0.18188503902656714,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E216+'Tabla Crec'!H216","v":0},0,null,0]
[null,209,"2041-06-04",31,9.9500000000000005E-2,1.0093680555555555,6.7970629336339954,0.14712236884723942,false,1.2248099691143903,0.18019694404382325,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E217+'Tabla Crec'!H217","v":0},0,null,0]
[null,210,"2041-07-04",30,9.9500000000000005E-2,1.0090916666666665,6.8588595641389496,0.14579683264378637,false,1.2248099691143903,0.17857341408741192,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E218+'Tabla Crec'!H218","v":0},0,null,0]
[null,211,"2041-08-04",31,9.9500000000000005E-2,1.0093680555555555,6.9231137415835571,0.14444367625993462,false,1.2248099691143903,0.17691605465869953,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E219+'Tabla Crec'!H219","v":0},0,null,0]
[null,212,"2041-09-04",31,9.9500000000000005E-2,1.0093680555555555,6.9879698557321417,0.14310307866879432,false,1.2248099691143903,0.17527407736450015,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E220+'Tabla Crec'!H220","v":0},0,null,0]
[null,213,"2041-10-04",30,9.9500000000000005E-2,1.0090916666666665,7.051502148337172,0.14181375527706702,false,1.2248099691143903,0.17369490122090017,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E221+'Tabla Crec'!H221","v":0},0,null,0]
[null,214,"2041-11-04",31,9.9500000000000005E-2,1.0093680555555555,7.1175610122129136,0.14049756627082161,false,1.2248099691143903,0.17208281980481202,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E222+'Tabla Crec'!H222","v":0},0,null,0]
[null,215,"2041-12-04",30,9.9500000000000005E-2,1.0090916666666665,7.1822715044156151,0.13923171790222721,false,1.2248099691143903,0.17053239610357043,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E223+'Tabla Crec'!H223","v":0},0,null,0]
[null,216,"2042-01-04",31,9.9500000000000005E-2,1.0093680555555555,7.2495554228840637,0.13793949306786232,true,1.239507688743763,0.17097706223903236,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E224+'Tabla Crec'!H224","v":0},0,null,0]
[null,217,"2042-02-04",31,9.9500000000000005E-2,1.0093680555555555,7.3174696608387206,0.13665926151381966,false,1.239507688743763,0.16939020538442409,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E225+'Tabla Crec'!H225","v":0},0,null,0]
[null,218,"2042-03-04",28,9.9500000000000005E-2,1.0085388888888889,7.3799527212204374,0.13550222308668503,false,1.239507688743763,0.16795604735781872,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E226+'Tabla Crec'!H226","v":0},0,null,0]
[null,219,"2042-04-04",31,9.9500000000000005E-2,1.0093680555555555,7.4490885283102033,0.13424461210247504,false,1.239507688743763,0.16639722887344183,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E227+'Tabla Crec'!H227","v":0},0,null,0]
[null,220,"2042-05-04",30,9.9500000000000005E-2,1.0090916666666665,7.5168131581800885,0.13303510130643079,false,1.239507688743763,0.16489803094212641,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E228+'Tabla Crec'!H228","v":0},0,null,0]
[null,221,"2042-06-04",31,9.9500000000000005E-2,1.0093680555555555,7.5872310814466504,0.13180038794987262,false,1.239507688743763,0.16336759424327793,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E229+'Tabla Crec'!H229","v":0},0,null,0]
[null,222,"2042-07-04",30,9.9500000000000005E-2,1.0090916666666665,7.6562116573621353,0.13061289900970935,false,1.239507688743763,0.16189569257164738,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E230+'Tabla Crec'!H230","v":0},0,null,0]
[null,223,"2042-08-04",31,9.9500000000000005E-2,1.0093680555555555,7.727935473513396,0.1294006663781529,false,1.239507688743763,0.16039312090428706,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E231+'Tabla Crec'!H231","v":0},0,null,0]
[null,224,"2042-09-04",31,9.9500000000000005E-2,1.0093680555555555,7.8003312023590183,0.12819968461051687,false,1.239507688743763,0.15890449476926113,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E232+'Tabla Crec'!H232","v":0},0,null,0]
[null,225,"2042-10-04",30,9.9500000000000005E-2,1.0090916666666665,7.8712492135404641,0.12704463711805195,false,1.239507688743763,0.15747280452148665,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E233+'Tabla Crec'!H233","v":0},0,null,0,4527.9306125484045]
[null,226,"2042-11-04",31,9.9500000000000005E-2,1.0093680555555555,7.9449875134645342,0.12586552191621186,false,1.239507688743763,0.15601128216289123,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E234+'Tabla Crec'!H234","v":0},0,null,0]
[null,227,"2042-12-04",30,9.9500000000000005E-2,1.0090916666666665,8.0172206916077808,0.12473150465307437,false,1.239507688743763,0.15460565904606413,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E235+'Tabla Crec'!H235","v":0},0,null,0]
[null,228,"2043-01-04",31,9.9500000000000005E-2,1.0093680555555555,8.0923264604479126,0.123573857887173,true,1.2543817810086881,0.15500879594262659,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E236+'Tabla Crec'!H236","v":0},0,null,0]
[null,229,"2043-02-04",31,9.9500000000000005E-2,1.0093680555555555,8.1681358243030804,0.12242695536779002,false,1.2543817810086881,0.15357014231771962,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E237+'Tabla Crec'!H237","v":0},0,null,0]
[null,230,"2043-03-04",28,9.9500000000000005E-2,1.0085388888888889,8.2378826285361573,0.12139041609259933,false,1.2543817810086881,0.15226992633562048,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E238+'Tabla Crec'!H238","v":0},0,null,0]
[null,231,"2043-04-04",31,9.9500000000000005E-2,1.0093680555555555,8.3150555706604301,0.12026377833582827,false,1.2543817810086881,0.15085669245973035,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E239+'Tabla Crec'!H239","v":0},0,null,0]
[null,232,"2043-05-04",30,9.9500000000000005E-2,1.0090916666666665,8.3906532842236832,0.11918023139869516,false,1.2543817810086881,0.14949751092292279,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E240+'Tabla Crec'!H240","v":0},0,null,0]
[null,233,"2043-06-04",31,9.9500000000000005E-2,1.0093680555555555,8.4692573903376953,0.11807410660831585,false,1.2543817810086881,0.14811000813834896,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E241+'Tabla Crec'!H241","v":0},0,null,0]
[null,234,"2043-07-04",30,9.9500000000000005E-2,1.0090916666666665,8.5462570554448476,0.11701028807258926,false,1.2543817810086881,0.14677557354883417,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E242+'Tabla Crec'!H242","v":0},0,null,0]
[null,235,"2043-08-04",31,9.9500000000000005E-2,1.0093680555555555,8.6263188663323138,0.11592430276405652,false,1.2543817810086881,0.14541333336336759,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E243+'Tabla Crec'!H243","v":0},0,null,0]
[null,236,"2043-09-04",31,9.9500000000000005E-2,1.0093680555555555,8.7071307007120513,0.11484839660420189,false,1.2543817810086881,0.14406373627837094,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E244+'Tabla Crec'!H244","v":0},0,null,0]
[null,237,"2043-10-04",30,9.9500000000000005E-2,1.0090916666666665,8.7862930306660232,0.11381364091884806,false,1.2543817810086881,0.14276575759886795,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E245+'Tabla Crec'!H245","v":0},0,null,0]
[null,238,"2043-11-04",31,9.9500000000000005E-2,1.0093680555555555,8.8686035119046931,0.11275732404291822,false,1.2543817810086881,0.14144073295472953,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E246+'Tabla Crec'!H246","v":0},0,null,0]
[null,239,"2043-12-04",30,9.9500000000000005E-2,1.0090916666666665,8.949233898833759,0.11174140840483758,false,1.2543817810086881,0.14016638688727937,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,567.21562912000002,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E247+'Tabla Crec'!H247","v":0},0,null,0]
[null,240,"2044-01-04",31,9.9500000000000005E-2,1.0093680555555555,9.0330708191776949,0.11070432414599764,true,1.2694343623807924,0.14053187313507107,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,0,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E248+'Tabla Crec'!H248","v":0},0,null,0]
[null,241,"2044-02-04",31,9.9500000000000005E-2,1.0093680555555555,9.1176931284490195,0.10967686517983379,false,1.2694343623807924,0.13922758141748642,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,0,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E249+'Tabla Crec'!H249","v":0},0,null,0]
[null,242,"2044-03-04",29,9.9500000000000005E-2,1.0088152777777777,9.1980681260688328,0.10871848156525783,false,1.2694343623807924,0.13801097632480103,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,0,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E250+'Tabla Crec'!H250","v":0},0,null,0]
[null,243,"2044-04-04",31,9.9500000000000005E-2,1.0093680555555555,9.2842361392776294,0.10770945342174441,false,1.2694343623807924,0.13673008132681577,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,0,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E251+'Tabla Crec'!H251","v":0},0,null,0]
[null,244,"2044-05-04",30,9.9500000000000005E-2,1.0090916666666665,9.368645319510561,0.1067390178511147,false,1.2694343623807924,0.13549817706698181,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,0,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E252+'Tabla Crec'!H252","v":0},0,null,0]
[null,245,"2044-06-04",31,9.9500000000000005E-2,1.0093680555555555,9.4564113093440305,0.10574836132729168,false,1.2694343623807924,0.13424060363432416,0,0,0,0,399,63.84,0,0,0,84.482758620689665,13.517241379310347,5.496232,0.87939712000000003,0,9.9500000000000005E-2,0,0,0,0,0,0,{"$f":"'Tabla Crec'!E253+'Tabla Crec'!H253","v":0},0,null,0]

{"sheet":"Tabla Crec","index":10,"n_rows":248,"n_cols":17,"rows_kept":248,"cut":false,"hidden":false,"merged":[[0,4,0,11],[1,4,1,11],[250,0,250,14],[2,4,2,11]]}
[null,null,null,null,"TABLA DE AMORTIZACIONES"]
[null,null,null,null,{"$f":"IF(Simulación!J21=\"SI\",\"Sustitución + Liquidez NO APLICA EN PAGOS CRECIENTES\",\"CRÉDITO HIPOTECARIO PAGOS CRECIENTES\")","v":"CRÉDITO HIPOTECARIO PAGOS CRECIENTES"}]
[null,null,null,null,{"$f":"IF(G4=9.2%,\"TASA 9.20% NO APLICA EN PAGOS CRECIENTES\",\"CRÉDITO HIPOTECARIO PAGOS CRECIENTES\")","v":"CRÉDITO HIPOTECARIO PAGOS CRECIENTES"}]
[null,null,"Destino",{"$f":"'Parametros Fijo'!E27","v":"ADQUISICION"},null,"Tasa",{"$f":"ESQUEMA","v":9.9500000000000005E-2},null,null,null,null,{"$f":"IF(M4=\"\",\"\",\"CAT\")","v":{"$error":"#NUM!"}},{"$f":"IF(E248<>0,\"\",'Tabla Amortización Crec'!M4)","v":{"$error":"#NUM!"}},null,null,"MENOS PLAZO"]
[null,null,null,null,null,"Plazo",{"$f":"PLAZO_SIMULACION","v":20},null,"Incremento Anual en el Pago",null,{"$f":"INCREMENTO_CREC","v":1.2E-2},null,null,null,null,"MENOS CUOTA",{"$f":"IRR(Q7:Q247,0)","v":{"$error":"#DIV/0!"}}]
[]
["Mes","FECHA\n PAGO","Saldo","Amortización","Prepagos","Intereses","Pago del crédito","Apoyo Infonavit","Seguro de Vida","Seguro de daños",{"$f":"IF('Parametros Fijo'!D27=\"TERRENO\",\"Seguro de  desempleo\",\"Seguro de  desempleo y contenidos\")","v":"Seguro de  desempleo y contenidos"},"Comisión Mensual","Iva de comisión y Seguros","Pago Mensual",null,null,{"$f":"-C8+Simulación!M87+Simulación!M88","v":2000}]
[1,{"$f":"'Tabla Amortización Crec'!C14","v":"2024-01-04"},{"$f":"MTO_SOLICITADO","v":0},{"$f":"'Tabla Amortización Fijo'!AB14","v":0},null,{"$f":"'Tabla Amortización Crec'!AC14","v":0},{"$f":"D8+F8","v":0},null,{"$f":"(C8*0.8/1000)","v":0},{"$f":"'Tabla Amortización Crec'!R14","v":0},{"$f":"'Tabla Amortización Crec'!W14+'Tabla Amortización Crec'!U14","v":89.978990620689672},{"$f":"IF(C8<=0,,399)","v":0},{"$f":"IF(C8=0,0,'Tabla Amortización Crec'!X14+'Tabla Amortización Crec'!V14+'Tabla Amortización Crec'!S14+'Tabla Amortización Crec'!Q14)","v":0},{"$f":"G8+K8+J8+L8+M8+I8","v":89.978990620689672},null,{"$f":"C8-D8-E8-H8","v":0},{"$f":"N8-M8+H8+E8","v":89.978990620689672}]
[2,{"$f":"'Tabla Amortización Crec'!C15","v":"2024-02-04"},{"$f":"IF(P8<0.01,0,P8)","v":0},{"$f":"IF(C9<=0,0,IF(C9<D8,C9,'Tabla Amortización Crec'!AB15))","v":0},null,{"$f":"IF(C9<=0,0,'Tabla Amortización Crec'!AC15)","v":0},0,null,{"$f":"IF(C9<=0,0,(C9*0.8/1000))","v":0},{"$f":"IF(P8<=0.01,0,'Tabla Amortización Crec'!R15)","v":0},{"$f":"IF(D9<=0,0,'Tabla Amortización Crec'!W15+'Tabla Amortización Crec'!U15)","v":0},{"$f":"IF(C9<=0,,399)","v":0},{"$f":"IF(C9=0,0,'Tabla Amortización Crec'!X15+'Tabla Amortización Crec'!V15+'Tabla Amortización Crec'!S15+'Tabla Amortización Crec'!Q15)","v":0},{"$f":"G9+K9+J9+L9+M9+I9","v":0},null,0,{"$f":"N9-M9+H9+E9","v":0}]
[3,{"$f":"'Tabla Amortización Crec'!C16","v":"2024-03-04"},{"$f":"IF(P9<=0.01,0,P9)","v":0},{"$f":"IF(C10<=0,0,IF(C10<D9,C10,'Tabla Amortización Crec'!AB16))","v":0},null,{"$f":"IF(C10<=0,0,'Tabla Amortización Crec'!AC16)","v":0},0,null,0,{"$f":"IF(P9<=0.01,0,'Tabla Amortización Crec'!R16)","v":0},{"$f":"IF(D10<=0,0,'Tabla Amortización Crec'!W16+'Tabla Amortización Crec'!U16)","v":0},0,{"$f":"IF(C10=0,0,'Tabla Amortización Crec'!X16+'Tabla Amortización Crec'!V16+'Tabla Amortización Crec'!S16+'Tabla Amortización Crec'!Q16)","v":0},{"$f":"G10+K10+J10+L10+M10+I10","v":0},null,0,{"$f":"N10-M10+H10+E10","v":0}]
[4,{"$f":"'Tabla Amortización Crec'!C17","v":"2024-04-04"},{"$f":"IF(P10<=0.01,0,P10)","v":0},{"$f":"IF(C11<=0,0,IF(C11<D10,C11,'Tabla Amortización Crec'!AB17))","v":0},null,{"$f":"IF(C11<=0,0,'Tabla Amortización Crec'!AC17)","v":0},0,null,0,{"$f":"IF(P10<=0.01,0,'Tabla Amortización Crec'!R17)","v":0},{"$f":"IF(D11<=0,0,'Tabla Amortización Crec'!W17+'Tabla Amortización Crec'!U17)","v":0},0,{"$f":"IF(C11=0,0,'Tabla Amortización Crec'!X17+'Tabla Amortización Crec'!V17+'Tabla Amortización Crec'!S17+'Tabla Amortización Crec'!Q17)","v":0},0,null,0,0]
[5,{"$f":"'Tabla Amortización Crec'!C18","v":"2024-05-04"},0,{"$f":"IF(C12<=0,0,IF(C12<D11,C12,'Tabla Amortización Crec'!AB18))","v":0},null,{"$f":"IF(C12<=0,0,'Tabla Amortización Crec'!AC18)","v":0},{"$f":"D12+F12","v":0},null,0,{"$f":"IF(P11<=0.01,0,'Tabla Amortización Crec'!R18)","v":0},{"$f":"IF(D12<=0,0,'Tabla Amortización Crec'!W18+'Tabla Amortización Crec'!U18)","v":0},0,{"$f":"IF(C12=0,0,'Tabla Amortización Crec'!X18+'Tabla Amortización Crec'!V18+'Tabla Amortización Crec'!S18+'Tabla Amortización Crec'!Q18)","v":0},0,null,0,{"$f":"N12-M12+H12+E12","v":0}]
[6,{"$f":"'Tabla Amortización Crec'!C19","v":"2024-06-04"},0,{"$f":"IF(C13<=0,0,IF(C13<D12,C13,'Tabla Amortización Crec'!AB19))","v":0},null,{"$f":"IF(C13<=0,0,'Tabla Amortización Crec'!AC19)","v":0},0,null,0,{"$f":"IF(P12<=0.01,0,'Tabla Amortización Crec'!R19)","v":0},{"$f":"IF(D13<=0,0,'Tabla Amortización Crec'!W19+'Tabla Amortización Crec'!U19)","v":0},0,{"$f":"IF(C13=0,0,'Tabla Amortización Crec'!X19+'Tabla Amortización Crec'!V19+'Tabla Amortización Crec'!S19+'Tabla Amortización Crec'!Q19)","v":0},0,null,0,0]
[7,{"$f":"'Tabla Amortización Crec'!C20","v":"2024-07-04"},0,{"$f":"IF(C14<=0,0,IF(C14<D13,C14,'Tabla Amortización Crec'!AB20))","v":0},null,{"$f":"IF(C14<=0,0,'Tabla Amortización Crec'!AC20)","v":0},0,null,0,{"$f":"IF(P13<=0.01,0,'Tabla Amortización Crec'!R20)","v":0},{"$f":"IF(D14<=0,0,'Tabla Amortización Crec'!W20+'Tabla Amortización Crec'!U20)","v":0},0,{"$f":"IF(C14=0,0,'Tabla Amortización Crec'!X20+'Tabla Amortización Crec'!V20+'Tabla Amortización Crec'!S20+'Tabla Amortización Crec'!Q20)","v":0},0,null,0,0]
[8,{"$f":"'Tabla Amortización Crec'!C21","v":"2024-08-04"},0,{"$f":"IF(C15<=0,0,IF(C15<D14,C15,'Tabla Amortización Crec'!AB21))","v":0},null,{"$f":"IF(C15<=0,0,'Tabla Amortización Crec'!AC21)","v":0},0,null,0,{"$f":"IF(P14<=0.01,0,'Tabla Amortización Crec'!R21)","v":0},{"$f":"IF(D15<=0,0,'Tabla Amortización Crec'!W21+'Tabla Amortización Crec'!U21)","v":0},0,{"$f":"IF(C15=0,0,'Tabla Amortización Crec'!X21+'Tabla Amortización Crec'!V21+'Tabla Amortización Crec'!S21+'Tabla Amortización Crec'!Q21)","v":0},0,null,0,0]
[9,{"$f":"'Tabla Amortización Crec'!C22","v":"2024-09-04"},0,{"$f":"IF(C16<=0,0,IF(C16<D15,C16,'Tabla Amortización Crec'!AB22))","v":0},null,{"$f":"IF(C16<=0,0,'Tabla Amortización Crec'!AC22)","v":0},0,null,0,{"$f":"IF(P15<=0.01,0,'Tabla Amortización Crec'!R22)","v":0},{"$f":"IF(D16<=0,0,'Tabla Amortización Crec'!W22+'Tabla Amortización Crec'!U22)","v":0},0,{"$f":"IF(C16=0,0,'Tabla Amortización Crec'!X22+'Tabla Amortización Crec'!V22+'Tabla Amortización Crec'!S22+'Tabla Amortización Crec'!Q22)","v":0},0,null,0,0]
[10,{"$f":"'Tabla Amortización Crec'!C23","v":"2024-10-04"},0,{"$f":"IF(C17<=0,0,IF(C17<D16,C17,'Tabla Amortización Crec'!AB23))","v":0},null,{"$f":"IF(C17<=0,0,'Tabla Amortización Crec'!AC23)","v":0},0,null,0,{"$f":"IF(P16<=0.01,0,'Tabla Amortización Crec'!R23)","v":0},{"$f":"IF(D17<=0,0,'Tabla Amortización Crec'!W23+'Tabla Amortización Crec'!U23)","v":0},0,{"$f":"IF(C17=0,0,'Tabla Amortización Crec'!X23+'Tabla Amortización Crec'!V23+'Tabla Amortización Crec'!S23+'Tabla Amortización Crec'!Q23)","v":0},0,null,0,0]
[11,{"$f":"'Tabla Amortización Crec'!C24","v":"2024-11-04"},0,{"$f":"IF(C18<=0,0,IF(C18<D17,C18,'Tabla Amortización Crec'!AB24))","v":0},null,{"$f":"IF(C18<=0,0,'Tabla Amortización Crec'!AC24)","v":0},0,null,0,{"$f":"IF(P17<=0.01,0,'Tabla Amortización Crec'!R24)","v":0},{"$f":"IF(D18<=0,0,'Tabla Amortización Crec'!W24+'Tabla Amortización Crec'!U24)","v":0},0,{"$f":"IF(C18=0,0,'Tabla Amortización Crec'!X24+'Tabla Amortización Crec'!V24+'Tabla Amortización Crec'!S24+'Tabla Amortización Crec'!Q24)","v":0},0,null,0,0]
[12,{"$f":"'Tabla Amortización Crec'!C25","v":"2024-12-04"},0,{"$f":"IF(C19<=0,0,IF(C19<D18,C19,'Tabla Amortización Crec'!AB25))","v":0},null,{"$f":"IF(C19<=0,0,'Tabla Amortización Crec'!AC25)","v":0},0,null,0,{"$f":"IF(P18<=0.01,0,'Tabla Amortización Crec'!R25)","v":0},{"$f":"IF(D19<=0,0,'Tabla Amortización Crec'!W25+'Tabla Amortización Crec'!U25)","v":0},0,{"$f":"IF(C19=0,0,'Tabla Amortización Crec'!X25+'Tabla Amortización Crec'!V25+'Tabla Amortización Crec'!S25+'Tabla Amortización Crec'!Q25)","v":0},0,null,0,0]
[13,{"$f":"'Tabla Amortización Crec'!C26","v":"2025-01-04"},0,{"$f":"IF(C20<=0,0,IF(C20<D19,C20,'Tabla Amortización Crec'!AB26))","v":0},null,{"$f":"IF(C20<=0,0,'Tabla Amortización Crec'!AC26)","v":0},{"$f":"D20+F20","v":0},null,0,{"$f":"IF(P19<=0.01,0,'Tabla Amortización Crec'!R26)","v":0},{"$f":"IF(D20<=0,0,'Tabla Amortización Crec'!W26+'Tabla Amortización Crec'!U26)","v":0},0,{"$f":"IF(C20=0,0,'Tabla Amortización Crec'!X26+'Tabla Amortización Crec'!V26+'Tabla Amortización Crec'!S26+'Tabla Amortización Crec'!Q26)","v":0},{"$f":"G20+K20+J20+L20+M20+I20","v":0},{"$f":"(G20/G19)-1","v":{"$error":"#DIV/0!"}},0,0]
[14,{"$f":"'Tabla Amortización Crec'!C27","v":"2025-02-04"},0,{"$f":"IF(C21<=0,0,IF(C21<D20,C21,'Tabla Amortización Crec'!AB27))","v":0},null,{"$f":"IF(C21<=0,0,'Tabla Amortización Crec'!AC27)","v":0},0,null,0,{"$f":"IF(P20<=0.01,0,'Tabla Amortización Crec'!R27)","v":0},{"$f":"IF(D21<=0,0,'Tabla Amortización Crec'!W27+'Tabla Amortización Crec'!U27)","v":0},0,{"$f":"IF(C21=0,0,'Tabla Amortización Crec'!X27+'Tabla Amortización Crec'!V27+'Tabla Amortización Crec'!S27+'Tabla Amortización Crec'!Q27)","v":0},0,null,0,0]
[15,{"$f":"'Tabla Amortización Crec'!C28","v":"2025-03-04"},0,{"$f":"IF(C22<=0,0,IF(C22<D21,C22,'Tabla Amortización Crec'!AB28))","v":0},null,{"$f":"IF(C22<=0,0,'Tabla Amortización Crec'!AC28)","v":0},0,null,0,{"$f":"IF(P21<=0.01,0,'Tabla Amortización Crec'!R28)","v":0},{"$f":"IF(D22<=0,0,'Tabla Amortización Crec'!W28+'Tabla Amortización Crec'!U28)","v":0},0,{"$f":"IF(C22=0,0,'Tabla Amortización Crec'!X28+'Tabla Amortización Crec'!V28+'Tabla Amortización Crec'!S28+'Tabla Amortización Crec'!Q28)","v":0},0,null,0,0]
[16,{"$f":"'Tabla Amortización Crec'!C29","v":"2025-04-04"},0,{"$f":"IF(C23<=0,0,IF(C23<D22,C23,'Tabla Amortización Crec'!AB29))","v":0},null,{"$f":"IF(C23<=0,0,'Tabla Amortización Crec'!AC29)","v":0},0,null,0,{"$f":"IF(P22<=0.01,0,'Tabla Amortización Crec'!R29)","v":0},{"$f":"IF(D23<=0,0,'Tabla Amortización Crec'!W29+'Tabla Amortización Crec'!U29)","v":0},0,{"$f":"IF(C23=0,0,'Tabla Amortización Crec'!X29+'Tabla Amortización Crec'!V29+'Tabla Amortización Crec'!S29+'Tabla Amortización Crec'!Q29)","v":0},0,null,0,0]
[17,{"$f":"'Tabla Amortización Crec'!C30","v":"2025-05-04"},0,{"$f":"IF(C24<=0,0,IF(C24<D23,C24,'Tabla Amortización Crec'!AB30))","v":0},null,{"$f":"IF(C24<=0,0,'Tabla Amortización Crec'!AC30)","v":0},0,null,0,{"$f":"IF(P23<=0.01,0,'Tabla Amortización Crec'!R30)","v":0},{"$f":"IF(D24<=0,0,'Tabla Amortización Crec'!W30+'Tabla Amortización Crec'!U30)","v":0},0,{"$f":"IF(C24=0,0,'Tabla Amortización Crec'!X30+'Tabla Amortización Crec'!V30+'Tabla Amortización Crec'!S30+'Tabla Amortización Crec'!Q30)","v":0},0,null,0,0]
[18,{"$f":"'Tabla Amortización Crec'!C31","v":"2025-06-04"},0,{"$f":"IF(C25<=0,0,IF(C25<D24,C25,'Tabla Amortización Crec'!AB31))","v":0},null,{"$f":"IF(C25<=0,0,'Tabla Amortización Crec'!AC31)","v":0},0,null,0,{"$f":"IF(P24<=0.01,0,'Tabla Amortización Crec'!R31)","v":0},{"$f":"IF(D25<=0,0,'Tabla Amortización Crec'!W31+'Tabla Amortización Crec'!U31)","v":0},0,{"$f":"IF(C25=0,0,'Tabla Amortización Crec'!X31+'Tabla Amortización Crec'!V31+'Tabla Amortización Crec'!S31+'Tabla Amortización Crec'!Q31)","v":0},0,null,0,0]
[19,{"$f":"'Tabla Amortización Crec'!C32","v":"2025-07-04"},0,{"$f":"IF(C26<=0,0,IF(C26<D25,C26,'Tabla Amortización Crec'!AB32))","v":0},null,{"$f":"IF(C26<=0,0,'Tabla Amortización Crec'!AC32)","v":0},0,null,0,{"$f":"IF(P25<=0.01,0,'Tabla Amortización Crec'!R32)","v":0},{"$f":"IF(D26<=0,0,'Tabla Amortización Crec'!W32+'Tabla Amortización Crec'!U32)","v":0},0,{"$f":"IF(C26=0,0,'Tabla Amortización Crec'!X32+'Tabla Amortización Crec'!V32+'Tabla Amortización Crec'!S32+'Tabla Amortización Crec'!Q32)","v":0},0,null,0,0]
[20,{"$f":"'Tabla Amortización Crec'!C33","v":"2025-08-04"},0,{"$f":"IF(C27<=0,0,IF(C27<D26,C27,'Tabla Amortización Crec'!AB33))","v":0},null,{"$f":"IF(C27<=0,0,'Tabla Amortización Crec'!AC33)","v":0},0,null,0,{"$f":"IF(P26<=0.01,0,'Tabla Amortización Crec'!R33)","v":0},{"$f":"IF(D27<=0,0,'Tabla Amortización Crec'!W33+'Tabla Amortización Crec'!U33)","v":0},0,{"$f":"IF(C27=0,0,'Tabla Amortización Crec'!X33+'Tabla Amortización Crec'!V33+'Tabla Amortización Crec'!S33+'Tabla Amortización Crec'!Q33)","v":0},0,null,0,0]
[21,{"$f":"'Tabla Amortización Crec'!C34","v":"2025-09-04"},0,{"$f":"IF(C28<=0,0,IF(C28<D27,C28,'Tabla Amortización Crec'!AB34))","v":0},null,{"$f":"IF(C28<=0,0,'Tabla Amortización Crec'!AC34)","v":0},0,null,0,{"$f":"IF(P27<=0.01,0,'Tabla Amortización Crec'!R34)","v":0},{"$f":"IF(D28<=0,0,'Tabla Amortización Crec'!W34+'Tabla Amortización Crec'!U34)","v":0},0,{"$f":"IF(C28=0,0,'Tabla Amortización Crec'!X34+'Tabla Amortización Crec'!V34+'Tabla Amortización Crec'!S34+'Tabla Amortización Crec'!Q34)","v":0},0,null,0,0]
[22,{"$f":"'Tabla Amortización Crec'!C35","v":"2025-10-04"},0,{"$f":"IF(C29<=0,0,IF(C29<D28,C29,'Tabla Amortización Crec'!AB35))","v":0},null,{"$f":"IF(C29<=0,0,'Tabla Amortización Crec'!AC35)","v":0},0,null,0,{"$f":"IF(P28<=0.01,0,'Tabla Amortización Crec'!R35)","v":0},{"$f":"IF(D29<=0,0,'Tabla Amortización Crec'!W35+'Tabla Amortización Crec'!U35)","v":0},0,{"$f":"IF(C29=0,0,'Tabla Amortización Crec'!X35+'Tabla Amortización Crec'!V35+'Tabla Amortización Crec'!S35+'Tabla Amortización Crec'!Q35)","v":0},0,null,0,0]
[23,{"$f":"'Tabla Amortización Crec'!C36","v":"2025-11-04"},0,{"$f":"IF(C30<=0,0,IF(C30<D29,C30,'Tabla Amortización Crec'!AB36))","v":0},null,{"$f":"IF(C30<=0,0,'Tabla Amortización Crec'!AC36)","v":0},0,null,0,{"$f":"IF(P29<=0.01,0,'Tabla Amortización Crec'!R36)","v":0},{"$f":"IF(D30<=0,0,'Tabla Amortización Crec'!W36+'Tabla Amortización Crec'!U36)","v":0},0,{"$f":"IF(C30=0,0,'Tabla Amortización Crec'!X36+'Tabla Amortización Crec'!V36+'Tabla Amortización Crec'!S36+'Tabla Amortización Crec'!Q36)","v":0},0,null,0,0]
[24,{"$f":"'Tabla Amortización Crec'!C37","v":"2025-12-04"},0,{"$f":"IF(C31<=0,0,IF(C31<D30,C31,'Tabla Amortización Crec'!AB37))","v":0},null,{"$f":"IF(C31<=0,0,'Tabla Amortización Crec'!AC37)","v":0},0,null,0,{"$f":"IF(P30<=0.01,0,'Tabla Amortización Crec'!R37)","v":0},{"$f":"IF(D31<=0,0,'Tabla Amortización Crec'!W37+'Tabla Amortización Crec'!U37)","v":0},0,{"$f":"IF(C31=0,0,'Tabla Amortización Crec'!X37+'Tabla Amortización Crec'!V37+'Tabla Amortización Crec'!S37+'Tabla Amortización Crec'!Q37)","v":0},0,null,0,0]
[25,{"$f":"'Tabla Amortización Crec'!C38","v":"2026-01-04"},0,{"$f":"IF(C32<=0,0,IF(C32<D31,C32,'Tabla Amortización Crec'!AB38))","v":0},null,{"$f":"IF(C32<=0,0,'Tabla Amortización Crec'!AC38)","v":0},0,null,0,{"$f":"IF(P31<=0.01,0,'Tabla Amortización Crec'!R38)","v":0},{"$f":"IF(D32<=0,0,'Tabla Amortización Crec'!W38+'Tabla Amortización Crec'!U38)","v":0},0,{"$f":"IF(C32=0,0,'Tabla Amortización Crec'!X38+'Tabla Amortización Crec'!V38+'Tabla Amortización Crec'!S38+'Tabla Amortización Crec'!Q38)","v":0},0,{"$f":"(G32/G31)-1","v":{"$error":"#DIV/0!"}},0,0]
[26,{"$f":"'Tabla Amortización Crec'!C39","v":"2026-02-04"},0,{"$f":"IF(C33<=0,0,IF(C33<D32,C33,'Tabla Amortización Crec'!AB39))","v":0},null,{"$f":"IF(C33<=0,0,'Tabla Amortización Crec'!AC39)","v":0},0,null,0,{"$f":"IF(P32<=0.01,0,'Tabla Amortización Crec'!R39)","v":0},{"$f":"IF(D33<=0,0,'Tabla Amortización Crec'!W39+'Tabla Amortización Crec'!U39)","v":0},0,{"$f":"IF(C33=0,0,'Tabla Amortización Crec'!X39+'Tabla Amortización Crec'!V39+'Tabla Amortización Crec'!S39+'Tabla Amortización Crec'!Q39)","v":0},0,null,0,0]
[27,{"$f":"'Tabla Amortización Crec'!C40","v":"2026-03-04"},0,{"$f":"IF(C34<=0,0,IF(C34<D33,C34,'Tabla Amortización Crec'!AB40))","v":0},null,{"$f":"IF(C34<=0,0,'Tabla Amortización Crec'!AC40)","v":0},0,null,0,{"$f":"IF(P33<=0.01,0,'Tabla Amortización Crec'!R40)","v":0},{"$f":"IF(D34<=0,0,'Tabla Amortización Crec'!W40+'Tabla Amortización Crec'!U40)","v":0},0,{"$f":"IF(C34=0,0,'Tabla Amortización Crec'!X40+'Tabla Amortización Crec'!V40+'Tabla Amortización Crec'!S40+'Tabla Amortización Crec'!Q40)","v":0},0,null,0,0]
[28,{"$f":"'Tabla Amortización Crec'!C41","v":"2026-04-04"},0,{"$f":"IF(C35<=0,0,IF(C35<D34,C35,'Tabla Amortización Crec'!AB41))","v":0},null,{"$f":"IF(C35<=0,0,'Tabla Amortización Crec'!AC41)","v":0},0,null,0,{"$f":"IF(P34<=0.01,0,'Tabla Amortización Crec'!R41)","v":0},{"$f":"IF(D35<=0,0,'Tabla Amortización Crec'!W41+'Tabla Amortización Crec'!U41)","v":0},0,{"$f":"IF(C35=0,0,'Tabla Amortización Crec'!X41+'Tabla Amortización Crec'!V41+'Tabla Amortización Crec'!S41+'Tabla Amortización Crec'!Q41)","v":0},0,null,0,0]
[29,{"$f":"'Tabla Amortización Crec'!C42","v":"2026-05-04"},0,{"$f":"IF(C36<=0,0,IF(C36<D35,C36,'Tabla Amortización Crec'!AB42))","v":0},null,{"$f":"IF(C36<=0,0,'Tabla Amortización Crec'!AC42)","v":0},0,null,0,{"$f":"IF(P35<=0.01,0,'Tabla Amortización Crec'!R42)","v":0},{"$f":"IF(D36<=0,0,'Tabla Amortización Crec'!W42+'Tabla Amortización Crec'!U42)","v":0},0,{"$f":"IF(C36=0,0,'Tabla Amortización Crec'!X42+'Tabla Amortización Crec'!V42+'Tabla Amortización Crec'!S42+'Tabla Amortización Crec'!Q42)","v":0},0,null,0,0]
[30,{"$f":"'Tabla Amortización Crec'!C43","v":"2026-06-04"},0,{"$f":"IF(C37<=0,0,IF(C37<D36,C37,'Tabla Amortización Crec'!AB43))","v":0},null,{"$f":"IF(C37<=0,0,'Tabla Amortización Crec'!AC43)","v":0},0,null,0,{"$f":"IF(P36<=0.01,0,'Tabla Amortización Crec'!R43)","v":0},{"$f":"IF(D37<=0,0,'Tabla Amortización Crec'!W43+'Tabla Amortización Crec'!U43)","v":0},0,{"$f":"IF(C37=0,0,'Tabla Amortización Crec'!X43+'Tabla Amortización Crec'!V43+'Tabla Amortización Crec'!S43+'Tabla Amortización Crec'!Q43)","v":0},0,null,0,0]
[31,{"$f":"'Tabla Amortización Crec'!C44","v":"2026-07-04"},0,{"$f":"IF(C38<=0,0,IF(C38<D37,C38,'Tabla Amortización Crec'!AB44))","v":0},null,{"$f":"IF(C38<=0,0,'Tabla Amortización Crec'!AC44)","v":0},0,null,0,{"$f":"IF(P37<=0.01,0,'Tabla Amortización Crec'!R44)","v":0},{"$f":"IF(D38<=0,0,'Tabla Amortización Crec'!W44+'Tabla Amortización Crec'!U44)","v":0},0,{"$f":"IF(C38=0,0,'Tabla Amortización Crec'!X44+'Tabla Amortización Crec'!V44+'Tabla Amortización Crec'!S44+'Tabla Amortización Crec'!Q44)","v":0},0,null,0,0]
[32,{"$f":"'Tabla Amortización Crec'!C45","v":"2026-08-04"},0,{"$f":"IF(C39<=0,0,IF(C39<D38,C39,'Tabla Amortización Crec'!AB45))","v":0},null,{"$f":"IF(C39<=0,0,'Tabla Amortización Crec'!AC45)","v":0},0,null,0,{"$f":"IF(P38<=0.01,0,'Tabla Amortización Crec'!R45)","v":0},{"$f":"IF(D39<=0,0,'Tabla Amortización Crec'!W45+'Tabla Amortización Crec'!U45)","v":0},0,{"$f":"IF(C39=0,0,'Tabla Amortización Crec'!X45+'Tabla Amortización Crec'!V45+'Tabla Amortización Crec'!S45+'Tabla Amortización Crec'!Q45)","v":0},0,null,0,0]
[33,{"$f":"'Tabla Amortización Crec'!C46","v":"2026-09-04"},0,{"$f":"IF(C40<=0,0,IF(C40<D39,C40,'Tabla Amortización Crec'!AB46))","v":0},null,{"$f":"IF(C40<=0,0,'Tabla Amortización Crec'!AC46)","v":0},0,null,0,{"$f":"IF(P39<=0.01,0,'Tabla Amortización Crec'!R46)","v":0},{"$f":"IF(D40<=0,0,'Tabla Amortización Crec'!W46+'Tabla Amortización Crec'!U46)","v":0},0,{"$f":"IF(C40=0,0,'Tabla Amortización Crec'!X46+'Tabla Amortización Crec'!V46+'Tabla Amortización Crec'!S46+'Tabla Amortización Crec'!Q46)","v":0},0,null,0,0]
[34,{"$f":"'Tabla Amortización Crec'!C47","v":"2026-10-04"},0,{"$f":"IF(C41<=0,0,IF(C41<D40,C41,'Tabla Amortización Crec'!AB47))","v":0},null,{"$f":"IF(C41<=0,0,'Tabla Amortización Crec'!AC47)","v":0},0,null,0,{"$f":"IF(P40<=0.01,0,'Tabla Amortización Crec'!R47)","v":0},{"$f":"IF(D41<=0,0,'Tabla Amortización Crec'!W47+'Tabla Amortización Crec'!U47)","v":0},0,{"$f":"IF(C41=0,0,'Tabla Amortización Crec'!X47+'Tabla Amortización Crec'!V47+'Tabla Amortización Crec'!S47+'Tabla Amortización Crec'!Q47)","v":0},0,null,0,0]
[35,{"$f":"'Tabla Amortización Crec'!C48","v":"2026-11-04"},0,{"$f":"IF(C42<=0,0,IF(C42<D41,C42,'Tabla Amortización Crec'!AB48))","v":0},null,{"$f":"IF(C42<=0,0,'Tabla Amortización Crec'!AC48)","v":0},0,null,0,{"$f":"IF(P41<=0.01,0,'Tabla Amortización Crec'!R48)","v":0},{"$f":"IF(D42<=0,0,'Tabla Amortización Crec'!W48+'Tabla Amortización Crec'!U48)","v":0},0,{"$f":"IF(C42=0,0,'Tabla Amortización Crec'!X48+'Tabla Amortización Crec'!V48+'Tabla Amortización Crec'!S48+'Tabla Amortización Crec'!Q48)","v":0},0,null,0,0]
[36,{"$f":"'Tabla Amortización Crec'!C49","v":"2026-12-04"},0,{"$f":"IF(C43<=0,0,IF(C43<D42,C43,'Tabla Amortización Crec'!AB49))","v":0},null,{"$f":"IF(C43<=0,0,'Tabla Amortización Crec'!AC49)","v":0},0,null,0,{"$f":"IF(P42<=0.01,0,'Tabla Amortización Crec'!R49)","v":0},{"$f":"IF(D43<=0,0,'Tabla Amortización Crec'!W49+'Tabla Amortización Crec'!U49)","v":0},0,{"$f":"IF(C43=0,0,'Tabla Amortización Crec'!X49+'Tabla Amortización Crec'!V49+'Tabla Amortización Crec'!S49+'Tabla Amortización Crec'!Q49)","v":0},0,null,0,0]
[37,{"$f":"'Tabla Amortización Crec'!C50","v":"2027-01-04"},0,{"$f":"IF(C44<=0,0,IF(C44<D43,C44,'Tabla Amortización Crec'!AB50))","v":0},null,{"$f":"IF(C44<=0,0,'Tabla Amortización Crec'!AC50)","v":0},0,null,0,{"$f":"IF(P43<=0.01,0,'Tabla Amortización Crec'!R50)","v":0},{"$f":"IF(D44<=0,0,'Tabla Amortización Crec'!W50+'Tabla Amortización Crec'!U50)","v":0},0,{"$f":"IF(C44=0,0,'Tabla Amortización Crec'!X50+'Tabla Amortización Crec'!V50+'Tabla Amortización Crec'!S50+'Tabla Amortización Crec'!Q50)","v":0},0,{"$f":"(G44/G43)-1","v":{"$error":"#DIV/0!"}},0,0]
[38,{"$f":"'Tabla Amortización Crec'!C51","v":"2027-02-04"},0,{"$f":"IF(C45<=0,0,IF(C45<D44,C45,'Tabla Amortización Crec'!AB51))","v":0},null,{"$f":"IF(C45<=0,0,'Tabla Amortización Crec'!AC51)","v":0},0,null,0,{"$f":"IF(P44<=0.01,0,'Tabla Amortización Crec'!R51)","v":0},{"$f":"IF(D45<=0,0,'Tabla Amortización Crec'!W51+'Tabla Amortización Crec'!U51)","v":0},0,{"$f":"IF(C45=0,0,'Tabla Amortización Crec'!X51+'Tabla Amortización Crec'!V51+'Tabla Amortización Crec'!S51+'Tabla Amortización Crec'!Q51)","v":0},0,null,0,0]
[39,{"$f":"'Tabla Amortización Crec'!C52","v":"2027-03-04"},0,{"$f":"IF(C46<=0,0,IF(C46<D45,C46,'Tabla Amortización Crec'!AB52))","v":0},null,{"$f":"IF(C46<=0,0,'Tabla Amortización Crec'!AC52)","v":0},0,null,0,{"$f":"IF(P45<=0.01,0,'Tabla Amortización Crec'!R52)","v":0},{"$f":"IF(D46<=0,0,'Tabla Amortización Crec'!W52+'Tabla Amortización Crec'!U52)","v":0},0,{"$f":"IF(C46=0,0,'Tabla Amortización Crec'!X52+'Tabla Amortización Crec'!V52+'Tabla Amortización Crec'!S52+'Tabla Amortización Crec'!Q52)","v":0},0,null,0,0]
[40,{"$f":"'Tabla Amortización Crec'!C53","v":"2027-04-04"},0,{"$f":"IF(C47<=0,0,IF(C47<D46,C47,'Tabla Amortización Crec'!AB53))","v":0},null,{"$f":"IF(C47<=0,0,'Tabla Amortización Crec'!AC53)","v":0},0,null,0,{"$f":"IF(P46<=0.01,0,'Tabla Amortización Crec'!R53)","v":0},{"$f":"IF(D47<=0,0,'Tabla Amortización Crec'!W53+'Tabla Amortización Crec'!U53)","v":0},0,{"$f":"IF(C47=0,0,'Tabla Amortización Crec'!X53+'Tabla Amortización Crec'!V53+'Tabla Amortización Crec'!S53+'Tabla Amortización Crec'!Q53)","v":0},0,null,0,0]
[41,{"$f":"'Tabla Amortización Crec'!C54","v":"2027-05-04"},0,{"$f":"IF(C48<=0,0,IF(C48<D47,C48,'Tabla Amortización Crec'!AB54))","v":0},null,{"$f":"IF(C48<=0,0,'Tabla Amortización Crec'!AC54)","v":0},0,null,0,{"$f":"IF(P47<=0.01,0,'Tabla Amortización Crec'!R54)","v":0},{"$f":"IF(D48<=0,0,'Tabla Amortización Crec'!W54+'Tabla Amortización Crec'!U54)","v":0},0,{"$f":"IF(C48=0,0,'Tabla Amortización Crec'!X54+'Tabla Amortización Crec'!V54+'Tabla Amortización Crec'!S54+'Tabla Amortización Crec'!Q54)","v":0},0,null,0,0]
[42,{"$f":"'Tabla Amortización Crec'!C55","v":"2027-06-04"},0,{"$f":"IF(C49<=0,0,IF(C49<D48,C49,'Tabla Amortización Crec'!AB55))","v":0},null,{"$f":"IF(C49<=0,0,'Tabla Amortización Crec'!AC55)","v":0},0,null,0,{"$f":"IF(P48<=0.01,0,'Tabla Amortización Crec'!R55)","v":0},{"$f":"IF(D49<=0,0,'Tabla Amortización Crec'!W55+'Tabla Amortización Crec'!U55)","v":0},0,{"$f":"IF(C49=0,0,'Tabla Amortización Crec'!X55+'Tabla Amortización Crec'!V55+'Tabla Amortización Crec'!S55+'Tabla Amortización Crec'!Q55)","v":0},0,null,0,0]
[43,{"$f":"'Tabla Amortización Crec'!C56","v":"2027-07-04"},0,{"$f":"IF(C50<=0,0,IF(C50<D49,C50,'Tabla Amortización Crec'!AB56))","v":0},null,{"$f":"IF(C50<=0,0,'Tabla Amortización Crec'!AC56)","v":0},0,null,0,{"$f":"IF(P49<=0.01,0,'Tabla Amortización Crec'!R56)","v":0},{"$f":"IF(D50<=0,0,'Tabla Amortización Crec'!W56+'Tabla Amortización Crec'!U56)","v":0},0,{"$f":"IF(C50=0,0,'Tabla Amortización Crec'!X56+'Tabla Amortización Crec'!V56+'Tabla Amortización Crec'!S56+'Tabla Amortización Crec'!Q56)","v":0},0,null,0,0]
[44,{"$f":"'Tabla Amortización Crec'!C57","v":"2027-08-04"},0,{"$f":"IF(C51<=0,0,IF(C51<D50,C51,'Tabla Amortización Crec'!AB57))","v":0},null,{"$f":"IF(C51<=0,0,'Tabla Amortización Crec'!AC57)","v":0},0,null,0,{"$f":"IF(P50<=0.01,0,'Tabla Amortización Crec'!R57)","v":0},{"$f":"IF(D51<=0,0,'Tabla Amortización Crec'!W57+'Tabla Amortización Crec'!U57)","v":0},0,{"$f":"IF(C51=0,0,'Tabla Amortización Crec'!X57+'Tabla Amortización Crec'!V57+'Tabla Amortización Crec'!S57+'Tabla Amortización Crec'!Q57)","v":0},0,null,0,0]
[45,{"$f":"'Tabla Amortización Crec'!C58","v":"2027-09-04"},0,{"$f":"IF(C52<=0,0,IF(C52<D51,C52,'Tabla Amortización Crec'!AB58))","v":0},null,{"$f":"IF(C52<=0,0,'Tabla Amortización Crec'!AC58)","v":0},0,null,0,{"$f":"IF(P51<=0.01,0,'Tabla Amortización Crec'!R58)","v":0},{"$f":"IF(D52<=0,0,'Tabla Amortización Crec'!W58+'Tabla Amortización Crec'!U58)","v":0},0,{"$f":"IF(C52=0,0,'Tabla Amortización Crec'!X58+'Tabla Amortización Crec'!V58+'Tabla Amortización Crec'!S58+'Tabla Amortización Crec'!Q58)","v":0},0,null,0,0]
[46,{"$f":"'Tabla Amortización Crec'!C59","v":"2027-10-04"},0,{"$f":"IF(C53<=0,0,IF(C53<D52,C53,'Tabla Amortización Crec'!AB59))","v":0},null,{"$f":"IF(C53<=0,0,'Tabla Amortización Crec'!AC59)","v":0},0,null,0,{"$f":"IF(P52<=0.01,0,'Tabla Amortización Crec'!R59)","v":0},{"$f":"IF(D53<=0,0,'Tabla Amortización Crec'!W59+'Tabla Amortización Crec'!U59)","v":0},0,{"$f":"IF(C53=0,0,'Tabla Amortización Crec'!X59+'Tabla Amortización Crec'!V59+'Tabla Amortización Crec'!S59+'Tabla Amortización Crec'!Q59)","v":0},0,null,0,0]
[47,{"$f":"'Tabla Amortización Crec'!C60","v":"2027-11-04"},0,{"$f":"IF(C54<=0,0,IF(C54<D53,C54,'Tabla Amortización Crec'!AB60))","v":0},null,{"$f":"IF(C54<=0,0,'Tabla Amortización Crec'!AC60)","v":0},0,null,0,{"$f":"IF(P53<=0.01,0,'Tabla Amortización Crec'!R60)","v":0},{"$f":"IF(D54<=0,0,'Tabla Amortización Crec'!W60+'Tabla Amortización Crec'!U60)","v":0},0,{"$f":"IF(C54=0,0,'Tabla Amortización Crec'!X60+'Tabla Amortización Crec'!V60+'Tabla Amortización Crec'!S60+'Tabla Amortización Crec'!Q60)","v":0},0,null,0,0]
[48,{"$f":"'Tabla Amortización Crec'!C61","v":"2027-12-04"},0,{"$f":"IF(C55<=0,0,IF(C55<D54,C55,'Tabla Amortización Crec'!AB61))","v":0},null,{"$f":"IF(C55<=0,0,'Tabla Amortización Crec'!AC61)","v":0},0,null,0,{"$f":"IF(P54<=0.01,0,'Tabla Amortización Crec'!R61)","v":0},{"$f":"IF(D55<=0,0,'Tabla Amortización Crec'!W61+'Tabla Amortización Crec'!U61)","v":0},0,{"$f":"IF(C55=0,0,'Tabla Amortización Crec'!X61+'Tabla Amortización Crec'!V61+'Tabla Amortización Crec'!S61+'Tabla Amortización Crec'!Q61)","v":0},0,null,0,0]
[49,{"$f":"'Tabla Amortización Crec'!C62","v":"2028-01-04"},0,{"$f":"IF(C56<=0,0,IF(C56<D55,C56,'Tabla Amortización Crec'!AB62))","v":0},null,{"$f":"IF(C56<=0,0,'Tabla Amortización Crec'!AC62)","v":0},0,null,0,{"$f":"IF(P55<=0.01,0,'Tabla Amortización Crec'!R62)","v":0},{"$f":"IF(D56<=0,0,'Tabla Amortización Crec'!W62+'Tabla Amortización Crec'!U62)","v":0},0,{"$f":"IF(C56=0,0,'Tabla Amortización Crec'!X62+'Tabla Amortización Crec'!V62+'Tabla Amortización Crec'!S62+'Tabla Amortización Crec'!Q62)","v":0},0,{"$f":"(G56/G55)-1","v":{"$error":"#DIV/0!"}},0,0]
[50,{"$f":"'Tabla Amortización Crec'!C63","v":"2028-02-04"},0,{"$f":"IF(C57<=0,0,IF(C57<D56,C57,'Tabla Amortización Crec'!AB63))","v":0},null,{"$f":"IF(C57<=0,0,'Tabla Amortización Crec'!AC63)","v":0},0,null,0,{"$f":"IF(P56<=0.01,0,'Tabla Amortización Crec'!R63)","v":0},{"$f":"IF(D57<=0,0,'Tabla Amortización Crec'!W63+'Tabla Amortización Crec'!U63)","v":0},0,{"$f":"IF(C57=0,0,'Tabla Amortización Crec'!X63+'Tabla Amortización Crec'!V63+'Tabla Amortización Crec'!S63+'Tabla Amortización Crec'!Q63)","v":0},0,null,0,0]
[51,{"$f":"'Tabla Amortización Crec'!C64","v":"2028-03-04"},0,{"$f":"IF(C58<=0,0,IF(C58<D57,C58,'Tabla Amortización Crec'!AB64))","v":0},null,{"$f":"IF(C58<=0,0,'Tabla Amortización Crec'!AC64)","v":0},0,null,0,{"$f":"IF(P57<=0.01,0,'Tabla Amortización Crec'!R64)","v":0},{"$f":"IF(D58<=0,0,'Tabla Amortización Crec'!W64+'Tabla Amortización Crec'!U64)","v":0},0,{"$f":"IF(C58=0,0,'Tabla Amortización Crec'!X64+'Tabla Amortización Crec'!V64+'Tabla Amortización Crec'!S64+'Tabla Amortización Crec'!Q64)","v":0},0,null,0,0]
[52,{"$f":"'Tabla Amortización Crec'!C65","v":"2028-04-04"},0,{"$f":"IF(C59<=0,0,IF(C59<D58,C59,'Tabla Amortización Crec'!AB65))","v":0},null,{"$f":"IF(C59<=0,0,'Tabla Amortización Crec'!AC65)","v":0},0,null,0,{"$f":"IF(P58<=0.01,0,'Tabla Amortización Crec'!R65)","v":0},{"$f":"IF(D59<=0,0,'Tabla Amortización Crec'!W65+'Tabla Amortización Crec'!U65)","v":0},0,{"$f":"IF(C59=0,0,'Tabla Amortización Crec'!X65+'Tabla Amortización Crec'!V65+'Tabla Amortización Crec'!S65+'Tabla Amortización Crec'!Q65)","v":0},0,null,0,0]
[53,{"$f":"'Tabla Amortización Crec'!C66","v":"2028-05-04"},0,{"$f":"IF(C60<=0,0,IF(C60<D59,C60,'Tabla Amortización Crec'!AB66))","v":0},null,{"$f":"IF(C60<=0,0,'Tabla Amortización Crec'!AC66)","v":0},0,null,0,{"$f":"IF(P59<=0.01,0,'Tabla Amortización Crec'!R66)","v":0},{"$f":"IF(D60<=0,0,'Tabla Amortización Crec'!W66+'Tabla Amortización Crec'!U66)","v":0},0,{"$f":"IF(C60=0,0,'Tabla Amortización Crec'!X66+'Tabla Amortización Crec'!V66+'Tabla Amortización Crec'!S66+'Tabla Amortización Crec'!Q66)","v":0},0,null,0,0]
[54,{"$f":"'Tabla Amortización Crec'!C67","v":"2028-06-04"},0,{"$f":"IF(C61<=0,0,IF(C61<D60,C61,'Tabla Amortización Crec'!AB67))","v":0},null,{"$f":"IF(C61<=0,0,'Tabla Amortización Crec'!AC67)","v":0},0,null,0,{"$f":"IF(P60<=0.01,0,'Tabla Amortización Crec'!R67)","v":0},{"$f":"IF(D61<=0,0,'Tabla Amortización Crec'!W67+'Tabla Amortización Crec'!U67)","v":0},0,{"$f":"IF(C61=0,0,'Tabla Amortización Crec'!X67+'Tabla Amortización Crec'!V67+'Tabla Amortización Crec'!S67+'Tabla Amortización Crec'!Q67)","v":0},0,null,0,0]
[55,{"$f":"'Tabla Amortización Crec'!C68","v":"2028-07-04"},0,{"$f":"IF(C62<=0,0,IF(C62<D61,C62,'Tabla Amortización Crec'!AB68))","v":0},null,{"$f":"IF(C62<=0,0,'Tabla Amortización Crec'!AC68)","v":0},0,null,0,{"$f":"IF(P61<=0.01,0,'Tabla Amortización Crec'!R68)","v":0},{"$f":"IF(D62<=0,0,'Tabla Amortización Crec'!W68+'Tabla Amortización Crec'!U68)","v":0},0,{"$f":"IF(C62=0,0,'Tabla Amortización Crec'!X68+'Tabla Amortización Crec'!V68+'Tabla Amortización Crec'!S68+'Tabla Amortización Crec'!Q68)","v":0},0,null,0,0]
[56,{"$f":"'Tabla Amortización Crec'!C69","v":"2028-08-04"},0,{"$f":"IF(C63<=0,0,IF(C63<D62,C63,'Tabla Amortización Crec'!AB69))","v":0},null,{"$f":"IF(C63<=0,0,'Tabla Amortización Crec'!AC69)","v":0},0,null,0,{"$f":"IF(P62<=0.01,0,'Tabla Amortización Crec'!R69)","v":0},{"$f":"IF(D63<=0,0,'Tabla Amortización Crec'!W69+'Tabla Amortización Crec'!U69)","v":0},0,{"$f":"IF(C63=0,0,'Tabla Amortización Crec'!X69+'Tabla Amortización Crec'!V69+'Tabla Amortización Crec'!S69+'Tabla Amortización Crec'!Q69)","v":0},0,null,0,0]
[57,{"$f":"'Tabla Amortización Crec'!C70","v":"2028-09-04"},0,{"$f":"IF(C64<=0,0,IF(C64<D63,C64,'Tabla Amortización Crec'!AB70))","v":0},null,{"$f":"IF(C64<=0,0,'Tabla Amortización Crec'!AC70)","v":0},0,null,0,{"$f":"IF(P63<=0.01,0,'Tabla Amortización Crec'!R70)","v":0},{"$f":"IF(D64<=0,0,'Tabla Amortización Crec'!W70+'Tabla Amortización Crec'!U70)","v":0},0,{"$f":"IF(C64=0,0,'Tabla Amortización Crec'!X70+'Tabla Amortización Crec'!V70+'Tabla Amortización Crec'!S70+'Tabla Amortización Crec'!Q70)","v":0},0,null,0,0]
[58,{"$f":"'Tabla Amortización Crec'!C71","v":"2028-10-04"},0,{"$f":"IF(C65<=0,0,IF(C65<D64,C65,'Tabla Amortización Crec'!AB71))","v":0},null,{"$f":"IF(C65<=0,0,'Tabla Amortización Crec'!AC71)","v":0},0,null,0,{"$f":"IF(P64<=0.01,0,'Tabla Amortización Crec'!R71)","v":0},{"$f":"IF(D65<=0,0,'Tabla Amortización Crec'!W71+'Tabla Amortización Crec'!U71)","v":0},0,{"$f":"IF(C65=0,0,'Tabla Amortización Crec'!X71+'Tabla Amortización Crec'!V71+'Tabla Amortización Crec'!S71+'Tabla Amortización Crec'!Q71)","v":0},0,null,0,0]
[59,{"$f":"'Tabla Amortización Crec'!C72","v":"2028-11-04"},0,{"$f":"IF(C66<=0,0,IF(C66<D65,C66,'Tabla Amortización Crec'!AB72))","v":0},null,{"$f":"IF(C66<=0,0,'Tabla Amortización Crec'!AC72)","v":0},0,null,0,{"$f":"IF(P65<=0.01,0,'Tabla Amortización Crec'!R72)","v":0},{"$f":"IF(D66<=0,0,'Tabla Amortización Crec'!W72+'Tabla Amortización Crec'!U72)","v":0},0,{"$f":"IF(C66=0,0,'Tabla Amortización Crec'!X72+'Tabla Amortización Crec'!V72+'Tabla Amortización Crec'!S72+'Tabla Amortización Crec'!Q72)","v":0},0,null,0,0]
[60,{"$f":"'Tabla Amortización Crec'!C73","v":"2028-12-04"},0,{"$f":"IF(C67<=0,0,IF(C67<D66,C67,'Tabla Amortización Crec'!AB73))","v":0},null,{"$f":"IF(C67<=0,0,'Tabla Amortización Crec'!AC73)","v":0},0,null,0,{"$f":"IF(P66<=0.01,0,'Tabla Amortización Crec'!R73)","v":0},{"$f":"IF(D67<=0,0,'Tabla Amortización Crec'!W73+'Tabla Amortización Crec'!U73)","v":0},0,{"$f":"IF(C67=0,0,'Tabla Amortización Crec'!X73+'Tabla Amortización Crec'!V73+'Tabla Amortización Crec'!S73+'Tabla Amortización Crec'!Q73)","v":0},0,null,0,0]
[61,{"$f":"'Tabla Amortización Crec'!C74","v":"2029-01-04"},0,{"$f":"IF(C68<=0,0,IF(C68<D67,C68,'Tabla Amortización Crec'!AB74))","v":0},null,{"$f":"IF(C68<=0,0,'Tabla Amortización Crec'!AC74)","v":0},0,null,0,{"$f":"IF(P67<=0.01,0,'Tabla Amortización Crec'!R74)","v":0},{"$f":"IF(D68<=0,0,'Tabla Amortización Crec'!W74+'Tabla Amortización Crec'!U74)","v":0},0,{"$f":"IF(C68=0,0,'Tabla Amortización Crec'!X74+'Tabla Amortización Crec'!V74+'Tabla Amortización Crec'!S74+'Tabla Amortización Crec'!Q74)","v":0},0,{"$f":"(G68/G67)-1","v":{"$error":"#DIV/0!"}},0,0]
[62,{"$f":"'Tabla Amortización Crec'!C75","v":"2029-02-04"},0,{"$f":"IF(C69<=0,0,IF(C69<D68,C69,'Tabla Amortización Crec'!AB75))","v":0},null,{"$f":"IF(C69<=0,0,'Tabla Amortización Crec'!AC75)","v":0},0,null,0,{"$f":"IF(P68<=0.01,0,'Tabla Amortización Crec'!R75)","v":0},{"$f":"IF(D69<=0,0,'Tabla Amortización Crec'!W75+'Tabla Amortización Crec'!U75)","v":0},0,{"$f":"IF(C69=0,0,'Tabla Amortización Crec'!X75+'Tabla Amortización Crec'!V75+'Tabla Amortización Crec'!S75+'Tabla Amortización Crec'!Q75)","v":0},0,null,0,0]
[63,{"$f":"'Tabla Amortización Crec'!C76","v":"2029-03-04"},0,{"$f":"IF(C70<=0,0,IF(C70<D69,C70,'Tabla Amortización Crec'!AB76))","v":0},null,{"$f":"IF(C70<=0,0,'Tabla Amortización Crec'!AC76)","v":0},0,null,0,{"$f":"IF(P69<=0.01,0,'Tabla Amortización Crec'!R76)","v":0},{"$f":"IF(D70<=0,0,'Tabla Amortización Crec'!W76+'Tabla Amortización Crec'!U76)","v":0},0,{"$f":"IF(C70=0,0,'Tabla Amortización Crec'!X76+'Tabla Amortización Crec'!V76+'Tabla Amortización Crec'!S76+'Tabla Amortización Crec'!Q76)","v":0},0,null,0,0]
[64,{"$f":"'Tabla Amortización Crec'!C77","v":"2029-04-04"},0,{"$f":"IF(C71<=0,0,IF(C71<D70,C71,'Tabla Amortización Crec'!AB77))","v":0},null,{"$f":"IF(C71<=0,0,'Tabla Amortización Crec'!AC77)","v":0},0,null,0,{"$f":"IF(P70<=0.01,0,'Tabla Amortización Crec'!R77)","v":0},{"$f":"IF(D71<=0,0,'Tabla Amortización Crec'!W77+'Tabla Amortización Crec'!U77)","v":0},0,{"$f":"IF(C71=0,0,'Tabla Amortización Crec'!X77+'Tabla Amortización Crec'!V77+'Tabla Amortización Crec'!S77+'Tabla Amortización Crec'!Q77)","v":0},0,null,0,0]
[65,{"$f":"'Tabla Amortización Crec'!C78","v":"2029-05-04"},0,{"$f":"IF(C72<=0,0,IF(C72<D71,C72,'Tabla Amortización Crec'!AB78))","v":0},null,{"$f":"IF(C72<=0,0,'Tabla Amortización Crec'!AC78)","v":0},{"$f":"D72+F72","v":0},null,0,{"$f":"IF(P71<=0.01,0,'Tabla Amortización Crec'!R78)","v":0},{"$f":"IF(D72<=0,0,'Tabla Amortización Crec'!W78+'Tabla Amortización Crec'!U78)","v":0},0,{"$f":"IF(C72=0,0,'Tabla Amortización Crec'!X78+'Tabla Amortización Crec'!V78+'Tabla Amortización Crec'!S78+'Tabla Amortización Crec'!Q78)","v":0},0,null,{"$f":"C72-D72-E72-H72","v":0},0]
[66,{"$f":"'Tabla Amortización Crec'!C79","v":"2029-06-04"},0,{"$f":"IF(C73<=0,0,IF(C73<D72,C73,'Tabla Amortización Crec'!AB79))","v":0},null,{"$f":"IF(C73<=0,0,'Tabla Amortización Crec'!AC79)","v":0},0,null,{"$f":"IF(C73<=0,0,(C73*0.8/1000))","v":0},{"$f":"IF(P72<=0.01,0,'Tabla Amortización Crec'!R79)","v":0},{"$f":"IF(D73<=0,0,'Tabla Amortización Crec'!W79+'Tabla Amortización Crec'!U79)","v":0},{"$f":"IF(C73<=0,,399)","v":0},{"$f":"IF(C73=0,0,'Tabla Amortización Crec'!X79+'Tabla Amortización Crec'!V79+'Tabla Amortización Crec'!S79+'Tabla Amortización Crec'!Q79)","v":0},0,null,0,0]
[67,{"$f":"'Tabla Amortización Crec'!C80","v":"2029-07-04"},0,{"$f":"IF(C74<=0,0,IF(C74<D73,C74,'Tabla Amortización Crec'!AB80))","v":0},null,{"$f":"IF(C74<=0,0,'Tabla Amortización Crec'!AC80)","v":0},0,null,0,{"$f":"IF(P73<=0.01,0,'Tabla Amortización Crec'!R80)","v":0},{"$f":"IF(D74<=0,0,'Tabla Amortización Crec'!W80+'Tabla Amortización Crec'!U80)","v":0},0,{"$f":"IF(C74=0,0,'Tabla Amortización Crec'!X80+'Tabla Amortización Crec'!V80+'Tabla Amortización Crec'!S80+'Tabla Amortización Crec'!Q80)","v":0},{"$f":"G74+K74+J74+L74+M74+I74","v":0},null,0,{"$f":"N74-M74+H74+E74","v":0}]
[68,{"$f":"'Tabla Amortización Crec'!C81","v":"2029-08-04"},{"$f":"IF(P74<=0.01,0,P74)","v":0},{"$f":"IF(C75<=0,0,IF(C75<D74,C75,'Tabla Amortización Crec'!AB81))","v":0},null,{"$f":"IF(C75<=0,0,'Tabla Amortización Crec'!AC81)","v":0},0,null,0,{"$f":"IF(P74<=0.01,0,'Tabla Amortización Crec'!R81)","v":0},{"$f":"IF(D75<=0,0,'Tabla Amortización Crec'!W81+'Tabla Amortización Crec'!U81)","v":0},0,{"$f":"IF(C75=0,0,'Tabla Amortización Crec'!X81+'Tabla Amortización Crec'!V81+'Tabla Amortización Crec'!S81+'Tabla Amortización Crec'!Q81)","v":0},0,null,0,0]
[69,{"$f":"'Tabla Amortización Crec'!C82","v":"2029-09-04"},0,{"$f":"IF(C76<=0,0,IF(C76<D75,C76,'Tabla Amortización Crec'!AB82))","v":0},null,{"$f":"IF(C76<=0,0,'Tabla Amortización Crec'!AC82)","v":0},0,null,0,{"$f":"IF(P75<=0.01,0,'Tabla Amortización Crec'!R82)","v":0},{"$f":"IF(D76<=0,0,'Tabla Amortización Crec'!W82+'Tabla Amortización Crec'!U82)","v":0},0,{"$f":"IF(C76=0,0,'Tabla Amortización Crec'!X82+'Tabla Amortización Crec'!V82+'Tabla Amortización Crec'!S82+'Tabla Amortización Crec'!Q82)","v":0},0,null,0,0]
[70,{"$f":"'Tabla Amortización Crec'!C83","v":"2029-10-04"},0,{"$f":"IF(C77<=0,0,IF(C77<D76,C77,'Tabla Amortización Crec'!AB83))","v":0},null,{"$f":"IF(C77<=0,0,'Tabla Amortización Crec'!AC83)","v":0},0,null,0,{"$f":"IF(P76<=0.01,0,'Tabla Amortización Crec'!R83)","v":0},{"$f":"IF(D77<=0,0,'Tabla Amortización Crec'!W83+'Tabla Amortización Crec'!U83)","v":0},0,{"$f":"IF(C77=0,0,'Tabla Amortización Crec'!X83+'Tabla Amortización Crec'!V83+'Tabla Amortización Crec'!S83+'Tabla Amortización Crec'!Q83)","v":0},0,null,0,0]
[71,{"$f":"'Tabla Amortización Crec'!C84","v":"2029-11-04"},0,{"$f":"IF(C78<=0,0,IF(C78<D77,C78,'Tabla Amortización Crec'!AB84))","v":0},null,{"$f":"IF(C78<=0,0,'Tabla Amortización Crec'!AC84)","v":0},0,null,0,{"$f":"IF(P77<=0.01,0,'Tabla Amortización Crec'!R84)","v":0},{"$f":"IF(D78<=0,0,'Tabla Amortización Crec'!W84+'Tabla Amortización Crec'!U84)","v":0},0,{"$f":"IF(C78=0,0,'Tabla Amortización Crec'!X84+'Tabla Amortización Crec'!V84+'Tabla Amortización Crec'!S84+'Tabla Amortización Crec'!Q84)","v":0},0,null,0,0]
[72,{"$f":"'Tabla Amortización Crec'!C85","v":"2029-12-04"},0,{"$f":"IF(C79<=0,0,IF(C79<D78,C79,'Tabla Amortización Crec'!AB85))","v":0},null,{"$f":"IF(C79<=0,0,'Tabla Amortización Crec'!AC85)","v":0},0,null,0,{"$f":"IF(P78<=0.01,0,'Tabla Amortización Crec'!R85)","v":0},{"$f":"IF(D79<=0,0,'Tabla Amortización Crec'!W85+'Tabla Amortización Crec'!U85)","v":0},0,{"$f":"IF(C79=0,0,'Tabla Amortización Crec'!X85+'Tabla Amortización Crec'!V85+'Tabla Amortización Crec'!S85+'Tabla Amortización Crec'!Q85)","v":0},0,null,0,0]
[73,{"$f":"'Tabla Amortización Crec'!C86","v":"2030-01-04"},0,{"$f":"IF(C80<=0,0,IF(C80<D79,C80,'Tabla Amortización Crec'!AB86))","v":0},null,{"$f":"IF(C80<=0,0,'Tabla Amortización Crec'!AC86)","v":0},0,null,0,{"$f":"IF(P79<=0.01,0,'Tabla Amortización Crec'!R86)","v":0},{"$f":"IF(D80<=0,0,'Tabla Amortización Crec'!W86+'Tabla Amortización Crec'!U86)","v":0},0,{"$f":"IF(C80=0,0,'Tabla Amortización Crec'!X86+'Tabla Amortización Crec'!V86+'Tabla Amortización Crec'!S86+'Tabla Amortización Crec'!Q86)","v":0},0,null,0,0]
[74,{"$f":"'Tabla Amortización Crec'!C87","v":"2030-02-04"},0,{"$f":"IF(C81<=0,0,IF(C81<D80,C81,'Tabla Amortización Crec'!AB87))","v":0},null,{"$f":"IF(C81<=0,0,'Tabla Amortización Crec'!AC87)","v":0},0,null,0,{"$f":"IF(P80<=0.01,0,'Tabla Amortización Crec'!R87)","v":0},{"$f":"IF(D81<=0,0,'Tabla Amortización Crec'!W87+'Tabla Amortización Crec'!U87)","v":0},0,{"$f":"IF(C81=0,0,'Tabla Amortización Crec'!X87+'Tabla Amortización Crec'!V87+'Tabla Amortización Crec'!S87+'Tabla Amortización Crec'!Q87)","v":0},0,null,0,0]
[75,{"$f":"'Tabla Amortización Crec'!C88","v":"2030-03-04"},0,{"$f":"IF(C82<=0,0,IF(C82<D81,C82,'Tabla Amortización Crec'!AB88))","v":0},null,{"$f":"IF(C82<=0,0,'Tabla Amortización Crec'!AC88)","v":0},0,null,0,{"$f":"IF(P81<=0.01,0,'Tabla Amortización Crec'!R88)","v":0},{"$f":"IF(D82<=0,0,'Tabla Amortización Crec'!W88+'Tabla Amortización Crec'!U88)","v":0},0,{"$f":"IF(C82=0,0,'Tabla Amortización Crec'!X88+'Tabla Amortización Crec'!V88+'Tabla Amortización Crec'!S88+'Tabla Amortización Crec'!Q88)","v":0},0,null,0,0]
[76,{"$f":"'Tabla Amortización Crec'!C89","v":"2030-04-04"},0,{"$f":"IF(C83<=0,0,IF(C83<D82,C83,'Tabla Amortización Crec'!AB89))","v":0},null,{"$f":"IF(C83<=0,0,'Tabla Amortización Crec'!AC89)","v":0},0,null,0,{"$f":"IF(P82<=0.01,0,'Tabla Amortización Crec'!R89)","v":0},{"$f":"IF(D83<=0,0,'Tabla Amortización Crec'!W89+'Tabla Amortización Crec'!U89)","v":0},0,{"$f":"IF(C83=0,0,'Tabla Amortización Crec'!X89+'Tabla Amortización Crec'!V89+'Tabla Amortización Crec'!S89+'Tabla Amortización Crec'!Q89)","v":0},0,null,0,0]
[77,{"$f":"'Tabla Amortización Crec'!C90","v":"2030-05-04"},0,{"$f":"IF(C84<=0,0,IF(C84<D83,C84,'Tabla Amortización Crec'!AB90))","v":0},null,{"$f":"IF(C84<=0,0,'Tabla Amortización Crec'!AC90)","v":0},0,null,0,{"$f":"IF(P83<=0.01,0,'Tabla Amortización Crec'!R90)","v":0},{"$f":"IF(D84<=0,0,'Tabla Amortización Crec'!W90+'Tabla Amortización Crec'!U90)","v":0},0,{"$f":"IF(C84=0,0,'Tabla Amortización Crec'!X90+'Tabla Amortización Crec'!V90+'Tabla Amortización Crec'!S90+'Tabla Amortización Crec'!Q90)","v":0},0,null,0,0]
[78,{"$f":"'Tabla Amortización Crec'!C91","v":"2030-06-04"},0,{"$f":"IF(C85<=0,0,IF(C85<D84,C85,'Tabla Amortización Crec'!AB91))","v":0},null,{"$f":"IF(C85<=0,0,'Tabla Amortización Crec'!AC91)","v":0},0,null,0,{"$f":"IF(P84<=0.01,0,'Tabla Amortización Crec'!R91)","v":0},{"$f":"IF(D85<=0,0,'Tabla Amortización Crec'!W91+'Tabla Amortización Crec'!U91)","v":0},0,{"$f":"IF(C85=0,0,'Tabla Amortización Crec'!X91+'Tabla Amortización Crec'!V91+'Tabla Amortización Crec'!S91+'Tabla Amortización Crec'!Q91)","v":0},0,null,0,0]
[79,{"$f":"'Tabla Amortización Crec'!C92","v":"2030-07-04"},0,{"$f":"IF(C86<=0,0,IF(C86<D85,C86,'Tabla Amortización Crec'!AB92))","v":0},null,{"$f":"IF(C86<=0,0,'Tabla Amortización Crec'!AC92)","v":0},0,null,0,{"$f":"IF(P85<=0.01,0,'Tabla Amortización Crec'!R92)","v":0},{"$f":"IF(D86<=0,0,'Tabla Amortización Crec'!W92+'Tabla Amortización Crec'!U92)","v":0},0,{"$f":"IF(C86=0,0,'Tabla Amortización Crec'!X92+'Tabla Amortización Crec'!V92+'Tabla Amortización Crec'!S92+'Tabla Amortización Crec'!Q92)","v":0},0,null,0,0]
[80,{"$f":"'Tabla Amortización Crec'!C93","v":"2030-08-04"},0,{"$f":"IF(C87<=0,0,IF(C87<D86,C87,'Tabla Amortización Crec'!AB93))","v":0},null,{"$f":"IF(C87<=0,0,'Tabla Amortización Crec'!AC93)","v":0},0,null,0,{"$f":"IF(P86<=0.01,0,'Tabla Amortización Crec'!R93)","v":0},{"$f":"IF(D87<=0,0,'Tabla Amortización Crec'!W93+'Tabla Amortización Crec'!U93)","v":0},0,{"$f":"IF(C87=0,0,'Tabla Amortización Crec'!X93+'Tabla Amortización Crec'!V93+'Tabla Amortización Crec'!S93+'Tabla Amortización Crec'!Q93)","v":0},0,null,0,0]
[81,{"$f":"'Tabla Amortización Crec'!C94","v":"2030-09-04"},0,{"$f":"IF(C88<=0,0,IF(C88<D87,C88,'Tabla Amortización Crec'!AB94))","v":0},null,{"$f":"IF(C88<=0,0,'Tabla Amortización Crec'!AC94)","v":0},0,null,0,{"$f":"IF(P87<=0.01,0,'Tabla Amortización Crec'!R94)","v":0},{"$f":"IF(D88<=0,0,'Tabla Amortización Crec'!W94+'Tabla Amortización Crec'!U94)","v":0},0,{"$f":"IF(C88=0,0,'Tabla Amortización Crec'!X94+'Tabla Amortización Crec'!V94+'Tabla Amortización Crec'!S94+'Tabla Amortización Crec'!Q94)","v":0},0,null,0,0]
[82,{"$f":"'Tabla Amortización Crec'!C95","v":"2030-10-04"},0,{"$f":"IF(C89<=0,0,IF(C89<D88,C89,'Tabla Amortización Crec'!AB95))","v":0},null,{"$f":"IF(C89<=0,0,'Tabla Amortización Crec'!AC95)","v":0},0,null,0,{"$f":"IF(P88<=0.01,0,'Tabla Amortización Crec'!R95)","v":0},{"$f":"IF(D89<=0,0,'Tabla Amortización Crec'!W95+'Tabla Amortización Crec'!U95)","v":0},0,{"$f":"IF(C89=0,0,'Tabla Amortización Crec'!X95+'Tabla Amortización Crec'!V95+'Tabla Amortización Crec'!S95+'Tabla Amortización Crec'!Q95)","v":0},0,null,0,0]
[83,{"$f":"'Tabla Amortización Crec'!C96","v":"2030-11-04"},0,{"$f":"IF(C90<=0,0,IF(C90<D89,C90,'Tabla Amortización Crec'!AB96))","v":0},null,{"$f":"IF(C90<=0,0,'Tabla Amortización Crec'!AC96)","v":0},0,null,0,{"$f":"IF(P89<=0.01,0,'Tabla Amortización Crec'!R96)","v":0},{"$f":"IF(D90<=0,0,'Tabla Amortización Crec'!W96+'Tabla Amortización Crec'!U96)","v":0},0,{"$f":"IF(C90=0,0,'Tabla Amortización Crec'!X96+'Tabla Amortización Crec'!V96+'Tabla Amortización Crec'!S96+'Tabla Amortización Crec'!Q96)","v":0},0,null,0,0]
[84,{"$f":"'Tabla Amortización Crec'!C97","v":"2030-12-04"},0,{"$f":"IF(C91<=0,0,IF(C91<D90,C91,'Tabla Amortización Crec'!AB97))","v":0},null,{"$f":"IF(C91<=0,0,'Tabla Amortización Crec'!AC97)","v":0},0,null,0,{"$f":"IF(P90<=0.01,0,'Tabla Amortización Crec'!R97)","v":0},{"$f":"IF(D91<=0,0,'Tabla Amortización Crec'!W97+'Tabla Amortización Crec'!U97)","v":0},0,{"$f":"IF(C91=0,0,'Tabla Amortización Crec'!X97+'Tabla Amortización Crec'!V97+'Tabla Amortización Crec'!S97+'Tabla Amortización Crec'!Q97)","v":0},0,null,0,0]
[85,{"$f":"'Tabla Amortización Crec'!C98","v":"2031-01-04"},0,{"$f":"IF(C92<=0,0,IF(C92<D91,C92,'Tabla Amortización Crec'!AB98))","v":0},null,{"$f":"IF(C92<=0,0,'Tabla Amortización Crec'!AC98)","v":0},0,null,0,{"$f":"IF(P91<=0.01,0,'Tabla Amortización Crec'!R98)","v":0},{"$f":"IF(D92<=0,0,'Tabla Amortización Crec'!W98+'Tabla Amortización Crec'!U98)","v":0},0,{"$f":"IF(C92=0,0,'Tabla Amortización Crec'!X98+'Tabla Amortización Crec'!V98+'Tabla Amortización Crec'!S98+'Tabla Amortización Crec'!Q98)","v":0},0,null,0,0]
[86,{"$f":"'Tabla Amortización Crec'!C99","v":"2031-02-04"},0,{"$f":"IF(C93<=0,0,IF(C93<D92,C93,'Tabla Amortización Crec'!AB99))","v":0},null,{"$f":"IF(C93<=0,0,'Tabla Amortización Crec'!AC99)","v":0},0,null,0,{"$f":"IF(P92<=0.01,0,'Tabla Amortización Crec'!R99)","v":0},{"$f":"IF(D93<=0,0,'Tabla Amortización Crec'!W99+'Tabla Amortización Crec'!U99)","v":0},0,{"$f":"IF(C93=0,0,'Tabla Amortización Crec'!X99+'Tabla Amortización Crec'!V99+'Tabla Amortización Crec'!S99+'Tabla Amortización Crec'!Q99)","v":0},0,null,0,0]
[87,{"$f":"'Tabla Amortización Crec'!C100","v":"2031-03-04"},0,{"$f":"IF(C94<=0,0,IF(C94<D93,C94,'Tabla Amortización Crec'!AB100))","v":0},null,{"$f":"IF(C94<=0,0,'Tabla Amortización Crec'!AC100)","v":0},0,null,0,{"$f":"IF(P93<=0.01,0,'Tabla Amortización Crec'!R100)","v":0},{"$f":"IF(D94<=0,0,'Tabla Amortización Crec'!W100+'Tabla Amortización Crec'!U100)","v":0},0,{"$f":"IF(C94=0,0,'Tabla Amortización Crec'!X100+'Tabla Amortización Crec'!V100+'Tabla Amortización Crec'!S100+'Tabla Amortización Crec'!Q100)","v":0},0,null,0,0]
[88,{"$f":"'Tabla Amortización Crec'!C101","v":"2031-04-04"},0,{"$f":"IF(C95<=0,0,IF(C95<D94,C95,'Tabla Amortización Crec'!AB101))","v":0},null,{"$f":"IF(C95<=0,0,'Tabla Amortización Crec'!AC101)","v":0},0,null,0,{"$f":"IF(P94<=0.01,0,'Tabla Amortización Crec'!R101)","v":0},{"$f":"IF(D95<=0,0,'Tabla Amortización Crec'!W101+'Tabla Amortización Crec'!U101)","v":0},0,{"$f":"IF(C95=0,0,'Tabla Amortización Crec'!X101+'Tabla Amortización Crec'!V101+'Tabla Amortización Crec'!S101+'Tabla Amortización Crec'!Q101)","v":0},0,null,0,0]
[89,{"$f":"'Tabla Amortización Crec'!C102","v":"2031-05-04"},0,{"$f":"IF(C96<=0,0,IF(C96<D95,C96,'Tabla Amortización Crec'!AB102))","v":0},null,{"$f":"IF(C96<=0,0,'Tabla Amortización Crec'!AC102)","v":0},0,null,0,{"$f":"IF(P95<=0.01,0,'Tabla Amortización Crec'!R102)","v":0},{"$f":"IF(D96<=0,0,'Tabla Amortización Crec'!W102+'Tabla Amortización Crec'!U102)","v":0},0,{"$f":"IF(C96=0,0,'Tabla Amortización Crec'!X102+'Tabla Amortización Crec'!V102+'Tabla Amortización Crec'!S102+'Tabla Amortización Crec'!Q102)","v":0},0,null,0,0]
[90,{"$f":"'Tabla Amortización Crec'!C103","v":"2031-06-04"},0,{"$f":"IF(C97<=0,0,IF(C97<D96,C97,'Tabla Amortización Crec'!AB103))","v":0},null,{"$f":"IF(C97<=0,0,'Tabla Amortización Crec'!AC103)","v":0},0,null,0,{"$f":"IF(P96<=0.01,0,'Tabla Amortización Crec'!R103)","v":0},{"$f":"IF(D97<=0,0,'Tabla Amortización Crec'!W103+'Tabla Amortización Crec'!U103)","v":0},0,{"$f":"IF(C97=0,0,'Tabla Amortización Crec'!X103+'Tabla Amortización Crec'!V103+'Tabla Amortización Crec'!S103+'Tabla Amortización Crec'!Q103)","v":0},0,null,0,0]
[91,{"$f":"'Tabla Amortización Crec'!C104","v":"2031-07-04"},0,{"$f":"IF(C98<=0,0,IF(C98<D97,C98,'Tabla Amortización Crec'!AB104))","v":0},null,{"$f":"IF(C98<=0,0,'Tabla Amortización Crec'!AC104)","v":0},0,null,0,{"$f":"IF(P97<=0.01,0,'Tabla Amortización Crec'!R104)","v":0},{"$f":"IF(D98<=0,0,'Tabla Amortización Crec'!W104+'Tabla Amortización Crec'!U104)","v":0},0,{"$f":"IF(C98=0,0,'Tabla Amortización Crec'!X104+'Tabla Amortización Crec'!V104+'Tabla Amortización Crec'!S104+'Tabla Amortización Crec'!Q104)","v":0},0,null,0,0]
[92,{"$f":"'Tabla Amortización Crec'!C105","v":"2031-08-04"},0,{"$f":"IF(C99<=0,0,IF(C99<D98,C99,'Tabla Amortización Crec'!AB105))","v":0},null,{"$f":"IF(C99<=0,0,'Tabla Amortización Crec'!AC105)","v":0},0,null,0,{"$f":"IF(P98<=0.01,0,'Tabla Amortización Crec'!R105)","v":0},{"$f":"IF(D99<=0,0,'Tabla Amortización Crec'!W105+'Tabla Amortización Crec'!U105)","v":0},0,{"$f":"IF(C99=0,0,'Tabla Amortización Crec'!X105+'Tabla Amortización Crec'!V105+'Tabla Amortización Crec'!S105+'Tabla Amortización Crec'!Q105)","v":0},0,null,0,0]
[93,{"$f":"'Tabla Amortización Crec'!C106","v":"2031-09-04"},0,{"$f":"IF(C100<=0,0,IF(C100<D99,C100,'Tabla Amortización Crec'!AB106))","v":0},null,{"$f":"IF(C100<=0,0,'Tabla Amortización Crec'!AC106)","v":0},0,null,0,{"$f":"IF(P99<=0.01,0,'Tabla Amortización Crec'!R106)","v":0},{"$f":"IF(D100<=0,0,'Tabla Amortización Crec'!W106+'Tabla Amortización Crec'!U106)","v":0},0,{"$f":"IF(C100=0,0,'Tabla Amortización Crec'!X106+'Tabla Amortización Crec'!V106+'Tabla Amortización Crec'!S106+'Tabla Amortización Crec'!Q106)","v":0},0,null,0,0]
[94,{"$f":"'Tabla Amortización Crec'!C107","v":"2031-10-04"},0,{"$f":"IF(C101<=0,0,IF(C101<D100,C101,'Tabla Amortización Crec'!AB107))","v":0},null,{"$f":"IF(C101<=0,0,'Tabla Amortización Crec'!AC107)","v":0},0,null,0,{"$f":"IF(P100<=0.01,0,'Tabla Amortización Crec'!R107)","v":0},{"$f":"IF(D101<=0,0,'Tabla Amortización Crec'!W107+'Tabla Amortización Crec'!U107)","v":0},0,{"$f":"IF(C101=0,0,'Tabla Amortización Crec'!X107+'Tabla Amortización Crec'!V107+'Tabla Amortización Crec'!S107+'Tabla Amortización Crec'!Q107)","v":0},0,null,0,0]
[95,{"$f":"'Tabla Amortización Crec'!C108","v":"2031-11-04"},0,{"$f":"IF(C102<=0,0,IF(C102<D101,C102,'Tabla Amortización Crec'!AB108))","v":0},null,{"$f":"IF(C102<=0,0,'Tabla Amortización Crec'!AC108)","v":0},0,null,0,{"$f":"IF(P101<=0.01,0,'Tabla Amortización Crec'!R108)","v":0},{"$f":"IF(D102<=0,0,'Tabla Amortización Crec'!W108+'Tabla Amortización Crec'!U108)","v":0},0,{"$f":"IF(C102=0,0,'Tabla Amortización Crec'!X108+'Tabla Amortización Crec'!V108+'Tabla Amortización Crec'!S108+'Tabla Amortización Crec'!Q108)","v":0},0,null,0,0]
[96,{"$f":"'Tabla Amortización Crec'!C109","v":"2031-12-04"},0,{"$f":"IF(C103<=0,0,IF(C103<D102,C103,'Tabla Amortización Crec'!AB109))","v":0},null,{"$f":"IF(C103<=0,0,'Tabla Amortización Crec'!AC109)","v":0},0,null,0,{"$f":"IF(P102<=0.01,0,'Tabla Amortización Crec'!R109)","v":0},{"$f":"IF(D103<=0,0,'Tabla Amortización Crec'!W109+'Tabla Amortización Crec'!U109)","v":0},0,{"$f":"IF(C103=0,0,'Tabla Amortización Crec'!X109+'Tabla Amortización Crec'!V109+'Tabla Amortización Crec'!S109+'Tabla Amortización Crec'!Q109)","v":0},0,null,0,0]
[97,{"$f":"'Tabla Amortización Crec'!C110","v":"2032-01-04"},0,{"$f":"IF(C104<=0,0,IF(C104<D103,C104,'Tabla Amortización Crec'!AB110))","v":0},null,{"$f":"IF(C104<=0,0,'Tabla Amortización Crec'!AC110)","v":0},0,null,0,{"$f":"IF(P103<=0.01,0,'Tabla Amortización Crec'!R110)","v":0},{"$f":"IF(D104<=0,0,'Tabla Amortización Crec'!W110+'Tabla Amortización Crec'!U110)","v":0},0,{"$f":"IF(C104=0,0,'Tabla Amortización Crec'!X110+'Tabla Amortización Crec'!V110+'Tabla Amortización Crec'!S110+'Tabla Amortización Crec'!Q110)","v":0},0,null,0,0]
[98,{"$f":"'Tabla Amortización Crec'!C111","v":"2032-02-04"},0,{"$f":"IF(C105<=0,0,IF(C105<D104,C105,'Tabla Amortización Crec'!AB111))","v":0},null,{"$f":"IF(C105<=0,0,'Tabla Amortización Crec'!AC111)","v":0},0,null,0,{"$f":"IF(P104<=0.01,0,'Tabla Amortización Crec'!R111)","v":0},{"$f":"IF(D105<=0,0,'Tabla Amortización Crec'!W111+'Tabla Amortización Crec'!U111)","v":0},0,{"$f":"IF(C105=0,0,'Tabla Amortización Crec'!X111+'Tabla Amortización Crec'!V111+'Tabla Amortización Crec'!S111+'Tabla Amortización Crec'!Q111)","v":0},0,null,0,0]
[99,{"$f":"'Tabla Amortización Crec'!C112","v":"2032-03-04"},0,{"$f":"IF(C106<=0,0,IF(C106<D105,C106,'Tabla Amortización Crec'!AB112))","v":0},null,{"$f":"IF(C106<=0,0,'Tabla Amortización Crec'!AC112)","v":0},0,null,0,{"$f":"IF(P105<=0.01,0,'Tabla Amortización Crec'!R112)","v":0},{"$f":"IF(D106<=0,0,'Tabla Amortización Crec'!W112+'Tabla Amortización Crec'!U112)","v":0},0,{"$f":"IF(C106=0,0,'Tabla Amortización Crec'!X112+'Tabla Amortización Crec'!V112+'Tabla Amortización Crec'!S112+'Tabla Amortización Crec'!Q112)","v":0},0,null,0,0]
[100,{"$f":"'Tabla Amortización Crec'!C113","v":"2032-04-04"},0,{"$f":"IF(C107<=0,0,IF(C107<D106,C107,'Tabla Amortización Crec'!AB113))","v":0},null,{"$f":"IF(C107<=0,0,'Tabla Amortización Crec'!AC113)","v":0},0,null,0,{"$f":"IF(P106<=0.01,0,'Tabla Amortización Crec'!R113)","v":0},{"$f":"IF(D107<=0,0,'Tabla Amortización Crec'!W113+'Tabla Amortización Crec'!U113)","v":0},0,{"$f":"IF(C107=0,0,'Tabla Amortización Crec'!X113+'Tabla Amortización Crec'!V113+'Tabla Amortización Crec'!S113+'Tabla Amortización Crec'!Q113)","v":0},0,null,0,0]
[101,{"$f":"'Tabla Amortización Crec'!C114","v":"2032-05-04"},0,{"$f":"IF(C108<=0,0,IF(C108<D107,C108,'Tabla Amortización Crec'!AB114))","v":0},null,{"$f":"IF(C108<=0,0,'Tabla Amortización Crec'!AC114)","v":0},0,null,0,{"$f":"IF(P107<=0.01,0,'Tabla Amortización Crec'!R114)","v":0},{"$f":"IF(D108<=0,0,'Tabla Amortización Crec'!W114+'Tabla Amortización Crec'!U114)","v":0},0,{"$f":"IF(C108=0,0,'Tabla Amortización Crec'!X114+'Tabla Amortización Crec'!V114+'Tabla Amortización Crec'!S114+'Tabla Amortización Crec'!Q114)","v":0},0,null,0,0]
[102,{"$f":"'Tabla Amortización Crec'!C115","v":"2032-06-04"},0,{"$f":"IF(C109<=0,0,IF(C109<D108,C109,'Tabla Amortización Crec'!AB115))","v":0},null,{"$f":"IF(C109<=0,0,'Tabla Amortización Crec'!AC115)","v":0},0,null,0,{"$f":"IF(P108<=0.01,0,'Tabla Amortización Crec'!R115)","v":0},{"$f":"IF(D109<=0,0,'Tabla Amortización Crec'!W115+'Tabla Amortización Crec'!U115)","v":0},0,{"$f":"IF(C109=0,0,'Tabla Amortización Crec'!X115+'Tabla Amortización Crec'!V115+'Tabla Amortización Crec'!S115+'Tabla Amortización Crec'!Q115)","v":0},0,null,0,0]
[103,{"$f":"'Tabla Amortización Crec'!C116","v":"2032-07-04"},0,{"$f":"IF(C110<=0,0,IF(C110<D109,C110,'Tabla Amortización Crec'!AB116))","v":0},null,{"$f":"IF(C110<=0,0,'Tabla Amortización Crec'!AC116)","v":0},0,null,0,{"$f":"IF(P109<=0.01,0,'Tabla Amortización Crec'!R116)","v":0},{"$f":"IF(D110<=0,0,'Tabla Amortización Crec'!W116+'Tabla Amortización Crec'!U116)","v":0},0,{"$f":"IF(C110=0,0,'Tabla Amortización Crec'!X116+'Tabla Amortización Crec'!V116+'Tabla Amortización Crec'!S116+'Tabla Amortización Crec'!Q116)","v":0},0,null,0,0]
[104,{"$f":"'Tabla Amortización Crec'!C117","v":"2032-08-04"},0,{"$f":"IF(C111<=0,0,IF(C111<D110,C111,'Tabla Amortización Crec'!AB117))","v":0},null,{"$f":"IF(C111<=0,0,'Tabla Amortización Crec'!AC117)","v":0},0,null,0,{"$f":"IF(P110<=0.01,0,'Tabla Amortización Crec'!R117)","v":0},{"$f":"IF(D111<=0,0,'Tabla Amortización Crec'!W117+'Tabla Amortización Crec'!U117)","v":0},0,{"$f":"IF(C111=0,0,'Tabla Amortización Crec'!X117+'Tabla Amortización Crec'!V117+'Tabla Amortización Crec'!S117+'Tabla Amortización Crec'!Q117)","v":0},0,null,0,0]
[105,{"$f":"'Tabla Amortización Crec'!C118","v":"2032-09-04"},0,{"$f":"IF(C112<=0,0,IF(C112<D111,C112,'Tabla Amortización Crec'!AB118))","v":0},null,{"$f":"IF(C112<=0,0,'Tabla Amortización Crec'!AC118)","v":0},0,null,0,{"$f":"IF(P111<=0.01,0,'Tabla Amortización Crec'!R118)","v":0},{"$f":"IF(D112<=0,0,'Tabla Amortización Crec'!W118+'Tabla Amortización Crec'!U118)","v":0},0,{"$f":"IF(C112=0,0,'Tabla Amortización Crec'!X118+'Tabla Amortización Crec'!V118+'Tabla Amortización Crec'!S118+'Tabla Amortización Crec'!Q118)","v":0},0,null,0,0]
[106,{"$f":"'Tabla Amortización Crec'!C119","v":"2032-10-04"},0,{"$f":"IF(C113<=0,0,IF(C113<D112,C113,'Tabla Amortización Crec'!AB119))","v":0},null,{"$f":"IF(C113<=0,0,'Tabla Amortización Crec'!AC119)","v":0},0,null,0,{"$f":"IF(P112<=0.01,0,'Tabla Amortización Crec'!R119)","v":0},{"$f":"IF(D113<=0,0,'Tabla Amortización Crec'!W119+'Tabla Amortización Crec'!U119)","v":0},0,{"$f":"IF(C113=0,0,'Tabla Amortización Crec'!X119+'Tabla Amortización Crec'!V119+'Tabla Amortización Crec'!S119+'Tabla Amortización Crec'!Q119)","v":0},0,null,0,0]
[107,{"$f":"'Tabla Amortización Crec'!C120","v":"2032-11-04"},0,{"$f":"IF(C114<=0,0,IF(C114<D113,C114,'Tabla Amortización Crec'!AB120))","v":0},null,{"$f":"IF(C114<=0,0,'Tabla Amortización Crec'!AC120)","v":0},0,null,0,{"$f":"IF(P113<=0.01,0,'Tabla Amortización Crec'!R120)","v":0},{"$f":"IF(D114<=0,0,'Tabla Amortización Crec'!W120+'Tabla Amortización Crec'!U120)","v":0},0,{"$f":"IF(C114=0,0,'Tabla Amortización Crec'!X120+'Tabla Amortización Crec'!V120+'Tabla Amortización Crec'!S120+'Tabla Amortización Crec'!Q120)","v":0},0,null,0,0]
[108,{"$f":"'Tabla Amortización Crec'!C121","v":"2032-12-04"},0,{"$f":"IF(C115<=0,0,IF(C115<D114,C115,'Tabla Amortización Crec'!AB121))","v":0},null,{"$f":"IF(C115<=0,0,'Tabla Amortización Crec'!AC121)","v":0},0,null,0,{"$f":"IF(P114<=0.01,0,'Tabla Amortización Crec'!R121)","v":0},{"$f":"IF(D115<=0,0,'Tabla Amortización Crec'!W121+'Tabla Amortización Crec'!U121)","v":0},0,{"$f":"IF(C115=0,0,'Tabla Amortización Crec'!X121+'Tabla Amortización Crec'!V121+'Tabla Amortización Crec'!S121+'Tabla Amortización Crec'!Q121)","v":0},0,null,0,0]
[109,{"$f":"'Tabla Amortización Crec'!C122","v":"2033-01-04"},0,{"$f":"IF(C116<=0,0,IF(C116<D115,C116,'Tabla Amortización Crec'!AB122))","v":0},null,{"$f":"IF(C116<=0,0,'Tabla Amortización Crec'!AC122)","v":0},0,null,0,{"$f":"IF(P115<=0.01,0,'Tabla Amortización Crec'!R122)","v":0},{"$f":"IF(D116<=0,0,'Tabla Amortización Crec'!W122+'Tabla Amortización Crec'!U122)","v":0},0,{"$f":"IF(C116=0,0,'Tabla Amortización Crec'!X122+'Tabla Amortización Crec'!V122+'Tabla Amortización Crec'!S122+'Tabla Amortización Crec'!Q122)","v":0},0,null,0,0]
[110,{"$f":"'Tabla Amortización Crec'!C123","v":"2033-02-04"},0,{"$f":"IF(C117<=0,0,IF(C117<D116,C117,'Tabla Amortización Crec'!AB123))","v":0},null,{"$f":"IF(C117<=0,0,'Tabla Amortización Crec'!AC123)","v":0},0,null,0,{"$f":"IF(P116<=0.01,0,'Tabla Amortización Crec'!R123)","v":0},{"$f":"IF(D117<=0,0,'Tabla Amortización Crec'!W123+'Tabla Amortización Crec'!U123)","v":0},0,{"$f":"IF(C117=0,0,'Tabla Amortización Crec'!X123+'Tabla Amortización Crec'!V123+'Tabla Amortización Crec'!S123+'Tabla Amortización Crec'!Q123)","v":0},0,null,0,0]
[111,{"$f":"'Tabla Amortización Crec'!C124","v":"2033-03-04"},0,{"$f":"IF(C118<=0,0,IF(C118<D117,C118,'Tabla Amortización Crec'!AB124))","v":0},null,{"$f":"IF(C118<=0,0,'Tabla Amortización Crec'!AC124)","v":0},0,null,0,{"$f":"IF(P117<=0.01,0,'Tabla Amortización Crec'!R124)","v":0},{"$f":"IF(D118<=0,0,'Tabla Amortización Crec'!W124+'Tabla Amortización Crec'!U124)","v":0},0,{"$f":"IF(C118=0,0,'Tabla Amortización Crec'!X124+'Tabla Amortización Crec'!V124+'Tabla Amortización Crec'!S124+'Tabla Amortización Crec'!Q124)","v":0},0,null,0,0]
[112,{"$f":"'Tabla Amortización Crec'!C125","v":"2033-04-04"},0,{"$f":"IF(C119<=0,0,IF(C119<D118,C119,'Tabla Amortización Crec'!AB125))","v":0},null,{"$f":"IF(C119<=0,0,'Tabla Amortización Crec'!AC125)","v":0},0,null,0,{"$f":"IF(P118<=0.01,0,'Tabla Amortización Crec'!R125)","v":0},{"$f":"IF(D119<=0,0,'Tabla Amortización Crec'!W125+'Tabla Amortización Crec'!U125)","v":0},0,{"$f":"IF(C119=0,0,'Tabla Amortización Crec'!X125+'Tabla Amortización Crec'!V125+'Tabla Amortización Crec'!S125+'Tabla Amortización Crec'!Q125)","v":0},0,null,0,0]
[113,{"$f":"'Tabla Amortización Crec'!C126","v":"2033-05-04"},0,{"$f":"IF(C120<=0,0,IF(C120<D119,C120,'Tabla Amortización Crec'!AB126))","v":0},null,{"$f":"IF(C120<=0,0,'Tabla Amortización Crec'!AC126)","v":0},0,null,0,{"$f":"IF(P119<=0.01,0,'Tabla Amortización Crec'!R126)","v":0},{"$f":"IF(D120<=0,0,'Tabla Amortización Crec'!W126+'Tabla Amortización Crec'!U126)","v":0},0,{"$f":"IF(C120=0,0,'Tabla Amortización Crec'!X126+'Tabla Amortización Crec'!V126+'Tabla Amortización Crec'!S126+'Tabla Amortización Crec'!Q126)","v":0},0,null,0,0]
[114,{"$f":"'Tabla Amortización Crec'!C127","v":"2033-06-04"},0,{"$f":"IF(C121<=0,0,IF(C121<D120,C121,'Tabla Amortización Crec'!AB127))","v":0},null,{"$f":"IF(C121<=0,0,'Tabla Amortización Crec'!AC127)","v":0},0,null,0,{"$f":"IF(P120<=0.01,0,'Tabla Amortización Crec'!R127)","v":0},{"$f":"IF(D121<=0,0,'Tabla Amortización Crec'!W127+'Tabla Amortización Crec'!U127)","v":0},0,{"$f":"IF(C121=0,0,'Tabla Amortización Crec'!X127+'Tabla Amortización Crec'!V127+'Tabla Amortización Crec'!S127+'Tabla Amortización Crec'!Q127)","v":0},0,null,0,0]
[115,{"$f":"'Tabla Amortización Crec'!C128","v":"2033-07-04"},0,{"$f":"IF(C122<=0,0,IF(C122<D121,C122,'Tabla Amortización Crec'!AB128))","v":0},null,{"$f":"IF(C122<=0,0,'Tabla Amortización Crec'!AC128)","v":0},0,null,0,{"$f":"IF(P121<=0.01,0,'Tabla Amortización Crec'!R128)","v":0},{"$f":"IF(D122<=0,0,'Tabla Amortización Crec'!W128+'Tabla Amortización Crec'!U128)","v":0},0,{"$f":"IF(C122=0,0,'Tabla Amortización Crec'!X128+'Tabla Amortización Crec'!V128+'Tabla Amortización Crec'!S128+'Tabla Amortización Crec'!Q128)","v":0},0,null,0,0]
[116,{"$f":"'Tabla Amortización Crec'!C129","v":"2033-08-04"},0,{"$f":"IF(C123<=0,0,IF(C123<D122,C123,'Tabla Amortización Crec'!AB129))","v":0},null,{"$f":"IF(C123<=0,0,'Tabla Amortización Crec'!AC129)","v":0},0,null,0,{"$f":"IF(P122<=0.01,0,'Tabla Amortización Crec'!R129)","v":0},{"$f":"IF(D123<=0,0,'Tabla Amortización Crec'!W129+'Tabla Amortización Crec'!U129)","v":0},0,{"$f":"IF(C123=0,0,'Tabla Amortización Crec'!X129+'Tabla Amortización Crec'!V129+'Tabla Amortización Crec'!S129+'Tabla Amortización Crec'!Q129)","v":0},0,null,0,0]
[117,{"$f":"'Tabla Amortización Crec'!C130","v":"2033-09-04"},0,{"$f":"IF(C124<=0,0,IF(C124<D123,C124,'Tabla Amortización Crec'!AB130))","v":0},null,{"$f":"IF(C124<=0,0,'Tabla Amortización Crec'!AC130)","v":0},0,null,0,{"$f":"IF(P123<=0.01,0,'Tabla Amortización Crec'!R130)","v":0},{"$f":"IF(D124<=0,0,'Tabla Amortización Crec'!W130+'Tabla Amortización Crec'!U130)","v":0},0,{"$f":"IF(C124=0,0,'Tabla Amortización Crec'!X130+'Tabla Amortización Crec'!V130+'Tabla Amortización Crec'!S130+'Tabla Amortización Crec'!Q130)","v":0},0,null,0,0]
[118,{"$f":"'Tabla Amortización Crec'!C131","v":"2033-10-04"},0,{"$f":"IF(C125<=0,0,IF(C125<D124,C125,'Tabla Amortización Crec'!AB131))","v":0},null,{"$f":"IF(C125<=0,0,'Tabla Amortización Crec'!AC131)","v":0},0,null,0,{"$f":"IF(P124<=0.01,0,'Tabla Amortización Crec'!R131)","v":0},{"$f":"IF(D125<=0,0,'Tabla Amortización Crec'!W131+'Tabla Amortización Crec'!U131)","v":0},0,{"$f":"IF(C125=0,0,'Tabla Amortización Crec'!X131+'Tabla Amortización Crec'!V131+'Tabla Amortización Crec'!S131+'Tabla Amortización Crec'!Q131)","v":0},0,null,0,0]
[119,{"$f":"'Tabla Amortización Crec'!C132","v":"2033-11-04"},0,{"$f":"IF(C126<=0,0,IF(C126<D125,C126,'Tabla Amortización Crec'!AB132))","v":0},null,{"$f":"IF(C126<=0,0,'Tabla Amortización Crec'!AC132)","v":0},0,null,0,{"$f":"IF(P125<=0.01,0,'Tabla Amortización Crec'!R132)","v":0},{"$f":"IF(D126<=0,0,'Tabla Amortización Crec'!W132+'Tabla Amortización Crec'!U132)","v":0},0,{"$f":"IF(C126=0,0,'Tabla Amortización Crec'!X132+'Tabla Amortización Crec'!V132+'Tabla Amortización Crec'!S132+'Tabla Amortización Crec'!Q132)","v":0},0,null,0,0]
[120,{"$f":"'Tabla Amortización Crec'!C133","v":"2033-12-04"},0,{"$f":"IF(C127<=0,0,IF(C127<D126,C127,'Tabla Amortización Crec'!AB133))","v":0},null,{"$f":"IF(C127<=0,0,'Tabla Amortización Crec'!AC133)","v":0},0,null,0,{"$f":"IF(P126<=0.01,0,'Tabla Amortización Crec'!R133)","v":0},{"$f":"IF(D127<=0,0,'Tabla Amortización Crec'!W133+'Tabla Amortización Crec'!U133)","v":0},0,{"$f":"IF(C127=0,0,'Tabla Amortización Crec'!X133+'Tabla Amortización Crec'!V133+'Tabla Amortización Crec'!S133+'Tabla Amortización Crec'!Q133)","v":0},0,null,0,0]
[121,{"$f":"'Tabla Amortización Crec'!C134","v":"2034-01-04"},0,{"$f":"IF(C128<=0,0,IF(C128<D127,C128,'Tabla Amortización Crec'!AB134))","v":0},null,{"$f":"IF(C128<=0,0,'Tabla Amortización Crec'!AC134)","v":0},0,null,0,{"$f":"IF(P127<=0.01,0,'Tabla Amortización Crec'!R134)","v":0},{"$f":"IF(D128<=0,0,'Tabla Amortización Crec'!W134+'Tabla Amortización Crec'!U134)","v":0},0,{"$f":"IF(C128=0,0,'Tabla Amortización Crec'!X134+'Tabla Amortización Crec'!V134+'Tabla Amortización Crec'!S134+'Tabla Amortización Crec'!Q134)","v":0},0,null,0,0]
[122,{"$f":"'Tabla Amortización Crec'!C135","v":"2034-02-04"},0,{"$f":"IF(C129<=0,0,IF(C129<D128,C129,'Tabla Amortización Crec'!AB135))","v":0},null,{"$f":"IF(C129<=0,0,'Tabla Amortización Crec'!AC135)","v":0},0,null,0,{"$f":"IF(P128<=0.01,0,'Tabla Amortización Crec'!R135)","v":0},{"$f":"IF(D129<=0,0,'Tabla Amortización Crec'!W135+'Tabla Amortización Crec'!U135)","v":0},0,{"$f":"IF(C129=0,0,'Tabla Amortización Crec'!X135+'Tabla Amortización Crec'!V135+'Tabla Amortización Crec'!S135+'Tabla Amortización Crec'!Q135)","v":0},0,null,0,0]
[123,{"$f":"'Tabla Amortización Crec'!C136","v":"2034-03-04"},0,{"$f":"IF(C130<=0,0,IF(C130<D129,C130,'Tabla Amortización Crec'!AB136))","v":0},null,{"$f":"IF(C130<=0,0,'Tabla Amortización Crec'!AC136)","v":0},0,null,0,{"$f":"IF(P129<=0.01,0,'Tabla Amortización Crec'!R136)","v":0},{"$f":"IF(D130<=0,0,'Tabla Amortización Crec'!W136+'Tabla Amortización Crec'!U136)","v":0},0,{"$f":"IF(C130=0,0,'Tabla Amortización Crec'!X136+'Tabla Amortización Crec'!V136+'Tabla Amortización Crec'!S136+'Tabla Amortización Crec'!Q136)","v":0},0,null,0,0]
[124,{"$f":"'Tabla Amortización Crec'!C137","v":"2034-04-04"},0,{"$f":"IF(C131<=0,0,IF(C131<D130,C131,'Tabla Amortización Crec'!AB137))","v":0},null,{"$f":"IF(C131<=0,0,'Tabla Amortización Crec'!AC137)","v":0},0,null,0,{"$f":"IF(P130<=0.01,0,'Tabla Amortización Crec'!R137)","v":0},{"$f":"IF(D131<=0,0,'Tabla Amortización Crec'!W137+'Tabla Amortización Crec'!U137)","v":0},0,{"$f":"IF(C131=0,0,'Tabla Amortización Crec'!X137+'Tabla Amortización Crec'!V137+'Tabla Amortización Crec'!S137+'Tabla Amortización Crec'!Q137)","v":0},0,null,0,0]
[125,{"$f":"'Tabla Amortización Crec'!C138","v":"2034-05-04"},0,{"$f":"IF(C132<=0,0,IF(C132<D131,C132,'Tabla Amortización Crec'!AB138))","v":0},null,{"$f":"IF(C132<=0,0,'Tabla Amortización Crec'!AC138)","v":0},0,null,0,{"$f":"IF(P131<=0.01,0,'Tabla Amortización Crec'!R138)","v":0},{"$f":"IF(D132<=0,0,'Tabla Amortización Crec'!W138+'Tabla Amortización Crec'!U138)","v":0},0,{"$f":"IF(C132=0,0,'Tabla Amortización Crec'!X138+'Tabla Amortización Crec'!V138+'Tabla Amortización Crec'!S138+'Tabla Amortización Crec'!Q138)","v":0},0,null,0,0]
[126,{"$f":"'Tabla Amortización Crec'!C139","v":"2034-06-04"},0,{"$f":"IF(C133<=0,0,IF(C133<D132,C133,'Tabla Amortización Crec'!AB139))","v":0},null,{"$f":"IF(C133<=0,0,'Tabla Amortización Crec'!AC139)","v":0},0,null,0,{"$f":"IF(P132<=0.01,0,'Tabla Amortización Crec'!R139)","v":0},{"$f":"IF(D133<=0,0,'Tabla Amortización Crec'!W139+'Tabla Amortización Crec'!U139)","v":0},0,{"$f":"IF(C133=0,0,'Tabla Amortización Crec'!X139+'Tabla Amortización Crec'!V139+'Tabla Amortización Crec'!S139+'Tabla Amortización Crec'!Q139)","v":0},0,null,0,0]
[127,{"$f":"'Tabla Amortización Crec'!C140","v":"2034-07-04"},0,{"$f":"IF(C134<=0,0,IF(C134<D133,C134,'Tabla Amortización Crec'!AB140))","v":0},null,{"$f":"IF(C134<=0,0,'Tabla Amortización Crec'!AC140)","v":0},0,null,0,{"$f":"IF(P133<=0.01,0,'Tabla Amortización Crec'!R140)","v":0},{"$f":"IF(D134<=0,0,'Tabla Amortización Crec'!W140+'Tabla Amortización Crec'!U140)","v":0},0,{"$f":"IF(C134=0,0,'Tabla Amortización Crec'!X140+'Tabla Amortización Crec'!V140+'Tabla Amortización Crec'!S140+'Tabla Amortización Crec'!Q140)","v":0},0,null,0,0]
[128,{"$f":"'Tabla Amortización Crec'!C141","v":"2034-08-04"},0,{"$f":"IF(C135<=0,0,IF(C135<D134,C135,'Tabla Amortización Crec'!AB141))","v":0},null,{"$f":"IF(C135<=0,0,'Tabla Amortización Crec'!AC141)","v":0},0,null,0,{"$f":"IF(P134<=0.01,0,'Tabla Amortización Crec'!R141)","v":0},{"$f":"IF(D135<=0,0,'Tabla Amortización Crec'!W141+'Tabla Amortización Crec'!U141)","v":0},0,{"$f":"IF(C135=0,0,'Tabla Amortización Crec'!X141+'Tabla Amortización Crec'!V141+'Tabla Amortización Crec'!S141+'Tabla Amortización Crec'!Q141)","v":0},0,null,0,0]
[129,{"$f":"'Tabla Amortización Crec'!C142","v":"2034-09-04"},0,{"$f":"IF(C136<=0,0,IF(C136<D135,C136,'Tabla Amortización Crec'!AB142))","v":0},null,{"$f":"IF(C136<=0,0,'Tabla Amortización Crec'!AC142)","v":0},{"$f":"D136+F136","v":0},null,0,{"$f":"IF(P135<=0.01,0,'Tabla Amortización Crec'!R142)","v":0},{"$f":"IF(D136<=0,0,'Tabla Amortización Crec'!W142+'Tabla Amortización Crec'!U142)","v":0},0,{"$f":"IF(C136=0,0,'Tabla Amortización Crec'!X142+'Tabla Amortización Crec'!V142+'Tabla Amortización Crec'!S142+'Tabla Amortización Crec'!Q142)","v":0},0,null,{"$f":"C136-D136-E136-H136","v":0},0]
[130,{"$f":"'Tabla Amortización Crec'!C143","v":"2034-10-04"},0,{"$f":"IF(C137<=0,0,IF(C137<D136,C137,'Tabla Amortización Crec'!AB143))","v":0},null,{"$f":"IF(C137<=0,0,'Tabla Amortización Crec'!AC143)","v":0},0,null,{"$f":"IF(C137<=0,0,(C137*0.8/1000))","v":0},{"$f":"IF(P136<=0.01,0,'Tabla Amortización Crec'!R143)","v":0},{"$f":"IF(D137<=0,0,'Tabla Amortización Crec'!W143+'Tabla Amortización Crec'!U143)","v":0},{"$f":"IF(C137<=0,,399)","v":0},{"$f":"IF(C137=0,0,'Tabla Amortización Crec'!X143+'Tabla Amortización Crec'!V143+'Tabla Amortización Crec'!S143+'Tabla Amortización Crec'!Q143)","v":0},0,null,0,0]
[131,{"$f":"'Tabla Amortización Crec'!C144","v":"2034-11-04"},0,{"$f":"IF(C138<=0,0,IF(C138<D137,C138,'Tabla Amortización Crec'!AB144))","v":0},null,{"$f":"IF(C138<=0,0,'Tabla Amortización Crec'!AC144)","v":0},0,null,0,{"$f":"IF(P137<=0.01,0,'Tabla Amortización Crec'!R144)","v":0},{"$f":"IF(D138<=0,0,'Tabla Amortización Crec'!W144+'Tabla Amortización Crec'!U144)","v":0},0,{"$f":"IF(C138=0,0,'Tabla Amortización Crec'!X144+'Tabla Amortización Crec'!V144+'Tabla Amortización Crec'!S144+'Tabla Amortización Crec'!Q144)","v":0},{"$f":"G138+K138+J138+L138+M138+I138","v":0},null,0,{"$f":"N138-M138+H138+E138","v":0}]
[132,{"$f":"'Tabla Amortización Crec'!C145","v":"2034-12-04"},{"$f":"IF(P138<=0.01,0,P138)","v":0},{"$f":"IF(C139<=0,0,IF(C139<D138,C139,'Tabla Amortización Crec'!AB145))","v":0},null,{"$f":"IF(C139<=0,0,'Tabla Amortización Crec'!AC145)","v":0},0,null,0,{"$f":"IF(P138<=0.01,0,'Tabla Amortización Crec'!R145)","v":0},{"$f":"IF(D139<=0,0,'Tabla Amortización Crec'!W145+'Tabla Amortización Crec'!U145)","v":0},0,{"$f":"IF(C139=0,0,'Tabla Amortización Crec'!X145+'Tabla Amortización Crec'!V145+'Tabla Amortización Crec'!S145+'Tabla Amortización Crec'!Q145)","v":0},0,null,0,0]
[133,{"$f":"'Tabla Amortización Crec'!C146","v":"2035-01-04"},0,{"$f":"IF(C140<=0,0,IF(C140<D139,C140,'Tabla Amortización Crec'!AB146))","v":0},null,{"$f":"IF(C140<=0,0,'Tabla Amortización Crec'!AC146)","v":0},0,null,0,{"$f":"IF(P139<=0.01,0,'Tabla Amortización Crec'!R146)","v":0},{"$f":"IF(D140<=0,0,'Tabla Amortización Crec'!W146+'Tabla Amortización Crec'!U146)","v":0},0,{"$f":"IF(C140=0,0,'Tabla Amortización Crec'!X146+'Tabla Amortización Crec'!V146+'Tabla Amortización Crec'!S146+'Tabla Amortización Crec'!Q146)","v":0},0,null,0,0]
[134,{"$f":"'Tabla Amortización Crec'!C147","v":"2035-02-04"},0,{"$f":"IF(C141<=0,0,IF(C141<D140,C141,'Tabla Amortización Crec'!AB147))","v":0},null,{"$f":"IF(C141<=0,0,'Tabla Amortización Crec'!AC147)","v":0},0,null,0,{"$f":"IF(P140<=0.01,0,'Tabla Amortización Crec'!R147)","v":0},{"$f":"IF(D141<=0,0,'Tabla Amortización Crec'!W147+'Tabla Amortización Crec'!U147)","v":0},0,{"$f":"IF(C141=0,0,'Tabla Amortización Crec'!X147+'Tabla Amortización Crec'!V147+'Tabla Amortización Crec'!S147+'Tabla Amortización Crec'!Q147)","v":0},0,null,0,0]
[135,{"$f":"'Tabla Amortización Crec'!C148","v":"2035-03-04"},0,{"$f":"IF(C142<=0,0,IF(C142<D141,C142,'Tabla Amortización Crec'!AB148))","v":0},null,{"$f":"IF(C142<=0,0,'Tabla Amortización Crec'!AC148)","v":0},0,null,0,{"$f":"IF(P141<=0.01,0,'Tabla Amortización Crec'!R148)","v":0},{"$f":"IF(D142<=0,0,'Tabla Amortización Crec'!W148+'Tabla Amortización Crec'!U148)","v":0},0,{"$f":"IF(C142=0,0,'Tabla Amortización Crec'!X148+'Tabla Amortización Crec'!V148+'Tabla Amortización Crec'!S148+'Tabla Amortización Crec'!Q148)","v":0},0,null,0,0]
[136,{"$f":"'Tabla Amortización Crec'!C149","v":"2035-04-04"},0,{"$f":"IF(C143<=0,0,IF(C143<D142,C143,'Tabla Amortización Crec'!AB149))","v":0},null,{"$f":"IF(C143<=0,0,'Tabla Amortización Crec'!AC149)","v":0},0,null,0,{"$f":"IF(P142<=0.01,0,'Tabla Amortización Crec'!R149)","v":0},{"$f":"IF(D143<=0,0,'Tabla Amortización Crec'!W149+'Tabla Amortización Crec'!U149)","v":0},0,{"$f":"IF(C143=0,0,'Tabla Amortización Crec'!X149+'Tabla Amortización Crec'!V149+'Tabla Amortización Crec'!S149+'Tabla Amortización Crec'!Q149)","v":0},0,null,0,0]
[137,{"$f":"'Tabla Amortización Crec'!C150","v":"2035-05-04"},0,{"$f":"IF(C144<=0,0,IF(C144<D143,C144,'Tabla Amortización Crec'!AB150))","v":0},null,{"$f":"IF(C144<=0,0,'Tabla Amortización Crec'!AC150)","v":0},0,null,0,{"$f":"IF(P143<=0.01,0,'Tabla Amortización Crec'!R150)","v":0},{"$f":"IF(D144<=0,0,'Tabla Amortización Crec'!W150+'Tabla Amortización Crec'!U150)","v":0},0,{"$f":"IF(C144=0,0,'Tabla Amortización Crec'!X150+'Tabla Amortización Crec'!V150+'Tabla Amortización Crec'!S150+'Tabla Amortización Crec'!Q150)","v":0},0,null,0,0]
[138,{"$f":"'Tabla Amortización Crec'!C151","v":"2035-06-04"},0,{"$f":"IF(C145<=0,0,IF(C145<D144,C145,'Tabla Amortización Crec'!AB151))","v":0},null,{"$f":"IF(C145<=0,0,'Tabla Amortización Crec'!AC151)","v":0},0,null,0,{"$f":"IF(P144<=0.01,0,'Tabla Amortización Crec'!R151)","v":0},{"$f":"IF(D145<=0,0,'Tabla Amortización Crec'!W151+'Tabla Amortización Crec'!U151)","v":0},0,{"$f":"IF(C145=0,0,'Tabla Amortización Crec'!X151+'Tabla Amortización Crec'!V151+'Tabla Amortización Crec'!S151+'Tabla Amortización Crec'!Q151)","v":0},0,null,0,0]
[139,{"$f":"'Tabla Amortización Crec'!C152","v":"2035-07-04"},0,{"$f":"IF(C146<=0,0,IF(C146<D145,C146,'Tabla Amortización Crec'!AB152))","v":0},null,{"$f":"IF(C146<=0,0,'Tabla Amortización Crec'!AC152)","v":0},0,null,0,{"$f":"IF(P145<=0.01,0,'Tabla Amortización Crec'!R152)","v":0},{"$f":"IF(D146<=0,0,'Tabla Amortización Crec'!W152+'Tabla Amortización Crec'!U152)","v":0},0,{"$f":"IF(C146=0,0,'Tabla Amortización Crec'!X152+'Tabla Amortización Crec'!V152+'Tabla Amortización Crec'!S152+'Tabla Amortización Crec'!Q152)","v":0},0,null,0,0]
[140,{"$f":"'Tabla Amortización Crec'!C153","v":"2035-08-04"},0,{"$f":"IF(C147<=0,0,IF(C147<D146,C147,'Tabla Amortización Crec'!AB153))","v":0},null,{"$f":"IF(C147<=0,0,'Tabla Amortización Crec'!AC153)","v":0},0,null,0,{"$f":"IF(P146<=0.01,0,'Tabla Amortización Crec'!R153)","v":0},{"$f":"IF(D147<=0,0,'Tabla Amortización Crec'!W153+'Tabla Amortización Crec'!U153)","v":0},0,{"$f":"IF(C147=0,0,'Tabla Amortización Crec'!X153+'Tabla Amortización Crec'!V153+'Tabla Amortización Crec'!S153+'Tabla Amortización Crec'!Q153)","v":0},0,null,0,0]
[141,{"$f":"'Tabla Amortización Crec'!C154","v":"2035-09-04"},0,{"$f":"IF(C148<=0,0,IF(C148<D147,C148,'Tabla Amortización Crec'!AB154))","v":0},null,{"$f":"IF(C148<=0,0,'Tabla Amortización Crec'!AC154)","v":0},0,null,0,{"$f":"IF(P147<=0.01,0,'Tabla Amortización Crec'!R154)","v":0},{"$f":"IF(D148<=0,0,'Tabla Amortización Crec'!W154+'Tabla Amortización Crec'!U154)","v":0},0,{"$f":"IF(C148=0,0,'Tabla Amortización Crec'!X154+'Tabla Amortización Crec'!V154+'Tabla Amortización Crec'!S154+'Tabla Amortización Crec'!Q154)","v":0},0,null,0,0]
[142,{"$f":"'Tabla Amortización Crec'!C155","v":"2035-10-04"},0,{"$f":"IF(C149<=0,0,IF(C149<D148,C149,'Tabla Amortización Crec'!AB155))","v":0},null,{"$f":"IF(C149<=0,0,'Tabla Amortización Crec'!AC155)","v":0},0,null,0,{"$f":"IF(P148<=0.01,0,'Tabla Amortización Crec'!R155)","v":0},{"$f":"IF(D149<=0,0,'Tabla Amortización Crec'!W155+'Tabla Amortización Crec'!U155)","v":0},0,{"$f":"IF(C149=0,0,'Tabla Amortización Crec'!X155+'Tabla Amortización Crec'!V155+'Tabla Amortización Crec'!S155+'Tabla Amortización Crec'!Q155)","v":0},0,null,0,0]
[143,{"$f":"'Tabla Amortización Crec'!C156","v":"2035-11-04"},0,{"$f":"IF(C150<=0,0,IF(C150<D149,C150,'Tabla Amortización Crec'!AB156))","v":0},null,{"$f":"IF(C150<=0,0,'Tabla Amortización Crec'!AC156)","v":0},0,null,0,{"$f":"IF(P149<=0.01,0,'Tabla Amortización Crec'!R156)","v":0},{"$f":"IF(D150<=0,0,'Tabla Amortización Crec'!W156+'Tabla Amortización Crec'!U156)","v":0},0,{"$f":"IF(C150=0,0,'Tabla Amortización Crec'!X156+'Tabla Amortización Crec'!V156+'Tabla Amortización Crec'!S156+'Tabla Amortización Crec'!Q156)","v":0},0,null,0,0]
[144,{"$f":"'Tabla Amortización Crec'!C157","v":"2035-12-04"},0,{"$f":"IF(C151<=0,0,IF(C151<D150,C151,'Tabla Amortización Crec'!AB157))","v":0},null,{"$f":"IF(C151<=0,0,'Tabla Amortización Crec'!AC157)","v":0},0,null,0,{"$f":"IF(P150<=0.01,0,'Tabla Amortización Crec'!R157)","v":0},{"$f":"IF(D151<=0,0,'Tabla Amortización Crec'!W157+'Tabla Amortización Crec'!U157)","v":0},0,{"$f":"IF(C151=0,0,'Tabla Amortización Crec'!X157+'Tabla Amortización Crec'!V157+'Tabla Amortización Crec'!S157+'Tabla Amortización Crec'!Q157)","v":0},0,null,0,0]
[145,{"$f":"'Tabla Amortización Crec'!C158","v":"2036-01-04"},0,{"$f":"IF(C152<=0,0,IF(C152<D151,C152,'Tabla Amortización Crec'!AB158))","v":0},null,{"$f":"IF(C152<=0,0,'Tabla Amortización Crec'!AC158)","v":0},0,null,0,{"$f":"IF(P151<=0.01,0,'Tabla Amortización Crec'!R158)","v":0},{"$f":"IF(D152<=0,0,'Tabla Amortización Crec'!W158+'Tabla Amortización Crec'!U158)","v":0},0,{"$f":"IF(C152=0,0,'Tabla Amortización Crec'!X158+'Tabla Amortización Crec'!V158+'Tabla Amortización Crec'!S158+'Tabla Amortización Crec'!Q158)","v":0},0,null,0,0]
[146,{"$f":"'Tabla Amortización Crec'!C159","v":"2036-02-04"},0,{"$f":"IF(C153<=0,0,IF(C153<D152,C153,'Tabla Amortización Crec'!AB159))","v":0},null,{"$f":"IF(C153<=0,0,'Tabla Amortización Crec'!AC159)","v":0},0,null,0,{"$f":"IF(P152<=0.01,0,'Tabla Amortización Crec'!R159)","v":0},{"$f":"IF(D153<=0,0,'Tabla Amortización Crec'!W159+'Tabla Amortización Crec'!U159)","v":0},0,{"$f":"IF(C153=0,0,'Tabla Amortización Crec'!X159+'Tabla Amortización Crec'!V159+'Tabla Amortización Crec'!S159+'Tabla Amortización Crec'!Q159)","v":0},0,null,0,0]
[147,{"$f":"'Tabla Amortización Crec'!C160","v":"2036-03-04"},0,{"$f":"IF(C154<=0,0,IF(C154<D153,C154,'Tabla Amortización Crec'!AB160))","v":0},null,{"$f":"IF(C154<=0,0,'Tabla Amortización Crec'!AC160)","v":0},0,null,0,{"$f":"IF(P153<=0.01,0,'Tabla Amortización Crec'!R160)","v":0},{"$f":"IF(D154<=0,0,'Tabla Amortización Crec'!W160+'Tabla Amortización Crec'!U160)","v":0},0,{"$f":"IF(C154=0,0,'Tabla Amortización Crec'!X160+'Tabla Amortización Crec'!V160+'Tabla Amortización Crec'!S160+'Tabla Amortización Crec'!Q160)","v":0},0,null,0,0]
[148,{"$f":"'Tabla Amortización Crec'!C161","v":"2036-04-04"},0,{"$f":"IF(C155<=0,0,IF(C155<D154,C155,'Tabla Amortización Crec'!AB161))","v":0},null,{"$f":"IF(C155<=0,0,'Tabla Amortización Crec'!AC161)","v":0},0,null,0,{"$f":"IF(P154<=0.01,0,'Tabla Amortización Crec'!R161)","v":0},{"$f":"IF(D155<=0,0,'Tabla Amortización Crec'!W161+'Tabla Amortización Crec'!U161)","v":0},0,{"$f":"IF(C155=0,0,'Tabla Amortización Crec'!X161+'Tabla Amortización Crec'!V161+'Tabla Amortización Crec'!S161+'Tabla Amortización Crec'!Q161)","v":0},0,null,0,0]
[149,{"$f":"'Tabla Amortización Crec'!C162","v":"2036-05-04"},0,{"$f":"IF(C156<=0,0,IF(C156<D155,C156,'Tabla Amortización Crec'!AB162))","v":0},null,{"$f":"IF(C156<=0,0,'Tabla Amortización Crec'!AC162)","v":0},0,null,0,{"$f":"IF(P155<=0.01,0,'Tabla Amortización Crec'!R162)","v":0},{"$f":"IF(D156<=0,0,'Tabla Amortización Crec'!W162+'Tabla Amortización Crec'!U162)","v":0},0,{"$f":"IF(C156=0,0,'Tabla Amortización Crec'!X162+'Tabla Amortización Crec'!V162+'Tabla Amortización Crec'!S162+'Tabla Amortización Crec'!Q162)","v":0},0,null,0,0]
[150,{"$f":"'Tabla Amortización Crec'!C163","v":"2036-06-04"},0,{"$f":"IF(C157<=0,0,IF(C157<D156,C157,'Tabla Amortización Crec'!AB163))","v":0},null,{"$f":"IF(C157<=0,0,'Tabla Amortización Crec'!AC163)","v":0},0,null,0,{"$f":"IF(P156<=0.01,0,'Tabla Amortización Crec'!R163)","v":0},{"$f":"IF(D157<=0,0,'Tabla Amortización Crec'!W163+'Tabla Amortización Crec'!U163)","v":0},0,{"$f":"IF(C157=0,0,'Tabla Amortización Crec'!X163+'Tabla Amortización Crec'!V163+'Tabla Amortización Crec'!S163+'Tabla Amortización Crec'!Q163)","v":0},0,null,0,0]
[151,{"$f":"'Tabla Amortización Crec'!C164","v":"2036-07-04"},0,{"$f":"IF(C158<=0,0,IF(C158<D157,C158,'Tabla Amortización Crec'!AB164))","v":0},null,{"$f":"IF(C158<=0,0,'Tabla Amortización Crec'!AC164)","v":0},0,null,0,{"$f":"IF(P157<=0.01,0,'Tabla Amortización Crec'!R164)","v":0},{"$f":"IF(D158<=0,0,'Tabla Amortización Crec'!W164+'Tabla Amortización Crec'!U164)","v":0},0,{"$f":"IF(C158=0,0,'Tabla Amortización Crec'!X164+'Tabla Amortización Crec'!V164+'Tabla Amortización Crec'!S164+'Tabla Amortización Crec'!Q164)","v":0},0,null,0,0]
[152,{"$f":"'Tabla Amortización Crec'!C165","v":"2036-08-04"},0,{"$f":"IF(C159<=0,0,IF(C159<D158,C159,'Tabla Amortización Crec'!AB165))","v":0},null,{"$f":"IF(C159<=0,0,'Tabla Amortización Crec'!AC165)","v":0},0,null,0,{"$f":"IF(P158<=0.01,0,'Tabla Amortización Crec'!R165)","v":0},{"$f":"IF(D159<=0,0,'Tabla Amortización Crec'!W165+'Tabla Amortización Crec'!U165)","v":0},0,{"$f":"IF(C159=0,0,'Tabla Amortización Crec'!X165+'Tabla Amortización Crec'!V165+'Tabla Amortización Crec'!S165+'Tabla Amortización Crec'!Q165)","v":0},0,null,0,0]
[153,{"$f":"'Tabla Amortización Crec'!C166","v":"2036-09-04"},0,{"$f":"IF(C160<=0,0,IF(C160<D159,C160,'Tabla Amortización Crec'!AB166))","v":0},null,{"$f":"IF(C160<=0,0,'Tabla Amortización Crec'!AC166)","v":0},0,null,0,{"$f":"IF(P159<=0.01,0,'Tabla Amortización Crec'!R166)","v":0},{"$f":"IF(D160<=0,0,'Tabla Amortización Crec'!W166+'Tabla Amortización Crec'!U166)","v":0},0,{"$f":"IF(C160=0,0,'Tabla Amortización Crec'!X166+'Tabla Amortización Crec'!V166+'Tabla Amortización Crec'!S166+'Tabla Amortización Crec'!Q166)","v":0},0,null,0,0]
[154,{"$f":"'Tabla Amortización Crec'!C167","v":"2036-10-04"},0,{"$f":"IF(C161<=0,0,IF(C161<D160,C161,'Tabla Amortización Crec'!AB167))","v":0},null,{"$f":"IF(C161<=0,0,'Tabla Amortización Crec'!AC167)","v":0},0,null,0,{"$f":"IF(P160<=0.01,0,'Tabla Amortización Crec'!R167)","v":0},{"$f":"IF(D161<=0,0,'Tabla Amortización Crec'!W167+'Tabla Amortización Crec'!U167)","v":0},0,{"$f":"IF(C161=0,0,'Tabla Amortización Crec'!X167+'Tabla Amortización Crec'!V167+'Tabla Amortización Crec'!S167+'Tabla Amortización Crec'!Q167)","v":0},0,null,0,0]
[155,{"$f":"'Tabla Amortización Crec'!C168","v":"2036-11-04"},0,{"$f":"IF(C162<=0,0,IF(C162<D161,C162,'Tabla Amortización Crec'!AB168))","v":0},null,{"$f":"IF(C162<=0,0,'Tabla Amortización Crec'!AC168)","v":0},0,null,0,{"$f":"IF(P161<=0.01,0,'Tabla Amortización Crec'!R168)","v":0},{"$f":"IF(D162<=0,0,'Tabla Amortización Crec'!W168+'Tabla Amortización Crec'!U168)","v":0},0,{"$f":"IF(C162=0,0,'Tabla Amortización Crec'!X168+'Tabla Amortización Crec'!V168+'Tabla Amortización Crec'!S168+'Tabla Amortización Crec'!Q168)","v":0},0,null,0,0]
[156,{"$f":"'Tabla Amortización Crec'!C169","v":"2036-12-04"},0,{"$f":"IF(C163<=0,0,IF(C163<D162,C163,'Tabla Amortización Crec'!AB169))","v":0},null,{"$f":"IF(C163<=0,0,'Tabla Amortización Crec'!AC169)","v":0},0,null,0,{"$f":"IF(P162<=0.01,0,'Tabla Amortización Crec'!R169)","v":0},{"$f":"IF(D163<=0,0,'Tabla Amortización Crec'!W169+'Tabla Amortización Crec'!U169)","v":0},0,{"$f":"IF(C163=0,0,'Tabla Amortización Crec'!X169+'Tabla Amortización Crec'!V169+'Tabla Amortización Crec'!S169+'Tabla Amortización Crec'!Q169)","v":0},0,null,0,0]
[157,{"$f":"'Tabla Amortización Crec'!C170","v":"2037-01-04"},0,{"$f":"IF(C164<=0,0,IF(C164<D163,C164,'Tabla Amortización Crec'!AB170))","v":0},null,{"$f":"IF(C164<=0,0,'Tabla Amortización Crec'!AC170)","v":0},0,null,0,{"$f":"IF(P163<=0.01,0,'Tabla Amortización Crec'!R170)","v":0},{"$f":"IF(D164<=0,0,'Tabla Amortización Crec'!W170+'Tabla Amortización Crec'!U170)","v":0},0,{"$f":"IF(C164=0,0,'Tabla Amortización Crec'!X170+'Tabla Amortización Crec'!V170+'Tabla Amortización Crec'!S170+'Tabla Amortización Crec'!Q170)","v":0},0,null,0,0]
[158,{"$f":"'Tabla Amortización Crec'!C171","v":"2037-02-04"},0,{"$f":"IF(C165<=0,0,IF(C165<D164,C165,'Tabla Amortización Crec'!AB171))","v":0},null,{"$f":"IF(C165<=0,0,'Tabla Amortización Crec'!AC171)","v":0},0,null,0,{"$f":"IF(P164<=0.01,0,'Tabla Amortización Crec'!R171)","v":0},{"$f":"IF(D165<=0,0,'Tabla Amortización Crec'!W171+'Tabla Amortización Crec'!U171)","v":0},0,{"$f":"IF(C165=0,0,'Tabla Amortización Crec'!X171+'Tabla Amortización Crec'!V171+'Tabla Amortización Crec'!S171+'Tabla Amortización Crec'!Q171)","v":0},0,null,0,0]
[159,{"$f":"'Tabla Amortización Crec'!C172","v":"2037-03-04"},0,{"$f":"IF(C166<=0,0,IF(C166<D165,C166,'Tabla Amortización Crec'!AB172))","v":0},null,{"$f":"IF(C166<=0,0,'Tabla Amortización Crec'!AC172)","v":0},0,null,0,{"$f":"IF(P165<=0.01,0,'Tabla Amortización Crec'!R172)","v":0},{"$f":"IF(D166<=0,0,'Tabla Amortización Crec'!W172+'Tabla Amortización Crec'!U172)","v":0},0,{"$f":"IF(C166=0,0,'Tabla Amortización Crec'!X172+'Tabla Amortización Crec'!V172+'Tabla Amortización Crec'!S172+'Tabla Amortización Crec'!Q172)","v":0},0,null,0,0]
[160,{"$f":"'Tabla Amortización Crec'!C173","v":"2037-04-04"},0,{"$f":"IF(C167<=0,0,IF(C167<D166,C167,'Tabla Amortización Crec'!AB173))","v":0},null,{"$f":"IF(C167<=0,0,'Tabla Amortización Crec'!AC173)","v":0},0,null,0,{"$f":"IF(P166<=0.01,0,'Tabla Amortización Crec'!R173)","v":0},{"$f":"IF(D167<=0,0,'Tabla Amortización Crec'!W173+'Tabla Amortización Crec'!U173)","v":0},0,{"$f":"IF(C167=0,0,'Tabla Amortización Crec'!X173+'Tabla Amortización Crec'!V173+'Tabla Amortización Crec'!S173+'Tabla Amortización Crec'!Q173)","v":0},0,null,0,0]
[161,{"$f":"'Tabla Amortización Crec'!C174","v":"2037-05-04"},0,{"$f":"IF(C168<=0,0,IF(C168<D167,C168,'Tabla Amortización Crec'!AB174))","v":0},null,{"$f":"IF(C168<=0,0,'Tabla Amortización Crec'!AC174)","v":0},0,null,0,{"$f":"IF(P167<=0.01,0,'Tabla Amortización Crec'!R174)","v":0},{"$f":"IF(D168<=0,0,'Tabla Amortización Crec'!W174+'Tabla Amortización Crec'!U174)","v":0},0,{"$f":"IF(C168=0,0,'Tabla Amortización Crec'!X174+'Tabla Amortización Crec'!V174+'Tabla Amortización Crec'!S174+'Tabla Amortización Crec'!Q174)","v":0},0,null,0,0]
[162,{"$f":"'Tabla Amortización Crec'!C175","v":"2037-06-04"},0,{"$f":"IF(C169<=0,0,IF(C169<D168,C169,'Tabla Amortización Crec'!AB175))","v":0},null,{"$f":"IF(C169<=0,0,'Tabla Amortización Crec'!AC175)","v":0},0,null,0,{"$f":"IF(P168<=0.01,0,'Tabla Amortización Crec'!R175)","v":0},{"$f":"IF(D169<=0,0,'Tabla Amortización Crec'!W175+'Tabla Amortización Crec'!U175)","v":0},0,{"$f":"IF(C169=0,0,'Tabla Amortización Crec'!X175+'Tabla Amortización Crec'!V175+'Tabla Amortización Crec'!S175+'Tabla Amortización Crec'!Q175)","v":0},0,null,0,0]
[163,{"$f":"'Tabla Amortización Crec'!C176","v":"2037-07-04"},0,{"$f":"IF(C170<=0,0,IF(C170<D169,C170,'Tabla Amortización Crec'!AB176))","v":0},null,{"$f":"IF(C170<=0,0,'Tabla Amortización Crec'!AC176)","v":0},0,null,0,{"$f":"IF(P169<=0.01,0,'Tabla Amortización Crec'!R176)","v":0},{"$f":"IF(D170<=0,0,'Tabla Amortización Crec'!W176+'Tabla Amortización Crec'!U176)","v":0},0,{"$f":"IF(C170=0,0,'Tabla Amortización Crec'!X176+'Tabla Amortización Crec'!V176+'Tabla Amortización Crec'!S176+'Tabla Amortización Crec'!Q176)","v":0},0,null,0,0]
[164,{"$f":"'Tabla Amortización Crec'!C177","v":"2037-08-04"},0,{"$f":"IF(C171<=0,0,IF(C171<D170,C171,'Tabla Amortización Crec'!AB177))","v":0},null,{"$f":"IF(C171<=0,0,'Tabla Amortización Crec'!AC177)","v":0},0,null,0,{"$f":"IF(P170<=0.01,0,'Tabla Amortización Crec'!R177)","v":0},{"$f":"IF(D171<=0,0,'Tabla Amortización Crec'!W177+'Tabla Amortización Crec'!U177)","v":0},0,{"$f":"IF(C171=0,0,'Tabla Amortización Crec'!X177+'Tabla Amortización Crec'!V177+'Tabla Amortización Crec'!S177+'Tabla Amortización Crec'!Q177)","v":0},0,null,0,0]
[165,{"$f":"'Tabla Amortización Crec'!C178","v":"2037-09-04"},0,{"$f":"IF(C172<=0,0,IF(C172<D171,C172,'Tabla Amortización Crec'!AB178))","v":0},null,{"$f":"IF(C172<=0,0,'Tabla Amortización Crec'!AC178)","v":0},0,null,0,{"$f":"IF(P171<=0.01,0,'Tabla Amortización Crec'!R178)","v":0},{"$f":"IF(D172<=0,0,'Tabla Amortización Crec'!W178+'Tabla Amortización Crec'!U178)","v":0},0,{"$f":"IF(C172=0,0,'Tabla Amortización Crec'!X178+'Tabla Amortización Crec'!V178+'Tabla Amortización Crec'!S178+'Tabla Amortización Crec'!Q178)","v":0},0,null,0,0]
[166,{"$f":"'Tabla Amortización Crec'!C179","v":"2037-10-04"},0,{"$f":"IF(C173<=0,0,IF(C173<D172,C173,'Tabla Amortización Crec'!AB179))","v":0},null,{"$f":"IF(C173<=0,0,'Tabla Amortización Crec'!AC179)","v":0},0,null,0,{"$f":"IF(P172<=0.01,0,'Tabla Amortización Crec'!R179)","v":0},{"$f":"IF(D173<=0,0,'Tabla Amortización Crec'!W179+'Tabla Amortización Crec'!U179)","v":0},0,{"$f":"IF(C173=0,0,'Tabla Amortización Crec'!X179+'Tabla Amortización Crec'!V179+'Tabla Amortización Crec'!S179+'Tabla Amortización Crec'!Q179)","v":0},0,null,0,0]
[167,{"$f":"'Tabla Amortización Crec'!C180","v":"2037-11-04"},0,{"$f":"IF(C174<=0,0,IF(C174<D173,C174,'Tabla Amortización Crec'!AB180))","v":0},null,{"$f":"IF(C174<=0,0,'Tabla Amortización Crec'!AC180)","v":0},0,null,0,{"$f":"IF(P173<=0.01,0,'Tabla Amortización Crec'!R180)","v":0},{"$f":"IF(D174<=0,0,'Tabla Amortización Crec'!W180+'Tabla Amortización Crec'!U180)","v":0},0,{"$f":"IF(C174=0,0,'Tabla Amortización Crec'!X180+'Tabla Amortización Crec'!V180+'Tabla Amortización Crec'!S180+'Tabla Amortización Crec'!Q180)","v":0},0,null,0,0]
[168,{"$f":"'Tabla Amortización Crec'!C181","v":"2037-12-04"},0,{"$f":"IF(C175<=0,0,IF(C175<D174,C175,'Tabla Amortización Crec'!AB181))","v":0},null,{"$f":"IF(C175<=0,0,'Tabla Amortización Crec'!AC181)","v":0},0,null,0,{"$f":"IF(P174<=0.01,0,'Tabla Amortización Crec'!R181)","v":0},{"$f":"IF(D175<=0,0,'Tabla Amortización Crec'!W181+'Tabla Amortización Crec'!U181)","v":0},0,{"$f":"IF(C175=0,0,'Tabla Amortización Crec'!X181+'Tabla Amortización Crec'!V181+'Tabla Amortización Crec'!S181+'Tabla Amortización Crec'!Q181)","v":0},0,null,0,0]
[169,{"$f":"'Tabla Amortización Crec'!C182","v":"2038-01-04"},0,{"$f":"IF(C176<=0,0,IF(C176<D175,C176,'Tabla Amortización Crec'!AB182))","v":0},null,{"$f":"IF(C176<=0,0,'Tabla Amortización Crec'!AC182)","v":0},0,null,0,{"$f":"IF(P175<=0.01,0,'Tabla Amortización Crec'!R182)","v":0},{"$f":"IF(D176<=0,0,'Tabla Amortización Crec'!W182+'Tabla Amortización Crec'!U182)","v":0},0,{"$f":"IF(C176=0,0,'Tabla Amortización Crec'!X182+'Tabla Amortización Crec'!V182+'Tabla Amortización Crec'!S182+'Tabla Amortización Crec'!Q182)","v":0},0,null,0,0]
[170,{"$f":"'Tabla Amortización Crec'!C183","v":"2038-02-04"},0,{"$f":"IF(C177<=0,0,IF(C177<D176,C177,'Tabla Amortización Crec'!AB183))","v":0},null,{"$f":"IF(C177<=0,0,'Tabla Amortización Crec'!AC183)","v":0},0,null,0,{"$f":"IF(P176<=0.01,0,'Tabla Amortización Crec'!R183)","v":0},{"$f":"IF(D177<=0,0,'Tabla Amortización Crec'!W183+'Tabla Amortización Crec'!U183)","v":0},0,{"$f":"IF(C177=0,0,'Tabla Amortización Crec'!X183+'Tabla Amortización Crec'!V183+'Tabla Amortización Crec'!S183+'Tabla Amortización Crec'!Q183)","v":0},0,null,0,0]
[171,{"$f":"'Tabla Amortización Crec'!C184","v":"2038-03-04"},0,{"$f":"IF(C178<=0,0,IF(C178<D177,C178,'Tabla Amortización Crec'!AB184))","v":0},null,{"$f":"IF(C178<=0,0,'Tabla Amortización Crec'!AC184)","v":0},0,null,0,{"$f":"IF(P177<=0.01,0,'Tabla Amortización Crec'!R184)","v":0},{"$f":"IF(D178<=0,0,'Tabla Amortización Crec'!W184+'Tabla Amortización Crec'!U184)","v":0},0,{"$f":"IF(C178=0,0,'Tabla Amortización Crec'!X184+'Tabla Amortización Crec'!V184+'Tabla Amortización Crec'!S184+'Tabla Amortización Crec'!Q184)","v":0},0,null,0,0]
[172,{"$f":"'Tabla Amortización Crec'!C185","v":"2038-04-04"},0,{"$f":"IF(C179<=0,0,IF(C179<D178,C179,'Tabla Amortización Crec'!AB185))","v":0},null,{"$f":"IF(C179<=0,0,'Tabla Amortización Crec'!AC185)","v":0},0,null,0,{"$f":"IF(P178<=0.01,0,'Tabla Amortización Crec'!R185)","v":0},{"$f":"IF(D179<=0,0,'Tabla Amortización Crec'!W185+'Tabla Amortización Crec'!U185)","v":0},0,{"$f":"IF(C179=0,0,'Tabla Amortización Crec'!X185+'Tabla Amortización Crec'!V185+'Tabla Amortización Crec'!S185+'Tabla Amortización Crec'!Q185)","v":0},0,null,0,0]
[173,{"$f":"'Tabla Amortización Crec'!C186","v":"2038-05-04"},0,{"$f":"IF(C180<=0,0,IF(C180<D179,C180,'Tabla Amortización Crec'!AB186))","v":0},null,{"$f":"IF(C180<=0,0,'Tabla Amortización Crec'!AC186)","v":0},0,null,0,{"$f":"IF(P179<=0.01,0,'Tabla Amortización Crec'!R186)","v":0},{"$f":"IF(D180<=0,0,'Tabla Amortización Crec'!W186+'Tabla Amortización Crec'!U186)","v":0},0,{"$f":"IF(C180=0,0,'Tabla Amortización Crec'!X186+'Tabla Amortización Crec'!V186+'Tabla Amortización Crec'!S186+'Tabla Amortización Crec'!Q186)","v":0},0,null,0,0]
[174,{"$f":"'Tabla Amortización Crec'!C187","v":"2038-06-04"},0,{"$f":"IF(C181<=0,0,IF(C181<D180,C181,'Tabla Amortización Crec'!AB187))","v":0},null,{"$f":"IF(C181<=0,0,'Tabla Amortización Crec'!AC187)","v":0},0,null,0,{"$f":"IF(P180<=0.01,0,'Tabla Amortización Crec'!R187)","v":0},{"$f":"IF(D181<=0,0,'Tabla Amortización Crec'!W187+'Tabla Amortización Crec'!U187)","v":0},0,{"$f":"IF(C181=0,0,'Tabla Amortización Crec'!X187+'Tabla Amortización Crec'!V187+'Tabla Amortización Crec'!S187+'Tabla Amortización Crec'!Q187)","v":0},0,null,0,0]
[175,{"$f":"'Tabla Amortización Crec'!C188","v":"2038-07-04"},0,{"$f":"IF(C182<=0,0,IF(C182<D181,C182,'Tabla Amortización Crec'!AB188))","v":0},null,{"$f":"IF(C182<=0,0,'Tabla Amortización Crec'!AC188)","v":0},0,null,0,{"$f":"IF(P181<=0.01,0,'Tabla Amortización Crec'!R188)","v":0},{"$f":"IF(D182<=0,0,'Tabla Amortización Crec'!W188+'Tabla Amortización Crec'!U188)","v":0},0,{"$f":"IF(C182=0,0,'Tabla Amortización Crec'!X188+'Tabla Amortización Crec'!V188+'Tabla Amortización Crec'!S188+'Tabla Amortización Crec'!Q188)","v":0},0,null,0,0]
[176,{"$f":"'Tabla Amortización Crec'!C189","v":"2038-08-04"},0,{"$f":"IF(C183<=0,0,IF(C183<D182,C183,'Tabla Amortización Crec'!AB189))","v":0},null,{"$f":"IF(C183<=0,0,'Tabla Amortización Crec'!AC189)","v":0},0,null,0,{"$f":"IF(P182<=0.01,0,'Tabla Amortización Crec'!R189)","v":0},{"$f":"IF(D183<=0,0,'Tabla Amortización Crec'!W189+'Tabla Amortización Crec'!U189)","v":0},0,{"$f":"IF(C183=0,0,'Tabla Amortización Crec'!X189+'Tabla Amortización Crec'!V189+'Tabla Amortización Crec'!S189+'Tabla Amortización Crec'!Q189)","v":0},0,null,0,0]
[177,{"$f":"'Tabla Amortización Crec'!C190","v":"2038-09-04"},0,{"$f":"IF(C184<=0,0,IF(C184<D183,C184,'Tabla Amortización Crec'!AB190))","v":0},null,{"$f":"IF(C184<=0,0,'Tabla Amortización Crec'!AC190)","v":0},0,null,0,{"$f":"IF(P183<=0.01,0,'Tabla Amortización Crec'!R190)","v":0},{"$f":"IF(D184<=0,0,'Tabla Amortización Crec'!W190+'Tabla Amortización Crec'!U190)","v":0},0,{"$f":"IF(C184=0,0,'Tabla Amortización Crec'!X190+'Tabla Amortización Crec'!V190+'Tabla Amortización Crec'!S190+'Tabla Amortización Crec'!Q190)","v":0},0,null,0,0]
[178,{"$f":"'Tabla Amortización Crec'!C191","v":"2038-10-04"},0,{"$f":"IF(C185<=0,0,IF(C185<D184,C185,'Tabla Amortización Crec'!AB191))","v":0},null,{"$f":"IF(C185<=0,0,'Tabla Amortización Crec'!AC191)","v":0},0,null,0,{"$f":"IF(P184<=0.01,0,'Tabla Amortización Crec'!R191)","v":0},{"$f":"IF(D185<=0,0,'Tabla Amortización Crec'!W191+'Tabla Amortización Crec'!U191)","v":0},0,{"$f":"IF(C185=0,0,'Tabla Amortización Crec'!X191+'Tabla Amortización Crec'!V191+'Tabla Amortización Crec'!S191+'Tabla Amortización Crec'!Q191)","v":0},0,null,0,0]
[179,{"$f":"'Tabla Amortización Crec'!C192","v":"2038-11-04"},0,{"$f":"IF(C186<=0,0,IF(C186<D185,C186,'Tabla Amortización Crec'!AB192))","v":0},null,{"$f":"IF(C186<=0,0,'Tabla Amortización Crec'!AC192)","v":0},0,null,0,{"$f":"IF(P185<=0.01,0,'Tabla Amortización Crec'!R192)","v":0},{"$f":"IF(D186<=0,0,'Tabla Amortización Crec'!W192+'Tabla Amortización Crec'!U192)","v":0},0,{"$f":"IF(C186=0,0,'Tabla Amortización Crec'!X192+'Tabla Amortización Crec'!V192+'Tabla Amortización Crec'!S192+'Tabla Amortización Crec'!Q192)","v":0},0,null,0,0]
[180,{"$f":"'Tabla Amortización Crec'!C193","v":"2038-12-04"},0,{"$f":"IF(C187<=0,0,IF(C187<D186,C187,'Tabla Amortización Crec'!AB193))","v":0},null,{"$f":"IF(C187<=0,0,'Tabla Amortización Crec'!AC193)","v":0},0,null,0,{"$f":"IF(P186<=0.01,0,'Tabla Amortización Crec'!R193)","v":0},{"$f":"IF(D187<=0,0,'Tabla Amortización Crec'!W193+'Tabla Amortización Crec'!U193)","v":0},0,{"$f":"IF(C187=0,0,'Tabla Amortización Crec'!X193+'Tabla Amortización Crec'!V193+'Tabla Amortización Crec'!S193+'Tabla Amortización Crec'!Q193)","v":0},0,null,0,0]
[181,{"$f":"'Tabla Amortización Crec'!C194","v":"2039-01-04"},0,{"$f":"IF(C188<=0,0,IF(C188<D187,C188,'Tabla Amortización Crec'!AB194))","v":0},null,{"$f":"IF(C188<=0,0,'Tabla Amortización Crec'!AC194)","v":0},0,null,0,{"$f":"IF(P187<=0.01,0,'Tabla Amortización Crec'!R194)","v":0},{"$f":"IF(D188<=0,0,'Tabla Amortización Crec'!W194+'Tabla Amortización Crec'!U194)","v":0},0,{"$f":"IF(C188=0,0,'Tabla Amortización Crec'!X194+'Tabla Amortización Crec'!V194+'Tabla Amortización Crec'!S194+'Tabla Amortización Crec'!Q194)","v":0},0,null,0,0]
[182,{"$f":"'Tabla Amortización Crec'!C195","v":"2039-02-04"},0,{"$f":"IF(C189<=0,0,IF(C189<D188,C189,'Tabla Amortización Crec'!AB195))","v":0},null,{"$f":"IF(C189<=0,0,'Tabla Amortización Crec'!AC195)","v":0},0,null,0,{"$f":"IF(P188<=0.01,0,'Tabla Amortización Crec'!R195)","v":0},{"$f":"IF(D189<=0,0,'Tabla Amortización Crec'!W195+'Tabla Amortización Crec'!U195)","v":0},0,{"$f":"IF(C189=0,0,'Tabla Amortización Crec'!X195+'Tabla Amortización Crec'!V195+'Tabla Amortización Crec'!S195+'Tabla Amortización Crec'!Q195)","v":0},0,null,0,0]
[183,{"$f":"'Tabla Amortización Crec'!C196","v":"2039-03-04"},0,{"$f":"IF(C190<=0,0,IF(C190<D189,C190,'Tabla Amortización Crec'!AB196))","v":0},null,{"$f":"IF(C190<=0,0,'Tabla Amortización Crec'!AC196)","v":0},0,null,0,{"$f":"IF(P189<=0.01,0,'Tabla Amortización Crec'!R196)","v":0},{"$f":"IF(D190<=0,0,'Tabla Amortización Crec'!W196+'Tabla Amortización Crec'!U196)","v":0},0,{"$f":"IF(C190=0,0,'Tabla Amortización Crec'!X196+'Tabla Amortización Crec'!V196+'Tabla Amortización Crec'!S196+'Tabla Amortización Crec'!Q196)","v":0},0,null,0,0]
[184,{"$f":"'Tabla Amortización Crec'!C197","v":"2039-04-04"},0,{"$f":"IF(C191<=0,0,IF(C191<D190,C191,'Tabla Amortización Crec'!AB197))","v":0},null,{"$f":"IF(C191<=0,0,'Tabla Amortización Crec'!AC197)","v":0},0,null,0,{"$f":"IF(P190<=0.01,0,'Tabla Amortización Crec'!R197)","v":0},{"$f":"IF(D191<=0,0,'Tabla Amortización Crec'!W197+'Tabla Amortización Crec'!U197)","v":0},0,{"$f":"IF(C191=0,0,'Tabla Amortización Crec'!X197+'Tabla Amortización Crec'!V197+'Tabla Amortización Crec'!S197+'Tabla Amortización Crec'!Q197)","v":0},0,null,0,0]
[185,{"$f":"'Tabla Amortización Crec'!C198","v":"2039-05-04"},0,{"$f":"IF(C192<=0,0,IF(C192<D191,C192,'Tabla Amortización Crec'!AB198))","v":0},null,{"$f":"IF(C192<=0,0,'Tabla Amortización Crec'!AC198)","v":0},0,null,0,{"$f":"IF(P191<=0.01,0,'Tabla Amortización Crec'!R198)","v":0},{"$f":"IF(D192<=0,0,'Tabla Amortización Crec'!W198+'Tabla Amortización Crec'!U198)","v":0},0,{"$f":"IF(C192=0,0,'Tabla Amortización Crec'!X198+'Tabla Amortización Crec'!V198+'Tabla Amortización Crec'!S198+'Tabla Amortización Crec'!Q198)","v":0},0,null,0,0]
[186,{"$f":"'Tabla Amortización Crec'!C199","v":"2039-06-04"},0,{"$f":"IF(C193<=0,0,IF(C193<D192,C193,'Tabla Amortización Crec'!AB199))","v":0},null,{"$f":"IF(C193<=0,0,'Tabla Amortización Crec'!AC199)","v":0},0,null,0,{"$f":"IF(P192<=0.01,0,'Tabla Amortización Crec'!R199)","v":0},{"$f":"IF(D193<=0,0,'Tabla Amortización Crec'!W199+'Tabla Amortización Crec'!U199)","v":0},0,{"$f":"IF(C193=0,0,'Tabla Amortización Crec'!X199+'Tabla Amortización Crec'!V199+'Tabla Amortización Crec'!S199+'Tabla Amortización Crec'!Q199)","v":0},0,null,0,0]
[187,{"$f":"'Tabla Amortización Crec'!C200","v":"2039-07-04"},0,{"$f":"IF(C194<=0,0,IF(C194<D193,C194,'Tabla Amortización Crec'!AB200))","v":0},null,{"$f":"IF(C194<=0,0,'Tabla Amortización Crec'!AC200)","v":0},0,null,0,{"$f":"IF(P193<=0.01,0,'Tabla Amortización Crec'!R200)","v":0},{"$f":"IF(D194<=0,0,'Tabla Amortización Crec'!W200+'Tabla Amortización Crec'!U200)","v":0},0,{"$f":"IF(C194=0,0,'Tabla Amortización Crec'!X200+'Tabla Amortización Crec'!V200+'Tabla Amortización Crec'!S200+'Tabla Amortización Crec'!Q200)","v":0},0,null,0,0]
[188,{"$f":"'Tabla Amortización Crec'!C201","v":"2039-08-04"},0,{"$f":"IF(C195<=0,0,IF(C195<D194,C195,'Tabla Amortización Crec'!AB201))","v":0},null,{"$f":"IF(C195<=0,0,'Tabla Amortización Crec'!AC201)","v":0},0,null,0,{"$f":"IF(P194<=0.01,0,'Tabla Amortización Crec'!R201)","v":0},{"$f":"IF(D195<=0,0,'Tabla Amortización Crec'!W201+'Tabla Amortización Crec'!U201)","v":0},0,{"$f":"IF(C195=0,0,'Tabla Amortización Crec'!X201+'Tabla Amortización Crec'!V201+'Tabla Amortización Crec'!S201+'Tabla Amortización Crec'!Q201)","v":0},0,null,0,0]
[189,{"$f":"'Tabla Amortización Crec'!C202","v":"2039-09-04"},0,{"$f":"IF(C196<=0,0,IF(C196<D195,C196,'Tabla Amortización Crec'!AB202))","v":0},null,{"$f":"IF(C196<=0,0,'Tabla Amortización Crec'!AC202)","v":0},0,null,0,{"$f":"IF(P195<=0.01,0,'Tabla Amortización Crec'!R202)","v":0},{"$f":"IF(D196<=0,0,'Tabla Amortización Crec'!W202+'Tabla Amortización Crec'!U202)","v":0},0,{"$f":"IF(C196=0,0,'Tabla Amortización Crec'!X202+'Tabla Amortización Crec'!V202+'Tabla Amortización Crec'!S202+'Tabla Amortización Crec'!Q202)","v":0},0,null,0,0]
[190,{"$f":"'Tabla Amortización Crec'!C203","v":"2039-10-04"},0,{"$f":"IF(C197<=0,0,IF(C197<D196,C197,'Tabla Amortización Crec'!AB203))","v":0},null,{"$f":"IF(C197<=0,0,'Tabla Amortización Crec'!AC203)","v":0},0,null,0,{"$f":"IF(P196<=0.01,0,'Tabla Amortización Crec'!R203)","v":0},{"$f":"IF(D197<=0,0,'Tabla Amortización Crec'!W203+'Tabla Amortización Crec'!U203)","v":0},0,{"$f":"IF(C197=0,0,'Tabla Amortización Crec'!X203+'Tabla Amortización Crec'!V203+'Tabla Amortización Crec'!S203+'Tabla Amortización Crec'!Q203)","v":0},0,null,0,0]
[191,{"$f":"'Tabla Amortización Crec'!C204","v":"2039-11-04"},0,{"$f":"IF(C198<=0,0,IF(C198<D197,C198,'Tabla Amortización Crec'!AB204))","v":0},null,{"$f":"IF(C198<=0,0,'Tabla Amortización Crec'!AC204)","v":0},0,null,0,{"$f":"IF(P197<=0.01,0,'Tabla Amortización Crec'!R204)","v":0},{"$f":"IF(D198<=0,0,'Tabla Amortización Crec'!W204+'Tabla Amortización Crec'!U204)","v":0},0,{"$f":"IF(C198=0,0,'Tabla Amortización Crec'!X204+'Tabla Amortización Crec'!V204+'Tabla Amortización Crec'!S204+'Tabla Amortización Crec'!Q204)","v":0},0,null,0,0]
[192,{"$f":"'Tabla Amortización Crec'!C205","v":"2039-12-04"},0,{"$f":"IF(C199<=0,0,IF(C199<D198,C199,'Tabla Amortización Crec'!AB205))","v":0},null,{"$f":"IF(C199<=0,0,'Tabla Amortización Crec'!AC205)","v":0},0,null,0,{"$f":"IF(P198<=0.01,0,'Tabla Amortización Crec'!R205)","v":0},{"$f":"IF(D199<=0,0,'Tabla Amortización Crec'!W205+'Tabla Amortización Crec'!U205)","v":0},0,{"$f":"IF(C199=0,0,'Tabla Amortización Crec'!X205+'Tabla Amortización Crec'!V205+'Tabla Amortización Crec'!S205+'Tabla Amortización Crec'!Q205)","v":0},0,null,0,0]
[193,{"$f":"'Tabla Amortización Crec'!C206","v":"2040-01-04"},0,{"$f":"IF(C200<=0,0,IF(C200<D199,C200,'Tabla Amortización Crec'!AB206))","v":0},null,{"$f":"IF(C200<=0,0,'Tabla Amortización Crec'!AC206)","v":0},{"$f":"D200+F200","v":0},null,0,{"$f":"IF(P199<=0.01,0,'Tabla Amortización Crec'!R206)","v":0},{"$f":"IF(D200<=0,0,'Tabla Amortización Crec'!W206+'Tabla Amortización Crec'!U206)","v":0},0,{"$f":"IF(C200=0,0,'Tabla Amortización Crec'!X206+'Tabla Amortización Crec'!V206+'Tabla Amortización Crec'!S206+'Tabla Amortización Crec'!Q206)","v":0},0,null,{"$f":"C200-D200-E200-H200","v":0},0]
[194,{"$f":"'Tabla Amortización Crec'!C207","v":"2040-02-04"},0,{"$f":"IF(C201<=0,0,IF(C201<D200,C201,'Tabla Amortización Crec'!AB207))","v":0},null,{"$f":"IF(C201<=0,0,'Tabla Amortización Crec'!AC207)","v":0},0,null,{"$f":"IF(C201<=0,0,(C201*0.8/1000))","v":0},{"$f":"IF(P200<=0.01,0,'Tabla Amortización Crec'!R207)","v":0},{"$f":"IF(D201<=0,0,'Tabla Amortización Crec'!W207+'Tabla Amortización Crec'!U207)","v":0},{"$f":"IF(C201<=0,,399)","v":0},{"$f":"IF(C201=0,0,'Tabla Amortización Crec'!X207+'Tabla Amortización Crec'!V207+'Tabla Amortización Crec'!S207+'Tabla Amortización Crec'!Q207)","v":0},0,null,0,0]
[195,{"$f":"'Tabla Amortización Crec'!C208","v":"2040-03-04"},0,{"$f":"IF(C202<=0,0,IF(C202<D201,C202,'Tabla Amortización Crec'!AB208))","v":0},null,{"$f":"IF(C202<=0,0,'Tabla Amortización Crec'!AC208)","v":0},0,null,0,{"$f":"IF(P201<=0.01,0,'Tabla Amortización Crec'!R208)","v":0},{"$f":"IF(D202<=0,0,'Tabla Amortización Crec'!W208+'Tabla Amortización Crec'!U208)","v":0},0,{"$f":"IF(C202=0,0,'Tabla Amortización Crec'!X208+'Tabla Amortización Crec'!V208+'Tabla Amortización Crec'!S208+'Tabla Amortización Crec'!Q208)","v":0},{"$f":"G202+K202+J202+L202+M202+I202","v":0},null,0,{"$f":"N202-M202+H202+E202","v":0}]
[196,{"$f":"'Tabla Amortización Crec'!C209","v":"2040-04-04"},{"$f":"IF(P202<=0.01,0,P202)","v":0},{"$f":"IF(C203<=0,0,IF(C203<D202,C203,'Tabla Amortización Crec'!AB209))","v":0},null,{"$f":"IF(C203<=0,0,'Tabla Amortización Crec'!AC209)","v":0},0,null,0,{"$f":"IF(P202<=0.01,0,'Tabla Amortización Crec'!R209)","v":0},{"$f":"IF(D203<=0,0,'Tabla Amortización Crec'!W209+'Tabla Amortización Crec'!U209)","v":0},0,{"$f":"IF(C203=0,0,'Tabla Amortización Crec'!X209+'Tabla Amortización Crec'!V209+'Tabla Amortización Crec'!S209+'Tabla Amortización Crec'!Q209)","v":0},0,null,0,0]
[197,{"$f":"'Tabla Amortización Crec'!C210","v":"2040-05-04"},0,{"$f":"IF(C204<=0,0,IF(C204<D203,C204,'Tabla Amortización Crec'!AB210))","v":0},null,{"$f":"IF(C204<=0,0,'Tabla Amortización Crec'!AC210)","v":0},0,null,0,{"$f":"IF(P203<=0.01,0,'Tabla Amortización Crec'!R210)","v":0},{"$f":"IF(D204<=0,0,'Tabla Amortización Crec'!W210+'Tabla Amortización Crec'!U210)","v":0},0,{"$f":"IF(C204=0,0,'Tabla Amortización Crec'!X210+'Tabla Amortización Crec'!V210+'Tabla Amortización Crec'!S210+'Tabla Amortización Crec'!Q210)","v":0},0,null,0,0]
[198,{"$f":"'Tabla Amortización Crec'!C211","v":"2040-06-04"},0,{"$f":"IF(C205<=0,0,IF(C205<D204,C205,'Tabla Amortización Crec'!AB211))","v":0},null,{"$f":"IF(C205<=0,0,'Tabla Amortización Crec'!AC211)","v":0},0,null,0,{"$f":"IF(P204<=0.01,0,'Tabla Amortización Crec'!R211)","v":0},{"$f":"IF(D205<=0,0,'Tabla Amortización Crec'!W211+'Tabla Amortización Crec'!U211)","v":0},0,{"$f":"IF(C205=0,0,'Tabla Amortización Crec'!X211+'Tabla Amortización Crec'!V211+'Tabla Amortización Crec'!S211+'Tabla Amortización Crec'!Q211)","v":0},0,null,0,0]
[199,{"$f":"'Tabla Amortización Crec'!C212","v":"2040-07-04"},0,{"$f":"IF(C206<=0,0,IF(C206<D205,C206,'Tabla Amortización Crec'!AB212))","v":0},null,{"$f":"IF(C206<=0,0,'Tabla Amortización Crec'!AC212)","v":0},0,null,0,{"$f":"IF(P205<=0.01,0,'Tabla Amortización Crec'!R212)","v":0},{"$f":"IF(D206<=0,0,'Tabla Amortización Crec'!W212+'Tabla Amortización Crec'!U212)","v":0},0,{"$f":"IF(C206=0,0,'Tabla Amortización Crec'!X212+'Tabla Amortización Crec'!V212+'Tabla Amortización Crec'!S212+'Tabla Amortización Crec'!Q212)","v":0},0,null,0,0]
[200,{"$f":"'Tabla Amortización Crec'!C213","v":"2040-08-04"},0,{"$f":"IF(C207<=0,0,IF(C207<D206,C207,'Tabla Amortización Crec'!AB213))","v":0},null,{"$f":"IF(C207<=0,0,'Tabla Amortización Crec'!AC213)","v":0},0,null,0,{"$f":"IF(P206<=0.01,0,'Tabla Amortización Crec'!R213)","v":0},{"$f":"IF(D207<=0,0,'Tabla Amortización Crec'!W213+'Tabla Amortización Crec'!U213)","v":0},0,{"$f":"IF(C207=0,0,'Tabla Amortización Crec'!X213+'Tabla Amortización Crec'!V213+'Tabla Amortización Crec'!S213+'Tabla Amortización Crec'!Q213)","v":0},0,null,0,0]
[201,{"$f":"'Tabla Amortización Crec'!C214","v":"2040-09-04"},0,{"$f":"IF(C208<=0,0,IF(C208<D207,C208,'Tabla Amortización Crec'!AB214))","v":0},null,{"$f":"IF(C208<=0,0,'Tabla Amortización Crec'!AC214)","v":0},0,null,0,{"$f":"IF(P207<=0.01,0,'Tabla Amortización Crec'!R214)","v":0},{"$f":"IF(D208<=0,0,'Tabla Amortización Crec'!W214+'Tabla Amortización Crec'!U214)","v":0},0,{"$f":"IF(C208=0,0,'Tabla Amortización Crec'!X214+'Tabla Amortización Crec'!V214+'Tabla Amortización Crec'!S214+'Tabla Amortización Crec'!Q214)","v":0},0,null,0,0]
[202,{"$f":"'Tabla Amortización Crec'!C215","v":"2040-10-04"},0,{"$f":"IF(C209<=0,0,IF(C209<D208,C209,'Tabla Amortización Crec'!AB215))","v":0},null,{"$f":"IF(C209<=0,0,'Tabla Amortización Crec'!AC215)","v":0},0,null,0,{"$f":"IF(P208<=0.01,0,'Tabla Amortización Crec'!R215)","v":0},{"$f":"IF(D209<=0,0,'Tabla Amortización Crec'!W215+'Tabla Amortización Crec'!U215)","v":0},0,{"$f":"IF(C209=0,0,'Tabla Amortización Crec'!X215+'Tabla Amortización Crec'!V215+'Tabla Amortización Crec'!S215+'Tabla Amortización Crec'!Q215)","v":0},0,null,0,0]
[203,{"$f":"'Tabla Amortización Crec'!C216","v":"2040-11-04"},0,{"$f":"IF(C210<=0,0,IF(C210<D209,C210,'Tabla Amortización Crec'!AB216))","v":0},null,{"$f":"IF(C210<=0,0,'Tabla Amortización Crec'!AC216)","v":0},0,null,0,{"$f":"IF(P209<=0.01,0,'Tabla Amortización Crec'!R216)","v":0},{"$f":"IF(D210<=0,0,'Tabla Amortización Crec'!W216+'Tabla Amortización Crec'!U216)","v":0},0,{"$f":"IF(C210=0,0,'Tabla Amortización Crec'!X216+'Tabla Amortización Crec'!V216+'Tabla Amortización Crec'!S216+'Tabla Amortización Crec'!Q216)","v":0},0,null,0,0]
[204,{"$f":"'Tabla Amortización Crec'!C217","v":"2040-12-04"},0,{"$f":"IF(C211<=0,0,IF(C211<D210,C211,'Tabla Amortización Crec'!AB217))","v":0},null,{"$f":"IF(C211<=0,0,'Tabla Amortización Crec'!AC217)","v":0},0,null,0,{"$f":"IF(P210<=0.01,0,'Tabla Amortización Crec'!R217)","v":0},{"$f":"IF(D211<=0,0,'Tabla Amortización Crec'!W217+'Tabla Amortización Crec'!U217)","v":0},0,{"$f":"IF(C211=0,0,'Tabla Amortización Crec'!X217+'Tabla Amortización Crec'!V217+'Tabla Amortización Crec'!S217+'Tabla Amortización Crec'!Q217)","v":0},0,null,0,0]
[205,{"$f":"'Tabla Amortización Crec'!C218","v":"2041-01-04"},0,{"$f":"IF(C212<=0,0,IF(C212<D211,C212,'Tabla Amortización Crec'!AB218))","v":0},null,{"$f":"IF(C212<=0,0,'Tabla Amortización Crec'!AC218)","v":0},0,null,0,{"$f":"IF(P211<=0.01,0,'Tabla Amortización Crec'!R218)","v":0},{"$f":"IF(D212<=0,0,'Tabla Amortización Crec'!W218+'Tabla Amortización Crec'!U218)","v":0},0,{"$f":"IF(C212=0,0,'Tabla Amortización Crec'!X218+'Tabla Amortización Crec'!V218+'Tabla Amortización Crec'!S218+'Tabla Amortización Crec'!Q218)","v":0},0,null,0,0]
[206,{"$f":"'Tabla Amortización Crec'!C219","v":"2041-02-04"},0,{"$f":"IF(C213<=0,0,IF(C213<D212,C213,'Tabla Amortización Crec'!AB219))","v":0},null,{"$f":"IF(C213<=0,0,'Tabla Amortización Crec'!AC219)","v":0},0,null,0,{"$f":"IF(P212<=0.01,0,'Tabla Amortización Crec'!R219)","v":0},{"$f":"IF(D213<=0,0,'Tabla Amortización Crec'!W219+'Tabla Amortización Crec'!U219)","v":0},0,{"$f":"IF(C213=0,0,'Tabla Amortización Crec'!X219+'Tabla Amortización Crec'!V219+'Tabla Amortización Crec'!S219+'Tabla Amortización Crec'!Q219)","v":0},0,null,0,0]
[207,{"$f":"'Tabla Amortización Crec'!C220","v":"2041-03-04"},0,{"$f":"IF(C214<=0,0,IF(C214<D213,C214,'Tabla Amortización Crec'!AB220))","v":0},null,{"$f":"IF(C214<=0,0,'Tabla Amortización Crec'!AC220)","v":0},0,null,0,{"$f":"IF(P213<=0.01,0,'Tabla Amortización Crec'!R220)","v":0},{"$f":"IF(D214<=0,0,'Tabla Amortización Crec'!W220+'Tabla Amortización Crec'!U220)","v":0},0,{"$f":"IF(C214=0,0,'Tabla Amortización Crec'!X220+'Tabla Amortización Crec'!V220+'Tabla Amortización Crec'!S220+'Tabla Amortización Crec'!Q220)","v":0},0,null,0,0]
[208,{"$f":"'Tabla Amortización Crec'!C221","v":"2041-04-04"},0,{"$f":"IF(C215<=0,0,IF(C215<D214,C215,'Tabla Amortización Crec'!AB221))","v":0},null,{"$f":"IF(C215<=0,0,'Tabla Amortización Crec'!AC221)","v":0},0,null,0,{"$f":"IF(P214<=0.01,0,'Tabla Amortización Crec'!R221)","v":0},{"$f":"IF(D215<=0,0,'Tabla Amortización Crec'!W221+'Tabla Amortización Crec'!U221)","v":0},0,{"$f":"IF(C215=0,0,'Tabla Amortización Crec'!X221+'Tabla Amortización Crec'!V221+'Tabla Amortización Crec'!S221+'Tabla Amortización Crec'!Q221)","v":0},0,null,0,0]
[209,{"$f":"'Tabla Amortización Crec'!C222","v":"2041-05-04"},0,{"$f":"IF(C216<=0,0,IF(C216<D215,C216,'Tabla Amortización Crec'!AB222))","v":0},null,{"$f":"IF(C216<=0,0,'Tabla Amortización Crec'!AC222)","v":0},0,null,0,{"$f":"IF(P215<=0.01,0,'Tabla Amortización Crec'!R222)","v":0},{"$f":"IF(D216<=0,0,'Tabla Amortización Crec'!W222+'Tabla Amortización Crec'!U222)","v":0},0,{"$f":"IF(C216=0,0,'Tabla Amortización Crec'!X222+'Tabla Amortización Crec'!V222+'Tabla Amortización Crec'!S222+'Tabla Amortización Crec'!Q222)","v":0},0,null,0,0]
[210,{"$f":"'Tabla Amortización Crec'!C223","v":"2041-06-04"},0,{"$f":"IF(C217<=0,0,IF(C217<D216,C217,'Tabla Amortización Crec'!AB223))","v":0},null,{"$f":"IF(C217<=0,0,'Tabla Amortización Crec'!AC223)","v":0},0,null,0,{"$f":"IF(P216<=0.01,0,'Tabla Amortización Crec'!R223)","v":0},{"$f":"IF(D217<=0,0,'Tabla Amortización Crec'!W223+'Tabla Amortización Crec'!U223)","v":0},0,{"$f":"IF(C217=0,0,'Tabla Amortización Crec'!X223+'Tabla Amortización Crec'!V223+'Tabla Amortización Crec'!S223+'Tabla Amortización Crec'!Q223)","v":0},0,null,0,0]
[211,{"$f":"'Tabla Amortización Crec'!C224","v":"2041-07-04"},0,{"$f":"IF(C218<=0,0,IF(C218<D217,C218,'Tabla Amortización Crec'!AB224))","v":0},null,{"$f":"IF(C218<=0,0,'Tabla Amortización Crec'!AC224)","v":0},0,null,0,{"$f":"IF(P217<=0.01,0,'Tabla Amortización Crec'!R224)","v":0},{"$f":"IF(D218<=0,0,'Tabla Amortización Crec'!W224+'Tabla Amortización Crec'!U224)","v":0},0,{"$f":"IF(C218=0,0,'Tabla Amortización Crec'!X224+'Tabla Amortización Crec'!V224+'Tabla Amortización Crec'!S224+'Tabla Amortización Crec'!Q224)","v":0},0,null,0,0]
[212,{"$f":"'Tabla Amortización Crec'!C225","v":"2041-08-04"},0,{"$f":"IF(C219<=0,0,IF(C219<D218,C219,'Tabla Amortización Crec'!AB225))","v":0},null,{"$f":"IF(C219<=0,0,'Tabla Amortización Crec'!AC225)","v":0},0,null,0,{"$f":"IF(P218<=0.01,0,'Tabla Amortización Crec'!R225)","v":0},{"$f":"IF(D219<=0,0,'Tabla Amortización Crec'!W225+'Tabla Amortización Crec'!U225)","v":0},0,{"$f":"IF(C219=0,0,'Tabla Amortización Crec'!X225+'Tabla Amortización Crec'!V225+'Tabla Amortización Crec'!S225+'Tabla Amortización Crec'!Q225)","v":0},0,null,0,0]
[213,{"$f":"'Tabla Amortización Crec'!C226","v":"2041-09-04"},0,{"$f":"IF(C220<=0,0,IF(C220<D219,C220,'Tabla Amortización Crec'!AB226))","v":0},null,{"$f":"IF(C220<=0,0,'Tabla Amortización Crec'!AC226)","v":0},0,null,0,{"$f":"IF(P219<=0.01,0,'Tabla Amortización Crec'!R226)","v":0},{"$f":"IF(D220<=0,0,'Tabla Amortización Crec'!W226+'Tabla Amortización Crec'!U226)","v":0},0,{"$f":"IF(C220=0,0,'Tabla Amortización Crec'!X226+'Tabla Amortización Crec'!V226+'Tabla Amortización Crec'!S226+'Tabla Amortización Crec'!Q226)","v":0},0,null,0,0]
[214,{"$f":"'Tabla Amortización Crec'!C227","v":"2041-10-04"},0,{"$f":"IF(C221<=0,0,IF(C221<D220,C221,'Tabla Amortización Crec'!AB227))","v":0},null,{"$f":"IF(C221<=0,0,'Tabla Amortización Crec'!AC227)","v":0},0,null,0,{"$f":"IF(P220<=0.01,0,'Tabla Amortización Crec'!R227)","v":0},{"$f":"IF(D221<=0,0,'Tabla Amortización Crec'!W227+'Tabla Amortización Crec'!U227)","v":0},0,{"$f":"IF(C221=0,0,'Tabla Amortización Crec'!X227+'Tabla Amortización Crec'!V227+'Tabla Amortización Crec'!S227+'Tabla Amortización Crec'!Q227)","v":0},0,null,0,0]
[215,{"$f":"'Tabla Amortización Crec'!C228","v":"2041-11-04"},0,{"$f":"IF(C222<=0,0,IF(C222<D221,C222,'Tabla Amortización Crec'!AB228))","v":0},null,{"$f":"IF(C222<=0,0,'Tabla Amortización Crec'!AC228)","v":0},0,null,0,{"$f":"IF(P221<=0.01,0,'Tabla Amortización Crec'!R228)","v":0},{"$f":"IF(D222<=0,0,'Tabla Amortización Crec'!W228+'Tabla Amortización Crec'!U228)","v":0},0,{"$f":"IF(C222=0,0,'Tabla Amortización Crec'!X228+'Tabla Amortización Crec'!V228+'Tabla Amortización Crec'!S228+'Tabla Amortización Crec'!Q228)","v":0},0,null,0,0]
[216,{"$f":"'Tabla Amortización Crec'!C229","v":"2041-12-04"},0,{"$f":"IF(C223<=0,0,IF(C223<D222,C223,'Tabla Amortización Crec'!AB229))","v":0},null,{"$f":"IF(C223<=0,0,'Tabla Amortización Crec'!AC229)","v":0},0,null,0,{"$f":"IF(P222<=0.01,0,'Tabla Amortización Crec'!R229)","v":0},{"$f":"IF(D223<=0,0,'Tabla Amortización Crec'!W229+'Tabla Amortización Crec'!U229)","v":0},0,{"$f":"IF(C223=0,0,'Tabla Amortización Crec'!X229+'Tabla Amortización Crec'!V229+'Tabla Amortización Crec'!S229+'Tabla Amortización Crec'!Q229)","v":0},0,null,0,0]
[217,{"$f":"'Tabla Amortización Crec'!C230","v":"2042-01-04"},0,{"$f":"IF(C224<=0,0,IF(C224<D223,C224,'Tabla Amortización Crec'!AB230))","v":0},null,{"$f":"IF(C224<=0,0,'Tabla Amortización Crec'!AC230)","v":0},0,null,0,{"$f":"IF(P223<=0.01,0,'Tabla Amortización Crec'!R230)","v":0},{"$f":"IF(D224<=0,0,'Tabla Amortización Crec'!W230+'Tabla Amortización Crec'!U230)","v":0},0,{"$f":"IF(C224=0,0,'Tabla Amortización Crec'!X230+'Tabla Amortización Crec'!V230+'Tabla Amortización Crec'!S230+'Tabla Amortización Crec'!Q230)","v":0},0,null,0,0]
[218,{"$f":"'Tabla Amortización Crec'!C231","v":"2042-02-04"},0,{"$f":"IF(C225<=0,0,IF(C225<D224,C225,'Tabla Amortización Crec'!AB231))","v":0},null,{"$f":"IF(C225<=0,0,'Tabla Amortización Crec'!AC231)","v":0},0,null,0,{"$f":"IF(P224<=0.01,0,'Tabla Amortización Crec'!R231)","v":0},{"$f":"IF(D225<=0,0,'Tabla Amortización Crec'!W231+'Tabla Amortización Crec'!U231)","v":0},0,{"$f":"IF(C225=0,0,'Tabla Amortización Crec'!X231+'Tabla Amortización Crec'!V231+'Tabla Amortización Crec'!S231+'Tabla Amortización Crec'!Q231)","v":0},0,null,0,0]
[219,{"$f":"'Tabla Amortización Crec'!C232","v":"2042-03-04"},0,{"$f":"IF(C226<=0,0,IF(C226<D225,C226,'Tabla Amortización Crec'!AB232))","v":0},null,{"$f":"IF(C226<=0,0,'Tabla Amortización Crec'!AC232)","v":0},0,null,0,{"$f":"IF(P225<=0.01,0,'Tabla Amortización Crec'!R232)","v":0},{"$f":"IF(D226<=0,0,'Tabla Amortización Crec'!W232+'Tabla Amortización Crec'!U232)","v":0},0,{"$f":"IF(C226=0,0,'Tabla Amortización Crec'!X232+'Tabla Amortización Crec'!V232+'Tabla Amortización Crec'!S232+'Tabla Amortización Crec'!Q232)","v":0},0,null,0,0]
[220,{"$f":"'Tabla Amortización Crec'!C233","v":"2042-04-04"},0,{"$f":"IF(C227<=0,0,IF(C227<D226,C227,'Tabla Amortización Crec'!AB233))","v":0},null,{"$f":"IF(C227<=0,0,'Tabla Amortización Crec'!AC233)","v":0},0,null,0,{"$f":"IF(P226<=0.01,0,'Tabla Amortización Crec'!R233)","v":0},{"$f":"IF(D227<=0,0,'Tabla Amortización Crec'!W233+'Tabla Amortización Crec'!U233)","v":0},0,{"$f":"IF(C227=0,0,'Tabla Amortización Crec'!X233+'Tabla Amortización Crec'!V233+'Tabla Amortización Crec'!S233+'Tabla Amortización Crec'!Q233)","v":0},0,null,0,0]
[221,{"$f":"'Tabla Amortización Crec'!C234","v":"2042-05-04"},0,{"$f":"IF(C228<=0,0,IF(C228<D227,C228,'Tabla Amortización Crec'!AB234))","v":0},null,{"$f":"IF(C228<=0,0,'Tabla Amortización Crec'!AC234)","v":0},0,null,0,{"$f":"IF(P227<=0.01,0,'Tabla Amortización Crec'!R234)","v":0},{"$f":"IF(D228<=0,0,'Tabla Amortización Crec'!W234+'Tabla Amortización Crec'!U234)","v":0},0,{"$f":"IF(C228=0,0,'Tabla Amortización Crec'!X234+'Tabla Amortización Crec'!V234+'Tabla Amortización Crec'!S234+'Tabla Amortización Crec'!Q234)","v":0},0,null,0,0]
[222,{"$f":"'Tabla Amortización Crec'!C235","v":"2042-06-04"},0,{"$f":"IF(C229<=0,0,IF(C229<D228,C229,'Tabla Amortización Crec'!AB235))","v":0},null,{"$f":"IF(C229<=0,0,'Tabla Amortización Crec'!AC235)","v":0},0,null,0,{"$f":"IF(P228<=0.01,0,'Tabla Amortización Crec'!R235)","v":0},{"$f":"IF(D229<=0,0,'Tabla Amortización Crec'!W235+'Tabla Amortización Crec'!U235)","v":0},0,{"$f":"IF(C229=0,0,'Tabla Amortización Crec'!X235+'Tabla Amortización Crec'!V235+'Tabla Amortización Crec'!S235+'Tabla Amortización Crec'!Q235)","v":0},0,null,0,0]
[223,{"$f":"'Tabla Amortización Crec'!C236","v":"2042-07-04"},0,{"$f":"IF(C230<=0,0,IF(C230<D229,C230,'Tabla Amortización Crec'!AB236))","v":0},null,{"$f":"IF(C230<=0,0,'Tabla Amortización Crec'!AC236)","v":0},0,null,0,{"$f":"IF(P229<=0.01,0,'Tabla Amortización Crec'!R236)","v":0},{"$f":"IF(D230<=0,0,'Tabla Amortización Crec'!W236+'Tabla Amortización Crec'!U236)","v":0},0,{"$f":"IF(C230=0,0,'Tabla Amortización Crec'!X236+'Tabla Amortización Crec'!V236+'Tabla Amortización Crec'!S236+'Tabla Amortización Crec'!Q236)","v":0},0,null,0,0]
[224,{"$f":"'Tabla Amortización Crec'!C237","v":"2042-08-04"},0,{"$f":"IF(C231<=0,0,IF(C231<D230,C231,'Tabla Amortización Crec'!AB237))","v":0},null,{"$f":"IF(C231<=0,0,'Tabla Amortización Crec'!AC237)","v":0},0,null,0,{"$f":"IF(P230<=0.01,0,'Tabla Amortización Crec'!R237)","v":0},{"$f":"IF(D231<=0,0,'Tabla Amortización Crec'!W237+'Tabla Amortización Crec'!U237)","v":0},0,{"$f":"IF(C231=0,0,'Tabla Amortización Crec'!X237+'Tabla Amortización Crec'!V237+'Tabla Amortización Crec'!S237+'Tabla Amortización Crec'!Q237)","v":0},0,null,0,0]
[225,{"$f":"'Tabla Amortización Crec'!C238","v":"2042-09-04"},0,{"$f":"IF(C232<=0,0,IF(C232<D231,C232,'Tabla Amortización Crec'!AB238))","v":0},null,{"$f":"IF(C232<=0,0,'Tabla Amortización Crec'!AC238)","v":0},0,null,0,{"$f":"IF(P231<=0.01,0,'Tabla Amortización Crec'!R238)","v":0},{"$f":"IF(D232<=0,0,'Tabla Amortización Crec'!W238+'Tabla Amortización Crec'!U238)","v":0},0,{"$f":"IF(C232=0,0,'Tabla Amortización Crec'!X238+'Tabla Amortización Crec'!V238+'Tabla Amortización Crec'!S238+'Tabla Amortización Crec'!Q238)","v":0},0,null,0,0]
[226,{"$f":"'Tabla Amortización Crec'!C239","v":"2042-10-04"},0,{"$f":"IF(C233<=0,0,IF(C233<D232,C233,'Tabla Amortización Crec'!AB239))","v":0},null,{"$f":"IF(C233<=0,0,'Tabla Amortización Crec'!AC239)","v":0},0,null,0,{"$f":"IF(P232<=0.01,0,'Tabla Amortización Crec'!R239)","v":0},{"$f":"IF(D233<=0,0,'Tabla Amortización Crec'!W239+'Tabla Amortización Crec'!U239)","v":0},0,{"$f":"IF(C233=0,0,'Tabla Amortización Crec'!X239+'Tabla Amortización Crec'!V239+'Tabla Amortización Crec'!S239+'Tabla Amortización Crec'!Q239)","v":0},0,null,0,0]
[227,{"$f":"'Tabla Amortización Crec'!C240","v":"2042-11-04"},0,{"$f":"IF(C234<=0,0,IF(C234<D233,C234,'Tabla Amortización Crec'!AB240))","v":0},null,{"$f":"IF(C234<=0,0,'Tabla Amortización Crec'!AC240)","v":0},0,null,0,{"$f":"IF(P233<=0.01,0,'Tabla Amortización Crec'!R240)","v":0},{"$f":"IF(D234<=0,0,'Tabla Amortización Crec'!W240+'Tabla Amortización Crec'!U240)","v":0},0,{"$f":"IF(C234=0,0,'Tabla Amortización Crec'!X240+'Tabla Amortización Crec'!V240+'Tabla Amortización Crec'!S240+'Tabla Amortización Crec'!Q240)","v":0},0,null,0,0]
[228,{"$f":"'Tabla Amortización Crec'!C241","v":"2042-12-04"},0,{"$f":"IF(C235<=0,0,IF(C235<D234,C235,'Tabla Amortización Crec'!AB241))","v":0},null,{"$f":"IF(C235<=0,0,'Tabla Amortización Crec'!AC241)","v":0},0,null,0,{"$f":"IF(P234<=0.01,0,'Tabla Amortización Crec'!R241)","v":0},{"$f":"IF(D235<=0,0,'Tabla Amortización Crec'!W241+'Tabla Amortización Crec'!U241)","v":0},0,{"$f":"IF(C235=0,0,'Tabla Amortización Crec'!X241+'Tabla Amortización Crec'!V241+'Tabla Amortización Crec'!S241+'Tabla Amortización Crec'!Q241)","v":0},0,null,0,0]
[229,{"$f":"'Tabla Amortización Crec'!C242","v":"2043-01-04"},0,{"$f":"IF(C236<=0,0,IF(C236<D235,C236,'Tabla Amortización Crec'!AB242))","v":0},null,{"$f":"IF(C236<=0,0,'Tabla Amortización Crec'!AC242)","v":0},0,null,0,{"$f":"IF(P235<=0.01,0,'Tabla Amortización Crec'!R242)","v":0},{"$f":"IF(D236<=0,0,'Tabla Amortización Crec'!W242+'Tabla Amortización Crec'!U242)","v":0},0,{"$f":"IF(C236=0,0,'Tabla Amortización Crec'!X242+'Tabla Amortización Crec'!V242+'Tabla Amortización Crec'!S242+'Tabla Amortización Crec'!Q242)","v":0},0,null,0,0]
[230,{"$f":"'Tabla Amortización Crec'!C243","v":"2043-02-04"},0,{"$f":"IF(C237<=0,0,IF(C237<D236,C237,'Tabla Amortización Crec'!AB243))","v":0},null,{"$f":"IF(C237<=0,0,'Tabla Amortización Crec'!AC243)","v":0},0,null,0,{"$f":"IF(P236<=0.01,0,'Tabla Amortización Crec'!R243)","v":0},{"$f":"IF(D237<=0,0,'Tabla Amortización Crec'!W243+'Tabla Amortización Crec'!U243)","v":0},0,{"$f":"IF(C237=0,0,'Tabla Amortización Crec'!X243+'Tabla Amortización Crec'!V243+'Tabla Amortización Crec'!S243+'Tabla Amortización Crec'!Q243)","v":0},0,null,0,0]
[231,{"$f":"'Tabla Amortización Crec'!C244","v":"2043-03-04"},0,{"$f":"IF(C238<=0,0,IF(C238<D237,C238,'Tabla Amortización Crec'!AB244))","v":0},null,{"$f":"IF(C238<=0,0,'Tabla Amortización Crec'!AC244)","v":0},0,null,0,{"$f":"IF(P237<=0.01,0,'Tabla Amortización Crec'!R244)","v":0},{"$f":"IF(D238<=0,0,'Tabla Amortización Crec'!W244+'Tabla Amortización Crec'!U244)","v":0},0,{"$f":"IF(C238=0,0,'Tabla Amortización Crec'!X244+'Tabla Amortización Crec'!V244+'Tabla Amortización Crec'!S244+'Tabla Amortización Crec'!Q244)","v":0},0,null,0,0]
[232,{"$f":"'Tabla Amortización Crec'!C245","v":"2043-04-04"},0,{"$f":"IF(C239<=0,0,IF(C239<D238,C239,'Tabla Amortización Crec'!AB245))","v":0},null,{"$f":"IF(C239<=0,0,'Tabla Amortización Crec'!AC245)","v":0},0,null,0,{"$f":"IF(P238<=0.01,0,'Tabla Amortización Crec'!R245)","v":0},{"$f":"IF(D239<=0,0,'Tabla Amortización Crec'!W245+'Tabla Amortización Crec'!U245)","v":0},0,{"$f":"IF(C239=0,0,'Tabla Amortización Crec'!X245+'Tabla Amortización Crec'!V245+'Tabla Amortización Crec'!S245+'Tabla Amortización Crec'!Q245)","v":0},0,null,0,0]
[233,{"$f":"'Tabla Amortización Crec'!C246","v":"2043-05-04"},0,{"$f":"IF(C240<=0,0,IF(C240<D239,C240,'Tabla Amortización Crec'!AB246))","v":0},null,{"$f":"IF(C240<=0,0,'Tabla Amortización Crec'!AC246)","v":0},0,null,0,{"$f":"IF(P239<=0.01,0,'Tabla Amortización Crec'!R246)","v":0},{"$f":"IF(D240<=0,0,'Tabla Amortización Crec'!W246+'Tabla Amortización Crec'!U246)","v":0},0,{"$f":"IF(C240=0,0,'Tabla Amortización Crec'!X246+'Tabla Amortización Crec'!V246+'Tabla Amortización Crec'!S246+'Tabla Amortización Crec'!Q246)","v":0},0,null,0,0]
[234,{"$f":"'Tabla Amortización Crec'!C247","v":"2043-06-04"},0,{"$f":"IF(C241<=0,0,IF(C241<D240,C241,'Tabla Amortización Crec'!AB247))","v":0},null,{"$f":"IF(C241<=0,0,'Tabla Amortización Crec'!AC247)","v":0},0,null,0,{"$f":"IF(P240<=0.01,0,'Tabla Amortización Crec'!R247)","v":0},{"$f":"IF(D241<=0,0,'Tabla Amortización Crec'!W247+'Tabla Amortización Crec'!U247)","v":0},0,{"$f":"IF(C241=0,0,'Tabla Amortización Crec'!X247+'Tabla Amortización Crec'!V247+'Tabla Amortización Crec'!S247+'Tabla Amortización Crec'!Q247)","v":0},0,null,0,0]
[235,{"$f":"'Tabla Amortización Crec'!C248","v":"2043-07-04"},0,{"$f":"IF(C242<=0,0,IF(C242<D241,C242,'Tabla Amortización Crec'!AB248))","v":0},null,{"$f":"IF(C242<=0,0,'Tabla Amortización Crec'!AC248)","v":0},0,null,0,{"$f":"IF(P241<=0.01,0,'Tabla Amortización Crec'!R248)","v":0},{"$f":"IF(D242<=0,0,'Tabla Amortización Crec'!W248+'Tabla Amortización Crec'!U248)","v":0},0,{"$f":"IF(C242=0,0,'Tabla Amortización Crec'!X248+'Tabla Amortización Crec'!V248+'Tabla Amortización Crec'!S248+'Tabla Amortización Crec'!Q248)","v":0},0,null,0,0]
[236,{"$f":"'Tabla Amortización Crec'!C249","v":"2043-08-04"},0,{"$f":"IF(C243<=0,0,IF(C243<D242,C243,'Tabla Amortización Crec'!AB249))","v":0},null,{"$f":"IF(C243<=0,0,'Tabla Amortización Crec'!AC249)","v":0},0,null,0,{"$f":"IF(P242<=0.01,0,'Tabla Amortización Crec'!R249)","v":0},{"$f":"IF(D243<=0,0,'Tabla Amortización Crec'!W249+'Tabla Amortización Crec'!U249)","v":0},0,{"$f":"IF(C243=0,0,'Tabla Amortización Crec'!X249+'Tabla Amortización Crec'!V249+'Tabla Amortización Crec'!S249+'Tabla Amortización Crec'!Q249)","v":0},0,null,0,0]
[237,{"$f":"'Tabla Amortización Crec'!C250","v":"2043-09-04"},0,{"$f":"IF(C244<=0,0,IF(C244<D243,C244,'Tabla Amortización Crec'!AB250))","v":0},null,{"$f":"IF(C244<=0,0,'Tabla Amortización Crec'!AC250)","v":0},0,null,0,{"$f":"IF(P243<=0.01,0,'Tabla Amortización Crec'!R250)","v":0},{"$f":"IF(D244<=0,0,'Tabla Amortización Crec'!W250+'Tabla Amortización Crec'!U250)","v":0},0,{"$f":"IF(C244=0,0,'Tabla Amortización Crec'!X250+'Tabla Amortización Crec'!V250+'Tabla Amortización Crec'!S250+'Tabla Amortización Crec'!Q250)","v":0},0,null,0,0]
[238,{"$f":"'Tabla Amortización Crec'!C251","v":"2043-10-04"},0,{"$f":"IF(C245<=0,0,IF(C245<D244,C245,'Tabla Amortización Crec'!AB251))","v":0},null,{"$f":"IF(C245<=0,0,'Tabla Amortización Crec'!AC251)","v":0},0,null,0,{"$f":"IF(P244<=0.01,0,'Tabla Amortización Crec'!R251)","v":0},{"$f":"IF(D245<=0,0,'Tabla Amortización Crec'!W251+'Tabla Amortización Crec'!U251)","v":0},0,{"$f":"IF(C245=0,0,'Tabla Amortización Crec'!X251+'Tabla Amortización Crec'!V251+'Tabla Amortización Crec'!S251+'Tabla Amortización Crec'!Q251)","v":0},0,null,0,0]
[239,{"$f":"'Tabla Amortización Crec'!C252","v":"2043-11-04"},0,{"$f":"IF(C246<=0,0,IF(C246<D245,C246,'Tabla Amortización Crec'!AB252))","v":0},null,{"$f":"IF(C246<=0,0,'Tabla Amortización Crec'!AC252)","v":0},0,null,0,{"$f":"IF(P245<=0.01,0,'Tabla Amortización Crec'!R252)","v":0},{"$f":"IF(D246<=0,0,'Tabla Amortización Crec'!W252+'Tabla Amortización Crec'!U252)","v":0},0,{"$f":"IF(C246=0,0,'Tabla Amortización Crec'!X252+'Tabla Amortización Crec'!V252+'Tabla Amortización Crec'!S252+'Tabla Amortización Crec'!Q252)","v":0},0,null,0,0]
[240,{"$f":"'Tabla Amortización Crec'!C253","v":"2043-12-04"},0,{"$f":"IF(C247<=0,0,IF(C247<D246,C247,'Tabla Amortización Crec'!AB253))","v":0},null,{"$f":"IF(C247<=0,0,'Tabla Amortización Crec'!AC253)","v":0},0,null,0,{"$f":"IF(P246<=0.01,0,'Tabla Amortización Crec'!R253)","v":0},{"$f":"IF(D247<=0,0,'Tabla Amortización Crec'!W253+'Tabla Amortización Crec'!U253)","v":0},0,{"$f":"IF(C247=0,0,'Tabla Amortización Crec'!X253+'Tabla Amortización Crec'!V253+'Tabla Amortización Crec'!S253+'Tabla Amortización Crec'!Q253)","v":0},0,null,0,0]
[null,null,null,{"$f":"SUM(D8:D247)","v":0},0,0,0,0,0,0,89.978990620689672,0,0,{"$f":"SUM(N8:N247)","v":89.978990620689672}]