{"text_format":"1","workbook":"xlsx","n_sheets":4,"sheets":["Guía Rápida","Resumen","Amortización","Oferta Vinculante"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":0,"defined_names":3,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Guía Rápida","index":0,"n_rows":15,"n_cols":2,"rows_kept":15,"cut":false,"hidden":false,"merged":[[17,1,17,7],[18,1,18,7],[19,1,19,7],[26,1,26,7],[27,1,27,7],[20,1,20,7],[21,1,21,7],[22,1,22,7],[23,1,23,7],[24,1,24,7],[25,1,25,7],[12,1,12,7],[13,1,13,7],[14,1,14,7],[15,1,15,7],[16,1,16,7],[6,1,6,7],[7,1,7,7],[8,1,8,7],[9,1,9,7],[10,1,10,7],[1,1,1,7],[2,1,2,7],[3,1,3,7],[4,1,4,7],[5,1,5,7]]}
[]
[null,"Guía Rápida"]
[null,"A) Al abrir el simulador da click en \"Habilitar Contenido\" en caso de aparecer esta opción."]
[null,"B) Seleccionar el Perfil del Cliente \"Premier, No Premier\""]
[null,"C) Seleccionar el tipo de simulación \"Por Valor de la Vivienda, Por Monto del Crédito Y Valor de la Vivienda, Por Ingresos del Cliente\""]
[null,"D) Seleccionar Producto \"Adquisición, Exclusiva, Liquidez, Pago de Hipoteca\""]
[null,"E) Seleccionar Tipo de Financiamiento \"Tradicional, Cofinavit, Apoyo Infonavit, Respalda2, Alia2\""]
[null,"F) Introducir el valor de la vivienda"]
[null,"G) Seleccionar Plazo \"5,10,15,20 años\""]
[null,"H) Si es el caso introduce el importe del crédito o el ingreso mensual del cliente"]
[null,"I) Si es el caso, introduce el crédito Infonavit o FOVISSSTE y el saldo de la subcuenta."]
[null,"J) Seleccionar si es cliente Nómina HSBC o No"]
[null,"K) En caso de haber elegido un \"Adquisición, No Premier\" aparecerá un combo para elegir una tasa, seleccionar alguna. Con la tasa más baja solo accedemos al 65% de LTV, con la tasa más alta solo accedemos al 75% de LTV"]
[null,"L) En caso de elegir la tasa más alta (Nivel de riesgo alto) y solicitar un aforo superior al 75%, seleccionar \"SI\" en el combo \"LTV 90%\", con esto se cobrará la sobretasa"]
[null,"M) En caso de tener duda o creer que algo puede estar afectando la simulación selecciona \"Nueva Cotización\" y vuelve a empezar"]

{"sheet":"Resumen","index":1,"n_rows":268,"n_cols":63,"rows_kept":268,"cut":false,"hidden":false,"merged":[[30,5,30,7],[35,2,35,7],[36,2,36,7],[3,3,3,5],[26,6,26,7],[27,6,27,7],[28,6,28,7],[17,6,17,7],[19,6,19,7],[16,6,16,7],[15,5,15,7],[21,6,21,7],[25,6,25,7],[23,5,23,7],[31,6,31,7],[32,6,32,7],[33,6,33,7],[40,2,40,7],[46,2,46,7],[39,2,39,7],[41,2,41,7],[42,2,42,7],[43,2,43,7],[37,2,37,7],[38,2,38,7]]}
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Cliente HSBC","Tipo","Producto","Tipo Financiamiento","Plazo","Aguascalientes",{"$f":"IF($N$20=\"VERDADERO\",$N$28,0.3174)","v":0.31740000000000002},null,null,"Pago Fijo "]
[null,null,null,"CREDITO HIPOTECARIO",null,null,null,null,null,null,null,"SI","Por monto de crédito y valor de la vivienda","Adquisicion","Tradicional",5,"Baja California",{"$f":"IF($N$20=\"VERDADERO\",$N$28,0.3174)","v":0.31740000000000002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AdquisicionPremier50.9",20.86,null,"AdquisicionPremier50.9",20.260000000000002]
[null,null,null,null,null,null,null,null,null,null,null,"NO","Por ingresos del cliente","Pago de Hipoteca","Apoyo Infonavit",10,"Baja California Sur",0.31740000000000002,null,"Segment","Premier",null,null,null,"No premier",null,null,null,null,null,null,null,null,null,null,null,"Exclusiva",null,null,null,"Pago Hipoteca",null,null,null,"Liquidez Premier",null,null,"Liquidez No Premier",null,null,null,null,null,"Nómina Especial",null,null,null,null,"AdquisicionPremier100.9",12.91,null,"AdquisicionPremier100.9",12.16]
[null,null,{"$f":"TODAY()","v":"2026-02-24"},null,null,null,null,null,null,null,null,"AdquisicionNo PremierTradicional","Por Valor de la Vivienda","Liquidez","Cofinavit",15,"Campeche",0.31740000000000002,null,null,"5 años","10años","15años","20años","5 años","5 años","5 años","10años","10años","10años","15años","15años","20años","20años","20años","20años","5 años","10años","15años","20años","5 años","10años","15años","20años","5 años","10años","15años","5 años","5 años","10años","10años","15años","15años","5 años","10años","15años","20años",null,"AdquisicionPremier150.9",10.56,null,"AdquisicionPremier150.9",9.6999999999999993]
[null,null,null,null,null,null,null,null,null,null,null,"AdquisicionPremierTradicional","Por Campaña","Exclusiva","CI+CB",{"$f":"IF(D21=N6,\"\",20)","v":20},"Coahuila",0.31740000000000002,null,"Rate",9.1999999999999998E-2,9.4500000000000001E-2,9.7000000000000003E-2,9.7000000000000003E-2,9.5000000000000001E-2,9.9999999999999992E-2,0.104,9.7500000000000003E-2,0.10249999999999999,0.1065,0.1,0.105,0.109,0.1,0.105,0.109,9.6999999999999989E-2,9.9499999999999991E-2,0.10199999999999999,0.10199999999999999,9.1999999999999998E-2,9.4500000000000001E-2,9.7000000000000003E-2,9.7000000000000003E-2,0.11499999999999999,0.11749999999999999,0.12,0.12,0.13,0.1225,0.13250000000000001,0.125,0.13500000000000001,9.4E-2,9.6500000000000002E-2,9.9000000000000005E-2,9.9000000000000005E-2,null,"AdquisicionPremier200.9",9.4499999999999993,null,"AdquisicionPremier200.9",8.5]
[null,null,null,null,null,null,null,null,null,null,null,"Perfil",null,"Pago Hipoteca+Liquidez","Alia2",{"$f":"IF(AND(D21=\"Exclusiva\",D22=\"Tradicional\"),25,IF(OR(D22=O5,D22=O6,$D$21&$D$22&N20=$N$24),25,\"\"))","v":""},"Colima",0.31740000000000002,null,"Opening Fee",0,0,0,0,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0,0,0,0,0,0,0,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,0,0,0,0,null,"AdquisicionNo Premier50.5",21,null,"AdquisicionNo Premier50.5",20.41]
[null,null,"Nombre del ejecutivo",null,null,"Teléfono",null,null,null,null,null,null,null,"Nomina Especial","Casa con casa",null,"Chiapas",0.31740000000000002]
[null,null,"Nombre del cliente",null,null,"Teléfono",null,null,null,null,null,null,null,null,null,null,"Chihuahua",0.31740000000000002]
[null,null,"Conjunto",null,null,null,null,null,null,null,null,null,"AdquisicionNo PremierCI+CB",null,null,null,"Ciudad de México",0.31740000000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,"AdquisicionPremierCI+CB",null,null,null,"Durango",0.31740000000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Estado de México",0.31740000000000002]
[null,null,"Instrucciones: Llenar solo los campos en gris claro.",null,null,null,null,null,null,null,null,null,"AdquisicionNo PremierCasa con casa",{"$f":"L189","v":"Pago Hipoteca+LiquidezAlto Valor"},null,null,"Guanajuato",0.31740000000000002]
[null,null,"Datos del Cliente",null,null,"Resultados",null,null,null,null,null,null,"AdquisicionPremierCasa con casa",null,null,null,"Guerrero",0.31740000000000002]
[null,null,"Perfil Cliente","No Premier",null,"Desembolso inicial",null,null,null,null,null,null,"AdquisicionNo PremierApoyo Infonavit",null,null,null,"Hidalgo",0.31740000000000002]
[null,null,"¿Es cliente Nómina HSBC?","NO",null,{"$f":"IF(G17>=0,\"Enganche\",\"\")","v":"Enganche"},{"$f":"IFERROR(IF(J4<>\"\",\"-\",IF(D21=V78,0,IF(D21=V79,0,IF(D21=V80,0,D26-IF(D22=O8,D32+D33+H25,IF(D22=O7,D33+H25,IF(D22=O6,D32+D33+H25,H25))))))),0)","v":225000},null,null,null,null,null,"AdquisicionNo PremierCofinavit",{"$f":"10.45%-IF(D28=5,0.5%,IF(D28=10,0.25%,0))","v":0.1045},null,null,"Jalisco",0.31740000000000002]
[null,null,"Estado Vivienda","Ciudad de México",null,"Gasto de Preoriginación - Avalúo Hipotecario",{"$f":"IF(J4<>\"\",\"-\",IF(OR(D21&D22&N20=N22,D21&D22&N20=N23,D21&D22&N20=N24),0,VLOOKUP(D26,Q71:R79,2)))","v":12470},null,null,null,null,null,null,null,null,null,"Michoacán",0.31740000000000002]
[null,null,{"$f":"IF(D16=\"Premier\",\"Tipo de Cliente\",\"\")","v":""},null,null,"C. Contratación Crédito",{"$f":"IF(OR(D21&D22&N20=N22,D21&D22&N20=N23,D21&D22&N20=N24),0,IF(F19=M19,IF(D21=\"Pago Hipoteca+Liquidez\",1%,IF(L45=\"Adquisicion\",\"1%\",IF(L45=\"Exclusiva\",\"1%\",IF(L45=\"Liquidez\",\"1%\",IF(D21=N9,\"1%\",\"0%\"))))/IF(AND(D17=\"SI\",D21<>N6),2,IF(L43=\"AdquisicionCofinavit\",2,IF(L43=\"ExclusivaCofinavit\",2,IF(L43=\"AdquisicionApoyo Infonavit\",2,IF(L43=\"ExclusivaApoyo Infonavit\",2,1))))))-IF(D21&D19=L189,1%,0),IF(F19=M20,IF(AND(D16=\"Premier\",OR(D22=O5,D22=O6)),1.5%,2.5%))))","v":0.01},{"$f":"IF(F19=\"C. Penalización Pago Anticipado\",\"\",IFERROR(IF($D$25=\"Por ingresos del cliente\",$N$58,IF($D$27=0,$M$83,$M$83))*G19,0))","v":31500},null,null,null,null,"C. Contratación Crédito","Hipoteca Verde?",null,null,"Morelos",0.31740000000000002]
[null,null,"Datos del crédito",null,null,"Gastos de Investigación",{"$f":"IF(D21=N8,\"\",\"\")","v":""},null,null,null,null,null,"C. Penalización Pago Anticipado",false,null,null,"Nayarit",0.31740000000000002]
[null,null,"Escoja la opción de Producto","Adquisicion",null,"Gastos Notariales",null,{"$f":"IF(J4<>\"\",\"-\",IF(OR(D21=V77,D21=V82),D26*G21,IF(OR(D21=V79,D21=V78,D21=V80),H25*G21,IF(OR(D21=V81),G21*D26,\"-\"))))","v":0},null,null,null,null,null,{"$f":"IF(D28=5,9.25%,IF(D28=10,9.5%,9.75%))","v":9.7500000000000003E-2},null,null,"Nuevo León",0.31740000000000002]
[null,null,{"$f":"IF(OR(D21=N4,D21=N7,D21=N9),L161,\"\")","v":"Tipo de Programa"},"CI+CB",null,"Desembolso Total",{"$f":"IF(J4<>\"\",\"-\",IF(G17<=0,0,G17)+IF(ISNUMBER(G18),G18,0)+IF(ISNUMBER(G20),G20,0)+IF(ISNUMBER(H21),H21,0))+IF(ISNUMBER(H19),H19,0)","v":268970},null,null,null,null,null,null,"AdquisicionApoyo InfonavitVERDADERO",null,null,"Oaxaca",0.31740000000000002]
[null,null,{"$f":"IF(OR(D21&D16&D22=L6,D21&D16&D22=M11),\"Elige una tasa de interés\",IF(AND(D21&D16&D22=L7,G25>0.9),\"Elige una tasa de interés\",\"\"))","v":"Elige una tasa de interés"},0.11749999999999999,null,null,null,null,null,null,null,null,null,"AdquisicionCofinavitVERDADERO",null,null,"Puebla",0.31740000000000002]
[null,null,{"$f":"IF(D21=\"Pago de Hipoteca\",\"¿La hipoteca proviene de un Cofinavit, Apoyo, Aliados o Respaldados?\",IF(D22=\"CI+CB\",\"¿Es Cliente Asalariado?\",\"\"))","v":"¿Es Cliente Asalariado?"},"NO",null,"Condiciones del crédito",null,null,null,null,null,null,null,"AdquisicionTradicionalVERDADERO",null,null,"Querétaro",0.31740000000000002]
[null,null,"Tipo de calculo","Por Valor de la Vivienda",null,"Monto de crédito Total",{"$f":"IFERROR(H25/D26,0)","v":0.85},{"$f":"IFERROR(IF(AND(D21=\"Liquidez\",IF(D3<>\"\",\"-\",IF(D21=N8,MIN(M58,D31+D26*0.2),IF(OR(D21=N4,D21=N7,D21=N9),M64,M58)))>70000000),70000000,IF(D3<>\"\",\"-\",IF(D21=N8,MIN(M58,D31+D26*0.7),IF(OR(D21=N4,D21=N7,D21=N9),M64,M58))))-IF(D25=M6,D34,0),0)","v":2975000},null,null,null,null,null,null,null,null,"Quintana Roo",0.31740000000000002]
[null,null,{"$f":"IF(D22=\"Casa con casa\", \"Valor de Vivienda Garantía\", \"Valor de la Vivienda a Adquirir\")","v":"Valor de la Vivienda a Adquirir"},3500000,null,{"$f":"IF(D22=\"CI+CB\", \"Tasa HSBC\", \"Tasa Final\")","v":"Tasa HSBC"},{"$f":"IF(OR(D21&D22&N20=N22,D21&D22&N20=N23,D21&D22&N20=N24),N21,IF(OR(AND(D16=\"No Premier\",D21=\"Adquisicion\",D24=\"NO\"),AND(D16=\"Premier\",D21=\"Adquisicion\",D22=\"Tradicional\",G25>0.9)),D23,IF(AND(D16=\"No Premier\",D21=\"Adquisicion\",OR(D22=\"Apoyo Infonavit\",D22=\"Cofinavit\")),N17,IFERROR(IF(D21=N8,11.25%,VLOOKUP(D16&D21&D28&IF(D21&D16=N45,O45,IF(D21&D16=N46,O46,IF(D21&D16=N48,O48,O50))),R102:S190,2,0)),IF(AND(D21&D16&D22=L7,G25>0.9),D23,0))+IFERROR(IF(D24=\"X\",L179,0),0))))","v":0.11749999999999999},null,null,null,null,null,null,null,null,null,"San Luis Potosí",0.31740000000000002]
[null,null,{"$f":"IF(OR(D25=M5,D25=M6, D25=M7),\"\",L163)","v":""},null,null,"Pago mensual total HSBC",{"$f":"IF(Amortización!E16=\"SI\",Amortización!K24,Amortización!K21)","v":24552.129577456879},null,null,null,null,null,null,0.37,null,null,"Sinaloa",0.31740000000000002]
[null,null,"Plazo solicitado (años)",20,null,{"$f":"IF(D22=O7,\"CAT HSBC**\",\"CAT**\")","v":"CAT HSBC**"},{"$f":"Amortización!K17","v":0.13983928371930143},null,null,null,null,null,null,0.29199999999999998,null,null,"Sonora",0.31740000000000002]
[null,null,{"$f":"IF(OR($D$25=$M$5,AND(OR(D21=N4,D21=N7,D21=N9),D22=O5)),\"Ingreso Mensual Neto*\",IF(D25=M7,\"Pago mensual máximo\",\"\"))","v":""},null,null,{"$f":"IF(OR(D25=\"Por ingresos del cliente\",D25=\"Por Campaña\"),\"Monto Máximo Por Ingresos\",\"Ingreso Neto Requerido\")","v":"Ingreso Neto Requerido"},{"$f":"IFERROR(IF(D26=\"\",\"-\",IF(OR(D25=\"Por ingresos del cliente\",D25=\"Por Campaña\"),ROUND(M69/M76*1000,-3),IF(D21=V79,MIN(5000000,IF(OR(D25=M4,D25=M6),VLOOKUP(D28,V84:W87,2,0),ROUND(M69/M76*1000,-3))),IF(OR(D25=M4,D25=M6),VLOOKUP(D28,V84:W87,2,0))))),0)","v":52579.176027415444},null,null,null,null,null,null,null,null,null,"Tabasco",0.31740000000000002]
[null,null,{"$f":"IF($D$25=$M$5,\"Pago Mensual en Buro(Obligaciones)\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,"Tamaulipas",0.31740000000000002]
[null,null,{"$f":"IF(OR(D25&D21=M49,D25&D21=M50,D25&D21=M51),\"Monto Hipoteca Actual\",\"\")","v":""},null,null,{"$f":"IF(D21=N8,\"Pago Mensual\",IF(D22=\"CI+CB\",\"Distribución del Crédito\",\"\"))","v":"Distribución del Crédito"},null,null,"Mensualidad",null,null,{"$f":"AF78","v":0},null,null,null,null,"Tlaxcala",0.31740000000000002]
[null,null,{"$f":"IF(AND(OR(D21=N4,D21=N7,D21=N9),D22=\"Cofinavit\"),\"Crédito Otorgado menos Ecotecnologías\",IF(AND(OR(D21=N4,D21=N7),D22=\"Alia2\"),\"Crédito FOVISSSTE\",\"\"))","v":""},null,null,{"$f":"IF(D21=N8,\"Pago Hipoteca\",IF(D22=O7,\"Crédito HSBC - Tasa \"&(G26*100)&\"%\",\"\"))","v":"Crédito HSBC - Tasa 11.75%"},{"$f":"IF(D22=O7,H25-G33,PMT($G$26/12,$D$28*12,-$D$31)+($M$73*1000)+($D$31*$L$86/1000))","v":2082500},null,{"$f":"IF(D22=O7,Amortización!K21,\"\")","v":24552.129577456879},null,null,null,null,null,null,null,"Veracruz",0.31740000000000002]
[null,null,{"$f":"IF(AND(OR(D21=N4,D21=N7, D21=N9),D22=\"Cofinavit\"),\"Saldo Subcuenta de Vivienda\",IF(AND(OR(D21=N4,D21=N7),D22=\"CI+CB\"),\"Saldo Subcuenta de Vivienda\",IF(AND(OR(D21=N4,D21=N7),D22=O8),\"Saldo Subcuenta de Vivienda\",\"\")))","v":"Saldo Subcuenta de Vivienda"},300000,null,{"$f":"IF(D21=N8,\"Liquidez (Sin IVA)\",IF(D22=O7,\"Crédito Infonavit - Tasa 10.45%\",\"\"))","v":"Crédito Infonavit - Tasa 10.45%"},{"$f":"IF(D22=O7,ROUNDDOWN(MIN(H25*0.3,325*3153.7),2),PMT($G$26/12,$D$28*12,-(H25-D31))+((H25-D31)*$L$86/1000))","v":892500},null,{"$f":"IF(D22=O7,Amortización!AY12,\"\")","v":9624.3348403631589},null,null,null,null,null,null,null,"Yucatán",0.31740000000000002]
[null,null,{"$f":"IF(OR(D25&D21=M47,D25&D21=M48),\"Enganche Adicional\",\"\")","v":"Enganche Adicional"},0,null,null,null,null,null,null,null,null,null,null,null,null,"Zacatecas",0.31740000000000002]
[null,null,{"$f":"IF(D23=L171,\"Comportamiento Crediticio\",\"\")","v":""},3]
[null,null,"Mensajes clave"]
[null,null,{"$f":"IF(ISERROR(VLOOKUP(TRUE,$N$177:$O$200,2,0)),\"\",VLOOKUP(TRUE,$N$177:$O$200,2,0))","v":""}]
[null,null,{"$f":"IF(C23=\"Elige una tasa de interés\", \"EN BASE AL ESTUDIO DE CREDITO DEL CLIENTE Y SU AFORO, SE ASIGNARA UNA TASA DE INTERES\",\"\")","v":"EN BASE AL ESTUDIO DE CREDITO DEL CLIENTE Y SU AFORO, SE ASIGNARA UNA TASA DE INTERES"}]
[null,null,{"$f":"IF(C24=\"Se requiere LTV al 90%?\", \"EL CLIENTE PUEDE ACCEDER AL AFORO HASTA EL 90% SI ASI LO REQUIERE\",\"\")","v":""}]
[null,null,"* Condiciones aplicables en caso de ser asalariado. En caso de tener otra actividad, revisar en comparativo los plazos.",null,null,null,null,null,null,null,null,"Premier",{"$f":"K41&K43","v":"0.1175Adquisicion"},null,null,null,null,null,null,"Research Fee",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"AdquisicionNo Premier50.75",21.25,null,"AdquisicionNo Premier50.75",20.650000000000002]
[null,null,"** CAT HSBC promedio sin IVA. Informativo. Tasa  fija anual. Cobertura Nacional. Crédito en Moneda Nacional. Información sujeta a cambios sin previo aviso.",null,null,null,null,null,null,null,{"$f":"L170","v":0.11749999999999999},"No Premier",0,null,null,null,null,null,null,"Appraisal","Sí","Sí","Sí","Sí","Sí","Sí","Sí","Sí","Sí","Sí","Sí","Sí","Sí","Sí","Sí","Sí","Sí","Sí","Sí","Sí","Sí","Sí","Sí","Sí","Sí","Sí","Sí","Sí","Sí","Sí","Sí","Sí","Sí","Sí","Sí","Sí","Sí",null,"AdquisicionNo Premier50.9",21.44,null,"AdquisicionNo Premier50.9",20.84]
[null,null,"Aplican condiciones. Sujeto a aprobación de crédito. Consulta términos, condiciones de contratación y comisiones en www.hsbc.com.mx",null,null,null,null,null,null,null,{"$f":"L171","v":0.1225},{"$f":"K42&K43","v":"0.1225Adquisicion"},0.01,"AdquisicionNo Premier",{"$f":"IF(D23=L168,90%,IF(D23=L169,94%,IF(D23=L170,85%,IF(D23&D35=L183,75%,90%))))","v":0.85},null,null,null,null,"LTV",0.9,0.9,0.9,0.9,0.5,0.75,0.9,0.5,0.75,0.9,0.5,0.75,0.9,0.5,0.75,0.9,0.9,0.9,0.9,0.9,0.85,0.85,0.85,0.85,0.7,0.7,0.7,0.5,0.7,0.5,0.7,0.5,0.7,0.9,0.9,0.9,0.9,null,"AdquisicionNo Premier100.5",13.08,null,"AdquisicionNo Premier100.5",12.32]
[null,null,"Información mostrada para fines informativos y de comparación exclusivamente. No constituye obligación alguna para HSBC o las Aseguradoras indicadas.",null,null,null,null,null,null,null,"Adquisicion",{"$f":"D21&D22","v":"AdquisicionCI+CB"},null,"Pago de HipotecaNo Premier",{"$f":"IF(H25/D26<=85%,85%,IF(AND(H25/D26<=95%,D24=\"SI\"),85%,\"\"))","v":0.85},null,null,null,null,"Monthly Fee (sin Iva)",0,0,0,0,348,348,348,348,348,348,348,348,348,348,348,348,0,0,0,0,348,348,348,348,348,348,348,348,348,348,348,348,348,0,0,0,0,null,"AdquisicionNo Premier100.75",13.35,null,"AdquisicionNo Premier100.75",12.59]
[null,null,"El Seguro de Vida es registrado y operado por HSBC Seguros S.A. de CV., Grupo Financiero HSBC. El Seguro de Daños es registrado y operado por AXA Seguros S.A. de C.V.",null,null,null,null,null,null,null,{"$f":"K43&L40","v":"AdquisicionPremier"},"Liga",null,"LiquidezNo Premier",{"$f":"IF(H25/D26<=50%,50%,IF(H25/D26<=80%,80%,\"\"))","v":""},null,null,null,null,"Pago Por mil",20.86,12.91,10.56,9.4499999999999993,21,21.25,21.44,13.08,13.35,13.58,10.75,11.05,11.3,9.65,9.98,10.25,21.1,13.19,10.87,9.7799999999999994,20.86,12.91,10.56,9.4499999999999993,21.99,14.2,12,22.24,22.75,14.49,15.08,12.33,12.98,20.95,13.02,10.68,9.58,null,"AdquisicionNo Premier100.9",13.58,null,"AdquisicionNo Premier100.9",12.81]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF(D21&D16=N7&L40,N4,D21))","v":"Adquisicion"},{"$f":"D21&D16&D28&O50","v":"AdquisicionNo Premier200.85"},"AdquisicionPremier",{"$f":"IF(AND(D22=\"CI+CB\",D24=\"SI\"),90%,IF(OR(H25/D26<=90%,D22=O5,D22=O6),90%,90%))","v":0.9},null,null,null,null,"Factor de Línea",21.49,13.54,11.19,10.08,21.97,22.22,22.41,14.05,14.32,14.55,11.72,12.02,12.27,10.62,10.95,11.22,21.73,13.82,11.5,10.41,21.83,13.88,11.53,10.42,22.96,15.17,12.97,23.21,23.72,15.46,16.05,13.3,13.95,21.58,13.65,11.31,10.210000000000001,null,"AdquisicionNo Premier150.5",10.75,null,"AdquisicionNo Premier150.5",9.879999999999999]
[null,null,null,null,null,null,null,"Versión 2025.11.18",null,null,null,{"$f":"(IF(D21&D16=N7&L40,N4,D21)&D16&D28)","v":"AdquisicionNo Premier20"},null,"LiquidezPremier",{"$f":"IF(H25/D26<=50%,50%,IF(H25/D26<=80%,80%,\"\"))","v":""},null,null,null,null,"CaT",0.11213950516192828,0.11238446445089667,0.11361706845991981,0.11264460203402682,0.13198320089555771,0.13319946505480273,0.13668198273306742,0.12857183383655157,0.13020070310236886,0.13410276462271575,0.12804706074257388,0.13008291613502432,0.13395739046234523,0.1259378519861849,0.12832814856680086,0.13224471205418364,0.12237483200502286,0.12061308106735935,0.12113792215525998,0.11974164629389961,0.11720434851948447,0.11736673509352302,0.11824046255321652,0.11697777051859437,0.14509563989459018,0.14418387167102664,0.14461230113292745,0.16224714314860411,0.16974319322659781,0.15731709122130932,0.16544345081798584,0.15656553142642138,0.16490077445726326,0.11414335184379265,0.11454557953386058,0.11574011843035104,0.11476994775873295,null,"AdquisicionNo Premier150.75",11.05,null,"AdquisicionNo Premier150.75",10.17]
[null,null,"* Condiciones aplicables en caso de ser asalariado. En caso de tener otra actividad, revisar en comparativo los plazos.",null,null,null,null,null,null,null,null,{"$f":"(IF(D21&D16=N7&L40,N4,D21)&D16&D28&O50)","v":"AdquisicionNo Premier200.85"},{"$f":"M6&N4","v":"Por Valor de la ViviendaAdquisicion"},"ExclusivaNo Premier",{"$f":"IF(H25/D26<=97%,90%,\"\")","v":0.9},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AdquisicionNo Premier150.9",11.3,null,"AdquisicionNo Premier150.9",10.41]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF(D21&D16=N7&L40,N4,D21)&D28)","v":"Adquisicion20"},{"$f":"M6&N7","v":"Por Valor de la ViviendaExclusiva"},"ExclusivaPremier",{"$f":"IF(H25/D26<=97%,90%,\"\")","v":0.9},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AdquisicionNo Premier200.5",9.65,null,"AdquisicionNo Premier200.5",8.69]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF(D21&D16=N7&L40,N4,D21)&D28)","v":"Adquisicion20"},{"$f":"M4&N8","v":"Por monto de crédito y valor de la viviendaPago Hipoteca+Liquidez"},"Nomina Especial",0.9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AdquisicionNo Premier200.75",9.98,null,"AdquisicionNo Premier200.75",9.01]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF(D21&D16=N7&L40,N4,D21)&D16&D28)","v":"AdquisicionNo Premier20"},{"$f":"M6&N8","v":"Por Valor de la ViviendaPago Hipoteca+Liquidez"},"LTV",{"$f":"IF(D21=N4,O42,IF(D21=N5,O43,IF(D21=N6,O44,IF(D21=N7,O47,IF(D21=N9,O49)))))","v":0.85},null,null,null,null,null,"Pago Bajo",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AdquisicionNo Premier200.9",10.25,null,"AdquisicionNo Premier200.9",9.27]
[null,null,null,null,null,null,null,null,null,null,null,"LTV",{"$f":"M5&N8","v":"Por ingresos del clientePago Hipoteca+Liquidez"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ExclusivaNo Premier50.9",21.1,null,"ExclusivaNo Premier50.9",20.5]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$45=\"LiquidezPremier\",N52,M52)","v":0.5},0.5,0.7,0.85,null,null,null,null,"Segment","Premier",null,null,null,"No premier",null,null,null,null,null,null,null,null,null,null,null,"Exclusiva",null,null,null,"Pago Hipoteca",null,null,null,null,null,null,null,null,null,null,null,null,"Nómina Especial",null,null,null,null,"ExclusivaNo Premier100.9",13.19,null,"ExclusivaNo Premier100.9",12.43]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$45=\"LiquidezPremier\",N53,M53)","v":0.7},0.7,0.7,0.85,null,null,null,null,null,"5 años","10años","15años","20años","5 años","5 años","5 años","10años","10años","10años","15años","15años","20años","20años","20años","20años","5 años","10años","15años","20años","5 años","10años","15años","20años",null,null,null,null,null,null,null,null,null,"5 años","10años","15años","20años",null,"ExclusivaNo Premier150.9",10.87,null,"ExclusivaNo Premier150.9",10]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$45=\"LiquidezPremier\",N54,M54)","v":0.75},0.75,0.7,0.85,null,null,null,null,"Rate",9.1999999999999998E-2,9.4500000000000001E-2,9.7000000000000003E-2,9.7000000000000003E-2,9.5000000000000001E-2,9.9999999999999992E-2,0.104,9.7500000000000003E-2,0.10249999999999999,0.1065,0.1,0.105,0.109,0.1,0.105,0.109,9.6999999999999989E-2,9.9499999999999991E-2,0.10199999999999999,0.10199999999999999,9.1999999999999998E-2,9.4500000000000001E-2,9.7000000000000003E-2,9.7000000000000003E-2,null,null,null,null,null,null,null,null,null,9.4E-2,9.6500000000000002E-2,9.9000000000000005E-2,9.9000000000000005E-2,null,"ExclusivaNo Premier200.9",9.7799999999999994,null,"ExclusivaNo Premier200.9",8.82]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$45=\"LiquidezPremier\",N55,M55)","v":0.85},0.85,0.7,0.85,null,null,null,null,"Opening Fee",0,0,0,0,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0,0,0,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,"Pago de Hipoteca50.85",20.86,null,"Pago de Hipoteca50.85",20.260000000000002]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$45=\"LiquidezPremier\",N56,M56)","v":0.9},0.9,0.7,0.85,null,null,null,null,"Research Fee",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,"Pago de Hipoteca100.85",12.91,null,"Pago de Hipoteca100.85",12.16]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Appraisal","Sí","Sí","Sí","Sí","Sí","Sí","Sí","Sí","Sí","Sí","Sí","Sí","Sí","Sí","Sí","Sí","Sí","Sí","Sí","Sí","Sí","Sí","Sí","Sí",null,null,null,null,null,null,null,null,null,"Sí","Sí","Sí","Sí",null,"Pago de Hipoteca150.85",10.56,null,"Pago de Hipoteca150.85",9.6999999999999993]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(D25=M6,D22=\"Alia2\",D23=L170),MIN(P75,P76),IF(AND(D25=M6,D22=\"Alia2\",D23=L171),MIN(P75,P76),IF(J4=\"\",IF(D25=M6,P76,IF(P75<100000,\"-\",P75)),0)))","v":3200000},{"$f":"IFERROR(MIN(M58,M64),0)","v":2975000},{"$f":"N58*G19","v":29750},null,null,null,null,"LTV",0.9,0.9,0.9,0.9,0.5,0.75,0.9,0.5,0.75,0.9,0.5,0.75,0.9,0.5,0.75,0.9,0.9,0.9,0.9,0.9,0.85,0.85,0.85,0.85,null,null,null,null,null,null,null,null,null,0.9,0.9,0.9,0.9,null,"Pago de Hipoteca200.85",9.4499999999999993,null,"Pago de Hipoteca200.85",8.5]
[null,null,null,null,null,null,null,null,null,null,null,"Gastos-Subcueta",{"$f":"IF(H21=\"-\",0,-D33)","v":-300000},null,null,null,null,null,null,"Monthly Fee (sin Iva)",0,0,0,0,348,348,348,348,348,348,348,348,348,348,348,348,0,0,0,0,348,348,348,348,null,null,null,null,null,null,null,null,null,0,0,0,0,null,"LiquidezPremier50.7",21.99,null,"LiquidezPremier50.7",21.99]
[null,null,null,null,null,null,null,null,null,null,null,"Enganche base",{"$f":"IF(D21=V78,\"\",IF(D21=V79,\"\",IF(D21=V80,\"\",IF(J4=\"\",IF(OR(D22&D21=O8&N4,D22&D21=O8&N7),D26-D32-M58,IF(OR(D22&D21=O7&N4,D22&D21=O7&N7),D26-M58,IF(OR(D22&D21=O6&N4,D22&D21=O6&N7,D22&D21=O6&N9),D26-D32-M58,D26-M58))),\"-\"))))","v":300000},null,{"$f":"N4&O5","v":"AdquisicionApoyo Infonavit"},null,null,null,null,"Pago Por mil",20.260000000000002,12.16,9.6999999999999993,8.5,20.41,20.650000000000002,20.84,12.32,12.59,12.81,9.879999999999999,10.17,10.41,8.69,9.01,9.27,20.5,12.43,10,8.82,20.260000000000002,12.16,9.6999999999999993,8.5,null,null,null,null,null,null,null,null,null,20.360000000000003,12.27,9.82,8.629999999999999,null,"LiquidezPremier100.7",14.2,null,"LiquidezPremier100.7",14.2]
[null,null,null,null,null,null,null,null,null,null,null,"Ajuste por SSV",{"$f":"IFERROR(M59+IF(M60=\"-\",0,M60)-IF(D25=M6,0,0),2)","v":0},null,{"$f":"N7&O5","v":"ExclusivaApoyo Infonavit"},null,null,null,null,"Factor de Línea",20.89,12.79,10.33,9.1300000000000008,21.38,21.62,21.81,13.29,13.56,13.78,10.85,11.14,11.38,9.66,9.98,10.24,21.13,13.06,10.63,9.4499999999999993,21.23,13.13,10.67,9.4700000000000006,null,null,null,null,null,null,null,null,null,20.99,12.9,10.45,9.26,null,"LiquidezPremier150.7",12,null,"LiquidezPremier150.7",12]
[null,null,null,null,null,null,null,null,null,null,null,"Monto Max",{"$f":"IF(AND(D22=O6,D32>1),97%,IF(AND(D22=O8,D32>1),95%,IF(D22=O5,97%,IF(AND(D22=O7,D24=\"NO\"),85%,90%))))","v":0.85},null,{"$f":"N9&O5","v":"Nomina EspecialApoyo Infonavit"},null,null,null,null,"CaT",0.11183318903119965,0.11205101487453395,0.11314867989572219,0.11202358100500698,0.13161243000515999,0.13277150944638971,0.13642032223316591,0.1277860711248362,0.12964691819389196,0.13344688232242419,0.12700506499298259,0.12929070521389563,0.13317082274694902,0.12472284513723353,0.12733171490837414,0.13127500852199137,0.12209573695145415,0.12010811739310046,0.12051078901402934,0.11903821701522332,0.11683533546739744,0.11777543463534501,0.11758409437640172,0.11611858905562356,null,null,null,null,null,null,null,null,null,0.11400656290185984,0.11420960200615715,0.11530670807518684,0.11418559638629699,null,"LiquidezNo Premier50.5",22.24,null,"LiquidezNo Premier50.5",22.24]
[null,null,null,null,null,null,null,null,null,null,null,"Cofi",{"$f":"IF(AND(D22=\"Cofinavit\",D32>1),1-(D26-D32)/D26,IF(D22=\"Apoyo Infonavit\",1-(D26-D32)/D26,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LiquidezNo Premier50.7",22.75,null,"LiquidezNo Premier50.7",22.75]
[null,null,null,null,null,null,null,null,null,null,null,"Final",{"$f":"IFERROR(MIN(D26*(M62-M63),IF(D25=M6,MIN(P76+M61,M58),IF(P75<100000,\"-\",MIN(P75+M61,M58)))),0)","v":2975000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LiquidezNo Premier100.5",14.49,null,"LiquidezNo Premier100.5",14.49]
[null,null,null,null,null,null,null,null,null,null,null,"Factores y Estimación de Línea",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LiquidezNo Premier100.7",15.08,null,"LiquidezNo Premier100.7",15.08]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LiquidezNo Premier150.5",12.33,null,"LiquidezNo Premier150.5",12.33]
[null,null,null,null,null,null,null,null,null,null,null,"Factor DTI",{"$f":"IF(D25=\"Por Campaña\",100%,65%)","v":0.65},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LiquidezNo Premier150.7",12.98,null,"LiquidezNo Premier150.7",12.98]
[null,null,null,null,null,{"$f":"IF(AND(D19=\"Asalariado\",H25>10000000),90%,0)","v":0},null,null,null,null,null,"Factor No Asalariado",1]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(((IF(D17=\"SI\",D31,0)+D29)*M67),(((IF(D17=\"SI\",D28,0)+D29)*M67)-D30))*M68","v":0},null,null,null,"Costo Avaluos",null,null,"Gastos Notariales",null,"Tipo de Financiamiento","Monto Maximo","Validación","Cumple"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"De","Costo",null,0.02,null,"Tradicional",{"$f":"D27","v":0},"HSBC + Inf < 97%",{"$f":"IF(D21&D16&D23&L5=M168,(D26*0.97),IF(D21&D16&D23&D24=M170,(D26*0.85),IF(D21&D16&D23&D24=N170,(D26*0.9),IF(D21&D16&D23&D24=N171,(D26*0.9),IF(D21&D16&D23&D24=M171,(D26*O50),(D26*1)-D32)))))","v":2975000}]
[null,null,null,null,null,null,null,null,null,null,null,"Factor Comisión Mensual",{"$f":"IF(D21=N6,0.348,IF(D21&D16=L6,0.29,0))","v":0},null,null,null,0,2146,null,0.03,null,"Apoyo Infonavit",{"$f":"Y72","v":2975000},"100% GyH",{"$f":"IF(SUM(Y70,D32)<SUM(D26,G18,G21*D26),SUM(D26,G18,G21*D26)-SUM(D32,D33),Y70)","v":3212470}]
[null,null,null,null,null,null,null,null,null,null,null,"Factor Vida",{"$f":"L86","v":0.44},null,null,null,500001,3421.9999999999995,null,0.04,null,"Cofinavit",{"$f":"Y72","v":2975000},null,{"$f":"MIN(Y71,Y70)","v":2975000}]
[null,null,null,null,null,null,null,null,null,null,null,"Factor Daños",{"$f":"VLOOKUP(D18,$Q$3:$R$39,2,0)*IF(D25=M7,1,0.7)","v":0.22217999999999999},null,null,null,1000001,5916,null,4.4999999999999998E-2,null,"CI+CB",{"$f":"IF(D25=\"Valor de la Vivienda\",D26-D33,MIN(D26-D33,D29))","v":3200000},null,null,null,null,"Apoyo Infonavit0.097"]
[null,null,null,null,null,null,null,null,null,null,null,"Tasa para cálculo ingreso",{"$f":"IF(D22=\"CI+CB\",(IF(OR(D25=M4),G26,VLOOKUP(D16&D21&D28,M102:N165,2,0))*0.7)+(10.45%*0.3),IF(OR(D25=M4),G26,VLOOKUP(D16&D21&D28,M102:N165,2,0)))","v":0.10205},null,null,null,2000001,9222,null,0.05,null,"Respalda2",{"$f":"IF(D25=\"Valor de la Vivienda\",D26-D33,MIN(D26-D33,D29))","v":3200000},null,null,null,null,{"$f":"D22&D23","v":"CI+CB0.1175"}]
[null,null,null,null,null,null,null,null,null,null,null,"Ajuste corrección",0,null,"Monto de Máximo",{"$f":"IFERROR(VLOOKUP(D21,V77:X82,IF(OR(D25=M4,D25=M6),2,3),0),0)","v":2975000},3000001,12470,null,0.06]
[null,null,null,null,null,null,null,null,null,null,null,"Factor de Línea/Tasa",{"$f":"IF(Amortización!E14=\"Pago Fijo\",ROUND(PMT(M74/12,D28*12,-1000),2),VLOOKUP(D16&D21&D28,M102:O131,3,0))+M72+M73+M71+M75","v":10.452179999999998},null,"Valor de Vivienda",{"$f":"IF(OR(D21=V81,D21=V77),MIN(IF(D22=V74,W74,IF(D22=V72,W72,IF(D22=V73,W73,VLOOKUP(D21,V77:Y82,4,0)*D26))),Y81*D26,30000000),MIN(VLOOKUP(D21,V77:Y82,4,0)*D26,30000000))-IF(AND(D25=X45,D21=V77),D27,0)","v":3200000},4000001,15369.999999999998,null,7.0000000000000007E-2,null,"Producto","Monto Max por Monto","Monto Max por Ingreso","Max Financiamiento","Min Financiamiento"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5000001,19952,null,0.08,null,"Adquisicion",{"$f":"MIN(VLOOKUP(D22,$V$70:$W$74,2,0),IF(D25=M4,D27,50000000),D26*Y77,50000000)","v":2975000},{"$f":"MIN($G$29,IF($D$21=$V$77,IF(OR($D$22=$V$70,$D$22=$V$72,$D$22=$V$71),$D$26*Y77,IF($D$22=$V$74,MIN($D$26-D33,$D$26*Y77),IF($D$32+$D$33>0.1*$D$26,$D$26-$D$32,IF($D$32<0.05*$D$26,$G$29,$D$26*0.95-$D$32)))),$D$26*Y77))","v":52579.176027415444},{"$f":"IF(AND(D16=\"Premier\",D24=\"SI\"),AC77,IF(AND(OR(D16=\"Premier\",D16=\"No Premier\"),D22=\"Apoyo Infonavit\"),AD77,IF(AND(D16=\"Premier\",D22=\"Alia2\"),AD77,IF(AND(D23=L170,D22=\"Apoyo Infonavit\",D24=\"SI\"),AC77,IF(AND(D23=L171,D22=\"Apoyo Infonavit\",D24=\"SI\"),AC77,IF(AND(D22=\"Alia2\",D23=L171),AC78,IF(D22=\"CI+CB\",AD78,IF(D17=\"SI\",AC77,AB77))))))))","v":0.85},350000,null,{"$f":"IF(D16=L40,90%,IF(AND(D22=\"Cofinavit\",D23=L168),95%,IF(D22=\"Apoyo Infonavit\",97%,IF(AND(D23=L170,D22=\"Apoyo Infonavit\"),97%,IF(AND(D23=L170,D22=\"Tradicional\"),85%,IF(D23=L168,90%,IF(D23&D35=L183,80%,IF(D23&D35=L184,75%,90%))))+IF(D16=L40,0%,IF(D24=L4,15%))+IF(D22&D24=O6&L4,0.05,0)+IF(D22&O50=O6&0.9,0.05,+IF(D22&D24=O5&L4,0.05,0)+IF(D22&O50=O5&0.9,0.05,0))))))+IF(AB74=AB73,0.05,0)","v":0.9},0.9,0.97]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7000001,23200,null,0.09,null,"Pago de Hipoteca",{"$f":"IF(D25=\"Por Valor de la Vivienda\",MIN(D26*Y78,50000000),MIN(D26*Y78,D27,50000000))","v":2975000},{"$f":"MIN(D26*Y78,G29)","v":52579.176027415444},{"$f":"IF(D24=\"SI\",AR42+0.1,AR42)","v":0.85},350000,null,null,{"$f":"IF(D16=L40,90%,IF(AND(D22=\"Alia2\",D23=L170,D24=\"SI\"),90%,IF(AND(D23=L168,D22=\"Apoyo Infonavit\"),95%,IF(AND(D23=L170,D22=\"Alia2\"),85%,IF(AND(D23=L170,D22=\"Tradicional\"),85%,IF(D23=L168,90%,IF(D23&D35=L183,75%,IF(D23&D35=L184,75%,90%))))+IF(D16=L40,0%,IF(D24=L4,15%))+IF(D22&D24=O6&L4,0.05,0)+IF(D22&O50=O6&0.9,0.05,+IF(D22&D24=O5&L4,0.05,0)+IF(D22&O50=O5&0.9,0.05,0))))))","v":0.9},{"$f":"IF(D24=\"SI\",90%,85%)","v":0.85}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(M69/(ROUND(PMT(M74/12,D28*12,-1000),2)+M71+M72+M73)*1000,0)","v":0},null,null,null,10000001,24360,null,0.1,null,"Liquidez",{"$f":"MIN($D$26*Y79,$D$27,70000000)","v":2800000},{"$f":"MIN(D26*Y79,G29,50000000)","v":52579.176027415444},0.8,350000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.11,null,{"$f":"N8","v":"Pago Hipoteca+Liquidez"},{"$f":"MIN($D$26*Y80,$D$27,50000000)","v":2975000},{"$f":"MIN(D26*Y80,G29)","v":52579.176027415444},{"$f":"AR42","v":0.85},350000]
[null,null,null,null,null,null,null,null,null,null,null,"CréditoLTV",{"$f":"IF(D25=M4,D27,M82)","v":3150000},null,null,null,null,null,null,0.12,null,"Exclusiva",{"$f":"MIN(VLOOKUP(D22,$V$70:$W$74,2,0),IF(D25=M4,D27,50000000),D26*Y81,50000000)","v":3200000},{"$f":"MIN($G$29,IF($D$21=$V$81,IF(OR($D$22=$V$70,$D$22=$V$71),$D$26*$Y$81,IF($D$22=$V$74,MIN($D$26-#REF!,$D$26*$Y$81),IF($D$32+$D$33>0.1*$D$26,$D$26-$D$32-$D$33,IF($D$32<0.05*$D$26,$G$29,$D$26*0.95-$D$32)))),$D$26*Y77))","v":52579.176027415444},{"$f":"IF(D21=N4,97%,IF(D22=O6,97%,IF(AND(D22=O5,D24=\"SI\"),90%,IF(D22=O5,97%,IF(D22=O8,95%,IF(D22=O7,85%+AB81,AK42))))))","v":0.97},350000,null,{"$f":"IF(D24=\"SI\",5%,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Credito solicitado",{"$f":"IF($D$25=$M$6,MIN(($D$26*$O$82)-$D$34,$P$76),\"\")","v":3150000},null,{"$f":"IF(D21=V79,Y79,IF(D21=V78,Y78,IF(D21=V80,Y80,90%)))","v":0.9},null,null,null,null,null,null,"Nomina Especial",{"$f":"MIN(VLOOKUP(D22,$V$70:$W$74,2,0),IF(D25=M4,D27,50000000),D26*Y82,50000000)","v":3150000},{"$f":"MIN($G$29,IF($D$21=$V$82,IF(OR($D$22=$V$70,$D$22=$V$71),$D$26*$Y$82,IF($D$22=$V$74,MIN($D$26-#REF!,$D$26*$Y$82),IF($D$32+$D$33>0.1*$D$26,$D$26-$D$32-$D$33,IF($D$32<0.05*$D$26,$G$29,$D$26*0.95-$D$32)))),$D$26*Y77))","v":52579.176027415444},{"$f":"IF(D22=O5,97%,90%)","v":0.9},350000]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(M82,M84,M81)","v":3150000},{"$f":"IFERROR(M83*G19,0)","v":31500},null,null,null,null,null,null,null,"Plazos","Ingresos Mínimos"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN($D$26-$D$32-$D$33-D34,$D$26*1-$D$32)","v":3200000},null,null,null,null,null,null,null,null,{"$f":"$D$28","v":20},{"$f":"IF($D$22=\"CI+CB\",(Amortización!$K$21+Amortización!$AY$12)/100%/65%,IF(Amortización!$F$16=\"NO\",Amortización!$K$21/100%/65%,Amortización!$K$24/100%/65%))","v":52579.176027415444},null,{"$f":"IF(H25>10000000,\"SI\",\"NO\")","v":"NO"}]
[null,null,null,null,null,null,null,null,null,null,null,"Factores Seguros",null,null,null,null,null,null,null,null,null,{"$f":"$D$28","v":20},{"$f":"IF($D$22=\"CI+CB\",(Amortización!$K$21+Amortización!$AY$12)/100%/65%,IF(Amortización!$F$16=\"NO\",Amortización!$K$21/100%/65%,Amortización!$K$24/100%/65%))","v":52579.176027415444}]
[null,null,null,null,null,null,null,null,null,null,"Vida",{"$f":"IF(N20=\"Verdadero\",0.44,0.44)","v":0.44},null,null,null,null,null,null,null,null,null,{"$f":"$D$28","v":20},{"$f":"IF($D$22=\"CI+CB\",(Amortización!$K$21+Amortización!$AY$12)/100%/65%,IF(Amortización!$F$16=\"NO\",Amortización!$K$21/100%/65%,Amortización!$K$24/100%/65%))","v":52579.176027415444}]
[null,null,null,null,null,null,null,null,null,null,"Daños",null,null,null,null,null,null,null,null,null,null,{"$f":"$D$28","v":20},{"$f":"IF($D$22=\"CI+CB\",(Amortización!$K$21+Amortización!$AY$12)/100%/65%,IF(Amortización!$F$16=\"NO\",Amortización!$K$21/100%/65%,Amortización!$K$24/100%/65%))","v":52579.176027415444}]
[]
[null,null,null,null,null,null,null,null,null,null,"Pago Fijo",null,"Pago Fijo"]
[null,null,null,null,null,null,null,null,null,null,"Pago Bajo"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(D22=O6,\"Cofi\",IF(D22=O8,\"Cofi\",\"\"))","v":""},null,null,null,"DTI",0.65]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(D26*0.9,D26-D34)","v":3150000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(D22=O6,D22=O8),(H25+D32)/D26,G25)","v":0.85},null,{"$f":"V77&L190","v":"Adquisicion"},{"$f":"IF(H25>10000000,\"SI\",\"NO\")","v":"NO"},{"$f":"IF(W94=\"SI\",\"10%\",0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R91=\"Cofi\",T94<=0.8, G25<=70%),0.7,MAX(T94,G25))","v":0.85},null,{"$f":"V77&L191","v":"AdquisicionNormal"},null,0.1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(D22<>O4,\"\",G25)","v":""},null,{"$f":"V77&L192","v":"Adquisicion"},null,0.15]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V77&L193","v":"Adquisicion"},null,0.4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$81&L190","v":"Exclusiva"},null,0.1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$81&L191","v":"ExclusivaNormal"},null,0.1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$81&L192","v":"Exclusiva"},null,0.15]
[null,null,null,null,null,null,null,null,null,null,null,"Premier",null,null,null,null,null,null,null,null,null,{"$f":"$V$81&L193","v":"Exclusiva"},null,0.4]
[null,null,null,null,null,null,null,null,null,null,5,9.1999999999999998E-2,"PremierAdquisicion5",{"$f":"N103-0.25%","v":9.6000000000000002E-2},19.990000000000002,null,null,{"$f":"\"PremierAdquisicion5\"&IF(D24=\"SI\",\"0.9\",\"0.9\")","v":"PremierAdquisicion50.9"},{"$f":"11.1%-0.5%-T102-U102-V102-W102","v":0.10200000000000001},{"$f":"IF(D19=L190,0%,IF($T$96<=0.85,0%,0))","v":0},{"$f":"IF($D$19=$L$190,0%,IF(AND($D$22<>$O$4,$T$95<=0.97),0.72%,0))","v":0},{"$f":"IF($D$19=$L$190,0.95%,0)","v":9.4999999999999998E-3},{"$f":"IF($D$22=\"CI+CB\",-0.55%,0)","v":-5.5000000000000005E-3}]
[null,null,null,null,null,null,null,null,null,null,10,9.4500000000000001E-2,"PremierAdquisicion10",{"$f":"N104-0.25%","v":9.8500000000000004E-2},11.84,null,null,{"$f":"\"PremierAdquisicion10\"&IF(D24=\"SI\",\"0.9\",\"0.9\")","v":"PremierAdquisicion100.9"},{"$f":"11.1%-0.25%-T103-U103-V103-W103","v":0.10450000000000001},{"$f":"IF(D19=L190,0%,IF($T$96<=0.85,0%,0))","v":0},{"$f":"IF($D$19=$L$190,0%,IF(AND($D$22<>$O$4,$T$95<=0.97),0.72%,0))","v":0},{"$f":"IF($D$19=$L$190,0.95%,0)","v":9.4999999999999998E-3},-5.5000000000000005E-3]
[null,null,null,null,null,null,null,null,null,null,15,9.7000000000000003E-2,"PremierAdquisicion15",{"$f":"N105","v":0.10100000000000001},9.34,null,null,{"$f":"\"PremierAdquisicion15\"&IF(D24=\"SI\",\"0.9\",\"0.9\")","v":"PremierAdquisicion150.9"},{"$f":"11.1%-T104-U104-V104-W104","v":0.10700000000000001},{"$f":"IF(D19=L190,0%,IF($T$96<=0.85,0%,0))","v":0},0,{"$f":"IF($D$19=$L$190,0.95%,0)","v":9.4999999999999998E-3},-5.5000000000000005E-3]
[null,null,null,null,null,null,null,null,null,null,20,9.7000000000000003E-2,"PremierAdquisicion20",0.10100000000000001,8.11,null,null,{"$f":"\"PremierAdquisicion20\"&IF(D24=\"SI\",\"0.9\",\"0.9\")","v":"PremierAdquisicion200.9"},{"$f":"11.1%-T105-U105-V105-W105","v":0.10700000000000001},{"$f":"IF(D19=L190,0%,IF($T$96<=0.85,0%,0))","v":0},0,{"$f":"IF($D$19=$L$190,0.95%,0)","v":9.4999999999999998E-3},-5.5000000000000005E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,"No PremierAdquisicion5",{"$f":"N107-0.25%","v":9.6000000000000002E-2},20.150000000000002,null,null,{"$f":"\"PremierAdquisicion25\"&IF(D25=\"SI\",\"0.9\",\"0.9\")","v":"PremierAdquisicion250.9"},{"$f":"11.1%-T106-U106-V106-W106","v":0.10700000000000001},{"$f":"IF(D20=L191,0%,IF($T$96<=0.85,0%,0))","v":0},0,{"$f":"IF($D$19=$L$190,0.95%,0)","v":9.4999999999999998E-3},{"$f":"IF($D$22=\"CI+CB\",-0.55%,0)","v":-5.5000000000000005E-3}]
[null,null,null,null,null,null,null,null,null,null,null,"No premier","No PremierAdquisicion10",{"$f":"N108-0.25%","v":9.8500000000000004E-2},12.02,null,null,"No PremierAdquisicion50.9",{"$f":"S111-0.25%","v":0.106}]
[null,null,null,null,null,null,null,null,null,null,null,null,"No PremierAdquisicion15",{"$f":"N109","v":0.10100000000000001},9.5399999999999991,null,null,"No PremierAdquisicion50.94",{"$f":"S112-0.25%","v":0.106}]
[null,null,null,null,null,null,null,null,null,null,5,0.104,"No PremierAdquisicion20",0.10100000000000001,8.33,null,null,"No PremierAdquisicion50.85",0.11249999999999999]
[null,null,null,null,null,null,null,null,null,null,10,0.1065,"No PremierExclusiva5",{"$f":"N111-0.25%","v":9.6000000000000002E-2},20.03,null,null,"No PremierAdquisicion50.75",0.11749999999999999]
[null,null,null,null,null,null,null,null,null,null,15,0.109,"No PremierExclusiva10",{"$f":"N112-0.25%","v":9.8500000000000004E-2},11.89,null,null,"No PremierAdquisicion100.9",{"$f":"S115-0.25%","v":0.1085}]
[null,null,null,null,null,null,null,null,null,null,20,0.109,"No PremierExclusiva15",{"$f":"N113","v":0.10100000000000001},9.4,null,null,"No PremierAdquisicion100.94",{"$f":"S116-0.25%","v":0.1085}]
[null,null,null,null,null,null,null,null,null,null,null,null,"No PremierExclusiva20",0.10100000000000001,8.18,null,null,"No PremierAdquisicion100.85",0.11499999999999999]
[null,null,null,null,null,null,null,null,null,null,null,"Exclusiva","No PremierPago de Hipoteca5",{"$f":"N115-0.25%","v":9.849999999999999E-2},20.060000000000002,null,null,"No PremierAdquisicion100.75",0.12]
[null,null,null,null,null,null,null,null,null,null,5,9.6999999999999989E-2,"No PremierPago de Hipoteca10",{"$f":"N116-0.25%","v":0.10099999999999999},11.92,null,null,"No PremierAdquisicion150.9",0.111]
[null,null,null,null,null,null,null,null,null,null,10,9.9499999999999991E-2,"No PremierPago de Hipoteca15",{"$f":"N117","v":0.10349999999999999},9.43,null,null,"No PremierAdquisicion150.94",0.111]
[null,null,null,null,null,null,null,null,null,null,15,0.10199999999999999,"No PremierPago de Hipoteca20",0.10349999999999999,8.2099999999999991,null,null,"No PremierAdquisicion150.85",0.11749999999999999]
[null,null,null,null,null,null,null,null,null,null,20,0.10199999999999999,"No PremierLiquidez5",{"$f":"N119-0.25%","v":0.125},null,null,null,"No PremierAdquisicion150.75",0.1225]
[null,null,null,null,null,null,null,null,null,null,null,"Pago Hipoteca","No PremierLiquidez10",{"$f":"N120-0.25%","v":0.1275},null,null,null,"No PremierExclusiva50.9",{"$f":"S120-0.25%","v":0.106}]
[null,null,null,null,null,null,null,null,null,null,5,9.1999999999999998E-2,"No PremierLiquidez15",0.13,null,null,null,"No PremierExclusiva100.9",{"$f":"S121-0.25%","v":0.1085}]
[null,null,null,null,null,null,null,null,null,null,10,9.4500000000000001E-2,"PremierLiquidez5",{"$f":"N122-0.25%","v":0.11599999999999999},null,null,null,"No PremierExclusiva150.9",{"$f":"S122","v":0.111}]
[null,null,null,null,null,null,null,null,null,null,15,9.7000000000000003E-2,"PremierLiquidez10",{"$f":"N123-0.25%","v":0.11849999999999999},null,null,null,"No PremierExclusiva200.9",0.111]
[null,null,null,null,null,null,null,null,null,null,20,9.7000000000000003E-2,"PremierLiquidez15",0.121,null,null,null,"No PremierExclusiva250.9",0.111]
[null,null,null,null,null,null,null,null,null,null,null,null,"PremierPago de Hipoteca5",{"$f":"N125-0.25%","v":9.849999999999999E-2},19.89,null,null,"No PremierPago de Hipoteca50.85",{"$f":"S125-0.25%","v":0.1075}]
[null,null,null,null,null,null,null,null,null,null,null,"LiquidezNo Premier","PremierPago de Hipoteca10",{"$f":"N126-0.25%","v":0.10099999999999999},11.74,null,null,"No PremierPago de Hipoteca100.85",{"$f":"S126-0.25%","v":0.11}]
[null,null,null,null,null,null,null,null,null,null,5,0.11499999999999999,"PremierPago de Hipoteca15",{"$f":"N127","v":0.10349999999999999},9.23,null,null,"No PremierPago de Hipoteca150.85",{"$f":"S127","v":0.1125}]
[null,null,null,null,null,null,null,null,null,null,10,0.11749999999999999,"PremierPago de Hipoteca20",0.10349999999999999,7.99,null,null,"No PremierPago de Hipoteca200.85",0.1125]
[null,null,null,null,null,null,null,null,null,null,15,0.12,"PremierExclusiva5",{"$f":"N129-0.25%","v":9.6000000000000002E-2},19.990000000000002,null,null,"PremierLiquidez50.8",{"$f":"S129-0.25%","v":0.1225},null,null,{"$f":"IF($D$19=$L$190,0.4%,0)","v":4.0000000000000001E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,"PremierExclusiva10",{"$f":"N130-0.25%","v":9.8500000000000004E-2},11.84,null,null,"PremierLiquidez100.8",{"$f":"S130-0.25%","v":0.125},null,null,{"$f":"IF($D$19=$L$190,0.4%,0)","v":4.0000000000000001E-3}]
[null,null,null,null,null,null,null,null,null,null,null,"liquidez Premier","PremierExclusiva15",{"$f":"N131","v":0.10100000000000001},9.34,null,null,"PremierLiquidez150.8",0.1275,null,null,{"$f":"IF($D$19=$L$190,0.4%,0)","v":4.0000000000000001E-3}]
[null,null,null,null,null,null,null,null,null,null,5,0.13,"PremierExclusiva20",0.10100000000000001,8.11,null,null,"No PremierLiquidez50.5",{"$f":"S133-0.25%","v":0.13}]
[null,null,null,null,null,null,null,null,null,null,10,0.13250000000000001,"PremierPago de Hipoteca6",{"$f":"N133","v":9.849999999999999E-2},null,null,null,"No PremierLiquidez50.8",{"$f":"S134-0.25%","v":0.13250000000000001}]
[null,null,null,null,null,null,null,null,null,null,15,0.13500000000000001,"PremierPago de Hipoteca7",9.849999999999999E-2,null,null,null,"No PremierLiquidez100.5",0.13250000000000001]
[null,null,null,null,null,null,null,null,null,null,5,null,"PremierPago de Hipoteca8",{"$f":"N135","v":9.849999999999999E-2},null,null,null,"No PremierLiquidez100.8",{"$f":"S136-0.25%","v":0.13500000000000001}]
[null,null,null,null,null,null,null,null,null,null,6,null,"PremierPago de Hipoteca9",{"$f":"N136-0.25%","v":9.849999999999999E-2},null,null,null,"No PremierLiquidez150.5",0.13500000000000001]
[null,null,null,null,null,null,null,null,null,null,7,null,"PremierPago de Hipoteca11",{"$f":"N137","v":0.10099999999999999},null,null,null,"No PremierLiquidez150.8",0.13750000000000001]
[null,null,null,null,null,null,null,null,null,null,8,null,"PremierPago de Hipoteca12",0.10099999999999999,null,null,null,"PremierPago de Hipoteca50.85",{"$f":"S138-0.25%-V137","v":8.9499999999999982E-2},null,null,{"$f":"IF($D$19=$L$190,0.6%,0)","v":6.0000000000000001E-3}]
[null,null,null,null,null,null,null,null,null,null,9,null,"PremierPago de Hipoteca13",{"$f":"N139","v":0.10099999999999999},null,null,null,"PremierPago de Hipoteca100.85",{"$f":"S139-0.25%-V138","v":9.799999999999999E-2},null,null,{"$f":"IF($D$19=$L$190,0.6%,0)","v":6.0000000000000001E-3}]
[null,null,null,null,null,null,null,null,null,null,10,null,"PremierPago de Hipoteca14",{"$f":"N140-0.25%","v":0.10099999999999999},null,null,null,"PremierPago de Hipoteca150.85",{"$f":"S140-V139","v":0.1065},null,null,{"$f":"IF($D$19=$L$190,0.6%,0)","v":6.0000000000000001E-3}]
[null,null,null,null,null,null,null,null,null,null,11,null,"PremierPago de Hipoteca16",{"$f":"N141","v":0.10349999999999999},null,null,null,"PremierPago de Hipoteca200.85",0.1125,null,null,{"$f":"IF($D$19=$L$190,0.6%,0)","v":6.0000000000000001E-3}]
[null,null,null,null,null,null,null,null,null,null,12,null,"PremierPago de Hipoteca17",0.10349999999999999,null,null,null,"PremierExclusiva50.9",{"$f":"S142-0.25%","v":0.106}]
[null,null,null,null,null,null,null,null,null,null,13,null,"PremierPago de Hipoteca18",{"$f":"N143","v":0.10349999999999999},null,null,null,"PremierExclusiva100.9",{"$f":"S143-0.25%","v":0.1085}]
[null,null,null,null,null,null,null,null,null,null,14,null,"PremierPago de Hipoteca19",0.10349999999999999,null,null,null,"PremierExclusiva150.9",{"$f":"S144","v":0.111}]
[null,null,null,null,null,null,null,null,null,null,15,null,"No PremierPago de Hipoteca6",{"$f":"N145","v":9.849999999999999E-2},null,null,null,"PremierExclusiva200.9",0.111]
[null,null,null,null,null,null,null,null,null,null,16,null,"No PremierPago de Hipoteca7",9.849999999999999E-2,null,null,null,"PremierExclusiva250.9",0.111]
[null,null,null,null,null,null,null,null,null,null,17,null,"No PremierPago de Hipoteca8",{"$f":"N147","v":9.849999999999999E-2},null,null,null,"No PremierAdquisicion200.9",0.111]
[null,null,null,null,null,null,null,null,null,null,18,null,"No PremierPago de Hipoteca9",{"$f":"N148-0.25%","v":9.849999999999999E-2},null,null,null,"No PremierAdquisicion200.94",0.111]
[null,null,null,null,null,null,null,null,null,null,19,null,"No PremierPago de Hipoteca11",{"$f":"N149","v":0.10099999999999999},null,null,null,"No PremierAdquisicion200.85",0.11749999999999999]
[null,null,null,null,null,null,null,null,null,null,20,null,"No PremierPago de Hipoteca12",0.10099999999999999,null,null,null,"No PremierAdquisicion200.75",0.1225]
[null,null,null,null,null,null,null,null,null,null,null,null,"No PremierPago de Hipoteca13",{"$f":"N151","v":0.10099999999999999},null,null,null,"No PremierAdquisicion250.9",0.111]
[null,null,null,null,null,null,null,null,null,null,null,null,"No PremierPago de Hipoteca14",{"$f":"N152-0.25%","v":0.10099999999999999},null,null,null,"No PremierAdquisicion250.94",0.111]
[null,null,null,null,null,null,null,null,null,null,null,null,"No PremierPago de Hipoteca16",{"$f":"N153","v":0.10349999999999999},null,null,null,"No PremierAdquisicion250.85",0.11749999999999999]
[null,null,null,null,null,null,null,null,null,null,null,"Crédito Infonavit","No PremierPago de Hipoteca17",0.10349999999999999,null,null,null,"No PremierAdquisicion250.75",0.1225]
[null,null,null,null,null,null,null,null,null,null,null,"Crédito FOVISSSTE incluyendo SSV","No PremierPago de Hipoteca18",{"$f":"N155","v":0.10349999999999999},null,null,null,"PremierLiquidez50.5",{"$f":"S155-0.25%","v":0.12}]
[null,null,null,null,null,null,null,null,null,null,null,"Saldo Subcuenta de Vivienda","No PremierPago de Hipoteca19",0.10349999999999999,null,null,null,"PremierLiquidez100.5",{"$f":"S156-0.25%","v":0.1225}]
[null,null,null,null,null,null,null,null,null,null,null,null,"PremierNomina Especial5",{"$f":"N157-0.25%","v":9.6000000000000002E-2},null,null,null,"PremierLiquidez150.5",0.125]
[null,null,null,null,null,null,null,null,null,null,null,null,"PremierNomina Especial10",{"$f":"N158-0.25%","v":9.8500000000000004E-2},null,null,null,"No PremierPago de Hipoteca60.85",{"$f":"S161-0.25%","v":0.1075}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C29=\"Ingreso mensual neto*\",\"Ingreso mensual neto*\",IF(C29=\"Pago Mensual Máximo\",\"Pago Mensual Máximo\",\"1\"))","v":"1"},"PremierNomina Especial15",{"$f":"N159","v":0.10100000000000001},null,null,null,"No PremierPago de Hipoteca70.85",0.1075]
[null,null,null,null,null,null,null,null,null,null,null,"Pago mensual en Buro(Obligaciones)","PremierNomina Especial20",0.10100000000000001,null,null,null,"No PremierPago de Hipoteca80.85",0.1075]
[null,null,null,null,null,null,null,null,null,null,null,null,"No PremierNomina Especial5",{"$f":"N161-0.25%","v":9.6000000000000002E-2},null,null,null,"No PremierPago de Hipoteca90.85",0.1075]
[null,null,null,null,null,null,null,null,null,null,null,"Tipo de Programa","No PremierNomina Especial10",{"$f":"N162-0.25%","v":9.8500000000000004E-2},null,null,null,"No PremierPago de Hipoteca110.85",0.11]
[null,null,null,null,null,null,null,null,null,null,null,null,"No PremierNomina Especial15",{"$f":"N163","v":0.10100000000000001},null,null,null,"No PremierPago de Hipoteca120.85",0.11]
[null,null,null,null,null,null,null,null,null,null,null,"Monto del Crédito","No PremierNomina Especial20",0.10100000000000001,null,null,null,"No PremierPago de Hipoteca130.85",0.11]
[null,null,null,null,null,null,null,null,null,null,null,"Monto Hipoteca Actual",{"$f":"\"Premier\"&N8&D28","v":"PremierPago Hipoteca+Liquidez20"},0.107,null,null,null,"No PremierPago de Hipoteca140.85",{"$f":"S168-0.25%","v":0.11}]
[null,null,null,null,null,null,null,null,null,null,null,"Enganche Adicional",{"$f":"\"No Premier\"&N8&D28","v":"No PremierPago Hipoteca+Liquidez20"},0.107,null,null,null,"No PremierPago de Hipoteca160.85",0.1125]
[null,null,null,null,null,null,null,null,null,null,null,"Elige una tasa de interés",null,null,null,null,null,"No PremierPago de Hipoteca170.85",0.1125]
[null,null,null,null,null,null,null,null,null,null,null,"¿La hipoteca proviene de un Cofinavit, Apoyo, Aliados o Respaldados?",null,null,null,null,null,"No PremierPago de Hipoteca180.85",0.1125]
[null,null,null,null,null,null,null,null,null,1,null,{"$f":"IF($D$28=$P$4,10.6%,IF($D$28=$P$5,10.85%,11.1%))","v":0.111},{"$f":"N4&L41&L168&L5","v":"AdquisicionNo Premier0.111NO"},null,null,null,null,"No PremierPago de Hipoteca190.85",0.1125]
[null,null,null,null,null,null,null,null,null,2,null,{"$f":"IF($D$28=$P$4,10.6%,IF($D$28=$P$5,10.85%,11.1%))","v":0.111},null,null,null,null,null,"PremierPago de Hipoteca60.85",{"$f":"11.25%-0.5%-V169","v":0.10149999999999999},null,null,{"$f":"IF($D$19=$L$190,0.6%,0)","v":6.0000000000000001E-3}]
[null,null,null,null,null,null,null,null,null,3,null,{"$f":"IF($D$28=$P$4,11.25%,IF($D$28=$P$5,11.5%,11.75%))","v":0.11749999999999999},{"$f":"N4&L41&L170&L5","v":"AdquisicionNo Premier0.1175NO"},{"$f":"N4&L41&L170&L4","v":"AdquisicionNo Premier0.1175SI"},null,null,null,"PremierPago de Hipoteca70.85",{"$f":"11.25%-0.5%-V170","v":0.10149999999999999},null,null,{"$f":"IF($D$19=$L$190,0.6%,0)","v":6.0000000000000001E-3}]
[null,null,null,null,null,null,null,null,null,4,null,{"$f":"IF($D$28=$P$4,11.75%,IF($D$28=$P$5,12%,12.25%))","v":0.1225},{"$f":"N4&L41&L171&L5","v":"AdquisicionNo Premier0.1225NO"},{"$f":"N4&L41&L171&L4","v":"AdquisicionNo Premier0.1225SI"},null,null,null,"PremierPago de Hipoteca80.85",{"$f":"11.25%-0.5%-V171","v":0.10149999999999999},null,null,{"$f":"IF($D$19=$L$190,0.6%,0)","v":6.0000000000000001E-3}]
[null,null,null,null,null,null,null,null,null,null,null,"¿Se requiere financiamiento máximo?",null,null,null,null,null,"PremierPago de Hipoteca90.85",{"$f":"11.25%-0.5%-V172","v":0.10149999999999999},null,null,{"$f":"IF($D$19=$L$190,0.6%,0)","v":6.0000000000000001E-3}]
[null,null,null,null,null,null,null,null,null,null,null,"Elige una Tasa",null,{"$f":"D27/D26","v":0},null,null,null,"PremierPago de Hipoteca110.85",{"$f":"11.25%-0.25%-V173","v":0.104},null,null,{"$f":"IF($D$19=$L$190,0.6%,0)","v":6.0000000000000001E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PremierPago de Hipoteca120.85",{"$f":"11.25%-0.25%-V174","v":0.104},null,null,6.0000000000000001E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PremierPago de Hipoteca130.85",{"$f":"11.25%-0.25%-V175","v":0.104},null,null,6.0000000000000001E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PremierPago de Hipoteca140.85",{"$f":"11.25%-0.25%-V176","v":0.104},null,null,6.0000000000000001E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D21=\"\"","v":false},"Introducir Producto",null,null,"PremierPago de Hipoteca160.85",{"$f":"11.25%-V177","v":0.1065},null,null,6.0000000000000001E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D26=0","v":false},"Introducir Valor de la Vivienda",null,null,"PremierPago de Hipoteca170.85",{"$f":"11.25%-V178","v":0.1065},null,null,6.0000000000000001E-3]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(D22=\"CI+CB\",0,IF(D21=N5,0,IF(D16=L40,0.7%,IF(D21=N7,0.7%,0.6%))))","v":0},null,{"$f":"D26<350000","v":false},"El monto mínimo de la garantía son $350,000",null,null,"PremierPago de Hipoteca180.85",{"$f":"11.25%-V179","v":0.1065},null,null,6.0000000000000001E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(D25=M4,D27=0)","v":false},"Introducir el Monto del Crédito",null,null,"PremierPago de Hipoteca190.85",{"$f":"11.25%-V180","v":0.1065},null,null,6.0000000000000001E-3]
[null,null,null,null,null,null,null,null,null,null,null,3,null,{"$f":"AND(D25=M5,D29<8500)","v":false},"Se necesita un ingreso mayor a $10,000",null,null,"PremierNomina Especial50.9",{"$f":"S182-0.25%","v":0.106}]
[null,null,null,null,null,null,null,null,null,null,null,4,null,{"$f":"AND(D21=N6,D26<350000)","v":false},"El monto mínimo de la garantía son $350,000",null,null,"PremierNomina Especial100.9",{"$f":"S183-0.25%","v":0.1085}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L171&L181","v":"0.12253"},null,{"$f":"AND(D21<>N6,H25>20000000)","v":false},"El monto máximo de crédito son $20,000,000",null,null,"PremierNomina Especial150.9",{"$f":"S185","v":0.111}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L171&L182","v":"0.12254"},null,{"$f":"AND(D21=N6,H25>50000000)","v":false},"El monto máximo de crédito son $50,000,000",null,null,"PremierNomina Especial200.9",0.111]
[null,null,null,null,null,null,null,null,null,null,null,"Comportamiento Crediticio",null,{"$f":"AND(D21=N6,D27>50000000)","v":false},"El monto máximo de crédito son $50,000,000",null,null,"PremierNomina Especial250.9",0.111]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(D21=N6,N173>70%)","v":false},"Recuerda, el LTV máximo es de 70%",null,null,"No PremierNomina Especial50.9",{"$f":"S187-0.25%","v":0.106}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recuerda, el LTV máximo es de 90%",null,null,"No PremierNomina Especial100.9",{"$f":"S188-0.25%","v":0.1085}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND($D$21=$N$5,$G$25>85%,$D$24=\"NO\")","v":false},"Recuerda, el LTV máximo es de 85%",null,null,"No PremierNomina Especial150.9",{"$f":"S190","v":0.111}]
[null,null,null,null,null,null,null,null,null,null,null,"Pago Hipoteca+LiquidezAlto Valor",null,{"$f":"AND(D21=N6,G25>70%)","v":false},"Recuerda, el LTV máximo es de 70%",null,null,"No PremierNomina Especial200.9",0.111]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(D16=\"Premier\",\"Alto Valor\",\"\")","v":""},null,{"$f":"AND(D21=N6,D28>15)","v":false},"Introducir un plazo válido",null,null,"No PremierNomina Especial250.9",0.111]
[null,null,null,null,null,null,null,null,null,null,null,"Normal"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(D21=N7,D22<>O6,D22<>O8,H25<200000)","v":false},"El monto de crédito debe ser mayor a $200,000"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Seleccone un Tipo de Financiamiento Válido"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(D22=O6,H25<100000)","v":false},"El monto de crédito debe ser mayor a $100,000"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(D22=O8,H25<100000)","v":false},"El monto de crédito debe ser mayor a $100,000"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(OR(D25=M5,D25=M4,D25=M6),D21=N8,D31=0)","v":false},"Introducir Monto de Hipoteca Actual"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(D21=N8,D25=M4,D31<200000)","v":false},"Monto de Hipoteca Actual Debe Ser Mayor a $200,000"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(D25=M4,D21=N8,D27-D31<10000)","v":false},"Monto de crédito solicitado debe ser al menos $10,000 mayor a la hipoteca actual"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND($D$21=$N$8,$G$25>85%)","v":false},"Recuerda, el LTV máximo es de 85%"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(D21<>N7,D22<>O6,D22<>O8,H25<200000)","v":false},"El monto de crédito debe ser mayor a $200,000"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pago de Hipoteca"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liquidez"]

{"sheet":"Amortización","index":2,"n_rows":330,"n_cols":63,"rows_kept":330,"cut":false,"hidden":false,"merged":[[326,2,327,16],[14,4,14,5],[16,4,16,5],[320,2,320,3],[15,4,15,5],[320,47,320,48],[2,47,2,49],[322,2,322,16],[323,2,323,16],[324,2,325,16],[2,6,2,8],[13,4,13,5],[4,11,4,16],[7,4,7,5],[8,4,8,5],[9,4,9,5],[10,4,10,5],[7,16,7,17]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SI",null,{"$f":"Resumen!D28","v":20},null,null,null,{"$f":"IF(X1=5,60,IF(X1=10,120,IF(X1=15,180,IF(X1=20,240))))","v":240},null,null,{"$f":"V1&0","v":"SI0"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NO",null,{"$f":"IF(E16=V1,3,0)","v":0},null,null,null,null,null,null,{"$f":"COUNT(F21:F320)","v":240},null,null,"verde?"]
[null,null,null,null,null,null,"CREDITO HIPOTECARIO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Resumen!N20","v":false},null,null,null,null,null,null,null,null,null,null,null,null,null,"CREDITO CI +CB"]
[null,null,"Tabla de amortización",null,null,null,"Mensualidad",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pago FijoSI"]
[null,null,null,null,null,{"$f":"IF(E7=\"Pago de Hipoteca\",E7&Resumen!D28&Resumen!O50,IF(E7&E9=\"AdquisicionPremier\",Amortización!E7&Amortización!E9&Resumen!D28&90%,IF(E7&E9=\"LiquidezPremier\",E7&E9&Resumen!D28&70%,E7&E9&Resumen!D28&Resumen!O50)))","v":"AdquisicionNo Premier200.85"},"plazo",{"$f":"E8&E11","v":"Adquisicion"},null,null,null,{"$f":"TODAY()","v":"2026-02-24"}]
[]
[null,null,"Datos Generales",null,{"$f":"IF(E8&E9=Resumen!N7&Resumen!L40,Resumen!N4,Amortización!E8)","v":"Adquisicion"},null,null,{"$f":"IF(E10=\"CI+CB\", \"Datos del crédito HSBC - CI+CB\", \"Datos del crédito\")","v":"Datos del crédito HSBC - CI+CB"},null,null,null,null,null,null,null,null,null,null,null,null,"Producto",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K11/12","v":20},"Plazo",null,null,null,null,null,null,null,null,null,"Datos del crédito INFONAVIT - CI+CB"]
[null,null,"Producto",null,{"$f":"Resumen!D21","v":"Adquisicion"},null,null,"Monto de Vivienda",null,null,{"$f":"Resumen!D26","v":3500000},null,{"$f":"IF(E16=\"SI\",\"Intereses Diferidos\",\"\")","v":""},null,null,null,{"$f":"IF(E16=\"SI\",MAX(0,(F24*3)-AG19),\"\")","v":""},null,null,null,"Adquisicion",null,null,"Pago Fijo",null,null,null,"AdquisicionNo Premier15Pago Fijo",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Monto de Vivienda"]
[null,null,"Tipo de cliente",null,{"$f":"Resumen!D16","v":"No Premier"},null,null,"Crédito",null,null,{"$f":"IF(H5=\"Pago Hipoteca+LiquidezPago de Hipoteca\",Resumen!D31,IF(H5=\"Pago Hipoteca+LiquidezLiquidez\",Resumen!H25-Resumen!D31,IF(E10=Resumen!O7,Resumen!G32,Resumen!H25)))","v":2082500},null,{"$f":"IF(M8=\"\",\"\",\"Los prepagos liquidan inicialmente los intereses diferidos\")","v":""},null,null,null,null,null,null,null,"Pago de Hipoteca",null,null,"Pago Bajo",null,null,null,"AdquisicionNo Premier20Pago Fijo",null,null,null,null,null,null,null,null,{"$f":"C8&C9&AL7&H10","v":"ProductoTipo de clientePlazoTasa anual"},null,null,null,null,null,"Plazo&Tasa",null,null,null,null,"Crédito",null,null,{"$f":"IF(E10=\"CI+CB\",Resumen!G33,0)","v":892500}]
[null,null,{"$f":"IF(OR(E8=U11,E8=U10),\"Esquema\",\"Tipo de financiamiento\")","v":"Tipo de financiamiento"},null,{"$f":"IF(OR(E8=U11,E8=U10),\"Pago Fijo\",Resumen!D22)","v":"CI+CB"},null,null,"Tasa anual",null,null,{"$f":"Resumen!G26","v":0.11749999999999999},null,null,null,null,null,null,null,null,null,"Liquidez",null,null,null,null,null,null,{"$f":"K11/12","v":20},null,null,null,null,null,null,null,null,{"$f":"E8&E9&AK7&K10","v":"AdquisicionNo Premier200.1175"},null,null,null,null,null,{"$f":"AK7&K10","v":"200.1175"},null,null,null,null,"Tasa anual",null,null,0.1045]
[null,null,{"$f":"IF(E8=U11,\"Tabla a simular\",\"\")","v":""},null,null,null,null,"Plazo en meses",null,null,{"$f":"Resumen!$D$28*12","v":240},null,null,null,null,null,null,null,null,null,"Pago Hipoteca+Liquidez",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Plazo en meses",null,null,{"$f":"Resumen!$D$28*12","v":240}]
[null,null,null,null,null,null,null,{"$f":"Resumen!$F$19","v":"C. Contratación Crédito"},null,null,{"$f":"IF(H12=\"Comisión por apertura\",Resumen!$G$19, Resumen!$G$19)","v":0.01},null,null,null,null,null,null,null,null,null,"Exclusiva",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mensualidad",null,null,{"$f":"MAX(BD21:BD260)","v":9624.3348403631589}]
[null,null,"Opciones de pago",null,null,null,null,"Gasto de Preoriginación - Avalúo Hipotecario",null,null,{"$f":"Resumen!G18","v":12470},null,null,null,null,null,null,null,null,null,"Apoyo Infonavit","Apoyo InfonavitAdquisicion",null,null,null,null,null,"Seguro de Daños",null,null,{"$f":"VLOOKUP(Resumen!D18,Resumen!Q3:R39,2,0)/1000","v":3.1740000000000002E-4},null,2.92E-4,"daños verde",null,null,null,null,null,null,null,null,null,null,null,null,null,"Comisión por administración",null,null,0.01]
[null,null,{"$f":"IF(E8=U10,\"\",IF(E8=U11,\"\",IF(E8=U9,\"Esquema\",\"Esquema\")))","v":"Esquema"},null,"Pago Fijo",null,null,"Plazo para liquidación",null,null,{"$f":"IF(K9=\"-\",\"-\",COUNT($D$20:$D$320))","v":240},null,null,null,null,null,null,null,null,null,"Infonavit",null,null,null,null,null,null,"Comisión por administración",null,null,{"$f":"IF(OR(E8&E9=\"AdquisicionPremier\",Resumen!D21=Resumen!N8),\"0\",IF(OR(E8=\"Exclusiva\",E10=\"Apoyo Infonavit\", E10= \"Cofinavit\",Resumen!N20=\"VERDADERO\"),\"0\",IF(E8&E9=\"AdquisicionNo Premier\",250,IF(OR(E8=\"Pago de Hipoteca\",E8=\"nomina Especial\"),\"0\",250))))","v":250},null,0.37,"vida verde",null,null,null,null,null,null,null,null,null,null,null,null,null,"Plazo para liquidación",null,null,{"$f":"IF(AY9=\"-\",\"-\",COUNT($D$20:$D$320))","v":240}]
[null,null,"Tipo prepago",null,"Plazo",null,null,{"$f":"\"Factor \"&IF(E10=\"Pago Fijo\",\"Pago Fijo\",E14)","v":"Factor Pago Fijo"},null,null,{"$f":"IF(E14=X9,VLOOKUP(AQ10,AQ17:AR89,2,0),PMT($K$10/12,$K$11,-1000))","v":10.837070625429472},null,null,null,null,null,null,null,null,null,"Apoyo Infonavit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Factor \"&IF(AS10=\"Pago Fijo\",\"Pago Fijo\",AS14)","v":"Factor "},null,null,{"$f":"PMT($AY$10/12,$AY$11,-1000)","v":9.9502351152528394}]
[null,null,{"$f":"IF(C12=\"\",\"\",IF(E14=X9,\"\",\"Skip Payment\"))","v":""},null,"NO"]
[null,null,"Ingreso mensual",null,{"$f":"IF(OR(Resumen!D21&Resumen!D22=Resumen!O60,Resumen!D21&Resumen!D22=Resumen!O61,Resumen!D21&Resumen!D22=Resumen!O62),MIN(IF(Resumen!D29=\"\",0,Resumen!D29),3439.46*25),0)","v":0},null,null,"CAT*",null,null,{"$f":"IF(ISERROR(((1+IRR(V20:V320))^(12))-1),\"-\",(((1+IRR(V20:V320))^(12))-1))","v":0.13983928371930143},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AdquisicionPremier50.084",19.770000000000003,null,null,5,{"$f":"AP18-0.25%","v":9.8799999999999999E-2},{"$f":"AO17&AP17","v":"50.0988"},20.48,null,null,null,"CAT*",null,null,{"$f":"IF(ISERROR(((1+IRR(BK20:BK320))^(12))-1),\"-\",(((1+IRR(BK20:BK320))^(12))-1))","v":0.12104837274644109}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AdquisicionPremier50.084",19.770000000000003,null,null,10,{"$f":"AP19-0.25%","v":0.1013},{"$f":"AO18&AP18","v":"100.1013"},12.39]
[null,null,"Mes","Saldo Inicial","Pago a Capital","Interes","Seguro de Vida ","Seguro de Daños ","Comisión por Administración - Renta",{"$f":"IF(OR(E11=Resumen!N6,E8=Resumen!N6),\"Iva Sobre Intereses\",\"\")","v":""},"Pago Mensual Total","Saldo Final","Pago Anticipado","Pago Anticipado a Capital","C. Penalización Pago Anticipado","IVA C. Penalización Pago Anticipado","Aportación Infonavit","Tasa de Interes",null,null,"Flujo sin IVA","Flujo CAT",null,"FACTOR","IVA",null,null,null,null,null,null,null,{"$f":"SUM(M21:M320)","v":0},"Intereses diferidos por pagar","Prepago a saldo",null,"AdquisicionPremier50.084",19.770000000000003,null,null,15,{"$f":"AP20","v":0.1038},"150.1038",9.94,null,null,null,"Mes","Saldo Inicial","Pago a Capital","Intereses","Seguro de Vida ","Seguro de Daños ","Comisión por Administración",{"$f":"IF(OR(AX11=Resumen!BD6,AX8=Resumen!BD6),\"Iva Intereses\",\"\")","v":""},"Mensualidad Total","Saldo Final","Prepago",null,"Tasa de Interes",null,null,"Flujo sin IVA"]
[null,null,0,null,null,null,null,null,null,null,{"$f":"IF(D20=\"\",\"\",E20+F20+G20+H20+I20)","v":""},{"$f":"K9","v":2082500},null,null,null,null,null,null,null,0,{"$f":"IF(ISNUMBER(K9),-K9,0)+IF(H12=\"Comisión por apertura\",IF(ISNUMBER(K12),K12*K9,0),0)+IF(ISNUMBER(K13),K13/1.16,0)+IF(ISNUMBER(Resumen!G20),Resumen!G20/1.16)","v":-2071750},{"$f":"IF(ISNUMBER(K9),-K9,0)+IF(H12=\"C. Contratación Crédito\",IF(ISNUMBER(K12),K12*K9,0),0)+IF(ISNUMBER(K13),K13/1.16,0)+IF(ISNUMBER(Resumen!G20),Resumen!G20/1.16)","v":-2050925},null,null,null,null,null,null,null,null,null,null,"Prepago real",{"$f":"IF(E16=\"no\",0,K9*K10*3/12)","v":0},null,null,"AdquisicionPremier100.0865",11.61,null,null,20,{"$f":"AP21","v":0.1038},"200.1038",8.76,null,null,null,0,null,null,null,null,null,null,null,{"$f":"IF(AW20=\"\",\"\",AX20+AY20+AZ20+BA20+BB20)","v":""},{"$f":"BD9","v":0},null,null,null,null,0,{"$f":"IF(ISNUMBER(AY9),-AY9,0)+IF(ISNUMBER(AY12),AY12,0)+IF(ISNUMBER(AY13),AY13/1.16,0)+IF(ISNUMBER(Resumen!AW20),Resumen!AW20/1.16)","v":-882875.65653894725}]
[null,null,1,{"$f":"IF(K9=\"-\",\"\",K9)","v":2082500},{"$f":"IF($E$16=$V$1,0,IF(D21=\"\",\"\",IF($E$14=\"Pago Fijo\",MIN(IF($E$15=\"Mensualidad\",-PMT(R21/12,$K$11-C20,D21)-F21,-PMT(R21/12,$K$11,$K$9)-F21),D21),MIN(X21*$K$9*$K$15/1000-F21,D21))))","v":2177.0537441235465},{"$f":"IF($E$16=$V$1,0,IF(D21=\"\",\"\",D21*(R21/12)))","v":20391.145833333332},{"$f":"IF($E$16=$V$1,0,IF(D21=\"\",\"\",L20*Resumen!$L$86/1000))","v":916.3},{"$f":"IF($E$16=$V$1,0,IF(D21=\"\",\"\",IF($E$11=\"Liquidez\",\"0\",AB21)))","v":777.63},{"$f":"IF($E$16=$V$1,0,IF(D21=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F21*0.16,0),\"\")","v":0},{"$f":"IFERROR(IF(D21=\"\",\"\",E21+F21+G21+H21+I21+Y21+J21),0)","v":24552.129577456879},{"$f":"IFERROR(IF(D21=\"\",\"\",IF((D21-E21-AI21-Q21)<1,0,D21-E21-AI21-Q21)),0)","v":2080322.9462558764},null,{"$f":"IF(OR(O21=\"\",O21=0),M21,M21-O21-P21)","v":0},{"$f":"IF(M21=\"\",\"\",IF(AND($H$12=\"C. Penalización Pago Anticipado\",C21<=60),M21-(M21/(1+$K$12)),0))","v":""},{"$f":"IF(O21=\"\",\"\",IF(O21=0,0,O21*0.16))","v":""},null,{"$f":"IF(D21=\"\",\"\",Resumen!$G$26)","v":0.11749999999999999},null,{"$f":"IF(ISNUMBER(T20),IF($K$11>=T20+1,T20+1,\"\"),\"\")","v":1},{"$f":"IF(D21=\"\",\"\",E21+F21+G21+H21/1.16+(I21/1.16)+Q21)","v":24404.870267112052},{"$f":"IF($E$16=$V$1,AI21,IF(ISNUMBER(T21),IF($E$14=\"Pago Fijo\",PMT(R21/12,$K$11,-$K$9),X21*$K$15*$K$9/1000)+G21+AI21+Q21+H21/1.16+$AE$14,0))","v":24404.870267112052},null,1,0,null,null,{"$f":"IF((($K$8*0.7)*($AE$13))>L20*($AE$13),($K$8*0.7)*($AE$13),($AE$13)*L20)","v":777.63},null,null,null,null,{"$f":"IF($AH$20=0,0,IF(N21>AH20,MAX(0,N21-AH20),N21))","v":0},{"$f":"IFERROR(MAX(0,AH20-N21),0)","v":0},{"$f":"IF($E$16=\"no\",N21,IF(AH21>0,0,AG21))","v":0},null,"AdquisicionPremier100.0865",11.61,null,null,25,0.1038,"250.1038",8.7100000000000009,null,null,null,1,{"$f":"IF(AY9=\"-\",\"\",AY9)","v":892500},{"$f":"IF($E$16=$V$1,0,IF(AW21=\"\",\"\",PMT($AY$10/12,$AY$11,-$AW$21)-AY21))","v":1108.3973403631589},{"$f":"IF($E$16=$V$1,0,IF(AW21=\"\",\"\",AW21*(BH21/12)))","v":7772.1875},{"$f":"IF($E$16=$V$1,0,IF(AW21=\"\",\"\",BE20*0/1000))","v":0},{"$f":"IF($E$16=$V$1,0,IF(AW21=\"\",\"\",IF($E$11=\"Liquidez\",\"0\",0)))","v":0},{"$f":"IF($E$16=$V$1,0,IF(AW21=\"\",\"\",AW21*$AY$13/12))","v":743.75},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY21*0.16,0),\"\")","v":0},{"$f":"IFERROR(IF(AW21=\"\",\"\",AX21+AY21+AZ21+BA21+BB21+BC21),0)","v":9624.3348403631589},{"$f":"IFERROR(IF(AW21=\"\",\"\",IF((AW21-AX21-BY21)<1,0,AW21-AX21-BY21)),0)","v":891391.60265963688},{"$f":"IF(OR(BE20=0,BE20=\"\"),\"\",0)","v":""},null,{"$f":"IF(AW21=\"\",\"\",$AY$10)","v":0.1045},null,{"$f":"IF(ISNUMBER(BJ20),IF($K$11>=BJ20+1,BJ20+1,\"\"),\"\")","v":1},{"$f":"IF(AW21=\"\",\"\",AX21+AY21+AZ21+BA21/1.16+BB21/1.16)","v":9521.7486334666064}]
[null,null,{"$f":"IF(OR(L21=\"\",L21=0),\"\",IF(C21+1>$K$11+$X$2,\"\",C21+1))","v":2},{"$f":"IF(IF(D21=\"\",\"\",D21-E21-Q21-AI21)<0.01,\"\",IF(D21=\"\",\"\",L21))","v":2080322.9462558764},{"$f":"IF($E$16=$V$1,0,IF(D22=\"\",\"\",IF($E$14=\"Pago Fijo\",MIN(IF($E$15=\"Mensualidad\",-PMT(R22/12,$K$11-C21,D22)-F22,-PMT(R22/12,$K$11,$K$9)-F22),D22),MIN(X22*$K$9*$K$15/1000-F22,D22))))","v":2198.3707287014258},{"$f":"IF($E$16=$V$1,0,IF(D22=\"\",\"\",D22*(R22/12)))","v":20369.828848755453},{"$f":"IF($E$16=$V$1,0,IF(D22=\"\",\"\",L21*Resumen!$L$86/1000))","v":915.3420963525856},{"$f":"IF($E$16=$V$1,0,IF(D22=\"\",\"\",IF($E$11=\"Liquidez\",\"0\",AB22)))","v":777.63},{"$f":"IF($E$16=$V$1,0,IF(D22=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F22*0.16,0),\"\")","v":0},{"$f":"IFERROR(IF(D22=\"\",\"\",E22+F22+G22+H22+I22+Y22+J22),0)","v":24551.171673809466},{"$f":"IFERROR(IF(D22=\"\",\"\",IF((D22-E22-AI22-Q22)<1,0,D22-E22-AI22-Q22)),0)","v":2078124.5755271751},null,{"$f":"IF(OR(O22=\"\",O22=0),M22,M22-O22-P22)","v":0},{"$f":"IF(M22=\"\",\"\",IF(AND($H$12=\"C. Penalización Pago Anticipado\",C22<=60),M22-(M22/(1+$K$12)),0))","v":""},{"$f":"IF(O22=\"\",\"\",IF(O22=0,0,O22*0.16))","v":""},{"$f":"IF(OR(L21=0,L21=\"\"),\"\",IF(E22>=D22,0,$E$17*10%))","v":0},{"$f":"IF(D22=\"\",\"\",R21)","v":0.11749999999999999},null,{"$f":"C22","v":2},{"$f":"IF(D22=\"\",\"\",E22+F22+G22+H22/1.16+(I22/1.16)+Q22)","v":24403.912363464638},{"$f":"IF($E$16=$V$1,AI22,IF(ISNUMBER(T22),IF($E$14=\"Pago Fijo\",PMT(R22/12,$K$11,-$K$9),X22*$K$15*$K$9/1000)+G22+AI22+Q22+H22/1.16+$AE$14,0))","v":24403.912363464638},null,1,0,null,null,{"$f":"IF((($K$8*0.7)*($AE$13))>L21*($AE$13),($K$8*0.7)*($AE$13),($AE$13)*L21)","v":777.63},null,null,null,null,{"$f":"IF($AH$20=0,0,IF(N22>AH21,MAX(0,N22-AH21),N22))","v":0},{"$f":"IFERROR(MAX(0,AH21-N22),0)","v":0},{"$f":"IF($E$16=\"no\",N22,IF(AH22>0,0,AG22))","v":0},null,"AdquisicionPremier100.0865",11.61,null,null,5,{"$f":"AP23-0.25%","v":9.9499999999999991E-2},"50.0995",20.51,null,null,null,{"$f":"IF(OR(BE21=\"\",BE21=0),\"\",IF(AV21+1>$K$11+$X$2,\"\",AV21+1))","v":2},{"$f":"IF(IF(AW21=\"\",\"\",AW21-AX21-BM21-BY21)<0.01,\"\",IF(AW21=\"\",\"\",BE21))","v":891391.60265963688},{"$f":"IF($E$16=$V$1,0,IF(AW22=\"\",\"\",PMT($AY$10/12,$AY$11,-$AW$21)-AY22))","v":1118.0496338688208},{"$f":"IF($E$16=$V$1,0,IF(AW22=\"\",\"\",AW22*(BH22/12)))","v":7762.5352064943381},{"$f":"IF($E$16=$V$1,0,IF(AW22=\"\",\"\",BE21*0/1000))","v":0},{"$f":"IF($E$16=$V$1,0,IF(AW22=\"\",\"\",IF($E$11=\"Liquidez\",\"0\",0)))","v":0},{"$f":"IF($E$16=$V$1,0,IF(AW22=\"\",\"\",AW22*$AY$13/12))","v":742.82633554969743},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY22*0.16,0),\"\")","v":0},{"$f":"IFERROR(IF(AW22=\"\",\"\",AX22+AY22+AZ22+BA22+BB22+BC22),0)","v":9623.4111759128573},890273.55302576802,0,null,{"$f":"IF(AW22=\"\",\"\",BH21)","v":0.1045},null,{"$f":"AV22","v":2},{"$f":"IF(AW22=\"\",\"\",AX22+AY22+AZ22+BA22/1.16+BB22/1.16)","v":9520.9523710094491}]
[null,null,3,{"$f":"IF(IF(D22=\"\",\"\",D22-E22-Q22-AI22)<0.01,\"\",IF(D22=\"\",\"\",L22))","v":2078124.5755271751},{"$f":"IF($E$16=$V$1,0,IF(D23=\"\",\"\",IF($E$14=\"Pago Fijo\",MIN(IF($E$15=\"Mensualidad\",-PMT(R23/12,$K$11-C22,D23)-F23,-PMT(R23/12,$K$11,$K$9)-F23),D23),MIN(X23*$K$9*$K$15/1000-F23,D23))))","v":2219.896442086625},{"$f":"IF($E$16=$V$1,0,IF(D23=\"\",\"\",D23*(R23/12)))","v":20348.303135370254},{"$f":"IF($E$16=$V$1,0,IF(D23=\"\",\"\",L22*Resumen!$L$86/1000))","v":914.37481323195698},777.63,{"$f":"IF($E$16=$V$1,0,IF(D23=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F23*0.16,0),\"\")","v":0},24550.204390688836,2075904.6790850884,null,0,{"$f":"IF(M23=\"\",\"\",IF(AND($H$12=\"C. Penalización Pago Anticipado\",C23<=60),M23-(M23/(1+$K$12)),0))","v":""},"",null,0.11749999999999999,null,3,{"$f":"IF(D23=\"\",\"\",E23+F23+G23+H23/1.16+(I23/1.16)+Q23)","v":24402.945080344009},24402.945080344009,null,1,0,null,null,777.63,null,null,null,null,0,0,0,null,"AdquisicionPremier150.089",9.09,null,null,10,{"$f":"AP24-0.25%","v":0.10199999999999999},"100.102",12.42,null,null,null,3,890273.55302576802,1127.7859827637621,{"$f":"IF($E$16=$V$1,0,IF(AW23=\"\",\"\",AW23*(BH23/12)))","v":7752.7988575993968},0,0,741.89462752147335,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY23*0.16,0),\"\")","v":0},9622.479467884632,889145.76704300428,0,null,0.1045,null,3,9520.1491744333944]
[null,null,4,2075904.6790850884,{"$f":"IFERROR(IF($E$14&$E$16=$X$4,PMT(R24/12,$K$11,-$K$9)-F24,IF(D24=\"\",\"\",IF($E$14=\"Pago Fijo\",MIN(IF($E$15=\"Mensualidad\",-PMT(R24/12,$K$11-C23,D24)-F24,-PMT(R24/12,$K$11,$K$9)-F24),D24),MIN(X24*$K$9*$K$15/1000-F24,D24)))),0)","v":2241.6329280820573},{"$f":"IF(D24=\"\",\"\",D24*(R24/12))","v":20326.566649374821},{"$f":"IF(D24=\"\",\"\",L23*Resumen!$L$86/1000)","v":913.39805879743881},777.63,{"$f":"IF($E$16=$V$1,0,IF(D24=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F24*0.16,0),\"\")","v":0},24549.22763625432,{"$f":"IFERROR(IF(D24=\"\",\"\",IF((D24-E24-AI24-Q24)<1,0,D24-E24-AI24-Q24)),0)","v":2073663.0461570064},null,0,{"$f":"IF(M24=\"\",\"\",IF(AND($H$12=\"C. Penalización Pago Anticipado\",C24<=60),M24-(M24/(1+$K$12)),0))","v":""},"",{"$f":"IF(OR(L23=0,L23=\"\"),\"\",IF(E24>=D24,0,$E$17*10%))","v":0},0.11749999999999999,null,4,{"$f":"IF(D24=\"\",\"\",E24+F24+G24+H24/1.16+(I24/1.16)+Q24)","v":24401.968325909493},24401.968325909493,null,1,0,null,null,777.63,null,null,null,null,0,0,0,null,"AdquisicionPremier150.089",9.09,null,null,15,{"$f":"AP25","v":0.1045},"150.1045",9.98,null,null,null,4,889145.76704300428,1137.6071190303301,{"$f":"IF(AW24=\"\",\"\",AW24*(BH24/12))","v":7742.9777213328289},0,0,740.95480586917029,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY24*0.16,0),\"\")","v":0},9621.5396462323297,888008.15992397396,0,null,0.1045,null,4,9519.3389833538222]
[null,null,5,2073663.0461570064,{"$f":"IFERROR(IF($E$14&$E$16=$X$4,PMT(R25/12,$K$11,-$K$9)-F25,IF(D25=\"\",\"\",IF($E$14=\"Pago Fijo\",MIN(IF($E$15=\"Mensualidad\",-PMT(R25/12,$K$11-C24,D25)-F25,-PMT(R25/12,$K$11,$K$9)-F25),D25),MIN(X25*$K$9*$K$15/1000-F25,D25)))),0)","v":2263.5822505028591},{"$f":"IF(D25=\"\",\"\",D25*(R25/12))","v":20304.61732695402},{"$f":"IF(D25=\"\",\"\",L24*Resumen!$L$86/1000)","v":912.4117403090828},777.63,{"$f":"IF($E$16=$V$1,0,IF(D25=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F25*0.16,0),\"\")","v":0},24548.241317765962,2071399.4639065035,null,0,"","",null,0.11749999999999999,null,5,24400.982007421135,24400.982007421135,null,1,0,null,null,777.63,null,null,null,null,0,0,0,null,"AdquisicionPremier150.089",9.09,null,null,20,{"$f":"AP26","v":0.1045},"200.1045",8.8000000000000007,null,null,null,5,888008.15992397396,1147.513781025219,7733.0710593379399,0,0,740.00679993664505,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY25*0.16,0),\"\")","v":0},9620.5916402998046,886860.64614294877,0,null,0.1045,null,5,9518.5217368602662]
[null,null,6,2071399.4639065035,2285.7464933723677,20282.453084084511,{"$f":"IF(D26=\"\",\"\",L25*Resumen!$L$86/1000)","v":911.41576411886149},777.63,{"$f":"IF($E$16=$V$1,0,IF(D26=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F26*0.16,0),\"\")","v":0},24547.245341575741,2069113.7174131311,null,0,"","",{"$f":"IF(OR(L25=0,L25=\"\"),\"\",IF(E26>=D26,0,$E$17*10%))","v":0},0.11749999999999999,null,6,24399.986031230914,24399.986031230914,null,1,0,null,null,777.63,null,null,null,null,0,0,0,null,"AdquisicionPremier200.089",7.84,null,null,25,0.1045,{"$f":"AO26&AP26","v":"250.1045"},8.76,null,null,null,6,886860.64614294877,1157.50671353498,7723.0781268281789,0,0,739.05053845245732,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY26*0.16,0),\"\")","v":0},9619.6353788156157,885703.13942941383,0,null,0.1045,null,6,9517.6973735118299]
[null,null,7,2069113.7174131311,2308.127761119973,20260.071816336906,{"$f":"IF(D27=\"\",\"\",L26*Resumen!$L$86/1000)","v":910.41003566177767},777.63,{"$f":"IF($E$16=$V$1,0,IF(D27=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F27*0.16,0),\"\")","v":0},24546.239613118658,2066805.5896520112,null,0,"","",null,0.11749999999999999,null,7,24398.980302773831,24398.980302773831,null,1,0,null,null,777.63,null,null,null,null,0,0,0,null,"AdquisicionPremier200.089",7.84,null,null,5,{"$f":"AP31-0.25%","v":0.106},"50.106",20.83,null,null,null,7,885703.13942941383,1167.5866678320135,7712.9981725311454,0,0,738.08594952451165,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY27*0.16,0),\"\")","v":0},9618.6707898876703,884535.55276158184,0,null,0.1045,null,7,9516.865831332565]
[null,null,8,2066805.5896520112,2330.728178780937,20237.471398675942,{"$f":"IF(D28=\"\",\"\",L27*Resumen!$L$86/1000)","v":909.39445944688498},777.63,{"$f":"IF($E$16=$V$1,0,IF(D28=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F28*0.16,0),\"\")","v":0},24545.224036903764,2064474.8614732302,null,0,"","",{"$f":"IF(OR(L27=0,L27=\"\"),\"\",IF(E28>=D28,0,$E$17*10%))","v":0},0.11749999999999999,null,8,24397.964726558937,24397.964726558937,null,1,0,null,null,777.63,null,null,null,null,0,0,0,null,"AdquisicionPremier200.089",7.84,null,null,5,{"$f":"AP32-0.25%","v":0.106},"50.106",20.83,null,null,null,8,884535.55276158184,1177.7544017310502,7702.8304386321088,0,0,737.11296063465159,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY28*0.16,0),\"\")","v":0},9617.6978009978102,883357.79835985077,0,null,0.1045,null,8,9516.0270478068232]
[null,null,9,2064474.8614732302,2353.5498921981671,20214.649685258712,{"$f":"IF(D29=\"\",\"\",L28*Resumen!$L$86/1000)","v":908.36893904822136},777.63,{"$f":"IF($E$16=$V$1,0,IF(D29=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F29*0.16,0),\"\")","v":0},24544.198516505101,2062121.3115810321,null,0,"","",null,0.11749999999999999,null,9,24396.939206160274,24396.939206160274,null,1,0,null,null,777.63,null,null,null,null,0,0,0,null,"AdquisicionNo Premier50.084",19.770000000000003,null,null,5,0.11249999999999999,"50.1125",21.15,null,null,null,9,883357.79835985077,1188.010679646125,7692.5741607170339,0,0,736.13149863320905,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY29*0.16,0),\"\")","v":0},9616.716338996368,882169.78768020461,0,null,0.1045,null,9,9515.1809598745458]
[null,null,10,2062121.3115810321,2376.5950682259427,20191.604509230936,{"$f":"IF(D30=\"\",\"\",L29*Resumen!$L$86/1000)","v":907.3333770956541},777.63,{"$f":"IF($E$16=$V$1,0,IF(D30=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F30*0.16,0),\"\")","v":0},24543.162954552532,2059744.7165128062,null,0,"","",{"$f":"IF(OR(L29=0,L29=\"\"),\"\",IF(E30>=D30,0,$E$17*10%))","v":0},0.11749999999999999,null,10,24395.903644207705,24395.903644207705,null,1,0,null,null,777.63,null,null,null,null,0,0,0,null,"AdquisicionNo Premier50.086",19.87,null,null,5,0.11749999999999999,"50.1175",21.39,null,null,null,10,882169.78768020461,1198.3562726480441,7682.2285677151149,0,0,735.14148973350393,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY30*0.16,0),\"\")","v":0},9615.7263300966624,880971.43140755652,0,null,0.1045,null,10,9514.3275039265245]
[null,null,11,2059744.7165128062,2399.8658949356541,20168.333682521225,{"$f":"IF(D31=\"\",\"\",L30*Resumen!$L$86/1000)","v":906.28767526563479},777.63,{"$f":"IF($E$16=$V$1,0,IF(D31=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F31*0.16,0),\"\")","v":0},24542.117252722514,2057344.8506178707,null,0,"","",null,0.11749999999999999,null,11,24394.857942377686,24394.857942377686,null,1,0,null,null,777.63,null,null,null,null,0,0,0,null,"AdquisicionNo Premier50.088",19.96,null,null,10,{"$f":"AP35-0.25%","v":0.1085},"100.1085",12.77,null,null,null,11,880971.43140755652,1208.7919585223544,7671.7928818408045,0,0,734.1428595062971,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY31*0.16,0),\"\")","v":0},9614.727699869456,879762.63944903412,0,null,0.1045,null,11,9513.4666157996216]
[null,null,12,2057344.8506178707,2423.3645818235636,20144.834995633315,{"$f":"IF(D32=\"\",\"\",L31*Resumen!$L$86/1000)","v":905.23173427186316},777.63,{"$f":"IF($E$16=$V$1,0,IF(D32=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F32*0.16,0),\"\")","v":0},24541.061311728743,2054921.4860360471,null,0,"","",{"$f":"IF(OR(L31=0,L31=\"\"),\"\",IF(E32>=D32,0,$E$17*10%))","v":0},0.11749999999999999,null,12,24393.802001383916,24393.802001383916,null,1,0,null,null,777.63,null,null,null,null,0,0,0,null,"AdquisicionNo Premier50.0915",20.130000000000003,null,null,10,{"$f":"AP36-0.25%","v":0.1085},"100.1085",12.77,null,null,null,12,879762.63944903412,1219.3185218278204,7661.2663185353385,0,0,733.13553287419518,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY32*0.16,0),\"\")","v":0},9613.7203732373546,878543.32092720631,0,null,0.1045,null,12,9512.5982307719478]
[null,null,13,2054921.4860360471,{"$f":"IFERROR(IF($E$14&$E$16=$X$4,PMT(R33/12,$K$11,-$K$9)-F33,IF(D33=\"\",\"\",IF($E$14=\"Pago Fijo\",MIN(IF($E$15=\"Mensualidad\",-PMT(R33/12,$K$11-C32,D33)-F33,-PMT(R33/12,$K$11,$K$9)-F33),D33),MIN(X33*$K$9*$K$15/1000-F33,D33)))),0)","v":2447.0933600205863},20121.106217436292,{"$f":"IF(D33=\"\",\"\",L32*Resumen!$L$86/1000)","v":904.16545385586073},777.63,{"$f":"IF($E$16=$V$1,0,IF(D33=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F33*0.16,0),\"\")","v":0},24539.995031312741,2052474.3926760266,null,0,"","",null,{"$f":"IF(D33=\"\",\"\",R32)-IF(E8&E9&AB10&E14=AB8,0%,IF(E8&E9&AB10&E14=AB9,0%,0))+IF(E10&E8=V13,0%,0)","v":0.11749999999999999},null,13,24392.735720967914,24392.735720967914,null,{"$f":"IF($E$16=$V$1,1,IF(OR(AND($E$8=\"Adquisicion\",$E$9=\"Premier\"),AND($E$8=\"Exclusiva\",$E$9=\"Premier\"),AND($E$8=\"Nomina Especial\",$E$9=\"Premier\")),X23*1.019,IF(OR(AND($E$8=\"Adquisicion\",$E$9=\"No Premier\"),AND($E$8=\"Exclusiva\",$E$9=\"No Premier\"),AND($E$8=\"Nomina Especial\",$E$9=\"No Premier\")),X23*1.019,IF($E$8=\"Pago de Hipoteca\",X21*1.019))))","v":1.0189999999999999},0,null,null,777.63,null,null,null,null,0,0,0,null,"AdquisicionNo Premier100.0865",11.61,null,null,10,0.11499999999999999,"100.115",13.13,null,null,null,13,878543.32092720631,1229.9367539554041,7650.6480864077548,0,0,732.11943410600531,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY33*0.16,0),\"\")","v":0},9612.7042744691644,877313.38417325087,0,null,{"$f":"IF(AW33=\"\",\"\",BH32)-IF(AX8&AX9&BR10&AX14=BR8,0%,IF(AX8&AX9&BR10&AX14=BR9,0%,0))+IF(AX10&AX8=BL13,0%,0)","v":0.1045},null,13,9511.7222835579905]
[null,null,14,2052474.3926760266,2471.0544825041216,20097.145094952757,{"$f":"IF(D34=\"\",\"\",L33*Resumen!$L$86/1000)","v":903.0887327774517},777.63,{"$f":"IF($E$16=$V$1,0,IF(D34=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F34*0.16,0),\"\")","v":0},24538.91831023433,2050003.3381935225,null,0,"","",{"$f":"IF(OR(L33=0,L33=\"\"),\"\",IF(E34>=D34,0,$E$17*10%))","v":0},{"$f":"IF(D34=\"\",\"\",R33)","v":0.11749999999999999},null,14,24391.658999889503,24391.658999889503,null,{"$f":"IF($E$16=$V$1,1,IF(OR(AND($E$8=\"Adquisicion\",$E$9=\"Premier\"),AND($E$8=\"Exclusiva\",$E$9=\"Premier\"),AND($E$8=\"Nomina Especial\",$E$9=\"Premier\")),X24*1.019,IF(OR(AND($E$8=\"Adquisicion\",$E$9=\"No Premier\"),AND($E$8=\"Exclusiva\",$E$9=\"No Premier\"),AND($E$8=\"Nomina Especial\",$E$9=\"No Premier\")),X24*1.019,IF($E$8=\"Pago de Hipoteca\",X22*1.019))))","v":1.0189999999999999},0,null,null,777.63,null,null,null,null,0,0,0,null,"AdquisicionNo Premier100.0885",11.709999999999999,null,null,10,0.12,"100.12",13.41,null,null,null,14,877313.38417325087,1240.6474531877657,7639.9373871753933,0,0,731.09448681104243,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY34*0.16,0),\"\")","v":0},9611.6793271742008,876072.73672006314,0,null,{"$f":"IF(AW34=\"\",\"\",BH33)","v":0.1045},null,14,9510.8387083037123]
[null,null,15,2050003.3381935225,2495.2502243119743,20072.949353144904,{"$f":"IF(D35=\"\",\"\",L34*Resumen!$L$86/1000)","v":902.0014688051499},777.63,{"$f":"IF($E$16=$V$1,0,IF(D35=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F35*0.16,0),\"\")","v":0},24537.831046262028,2047508.0879692105,null,0,"","",null,0.11749999999999999,null,15,24390.571735917201,24390.571735917201,null,{"$f":"IF($E$16=$V$1,1,IF(OR(AND($E$8=\"Adquisicion\",$E$9=\"Premier\"),AND($E$8=\"Exclusiva\",$E$9=\"Premier\"),AND($E$8=\"Nomina Especial\",$E$9=\"Premier\")),X25*1.019,IF(OR(AND($E$8=\"Adquisicion\",$E$9=\"No Premier\"),AND($E$8=\"Exclusiva\",$E$9=\"No Premier\"),AND($E$8=\"Nomina Especial\",$E$9=\"No Premier\")),X25*1.019,IF($E$8=\"Pago de Hipoteca\",X23*1.019))))","v":1.0189999999999999},0,null,null,777.63,null,null,null,null,0,0,0,null,"AdquisicionNo Premier100.0905",11.81,null,null,15,{"$f":"AP39","v":0.111},"150.111",10.37,null,null,null,15,876072.73672006314,1251.4514247592751,7629.1334156038838,0,0,730.06061393338598,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY35*0.16,0),\"\")","v":0},9610.6454542965457,874821.28529530391,0,null,0.1045,null,15,9509.9474385815956]
[null,null,16,2047508.0879692105,2519.6828827583631,20048.516694698515,{"$f":"IF(D36=\"\",\"\",L35*Resumen!$L$86/1000)","v":900.9035587064526},777.63,{"$f":"IF($E$16=$V$1,0,IF(D36=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F36*0.16,0),\"\")","v":0},24536.733136163333,2044988.4050864521,null,0,"","",{"$f":"IF(OR(L35=0,L35=\"\"),\"\",IF(E36>=D36,0,$E$17*10%))","v":0},0.11749999999999999,null,16,24389.473825818506,24389.473825818506,null,{"$f":"IF(OR(AND($E$8=\"Adquisicion\",$E$9=\"Premier\"),AND($E$8=\"Exclusiva\",$E$9=\"Premier\"),AND($E$8=\"Nomina Especial\",$E$9=\"Premier\")),X24*1.019,IF(OR(AND($E$8=\"Adquisicion\",$E$9=\"No Premier\"),AND($E$8=\"Exclusiva\",$E$9=\"No Premier\"),AND($E$8=\"Nomina Especial\",$E$9=\"No Premier\")),X24*1.019,IF($E$8=\"Pago de Hipoteca\",X24*1.019)))","v":1.0189999999999999},0,null,null,777.63,null,null,null,null,0,0,0,null,"AdquisicionNo Premier100.094",12,null,null,15,{"$f":"AP40","v":0.111},"150.111",10.37,null,null,null,16,874821.28529530391,1262.3494809165541,7618.2353594466049,0,0,729.01773774608671,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY36*0.16,0),\"\")","v":0},9609.6025781092449,873558.9358143874,0,null,0.1045,null,16,9509.0484073856478]
[null,null,17,2044988.4050864521,2544.3547776520354,20023.844799804843,{"$f":"IF(D37=\"\",\"\",L36*Resumen!$L$86/1000)","v":899.79489823803897},777.63,{"$f":"IF($E$16=$V$1,0,IF(D37=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F37*0.16,0),\"\")","v":0},24535.62447569492,2042444.0503088001,null,0,"","",null,0.11749999999999999,null,17,24388.365165350093,24388.365165350093,null,{"$f":"IF(OR(AND($E$8=\"Adquisicion\",$E$9=\"Premier\"),AND($E$8=\"Exclusiva\",$E$9=\"Premier\"),AND($E$8=\"Nomina Especial\",$E$9=\"Premier\")),X25*1.019,IF(OR(AND($E$8=\"Adquisicion\",$E$9=\"No Premier\"),AND($E$8=\"Exclusiva\",$E$9=\"No Premier\"),AND($E$8=\"Nomina Especial\",$E$9=\"No Premier\")),X25*1.019,IF($E$8=\"Pago de Hipoteca\",X25*1.019)))","v":1.0189999999999999},0,null,null,777.63,null,null,null,null,0,0,0,null,"AdquisicionNo Premier150.089",9.09,null,null,15,0.11749999999999999,"150.1175",10.77,null,null,null,17,873558.9358143874,1273.3424409795352,7607.2423993836237,0,0,727.9657798453228,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY37*0.16,0),\"\")","v":0},9608.5506202084816,872285.59337340784,0,null,0.1045,null,17,9508.1415471263681]
[null,null,18,2042444.0503088001,2569.268251516547,19998.931325940332,{"$f":"IF(D38=\"\",\"\",L37*Resumen!$L$86/1000)","v":898.67538213587204},777.63,{"$f":"IF($E$16=$V$1,0,IF(D38=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F38*0.16,0),\"\")","v":0},24534.504959592752,2039874.7820572834,null,0,"","",{"$f":"IF(OR(L37=0,L37=\"\"),\"\",IF(E38>=D38,0,$E$17*10%))","v":0},0.11749999999999999,null,18,24387.245649247925,24387.245649247925,null,1.0189999999999999,0,null,null,777.63,null,null,null,null,0,0,0,null,"AdquisicionNo Premier150.091",9.1999999999999993,null,null,15,0.1225,"150.1225",11.08,null,null,null,18,872285.59337340784,1284.4311314030656,7596.1537089600934,0,0,726.90466114450658,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY38*0.16,0),\"\")","v":0},9607.4895015076654,871001.16224200476,0,null,0.1045,null,18,9507.2267896256653]
[null,null,19,2039874.7820572834,2594.4256698126483,19973.77390764423,{"$f":"IF(D39=\"\",\"\",L38*Resumen!$L$86/1000)","v":897.54490410520475},777.63,{"$f":"IF($E$16=$V$1,0,IF(D39=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F39*0.16,0),\"\")","v":0},24533.374481562085,2037280.3563874708,null,0,"","",null,0.11749999999999999,null,19,24386.115171217258,24386.115171217258,null,1.0189999999999999,0,null,null,777.63,null,null,null,null,0,0,0,null,"AdquisicionNo Premier150.093",9.31,null,null,20,0.111,"200.111",9.31,null,null,null,19,871001.16224200476,1295.6163858390337,7584.9684545241253,0,0,725.83430186833732,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY39*0.16,0),\"\")","v":0},9606.4191422314962,869705.5458561657,0,null,0.1045,null,19,9506.3040661117266]
[null,null,20,2037280.3563874708,2619.8294211628963,19948.370156293982,{"$f":"IF(D40=\"\",\"\",L39*Resumen!$L$86/1000)","v":896.40335681048725},777.63,{"$f":"IF($E$16=$V$1,0,IF(D40=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F40*0.16,0),\"\")","v":0},24532.232934267366,2034660.526966308,null,0,"","",{"$f":"IF(OR(L39=0,L39=\"\"),\"\",IF(E40>=D40,0,$E$17*10%))","v":0},0.11749999999999999,null,20,24384.973623922539,24384.973623922539,null,1.0189999999999999,0,null,null,777.63,null,null,null,null,0,0,0,null,"AdquisicionNo Premier150.0965",9.52,null,null,20,0.111,"200.111",9.31,null,null,null,20,869705.5458561657,1306.8990451990494,7573.6857951641095,0,0,724.75462154680474,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY40*0.16,0),\"\")","v":0},9605.3394619099636,868398.64681096666,0,null,0.1045,null,20,9505.373307213853]
[null,null,21,2034660.526966308,2645.4819175784469,19922.717659878432,{"$f":"IF(D41=\"\",\"\",L40*Resumen!$L$86/1000)","v":895.25063186517559},777.63,{"$f":"IF($E$16=$V$1,0,IF(D41=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F41*0.16,0),\"\")","v":0},24531.080209322055,2032015.0450487295,null,0,"","",null,0.11749999999999999,null,21,24383.820898977228,24383.820898977228,null,1.0189999999999999,0,null,null,777.63,null,null,null,null,0,0,0,null,"AdquisicionNo Premier200.089",7.84,null,null,20,0.11749999999999999,"200.1175",9.85,null,null,null,21,868398.64681096666,1318.2799577176575,7562.3048826455015,0,0,723.6655390091388,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY41*0.16,0),\"\")","v":0},9604.2503793722972,867080.36685324903,0,null,0.1045,null,21,9504.4344429572448]
[null,null,22,2032015.0450487295,2671.3855946880722,19896.813982768806,{"$f":"IF(D42=\"\",\"\",L41*Resumen!$L$86/1000)","v":894.08661982144099},777.63,{"$f":"IF($E$16=$V$1,0,IF(D42=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F42*0.16,0),\"\")","v":0},24529.916197278322,2029343.6594540414,null,0,"","",{"$f":"IF(OR(L41=0,L41=\"\"),\"\",IF(E42>=D42,0,$E$17*10%))","v":0},0.11749999999999999,null,22,24382.656886933495,24382.656886933495,null,1.0189999999999999,0,null,null,777.63,null,null,null,null,0,0,0,null,"AdquisicionNo Premier200.091",7.96,null,null,20,0.1225,"200.1225",10.26,null,null,null,22,867080.36685324903,1329.7599790161148,7550.8248613470441,0,0,722.56697237770743,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY42*0.16,0),\"\")","v":0},9603.1518127408672,865750.60687423288,0,null,0.1045,null,22,9503.4874027577353]
[null,null,23,2029343.6594540414,2697.5429119693908,19870.656665487488,{"$f":"IF(D43=\"\",\"\",L42*Resumen!$L$86/1000)","v":892.91121015977819},777.63,{"$f":"IF($E$16=$V$1,0,IF(D43=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F43*0.16,0),\"\")","v":0},24528.740787616658,2026646.116542072,null,0,"","",null,0.11749999999999999,null,23,24381.481477271831,24381.481477271831,null,1.0189999999999999,0,null,null,777.63,null,null,null,null,0,0,0,null,"AdquisicionNo Premier200.093",8.08,null,null,25,{"$f":"AP39","v":0.111},"250.111",9.31,null,null,null,23,865750.60687423288,1341.3399721667138,7539.2448681964452,0,0,721.45883906186066,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY43*0.16,0),\"\")","v":0},9602.0436794250199,864409.26690206619,0,null,0.1045,null,23,9502.5321154164867]
[null,null,24,2026646.116542072,2723.9563529824263,19844.243224474452,{"$f":"IF(D44=\"\",\"\",L43*Resumen!$L$86/1000)","v":891.72429127851171},777.63,{"$f":"IF($E$16=$V$1,0,IF(D44=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F44*0.16,0),\"\")","v":0},24527.553868735391,2023922.1601890896,null,0,"","",{"$f":"IF(OR(L43=0,L43=\"\"),\"\",IF(E44>=D44,0,$E$17*10%))","v":0},0.11749999999999999,null,24,24380.294558390564,24380.294558390564,null,1.0189999999999999,0,null,null,777.63,null,null,null,null,0,0,0,null,"AdquisicionNo Premier200.0965",8.2999999999999989,null,null,25,{"$f":"AP40","v":0.111},"250.111",9.31,null,null,null,24,864409.26690206619,1353.0208077576654,7527.5640326054936,0,0,720.3410557517218,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY44*0.16,0),\"\")","v":0},9600.9258961148807,863056.24609430856,0,null,0.1045,null,24,9501.5685091146443]
[null,null,25,2023922.1601890896,2750.6284256053768,19817.571151851502,{"$f":"IF(D45=\"\",\"\",L44*Resumen!$L$86/1000)","v":890.52575048319932},777.63,{"$f":"IF($E$16=$V$1,0,IF(D45=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F45*0.16,0),\"\")","v":0},24526.35532794008,2021171.5317634842,null,0,"","",null,{"$f":"IF(D45=\"\",\"\",R44)-IF(E20&E21&AB23&E26=AB21,0%,IF(E20&E21&AB23&E26=AB22,0%,0))+IF(E22&E20=V25,0%,0)","v":0.11749999999999999},null,25,24379.096017595253,24379.096017595253,null,1.0383609999999999,0,null,null,777.63,null,null,null,null,0,0,0,null,"ExclusivaNo Premier50.0825",19.700000000000003,null,null,25,0.11749999999999999,"250.1175",9.85,null,null,null,25,863056.24609430856,1364.8033639585547,7515.7814764046043,0,0,719.21353841192376,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY45*0.16,0),\"\")","v":0},9599.7983787750818,861691.44273034995,0,null,{"$f":"IF(AW45=\"\",\"\",BH44)-IF(AX20&AX21&BR23&AX26=BR21,0%,IF(AX20&AX21&BR23&AX26=BR22,0%,0))+IF(AX22&AX20=BL25,0%,0)","v":0.1045},null,25,9500.5965114079208]
[null,null,26,2021171.5317634842,2777.5616622727648,19790.637915184114,{"$f":"IF(D46=\"\",\"\",L45*Resumen!$L$86/1000)","v":889.31547397593306},777.63,{"$f":"IF($E$16=$V$1,0,IF(D46=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F46*0.16,0),\"\")","v":0},24525.145051432813,2018393.9701012115,null,0,"","",{"$f":"IF(OR(L45=0,L45=\"\"),\"\",IF(E46>=D46,0,$E$17*10%))","v":0},{"$f":"IF(D46=\"\",\"\",R45)","v":0.11749999999999999},null,26,24377.885741087986,24377.885741087986,null,1.0383609999999999,0,null,null,777.63,null,null,null,null,0,0,0,null,"ExclusivaNo Premier100.085",11.53,null,null,25,0.1225,"250.1225",10.26,null,null,null,26,861691.44273034995,1376.6885265863611,7503.8963137767978,0,0,718.07620227529162,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY46*0.16,0),\"\")","v":0},9598.6610426384505,860314.75420376356,0,null,{"$f":"IF(AW46=\"\",\"\",BH45)","v":0.1045},null,26,9499.6160492211693]
[null,null,27,2018393.9701012115,2804.7586202158527,19763.440957241026,{"$f":"IF(D47=\"\",\"\",L46*Resumen!$L$86/1000)","v":888.09334684453302},777.63,{"$f":"IF($E$16=$V$1,0,IF(D47=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F47*0.16,0),\"\")","v":0},24523.922924301412,2015589.2114809956,null,0,"","",null,0.11749999999999999,null,27,24376.663613956585,24376.663613956585,null,1.0383609999999999,0,null,null,777.63,null,null,null,null,0,0,0,null,"ExclusivaNo Premier150.0875",9,null,null,5,{"$f":"AP48","v":0.1075},"50.1075",20.9,null,null,null,27,860314.75420376356,1388.6771891720509,7491.907651191108,0,0,716.92896183646963,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY47*0.16,0),\"\")","v":0},9597.5138021996281,858926.07701459154,0,null,0.1045,null,27,9498.6270488428745]
[null,null,28,2015589.2114809956,2832.2218817054636,19735.977695751415,{"$f":"IF(D48=\"\",\"\",L47*Resumen!$L$86/1000)","v":886.85925305163812},777.63,{"$f":"IF($E$16=$V$1,0,IF(D48=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F48*0.16,0),\"\")","v":0},24522.688830508519,2012756.9895992901,null,0,"","",{"$f":"IF(OR(L47=0,L47=\"\"),\"\",IF(E48>=D48,0,$E$17*10%))","v":0},0.11749999999999999,null,28,24375.429520163692,24375.429520163692,null,1.0383609999999999,0,null,null,777.63,null,null,null,null,0,0,0,null,"ExclusivaNo Premier200.0875",7.75,null,null,6,0.1075,"60.1075",18.14,null,null,null,28,858926.07701459154,1400.7702530277575,7479.8145873354015,0,0,715.77173084549304,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY48*0.16,0),\"\")","v":0},9596.3565712086529,857525.30676156376,0,null,0.1045,null,28,9497.6294359196181]
[null,null,29,2012756.9895992901,2859.9540542971663,19708.245523159712,{"$f":"IF(D49=\"\",\"\",L48*Resumen!$L$86/1000)","v":885.61307542368763},777.63,{"$f":"IF($E$16=$V$1,0,IF(D49=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F49*0.16,0),\"\")","v":0},24521.442652880567,2009897.0355449929,null,0,"","",null,0.11749999999999999,null,29,24374.18334253574,24374.18334253574,null,1.0383609999999999,0,null,null,777.63,null,null,null,null,0,0,0,null,"Pago de HipotecaNo Premier50.0805",19.610000000000003,null,null,7,0.1075,"70.1075",16.18,null,null,null,29,857525.30676156376,1412.9686273145408,7467.6162130486182,0,0,714.6044223013032,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY49*0.16,0),\"\")","v":0},9595.1892626644621,856112.33813424921,0,null,0.1045,null,29,9496.6231354504889]
[null,null,30,2009897.0355449929,2887.9577710788253,19680.241806378053,{"$f":"IF(D50=\"\",\"\",L49*Resumen!$L$86/1000)","v":884.35469563979689},777.63,{"$f":"IF($E$16=$V$1,0,IF(D50=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F50*0.16,0),\"\")","v":0},24520.184273096678,2007009.077773914,null,0,"","",{"$f":"IF(OR(L49=0,L49=\"\"),\"\",IF(E50>=D50,0,$E$17*10%))","v":0},0.11749999999999999,null,30,24372.924962751851,24372.924962751851,null,1.0383609999999999,0,null,null,777.63,null,null,null,null,0,0,0,null,"Pago de HipotecaNo Premier100.083",11.43,null,null,8,{"$f":"AP51","v":0.1075},"80.1075",14.73,null,null,null,30,856112.33813424921,1425.2732291107386,7455.3116112524203,0,0,713.42694844520759,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY50*0.16,0),\"\")","v":0},9594.011788808366,854687.06490513845,0,null,0.1045,null,30,9495.608071781442]
[null,null,31,2007009.077773914,2916.2356909206392,19651.963886536239,{"$f":"IF(D51=\"\",\"\",L50*Resumen!$L$86/1000)","v":883.08399422052207},777.63,{"$f":"IF($E$16=$V$1,0,IF(D51=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F51*0.16,0),\"\")","v":0},24518.9135716774,2004092.8420829934,null,0,"","",null,0.11749999999999999,null,31,24371.654261332573,24371.654261332573,null,1.0383609999999999,0,null,null,777.63,null,null,null,null,0,0,0,null,"Pago de HipotecaNo Premier150.0855",8.89,null,null,9,{"$f":"AP52-0.25%","v":0.1075},"90.1075",13.61,null,null,null,31,854687.06490513845,1437.6849834809118,7442.8998568822471,0,0,712.23922075428209,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY51*0.16,0),\"\")","v":0},9592.8240611174406,853249.3799216575,0,null,0.1045,null,31,9494.5841685996093]
[null,null,32,2004092.8420829934,2944.7904987275724,19623.409078729306,{"$f":"IF(D52=\"\",\"\",L51*Resumen!$L$86/1000)","v":881.80085051651702},777.63,{"$f":"IF($E$16=$V$1,0,IF(D52=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F52*0.16,0),\"\")","v":0},24517.630427973396,2001148.0515842659,null,0,"","",{"$f":"IF(OR(L51=0,L51=\"\"),\"\",IF(E52>=D52,0,$E$17*10%))","v":0},0.11749999999999999,null,32,24370.371117628569,24370.371117628569,null,1.0383609999999999,0,null,null,777.63,null,null,null,null,0,0,0,null,"Pago de HipotecaNo Premier200.0855",7.63,null,null,10,{"$f":"AP53","v":0.11},"100.11",12.86,null,null,null,32,853249.3799216575,1450.2048235453913,7430.3800168177677,0,0,711.04114993471467,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY52*0.16,0),\"\")","v":0},9591.6259902978745,851799.17509811209,0,null,0.1045,null,32,9493.5513489275691]
[null,null,33,2001148.0515842659,2973.6249056942761,19594.574671762603,{"$f":"IF(D53=\"\",\"\",L52*Resumen!$L$86/1000)","v":880.50514269707696},777.63,{"$f":"IF($E$16=$V$1,0,IF(D53=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F53*0.16,0),\"\")","v":0},24516.334720153958,1998174.4266785716,null,0,"","",null,0.11749999999999999,null,33,24369.075409809131,24369.075409809131,null,1.0383609999999999,0,null,null,777.63,null,null,null,null,0,0,0,null,"ExclusivaPremier50.0825",19.700000000000003,null,null,11,0.11,"110.11",12.14,null,null,null,33,851799.17509811209,1462.8336905504329,7417.751149812726,0,0,709.83264591509339,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY53*0.16,0),\"\")","v":0},9590.4174862782529,850336.34140756167,0,null,0.1045,null,33,9492.5095351175496]
[null,null,{"$f":"IF(OR(L53=\"\",L53=0),\"\",IF(C53+1>$K$11+$X$2,\"\",C53+1))","v":34},1998174.4266785716,3002.741649562533,19565.457927894346,{"$f":"IF(D54=\"\",\"\",L53*Resumen!$L$86/1000)","v":879.1967477385715},777.63,{"$f":"IF($E$16=$V$1,0,IF(D54=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F54*0.16,0),\"\")","v":0},24515.026325195449,1995171.6850290091,null,0,"","",{"$f":"IF(OR(L53=0,L53=\"\"),\"\",IF(E54>=D54,0,$E$17*10%))","v":0},0.11749999999999999,null,{"$f":"C54","v":34},24367.767014850622,24367.767014850622,null,1.0383609999999999,0,null,null,777.63,null,null,null,null,0,0,0,null,"ExclusivaPremier50.0825",19.700000000000003,null,null,12,0.11,"120.11",11.56,null,null,null,34,850336.34140756167,1475.5725339389755,7405.0123064241834,0,0,708.61361783963468,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY54*0.16,0),\"\")","v":0},9589.1984582027944,848860.76887362264,0,null,0.1045,null,34,9491.4586488456025]
[null,null,35,1995171.6850290091,3032.1434948811657,19536.056082575713,{"$f":"IF(D55=\"\",\"\",L54*Resumen!$L$86/1000)","v":877.87554141276405},777.63,{"$f":"IF($E$16=$V$1,0,IF(D55=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F55*0.16,0),\"\")","v":0},24513.705118869642,1992139.5415341279,null,0,"","",null,0.11749999999999999,null,35,24366.445808524815,24366.445808524815,null,1.0383609999999999,0,null,null,777.63,null,null,null,null,0,0,0,null,"ExclusivaPremier50.0825",19.700000000000003,null,null,13,{"$f":"AP56","v":0.11},"130.11",11.07,null,null,null,35,848860.76887362264,1488.4223114220285,7392.1625289411304,0,0,707.38397406135221,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY55*0.16,0),\"\")","v":0},9587.9688144245119,847372.34656220058,0,null,0.1045,null,35,9490.3986111057038]
[null,null,36,1992139.5415341279,3061.8332332685459,{"$f":"IF(D56=\"\",\"\",D56*(R56/12))","v":19506.366344188333},{"$f":"IF(D56=\"\",\"\",L55*Resumen!$L$86/1000)","v":876.54139827501626},777.63,{"$f":"IF($E$16=$V$1,0,IF(D56=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F56*0.16,0),\"\")","v":0},24512.370975731897,1989077.7083008594,null,0,"","",{"$f":"IF(OR(L55=0,L55=\"\"),\"\",IF(E56>=D56,0,$E$17*10%))","v":0},0.11749999999999999,null,36,24365.11166538707,24365.11166538707,null,1.0383609999999999,0,null,null,777.63,null,null,null,null,0,0,0,null,"ExclusivaPremier100.085",11.53,null,null,14,{"$f":"AP57-0.25%","v":0.11},"140.11",10.66,null,null,null,36,847372.34656220058,1501.3839890506624,7379.2008513124965,0,0,706.14362213516722,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY56*0.16,0),\"\")","v":0},9586.7284624983258,845870.96257314994,0,null,0.1045,null,36,9489.3293422038205]
[null,null,37,1989077.7083008594,3091.8136836776321,19476.385893779247,{"$f":"IF(D57=\"\",\"\",L56*Resumen!$L$86/1000)","v":875.19419165237821},777.63,{"$f":"IF($E$16=$V$1,0,IF(D57=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F57*0.16,0),\"\")","v":0},24511.023769109259,1985985.8946171817,null,0,"","",null,0.11749999999999999,null,37,24363.764458764432,24363.764458764432,null,1.0580898589999999,0,null,null,777.63,null,null,null,null,0,0,0,null,"ExclusivaPremier100.085",11.53,null,null,15,{"$f":"AP58","v":0.1125},"150.1125",10.46,null,null,null,37,845870.96257314994,1514.4585412886445,7366.1262990745145,0,0,704.89246881095823,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY57*0.16,0),\"\")","v":0},9585.4773091741172,844356.50403186132,0,null,0.1045,null,37,9488.2507617519168]
[null,null,38,1985985.8946171817,3122.0876926636447,19446.111884793234,{"$f":"IF(D58=\"\",\"\",L57*Resumen!$L$86/1000)","v":873.83379363155996},777.63,{"$f":"IF($E$16=$V$1,0,IF(D58=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F58*0.16,0),\"\")","v":0},24509.663371088438,1982863.8069245182,null,0,"","",{"$f":"IF(OR(L57=0,L57=\"\"),\"\",IF(E58>=D58,0,$E$17*10%))","v":0},0.11749999999999999,null,38,24362.404060743611,24362.404060743611,null,1.0580898589999999,0,null,null,777.63,null,null,null,null,0,0,0,null,"ExclusivaPremier100.085",11.53,null,null,16,0.1125,"160.1125",10.17,null,null,null,38,844356.50403186132,1527.6469510856996,7352.9378892774594,0,0,703.63042002655118,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY58*0.16,0),\"\")","v":0},9584.2152603897102,842828.85708077566,0,null,0.1045,null,38,9487.1627886619099]
[null,null,39,1982863.8069245182,3152.6581346543062,19415.541442802572,{"$f":"IF(D59=\"\",\"\",L58*Resumen!$L$86/1000)","v":872.46007504678801},777.63,{"$f":"IF($E$16=$V$1,0,IF(D59=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F59*0.16,0),\"\")","v":0},24508.289652503667,1979711.1487898638,null,0,"","",null,0.11749999999999999,null,39,24361.03034215884,24361.03034215884,null,1.0580898589999999,0,null,null,777.63,null,null,null,null,0,0,0,null,"ExclusivaPremier150.0875",9,null,null,17,0.1125,"170.1125",9.91,null,null,null,39,842828.85708077566,1540.9502099514038,7339.6346304117551,0,0,702.35738090064649,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY59*0.16,0),\"\")","v":0},9582.9422212638055,841287.90687082428,0,null,0.1045,null,39,9486.0653411395779]
[null,null,40,1979711.1487898638,3183.5279122227985,19384.67166523408,{"$f":"IF(D60=\"\",\"\",L59*Resumen!$L$86/1000)","v":871.07290546754007},777.63,{"$f":"IF($E$16=$V$1,0,IF(D60=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F60*0.16,0),\"\")","v":0},24506.902482924419,1976527.620877641,null,0,"","",{"$f":"IF(OR(L59=0,L59=\"\"),\"\",IF(E60>=D60,0,$E$17*10%))","v":0},0.11749999999999999,null,40,24359.643172579592,24359.643172579592,null,1.0580898589999999,0,null,null,777.63,null,null,null,null,0,0,0,null,"ExclusivaPremier150.0875",9,null,null,18,0.1125,"180.1125",9.69,null,null,null,40,841287.90687082428,1554.3693180297305,7326.2155223334285,0,0,701.07325572568698,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY60*0.16,0),\"\")","v":0},9581.6580960888459,839733.53755279456,0,null,0.1045,null,40,9484.9583366784063]
[null,null,41,1976527.620877641,3214.6999563633108,19353.499621093568,{"$f":"IF(D61=\"\",\"\",L60*Resumen!$L$86/1000)","v":869.67215318616195},777.63,{"$f":"IF($E$16=$V$1,0,IF(D61=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F61*0.16,0),\"\")","v":0},24505.501730643042,1973312.9209212777,null,0,"","",null,0.11749999999999999,null,41,24358.242420298215,24358.242420298215,null,1.0580898589999999,0,null,null,777.63,null,null,null,null,0,0,0,null,"ExclusivaPremier150.0875",9,null,null,19,{"$f":"AP62","v":0.1125},"190.1125",9.49,null,null,null,41,839733.53755279456,1567.9052841742396,7312.6795561889194,0,0,699.77794796066212,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY61*0.16,0),\"\")","v":0},9580.3627883238205,838165.63226862031,0,null,0.1045,null,41,9483.8416920533855]
[null,null,42,1973312.9209212777,3246.1772267693705,19322.022350687508,{"$f":"IF(D62=\"\",\"\",L61*Resumen!$L$86/1000)","v":868.25768520536212},777.63,{"$f":"IF($E$16=$V$1,0,IF(D62=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F62*0.16,0),\"\")","v":0},24504.08726266224,1970066.7436945084,null,0,"","",{"$f":"IF(OR(L61=0,L61=\"\"),\"\",IF(E62>=D62,0,$E$17*10%))","v":0},0.11749999999999999,null,42,24356.827952317413,24356.827952317413,null,1.0580898589999999,0,null,null,777.63,null,null,null,null,0,0,0,null,"ExclusivaPremier200.0875",7.75,null,null,20,0.1125,"200.1125",9.43,null,null,null,42,838165.63226862031,1581.5591260239235,7299.0257143392355,0,0,698.4713602238503,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY62*0.16,0),\"\")","v":0},9579.0562005870088,836584.0731425964,0,null,0.1045,null,42,9482.7153233147546]
[null,null,43,1970066.7436945084,3277.9627121148187,19290.23686534206,{"$f":"IF(D63=\"\",\"\",L62*Resumen!$L$86/1000)","v":866.82936722558372},777.63,{"$f":"IF($E$16=$V$1,0,IF(D63=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F63*0.16,0),\"\")","v":0},24502.658944682462,1966788.7809823935,null,0,"","",null,0.11749999999999999,null,43,24355.399634337635,24355.399634337635,null,1.0580898589999999,0,null,null,777.63,null,null,null,null,0,0,0,null,"ExclusivaPremier200.0875",7.75,null,null,25,0.111,"250.111",9.31,null,null,null,43,836584.0731425964,1595.3318700797154,7285.2529702834436,0,0,697.15339428549703,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY63*0.16,0),\"\")","v":0},9577.7382346486556,834988.74127251667,0,null,0.1045,null,43,9481.5791457816904]
[null,null,44,1966788.7809823935,3310.0594303376092,19258.140147119269,{"$f":"IF(D64=\"\",\"\",L63*Resumen!$L$86/1000)","v":865.38706363225322},777.63,{"$f":"IF($E$16=$V$1,0,IF(D64=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F64*0.16,0),\"\")","v":0},24501.216641089133,1963478.721552056,null,0,"","",{"$f":"IF(OR(L63=0,L63=\"\"),\"\",IF(E64>=D64,0,$E$17*10%))","v":0},0.11749999999999999,null,44,24353.957330744306,24353.957330744306,null,1.0580898589999999,0,null,null,777.63,null,null,null,null,0,0,0,null,"ExclusivaPremier200.0875",7.75,null,null,20,0.111,"200.111",9.31,null,null,null,44,834988.74127251667,1609.2245517816591,7271.3602885814998,0,0,695.82395106043066,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY64*0.16,0),\"\")","v":0},9576.4087914235897,833379.516720735,0,null,0.1045,null,44,9480.4330740359437]
[null,null,45,1963478.721552056,3342.4704289263318,19225.729148530547,{"$f":"IF(D65=\"\",\"\",L64*Resumen!$L$86/1000)","v":863.93063748290467},777.63,{"$f":"IF($E$16=$V$1,0,IF(D65=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F65*0.16,0),\"\")","v":0},24499.760214939783,1960136.2511231296,null,0,"","",null,0.11749999999999999,null,45,24352.500904594956,24352.500904594956,null,1.0580898589999999,0,null,null,777.63,null,null,null,null,0,0,0,null,"Pago de HipotecaPremier50.0805",19.610000000000003,null,null,15,{"$f":"AP64","v":0.111},"150.111",10.37,null,null,null,45,833379.516720735,1623.2382155867581,7257.3466247764009,0,0,694.48293060061258,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY65*0.16,0),\"\")","v":0},9575.0677709637712,831756.27850514825,0,null,0.1045,null,45,9479.2770219154118]
[null,null,46,1960136.2511231296,3375.1987852095699,19193.000792247309,{"$f":"IF(D66=\"\",\"\",L65*Resumen!$L$86/1000)","v":862.45995049417706},777.63,{"$f":"IF($E$16=$V$1,0,IF(D66=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F66*0.16,0),\"\")","v":0},24498.289527951056,1956761.0523379201,null,0,"","",{"$f":"IF(OR(L65=0,L65=\"\"),\"\",IF(E66>=D66,0,$E$17*10%))","v":0},0.11749999999999999,null,46,24351.030217606229,24351.030217606229,null,1.0580898589999999,0,null,null,777.63,null,null,null,null,0,0,0,null,"Pago de HipotecaPremier100.083",11.43,null,null,10,{"$f":"AP65-0.25%","v":0.1085},"100.1085",12.77,null,null,null,46,831756.27850514825,1637.373915047493,7243.2109253156659,0,0,693.13023208762354,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY66*0.16,0),\"\")","v":0},9573.7150724507828,830118.90459010075,0,null,0.1045,null,46,9478.1109025076621]
[null,null,47,1956761.0523379201,3408.2476066480813,19159.951970808797,{"$f":"IF(D67=\"\",\"\",L66*Resumen!$L$86/1000)","v":860.97486302868481},777.63,{"$f":"IF($E$16=$V$1,0,IF(D67=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F67*0.16,0),\"\")","v":0},24496.804440485565,1953352.8047312719,null,0,"","",null,0.11749999999999999,null,47,24349.545130140737,24349.545130140737,null,1.0580898589999999,0,null,null,777.63,null,null,null,null,0,0,0,null,"Pago de HipotecaPremier150.0855",8.89,null,null,5,{"$f":"AP66-0.25%","v":0.106},"50.106",20.83,null,null,null,47,830118.90459010075,1651.6327128910316,7228.9521274721274,0,0,691.76575382508406,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY67*0.16,0),\"\")","v":0},9572.3505941882431,828467.27187720977,0,null,0.1045,null,47,9476.9346281434046]
[null,null,48,1953352.8047312719,3441.6200311298417,19126.579546327037,{"$f":"IF(D68=\"\",\"\",L67*Resumen!$L$86/1000)","v":859.47523408175971},777.63,{"$f":"IF($E$16=$V$1,0,IF(D68=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F68*0.16,0),\"\")","v":0},24495.304811538641,1949911.1847001421,null,0,"","",{"$f":"IF(OR(L67=0,L67=\"\"),\"\",IF(E68>=D68,0,$E$17*10%))","v":0},0.11749999999999999,null,48,24348.045501193814,24348.045501193814,null,1.0580898589999999,0,null,null,777.63,null,null,null,null,0,0,0,null,"Pago de HipotecaPremier200.0855",7.63,null,null,25,9.7500000000000003E-2,"250.0975",8.18,null,null,null,48,828467.27187720977,1666.0156810991239,7214.5691592640351,0,0,690.38939323100806,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY68*0.16,0),\"\")","v":0},9570.9742335941664,826801.25619611063,0,null,0.1045,null,48,9475.7481103898899]
[null,null,49,1949911.1847001421,3475.319227267988,19092.880350188891,{"$f":"IF(D69=\"\",\"\",L68*Resumen!$L$86/1000)","v":857.96092126806252},777.63,{"$f":"IF($E$16=$V$1,0,IF(D69=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F69*0.16,0),\"\")","v":0},24493.790498724942,1946435.8654728741,null,0,"","",null,0.11749999999999999,null,49,24346.531188380115,24346.531188380115,null,1.0781935663209998,0,null,null,777.63,null,null,null,null,0,0,0,null,"AdquisicionPremier50.0805",19.610000000000003,null,null,20,9.7500000000000003E-2,{"$f":"AO69&AP69","v":"200.0975"},8.36,null,null,null,49,826801.25619611063,1680.5239009886955,7200.0609393744635,0,0,689.00104683009215,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY69*0.16,0),\"\")","v":0},9569.5858871932505,825120.73229512188,0,null,0.1045,null,49,9474.5512600442726]
[null,null,50,1946435.8654728741,3509.3483947016539,19058.851182755225,{"$f":"IF(D70=\"\",\"\",L69*Resumen!$L$86/1000)","v":856.43178080806467},777.63,{"$f":"IF($E$16=$V$1,0,IF(D70=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F70*0.16,0),\"\")","v":0},24492.261358264943,1942926.5170781724,null,0,"","",{"$f":"IF(OR(L69=0,L69=\"\"),\"\",IF(E70>=D70,0,$E$17*10%))","v":0},0.11749999999999999,null,50,24345.002047920116,24345.002047920116,null,1.0781935663209998,0,null,null,777.63,null,null,null,null,0,0,0,null,"AdquisicionPremier100.083",11.43,null,null,15,{"$f":"AP69","v":9.7500000000000003E-2},"150.0975",9.57,null,null,null,50,825120.73229512188,1695.158463293139,7185.42637707002,0,0,687.60061024593494,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY70*0.16,0),\"\")","v":0},9568.1854506090931,823425.57383182878,0,null,0.1045,null,50,9473.3439871268965]
[null,null,51,1942926.5170781724,3543.710764399777,19024.488813057102,{"$f":"IF(D71=\"\",\"\",L70*Resumen!$L$86/1000)","v":854.88766751439584},777.63,{"$f":"IF($E$16=$V$1,0,IF(D71=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F71*0.16,0),\"\")","v":0},24490.717244971274,1939382.8063137727,null,0,"","",null,0.11749999999999999,null,51,24343.457934626447,24343.457934626447,null,1.0781935663209998,0,null,null,777.63,null,null,null,null,0,0,0,null,"AdquisicionPremier150.0855",8.89,null,null,10,{"$f":"AP70-0.25%","v":9.5000000000000001E-2},"100.095",12.05,null,null,null,51,823425.57383182878,1709.9204682443169,7170.664372118842,0,0,686.1879781931907,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY71*0.16,0),\"\")","v":0},9566.7728185563501,821715.65336358442,0,null,0.1045,null,51,9472.1262008745307]
[null,null,52,1939382.8063137727,3578.4095989678572,18989.789978489021,{"$f":"IF(D72=\"\",\"\",L71*Resumen!$L$86/1000)","v":853.32843477806},777.63,{"$f":"IF($E$16=$V$1,0,IF(D72=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F72*0.16,0),\"\")","v":0},24489.158012234941,1935804.3967148049,null,0,"","",{"$f":"IF(OR(L71=0,L71=\"\"),\"\",IF(E72>=D72,0,$E$17*10%))","v":0},0.11749999999999999,null,52,24341.898701890113,24341.898701890113,null,1.0781935663209998,0,null,null,777.63,null,null,null,null,0,0,0,null,"AdquisicionPremier200.0855",7.63,null,null,5,{"$f":"AP71-0.25%","v":9.2499999999999999E-2},"50.0925",20.18,null,null,null,52,821715.65336358442,1724.8110256552782,7155.7738147078808,0,0,684.76304446965366,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY72*0.16,0),\"\")","v":0},9565.3478848328123,819990.84233792918,0,null,0.1045,null,52,9470.8978097335494]
[null,null,53,1935804.3967148049,3613.4481929577487,18954.75138449913,{"$f":"IF(D73=\"\",\"\",L72*Resumen!$L$86/1000)","v":851.7539345545141},777.63,{"$f":"IF($E$16=$V$1,0,IF(D73=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F73*0.16,0),\"\")","v":0},24487.583512011395,1932190.9485218471,null,0,"","",null,0.11749999999999999,null,53,24340.324201666568,24340.324201666568,null,1.0781935663209998,0,null,null,777.63,null,null,null,null,0,0,0,null,"AdquisicionPremier50.0745",19.330000000000002,null,null,null,null,null,null,null,null,null,53,819990.84233792918,1739.8312550036926,7140.7535853594663,0,0,683.3257019482744,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY73*0.16,0),\"\")","v":0},9563.9105423114343,818251.01108292548,0,null,0.1045,null,53,9469.6587213530511]
[null,null,54,1932190.9485218471,3648.8298731804607,18919.369704276418,{"$f":"IF(D74=\"\",\"\",L73*Resumen!$L$86/1000)","v":850.16401734961278},777.63,{"$f":"IF($E$16=$V$1,0,IF(D74=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F74*0.16,0),\"\")","v":0},24485.993594806492,1928542.1186486667,null,0,"","",{"$f":"IF(OR(L73=0,L73=\"\"),\"\",IF(E74>=D74,0,$E$17*10%))","v":0},0.11749999999999999,null,54,24338.734284461665,24338.734284461665,null,1.0781935663209998,0,null,null,777.63,null,null,null,null,0,0,0,null,"AdquisicionPremier100.077",11.12,null,null,null,null,null,null,null,null,null,54,818251.01108292548,1754.9822855160164,7125.6025548471425,0,0,681.87584256910452,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY74*0.16,0),\"\")","v":0},9562.4606829322638,816496.0287974095,0,null,0.1045,null,54,9468.4088425779046]
[null,null,55,1928542.1186486667,3684.5579990220212,18883.641578434857,{"$f":"IF(D75=\"\",\"\",L74*Resumen!$L$86/1000)","v":848.55853220541337},777.63,{"$f":"IF($E$16=$V$1,0,IF(D75=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F75*0.16,0),\"\")","v":0},24484.388109662294,1924857.5606496446,null,0,"","",null,0.11749999999999999,null,55,24337.128799317466,24337.128799317466,null,1.0781935663209998,0,null,null,777.63,null,null,null,null,0,0,0,null,"AdquisicionPremier150.0795",8.56,null,null,null,null,null,null,null,null,null,55,816496.0287974095,1770.2652562523845,7110.3195841107745,0,0,680.41335733117455,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY75*0.16,0),\"\")","v":0},9560.9981976943327,814725.76354115712,0,null,0.1045,null,55,9467.1480794417585]
[null,null,56,1924857.5606496446,3720.6359627624443,18847.563614694434,{"$f":"IF(D76=\"\",\"\",L75*Resumen!$L$86/1000)","v":846.93732668584369},777.63,{"$f":"IF($E$16=$V$1,0,IF(D76=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F76*0.16,0),\"\")","v":0},24482.766904142722,1921136.9246868822,null,0,"","",{"$f":"IF(OR(L75=0,L75=\"\"),\"\",IF(E76>=D76,0,$E$17*10%))","v":0},0.11749999999999999,null,56,24335.507593797895,24335.507593797895,null,1.0781935663209998,0,null,null,777.63,null,null,null,null,0,0,0,null,"AdquisicionPremier200.0795",7.2799999999999994,null,null,null,null,null,null,null,null,null,56,814725.76354115712,1785.6813161922491,7094.9035241709098,0,0,678.93813628429768,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY76*0.16,0),\"\")","v":0},9559.5229766474567,812940.08222496486,0,null,0.1045,null,56,9465.8763371599671]
[null,null,57,1921136.9246868822,3757.0671898978253,18811.132387559053,{"$f":"IF(D77=\"\",\"\",L76*Resumen!$L$86/1000)","v":845.30024686222816},777.63,{"$f":"IF($E$16=$V$1,0,IF(D77=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F77*0.16,0),\"\")","v":0},24481.129824319109,1917379.8574969843,null,0,"","",null,0.11749999999999999,null,57,24333.870513974281,24333.870513974281,null,1.0781935663209998,0,null,null,777.63,null,null,null,null,0,0,0,null,"Pago de HipotecaPremier50.0745",19.330000000000002,null,null,null,null,null,null,null,null,null,57,812940.08222496486,1801.2316243207561,7079.3532160424029,0,0,677.45006852080405,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY77*0.16,0),\"\")","v":0},9558.034908883963,811138.85060064413,0,null,0.1045,null,57,9464.5935201224729]
[null,null,58,1917379.8574969843,3793.8551394655769,18774.344437991302,{"$f":"IF(D78=\"\",\"\",L77*Resumen!$L$86/1000)","v":843.64713729867299},777.63,{"$f":"IF($E$16=$V$1,0,IF(D78=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F78*0.16,0),\"\")","v":0},24479.476714755554,1913586.0023575188,null,0,"","",{"$f":"IF(OR(L77=0,L77=\"\"),\"\",IF(E78>=D78,0,$E$17*10%))","v":0},0.11749999999999999,null,58,24332.217404410727,24332.217404410727,null,1.0781935663209998,0,null,null,777.63,null,null,null,null,0,0,0,null,"Pago de HipotecaPremier100.077",11.12,null,null,null,null,null,null,null,null,null,58,811138.85060064413,1816.9173497158827,7063.6674906472763,0,0,675.9490421672034,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY78*0.16,0),\"\")","v":0},9556.5338825303625,809321.9332509283,0,null,0.1045,null,58,9463.2995318866106]
[null,null,59,1913586.0023575188,3831.0033043728436,18737.196273084035,{"$f":"IF(D79=\"\",\"\",L78*Resumen!$L$86/1000)","v":841.97784103730817},777.63,{"$f":"IF($E$16=$V$1,0,IF(D79=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F79*0.16,0),\"\")","v":0},24477.807418494187,1909754.999053146,null,0,"","",null,0.11749999999999999,null,59,24330.54810814936,24330.54810814936,null,1.0781935663209998,0,null,null,777.63,null,null,null,null,0,0,0,null,"Pago de HipotecaPremier150.0795",8.56,null,null,null,null,null,null,null,null,null,59,809321.9332509283,1832.7396716363246,7047.8451687268343,0,0,674.43494437577363,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY79*0.16,0),\"\")","v":0},9555.0197847389318,807489.19357929192,0,null,0.1045,null,59,9461.99427516986]
[null,null,60,1909754.999053146,3868.5152117281614,18699.684365728717,{"$f":"IF(D80=\"\",\"\",L79*Resumen!$L$86/1000)","v":840.29219958338422},777.63,{"$f":"IF($E$16=$V$1,0,IF(D80=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F80*0.16,0),\"\")","v":0},24476.121777040265,1905886.4838414178,null,0,"","",{"$f":"IF(OR(L79=0,L79=\"\"),\"\",IF(E80>=D80,0,$E$17*10%))","v":0},0.11749999999999999,null,60,24328.862466695438,24328.862466695438,null,1.0781935663209998,0,null,null,777.63,null,null,null,null,0,0,0,null,"Pago de HipotecaPremier200.0795",7.2799999999999994,null,null,null,null,null,null,null,null,null,60,807489.19357929192,1848.6997796101587,7031.8850607530003,0,0,672.90766131607666,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY80*0.16,0),\"\")","v":0},9553.4925016792349,805640.49379968178,0,null,0.1045,null,60,9460.6776518425359]
[null,null,61,1905886.4838414178,3906.3944231763307,18661.805154280548,{"$f":"IF(D81=\"\",\"\",L80*Resumen!$L$86/1000)","v":838.59005289022377},777.63,{"$f":"IF($E$16=$V$1,0,IF(D81=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F81*0.16,0),\"\")","v":0},24474.419630347104,1901980.0894182415,null,0,"","",null,0.11749999999999999,null,61,24327.160320002276,24327.160320002276,null,1.0986792440810986,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,61,805640.49379968178,1864.7988735242634,7015.7859668388955,0,0,671.36707816640148,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY81*0.16,0),\"\")","v":0},9551.9519185295612,803775.69492615748,0,null,0.1045,null,61,9459.3495629204008]
[null,null,62,1901980.0894182415,3944.644535236599,18623.55504222028,{"$f":"IF(D82=\"\",\"\",L81*Resumen!$L$86/1000)","v":836.87123934402632},777.63,{"$f":"IF($E$16=$V$1,0,IF(D82=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F82*0.16,0),\"\")","v":0},24472.700816800905,1898035.444883005,null,0,"","",{"$f":"IF(OR(L81=0,L81=\"\"),\"\",IF(E82>=D82,0,$E$17*10%))","v":0},0.11749999999999999,null,62,24325.441506456078,24325.441506456078,null,1.0986792440810986,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,62,803775.69492615748,1881.0381637145374,6999.5466766486215,0,0,669.81307910513124,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY82*0.16,0),\"\")","v":0},9550.3979194682906,801894.6567624429,0,null,0.1045,null,62,9458.0099085572383]
[null,null,63,1898035.444883005,3983.269179644125,18584.930397812754,{"$f":"IF(D83=\"\",\"\",L82*Resumen!$L$86/1000)","v":835.13559574852218},777.63,{"$f":"IF($E$16=$V$1,0,IF(D83=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F83*0.16,0),\"\")","v":0},24470.965173205401,1894052.1757033609,null,0,"","",null,0.11749999999999999,null,63,24323.705862860574,24323.705862860574,null,1.0986792440810986,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,63,801894.6567624429,1897.4188710568851,6983.1659693062738,0,0,668.24554730203579,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY83*0.16,0),\"\")","v":0},9548.8303876651953,799997.23789138603,0,null,0.1045,null,63,9456.6585880373277]
[null,null,64,1894052.1757033609,4022.2720236948044,18545.927553762074,{"$f":"IF(D84=\"\",\"\",L83*Resumen!$L$86/1000)","v":833.3829573094788},777.63,{"$f":"IF($E$16=$V$1,0,IF(D84=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F84*0.16,0),\"\")","v":0},24469.212534766357,1890029.9036796661,null,0,"","",{"$f":"IF(OR(L83=0,L83=\"\"),\"\",IF(E84>=D84,0,$E$17*10%))","v":0},0.11749999999999999,null,64,24321.95322442153,24321.95322442153,null,1.0986792440810986,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,64,799997.23789138603,1913.9422270590057,6966.6426133041532,0,0,666.66436490948843,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY84*0.16,0),\"\")","v":0},9547.2492052726466,798083.29566432699,0,null,0.1045,null,64,9455.2954997678899]
[null,null,65,1890029.9036796661,4061.6567705934831,18506.542806863396,{"$f":"IF(D85=\"\",\"\",L84*Resumen!$L$86/1000)","v":831.61315761905314},777.63,{"$f":"IF($E$16=$V$1,0,IF(D85=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F85*0.16,0),\"\")","v":0},24467.442735075932,1885968.2469090726,null,0,"","",null,0.11749999999999999,null,65,24320.183424731105,24320.183424731105,null,1.0986792440810986,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,65,798083.29566432699,1930.6094739529781,6949.9753664101809,0,0,665.0694130536059,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY85*0.16,0),\"\")","v":0},9545.6542534167656,{"$f":"IFERROR(IF(AW85=\"\",\"\",IF((AW85-AX85-BY85)<1,0,AW85-AX85-BY85)),0)","v":796152.68619037396},{"$f":"IF(OR(BE84=0,BE84=\"\"),\"\",0)","v":0},null,0.1045,null,65,9453.92054127144]
[null,null,66,1885968.2469090726,4101.4271598055457,18466.772417651333,{"$f":"IF(D86=\"\",\"\",L85*Resumen!$L$86/1000)","v":829.82602863999205},{"$f":"IF($E$16=$V$1,0,IF(D86=\"\",\"\",IF($E$11=\"Liquidez\",\"0\",AB86)))","v":777.63},{"$f":"IF($E$16=$V$1,0,IF(D86=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F86*0.16,0),\"\")","v":0},{"$f":"IFERROR(IF(D86=\"\",\"\",E86+F86+G86+H86+I86+Y86+J86),0)","v":24465.655606096872},{"$f":"IFERROR(IF(D86=\"\",\"\",IF((D86-E86-AI86-Q86)<1,0,D86-E86-AI86-Q86)),0)","v":1881866.8197492671},null,{"$f":"IF(OR(O86=\"\",O86=0),M86,M86-O86-P86)","v":0},"",{"$f":"IF(O86=\"\",\"\",IF(O86=0,0,O86*0.16))","v":""},{"$f":"IF(OR(L85=0,L85=\"\"),\"\",IF(E86>=D86,0,$E$17*10%))","v":0},0.11749999999999999,null,66,24318.396295752045,{"$f":"IF($E$16=$V$1,AI86,IF(ISNUMBER(T86),IF($E$14=\"Pago Fijo\",PMT(R86/12,$K$11,-$K$9),X86*$K$15*$K$9/1000)+G86+AI86+Q86+H86/1.16+$AE$14,0))","v":24318.396295752045},null,1.0986792440810986,0,null,null,{"$f":"IF((($K$8*0.7)*($AE$13))>L85*($AE$13),($K$8*0.7)*($AE$13),($AE$13)*L85)","v":777.63},null,null,null,null,{"$f":"IF($AH$20=0,0,IF(N86>AH85,MAX(0,N86-AH85),N86))","v":0},{"$f":"IFERROR(MAX(0,AH85-N86),0)","v":0},{"$f":"IF($E$16=\"no\",N86,IF(AH86>0,0,AG86))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(BE85=\"\",BE85=0),\"\",IF(AV85+1>$K$11+$X$2,\"\",AV85+1))","v":66},{"$f":"IF(IF(AW85=\"\",\"\",AW85-AX85-BM85-BY85)<0.01,\"\",IF(AW85=\"\",\"\",BE85))","v":796152.68619037396},{"$f":"IF($E$16=$V$1,0,IF(AW86=\"\",\"\",PMT($AY$10/12,$AY$11,-$AW$21)-AY86))","v":1947.4218647886519},6933.1629755745071,{"$f":"IF($E$16=$V$1,0,IF(AW86=\"\",\"\",BE85*0/1000))","v":0},{"$f":"IF($E$16=$V$1,0,IF(AW86=\"\",\"\",IF($E$11=\"Liquidez\",\"0\",0)))","v":0},{"$f":"IF($E$16=$V$1,0,IF(AW86=\"\",\"\",AW86*$AY$13/12))","v":663.4605718253116},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY86*0.16,0),\"\")","v":0},{"$f":"IFERROR(IF(AW86=\"\",\"\",AX86+AY86+AZ86+BA86+BB86+BC86),0)","v":9544.0454121884704},794205.26432558533,0,null,0.1045,null,{"$f":"AV86","v":66},{"$f":"IF(AW86=\"\",\"\",AX86+AY86+AZ86+BA86/1.16+BB86/1.16)","v":9452.5336091780828}]
[null,null,{"$f":"IF(OR(L86=\"\",L86=0),\"\",IF(C86+1>$K$11+$X$2,\"\",C86+1))","v":67},{"$f":"IF(IF(D86=\"\",\"\",D86-E86-Q86-AI86)<0.01,\"\",IF(D86=\"\",\"\",L86))","v":1881866.8197492671},4141.5869674119749,18426.612610044904,{"$f":"IF(D87=\"\",\"\",L86*Resumen!$L$86/1000)","v":828.02140068967753},777.63,{"$f":"IF($E$16=$V$1,0,IF(D87=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F87*0.16,0),\"\")","v":0},24463.850978146558,1877725.2327818552,null,0,"","",null,{"$f":"IF(D87=\"\",\"\",R86)","v":0.11749999999999999},null,{"$f":"C87","v":67},24316.591667801731,24316.591667801731,null,1.0986792440810986,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,67,794205.26432558533,1964.3806635278534,6916.2041768353056,0,0,661.83772027132113,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY87*0.16,0),\"\")","v":0},9542.4225606344808,792240.88366205746,0,null,0.1045,null,67,9451.1345992177467]
[null,null,68,1877725.2327818552,4182.1400064678819,18386.059570988997,{"$f":"IF(D88=\"\",\"\",L87*Resumen!$L$86/1000)","v":826.19910242401625},777.63,{"$f":"IF($E$16=$V$1,0,IF(D88=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F88*0.16,0),\"\")","v":0},24462.028679880896,1873543.0927753872,null,0,{"$f":"IF(M88=\"\",\"\",IF(AND($H$12=\"C. Penalización Pago Anticipado\",C88<=60),M88-(M88/(1+$K$12)),0))","v":""},"",{"$f":"IF(OR(L87=0,L87=\"\"),\"\",IF(E88>=D88,0,$E$17*10%))","v":0},0.11749999999999999,null,68,{"$f":"IF(D88=\"\",\"\",E88+F88+G88+H88/1.16+(I88/1.16)+Q88)","v":24314.769369536069},24314.769369536069,null,1.0986792440810986,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,68,792240.88366205746,1981.4871451394083,{"$f":"IF(AW88=\"\",\"\",AW88*(BH88/12))","v":6899.0976952237506},0,0,660.20073638504789,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY88*0.16,0),\"\")","v":0},9540.7855767482069,790259.39651691809,0,null,0.1045,null,68,9449.7234062123389]
[null,null,69,1873543.0927753872,{"$f":"IFERROR(IF($E$14&$E$16=$X$4,PMT(R89/12,$K$11,-$K$9)-F89,IF(D89=\"\",\"\",IF($E$14=\"Pago Fijo\",MIN(IF($E$15=\"Mensualidad\",-PMT(R89/12,$K$11-C88,D89)-F89,-PMT(R89/12,$K$11,$K$9)-F89),D89),MIN(X89*$K$9*$K$15/1000-F89,D89)))),0)","v":4223.0901273645468},18345.109450092332,{"$f":"IF(D89=\"\",\"\",L88*Resumen!$L$86/1000)","v":824.3589608211704},777.63,{"$f":"IF($E$16=$V$1,0,IF(D89=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F89*0.16,0),\"\")","v":0},24460.188538278049,1869320.0026480227,null,0,"","",null,0.11749999999999999,null,69,24312.929227933222,24312.929227933222,null,1.0986792440810986,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,69,790259.39651691809,1998.7425956949974,6881.8422446681616,0,0,658.54949709743175,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY89*0.16,0),\"\")","v":0},9539.1343374605913,788260.65392122313,0,null,0.1045,null,69,9448.2999240678419]
[null,null,70,1869320.0026480227,4264.441218194992,{"$f":"IF(D90=\"\",\"\",D90*(R90/12))","v":18303.758359261887},{"$f":"IF(D90=\"\",\"\",L89*Resumen!$L$86/1000)","v":822.50080116513004},777.63,{"$f":"IF($E$16=$V$1,0,IF(D90=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F90*0.16,0),\"\")","v":0},24458.330378622009,1865055.5614298277,null,0,"","",{"$f":"IF(OR(L89=0,L89=\"\"),\"\",IF(E90>=D90,0,$E$17*10%))","v":0},0.11749999999999999,null,70,24311.071068277182,24311.071068277182,null,1.0986792440810986,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,70,788260.65392122313,2016.1483124658407,6864.4365278973182,0,0,656.88387826768599,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY90*0.16,0),\"\")","v":0},9537.4687186308456,786244.50560875726,0,null,0.1045,null,70,9446.8640457663369]
[null,null,71,1865055.5614298277,4306.1972051231496,18262.002372333729,{"$f":"IF(D91=\"\",\"\",L90*Resumen!$L$86/1000)","v":820.62444702912421},777.63,{"$f":"IF($E$16=$V$1,0,IF(D91=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F91*0.16,0),\"\")","v":0},24456.454024486004,1860749.3642247044,null,0,"","",null,0.11749999999999999,null,71,24309.194714141177,24309.194714141177,null,1.0986792440810986,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,71,786244.50560875726,2033.7056040202306,6846.8792363429284,0,0,655.20375467396445,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY91*0.16,0),\"\")","v":0},9535.7885950371237,784210.80000473699,0,null,0.1045,null,71,9445.4156633579551]
[null,null,72,1860749.3642247044,4348.3620527566491,18219.83752470023,{"$f":"IF(D92=\"\",\"\",L91*Resumen!$L$86/1000)","v":818.72972025886997},777.63,{"$f":"IF($E$16=$V$1,0,IF(D92=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F92*0.16,0),\"\")","v":0},24454.55929771575,1856401.0021719479,null,0,"","",{"$f":"IF(OR(L91=0,L91=\"\"),\"\",IF(E92>=D92,0,$E$17*10%))","v":0},0.11749999999999999,null,72,24307.299987370923,24307.299987370923,null,1.0986792440810986,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,72,784210.80000473699,2051.4157903219075,6829.1690500412515,0,0,653.50900000394756,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY92*0.16,0),\"\")","v":0},9534.0938403671062,782159.3842144151,0,null,0.1045,null,72,9443.9546679527684]
[null,null,73,1856401.0021719479,4390.9397645232239,18177.259812933655,{"$f":"IF(D93=\"\",\"\",L92*Resumen!$L$86/1000)","v":816.81644095565707},777.63,{"$f":"IF($E$16=$V$1,0,IF(D93=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F93*0.16,0),\"\")","v":0},24452.646018412535,1852010.0624074247,null,0,"","",null,0.11749999999999999,null,73,24305.386708067708,24305.386708067708,null,1.1195541497186394,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,73,782159.3842144151,2069.2802028292936,6811.3046375338654,0,0,651.799486845346,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY93*0.16,0),\"\")","v":0},9532.3843272085051,780090.10401158582,0,null,0.1045,null,73,9442.4809497125952]
[null,null,74,1852010.0624074247,4433.9343830508478,18134.265194406031,{"$f":"IF(D94=\"\",\"\",L93*Resumen!$L$86/1000)","v":814.88442745926682},777.63,{"$f":"IF($E$16=$V$1,0,IF(D94=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F94*0.16,0),\"\")","v":0},24450.714004916146,1847576.1280243739,null,0,"","",{"$f":"IF(OR(L93=0,L93=\"\"),\"\",IF(E94>=D94,0,$E$17*10%))","v":0},0.11749999999999999,null,74,24303.454694571319,24303.454694571319,null,1.1195541497186394,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,74,780090.10401158582,2087.3001845955987,6793.2846557675603,0,0,650.07508667632158,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY94*0.16,0),\"\")","v":0},9530.65992703948,778002.80382699019,0,null,0.1045,null,74,9440.9943978427473]
[null,null,75,1847576.1280243739,4477.3499905515528,18090.849586905326,{"$f":"IF(D95=\"\",\"\",L94*Resumen!$L$86/1000)","v":812.93349633072455},777.63,{"$f":"IF($E$16=$V$1,0,IF(D95=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F95*0.16,0),\"\")","v":0},24448.763073787602,1843098.7780338223,null,0,"","",null,0.11749999999999999,null,75,24301.503763442775,24301.503763442775,null,1.1195541497186394,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,75,778002.80382699019,2105.4770903697863,6775.1077499933726,0,0,648.33566985582513,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY95*0.16,0),\"\")","v":0},9528.9205102189844,775897.32673662039,0,null,0.1045,null,75,9439.494900583697]
[null,null,76,1843098.7780338223,4521.1907092090369,18047.008868247842,{"$f":"IF(D96=\"\",\"\",L95*Resumen!$L$86/1000)","v":810.9634623348818},777.63,{"$f":"IF($E$16=$V$1,0,IF(D96=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F96*0.16,0),\"\")","v":0},24446.793039791763,1838577.5873246132,null,0,"","",{"$f":"IF(OR(L95=0,L95=\"\"),\"\",IF(E96>=D96,0,$E$17*10%))","v":0},0.11749999999999999,null,76,24299.533729446935,24299.533729446935,null,1.1195541497186394,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,76,775897.32673662039,2123.8122866984231,6756.7725536647358,0,0,646.58110561385035,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY96*0.16,0),\"\")","v":0},9527.165945977009,773773.51444992202,0,null,0.1045,null,76,9437.9823452026849]
[null,null,77,1838577.5873246132,4565.4607015700421,18002.738875886836,{"$f":"IF(D97=\"\",\"\",L96*Resumen!$L$86/1000)","v":808.97413842282981},777.63,{"$f":"IF($E$16=$V$1,0,IF(D97=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F97*0.16,0),\"\")","v":0},24444.803715879709,1834012.1266230431,null,0,"","",null,0.11749999999999999,null,77,24297.544405534882,24297.544405534882,null,1.1195541497186394,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,77,773773.51444992202,2142.3071520284211,6738.2776883347378,0,0,644.81126204160171,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY97*0.16,0),\"\")","v":0},9525.3961024047603,771631.20729789359,0,null,0.1045,null,77,9436.45661798523]
[null,null,78,1834012.1266230431,4610.1641709395844,17958.035406517294,{"$f":"IF(D98=\"\",\"\",L97*Resumen!$L$86/1000)","v":806.96533571413897},777.63,{"$f":"IF($E$16=$V$1,0,IF(D98=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F98*0.16,0),\"\")","v":0},24442.794913171019,1829401.9624521036,null,0,"","",{"$f":"IF(OR(L97=0,L97=\"\"),\"\",IF(E98>=D98,0,$E$17*10%))","v":0},0.11749999999999999,null,78,24295.535602826192,24295.535602826192,null,1.1195541497186394,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,78,771631.20729789359,2160.963076810669,6719.6217635524899,0,0,643.02600608157798,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY98*0.16,0),\"\")","v":0},9523.610846444737,769470.24422108289,0,null,0.1045,null,78,9434.9176042265881]
[null,null,79,1829401.9624521036,4655.3053617800324,17912.894215676846,{"$f":"IF(D99=\"\",\"\",L98*Resumen!$L$86/1000)","v":804.93686347892549},777.63,{"$f":"IF($E$16=$V$1,0,IF(D99=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F99*0.16,0),\"\")","v":0},24440.766440935804,1824746.6570903235,null,0,"","",null,0.11749999999999999,null,79,24293.507130590977,24293.507130590977,null,1.1195541497186394,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,79,769470.24422108289,2179.7814636045623,6700.8033767585966,0,0,641.22520351756907,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY99*0.16,0),\"\")","v":0},9521.8100438807287,767290.46275747835,0,null,0.1045,null,79,9433.3651882231316]
[null,null,80,1824746.6570903235,4700.8885601141301,17867.311017342749,{"$f":"IF(D100=\"\",\"\",L99*Resumen!$L$86/1000)","v":802.88852911974232},777.63,{"$f":"IF($E$16=$V$1,0,IF(D100=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F100*0.16,0),\"\")","v":0},24438.718106576624,1820045.7685302093,null,0,"","",{"$f":"IF(OR(L99=0,L99=\"\"),\"\",IF(E100>=D100,0,$E$17*10%))","v":0},0.11749999999999999,null,80,24291.458796231796,24291.458796231796,null,1.1195541497186394,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,80,767290.46275747835,2198.7637271834519,6681.821113179707,0,0,639.40871896456531,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY100*0.16,0),\"\")","v":0},9519.9935593277241,765091.6990302949,0,null,0.1045,null,80,9431.7992532636454]
[null,null,81,1820045.7685302093,4746.9180939319158,17821.281483524963,{"$f":"IF(D101=\"\",\"\",L100*Resumen!$L$86/1000)","v":800.82013815329208},777.63,{"$f":"IF($E$16=$V$1,0,IF(D101=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F101*0.16,0),\"\")","v":0},24436.649715610172,1815298.8504362775,null,0,"","",null,0.11749999999999999,null,81,24289.390405265345,24289.390405265345,null,{"$f":"IF(OR(AND($E$8=\"Adquisicion\",$E$9=\"Premier\"),AND($E$8=\"Exclusiva\",$E$9=\"Premier\"),AND($E$8=\"Nomina Especial\",$E$9=\"Premier\")),X89*1.019,IF(OR(AND($E$8=\"Adquisicion\",$E$9=\"No Premier\"),AND($E$8=\"Exclusiva\",$E$9=\"No Premier\"),AND($E$8=\"Nomina Especial\",$E$9=\"No Premier\")),X89*1.019,IF($E$8=\"Pago de Hipoteca\",X89*1.019)))","v":1.1195541497186394},0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,81,765091.6990302949,2217.9112946410078,6662.6735457221512,0,0,637.57641585857903,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY101*0.16,0),\"\")","v":0},9518.1612562217379,762873.78773565392,0,null,0.1045,null,81,9430.2196816205542]
[null,null,82,1815298.8504362775,4793.3983336016645,17774.801243855214,{"$f":"IF(D102=\"\",\"\",L101*Resumen!$L$86/1000)","v":798.73149419196204},777.63,{"$f":"IF($E$16=$V$1,0,IF(D102=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F102*0.16,0),\"\")","v":0},24434.561071648841,1810505.4521026758,null,0,"","",{"$f":"IF(OR(L101=0,L101=\"\"),\"\",IF(E102>=D102,0,$E$17*10%))","v":0},0.11749999999999999,null,82,24287.301761304014,24287.301761304014,null,1.1195541497186394,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,82,762873.78773565392,2237.2256054985055,6643.3592348646534,0,0,635.72815644637831,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY102*0.16,0),\"\")","v":0},9516.3129968095382,760636.56213015539,0,null,0.1045,null,82,9428.6263545410711]
[null,null,83,1810505.4521026758,4840.3336922848466,17727.865885172032,{"$f":"IF(D103=\"\",\"\",L102*Resumen!$L$86/1000)","v":796.62239892517744},777.63,{"$f":"IF($E$16=$V$1,0,IF(D103=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F103*0.16,0),\"\")","v":0},24432.451976382057,1805665.118410391,null,0,"","",null,0.11749999999999999,null,83,24285.19266603723,24285.19266603723,null,1.1195541497186394,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,83,760636.56213015539,2256.7081118130554,6623.8767285501035,0,0,633.86380177512945,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY103*0.16,0),\"\")","v":0},9514.4486421382881,758379.85401834233,0,null,0.1045,null,83,9427.0191522382702]
[null,null,84,1805665.118410391,4887.7286263551359,17680.470951101743,{"$f":"IF(D104=\"\",\"\",L103*Resumen!$L$86/1000)","v":794.49265210057206},777.63,{"$f":"IF($E$16=$V$1,0,IF(D104=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F104*0.16,0),\"\")","v":0},24430.322229557452,1800777.389784036,null,0,"","",{"$f":"IF(OR(L103=0,L103=\"\"),\"\",IF(E104>=D104,0,$E$17*10%))","v":0},0.11749999999999999,null,84,24283.062919212625,24283.062919212625,null,1.1195541497186394,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,84,758379.85401834233,2276.3602782867611,6604.2245620763979,0,0,631.98321168195196,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY104*0.16,0),\"\")","v":0},9512.5680520451115,756103.49374005559,0,null,0.1045,null,84,9425.3979538820822]
[null,null,85,1800777.389784036,4935.5876358215282,17632.61194163535,{"$f":"IF(D105=\"\",\"\",L104*Resumen!$L$86/1000)","v":792.34205150497587},777.63,{"$f":"IF($E$16=$V$1,0,IF(D105=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F105*0.16,0),\"\")","v":0},24428.171628961856,1795841.8021482145,null,0,"","",null,0.11749999999999999,null,85,24280.912318617029,24280.912318617029,null,1.1408256785632935,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,85,756103.49374005559,2296.1835823768415,6584.4012579863174,0,0,630.0862447833797,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY105*0.16,0),\"\")","v":0},9510.6710851465396,753807.31015767879,0,null,0.1045,null,85,9423.7626375902109]
[null,null,86,1795841.8021482145,4983.9152647556148,17584.284312701264,{"$f":"IF(D106=\"\",\"\",L105*Resumen!$L$86/1000)","v":790.17039294521442},777.63,{"$f":"IF($E$16=$V$1,0,IF(D106=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F106*0.16,0),\"\")","v":0},24425.999970402096,1790857.8868834588,null,0,"","",{"$f":"IF(OR(L105=0,L105=\"\"),\"\",IF(E106>=D106,0,$E$17*10%))","v":0},0.11749999999999999,null,86,24278.740660057269,24278.740660057269,null,1.1408256785632935,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,86,753807.31015767879,2316.1795144067064,6564.4053259564525,0,0,628.17275846473228,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY106*0.16,0),\"\")","v":0},9508.7575988278913,751491.13064327207,0,null,0.1045,null,86,9422.1130804189634]
[null,null,87,1790857.8868834588,5032.7161017230137,17535.483475733865,{"$f":"IF(D107=\"\",\"\",L106*Resumen!$L$86/1000)","v":787.97747022872181},777.63,{"$f":"IF($E$16=$V$1,0,IF(D107=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F107*0.16,0),\"\")","v":0},24423.807047685601,1785825.1707817358,null,0,"","",null,0.11749999999999999,null,87,24276.547737340774,24276.547737340774,null,1.1408256785632935,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,87,751491.13064327207,2336.3495776779982,6544.2352626851607,0,0,626.24260886939339,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY107*0.16,0),\"\")","v":0},9506.8274492325527,749154.78106559406,0,null,0.1045,null,87,9420.4491583540148]
[null,null,88,1785825.1707817358,5081.9947802190509,17486.204797237828,{"$f":"IF(D108=\"\",\"\",L107*Resumen!$L$86/1000)","v":785.76307514396376},777.63,{"$f":"IF($E$16=$V$1,0,IF(D108=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F108*0.16,0),\"\")","v":0},24421.592652600844,1780743.1760015166,null,0,"","",{"$f":"IF(OR(L107=0,L107=\"\"),\"\",IF(E108>=D108,0,$E$17*10%))","v":0},0.11749999999999999,null,88,24274.333342256017,24274.333342256017,null,1.1408256785632935,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,88,749154.78106559406,2356.6952885836108,6523.8895517795481,0,0,624.29565088799507,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY108*0.16,0),\"\")","v":0},9504.8804912511532,746798.08577701042,0,null,0.1045,null,88,9418.7707463010865]
[null,null,89,1780743.1760015166,5131.7559791086969,17436.443598348182,{"$f":"IF(D109=\"\",\"\",L108*Resumen!$L$86/1000)","v":783.5269974406674},777.63,{"$f":"IF($E$16=$V$1,0,IF(D109=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F109*0.16,0),\"\")","v":0},24419.356574897549,1775611.420022408,null,0,"","",null,0.11749999999999999,null,89,24272.097264552722,24272.097264552722,null,1.1408256785632935,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,89,746798.08577701042,2377.2181767216935,6503.3666636414655,0,0,622.33173814750864,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY109*0.16,0),\"\")","v":0},9502.916578510667,744420.86760028871,0,null,0.1045,null,89,9417.077718076529]
[null,null,90,1775611.420022408,5182.0044230708008,17386.195154386078,{"$f":"IF(D110=\"\",\"\",L109*Resumen!$L$86/1000)","v":781.26902480985962},777.63,{"$f":"IF($E$16=$V$1,0,IF(D110=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F110*0.16,0),\"\")","v":0},24417.098602266738,1770429.4155993373,null,0,"","",{"$f":"IF(OR(L109=0,L109=\"\"),\"\",IF(E110>=D110,0,$E$17*10%))","v":0},0.11749999999999999,null,90,24269.839291921911,24269.839291921911,null,1.1408256785632935,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,90,744420.86760028871,2397.9197850106448,6482.6650553525142,0,0,620.35072300024058,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY110*0.16,0),\"\")","v":0},9500.9355633634004,742022.94781527808,0,null,{"$f":"IF(AW110=\"\",\"\",BH109)","v":0.1045},null,90,9415.3699463978483]
[null,null,91,1770429.4155993373,5232.7448830467038,17335.454694410175,{"$f":"IF(D111=\"\",\"\",L110*Resumen!$L$86/1000)","v":778.98894286370853},777.63,{"$f":"IF($E$16=$V$1,0,IF(D111=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F111*0.16,0),\"\")","v":0},24414.818520320587,1765196.6707162906,null,0,"","",null,0.11749999999999999,null,91,24267.55920997576,24267.55920997576,null,1.1408256785632935,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,91,742022.94781527808,2418.8016698051124,6461.7831705580465,0,0,618.35245651273169,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY111*0.16,0),\"\")","v":0},9498.9372968758908,739604.146145473,0,null,0.1045,null,91,9413.6473028741348]
[null,null,92,1765196.6707162906,5283.9821766932037,17284.217400763675,{"$f":"IF(D112=\"\",\"\",L111*Resumen!$L$86/1000)","v":776.68653511516789},777.63,{"$f":"IF($E$16=$V$1,0,IF(D112=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F112*0.16,0),\"\")","v":0},24412.516112572048,1759912.6885395974,null,0,"","",{"$f":"IF(OR(L111=0,L111=\"\"),\"\",IF(E112>=D112,0,$E$17*10%))","v":0},0.11749999999999999,null,92,24265.256802227221,24265.256802227221,null,1.1408256785632935,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,92,739604.146145473,2439.8654010129985,6440.7194393501604,0,0,616.33678845456086,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY112*0.16,0),\"\")","v":0},9496.9216288177195,737164.28074445995,0,null,0.1045,null,92,9411.9096579964007]
[null,null,93,1759912.6885395974,5335.7211688399875,17232.478408616891,{"$f":"IF(D113=\"\",\"\",L112*Resumen!$L$86/1000)","v":774.3615829574228},777.63,{"$f":"IF($E$16=$V$1,0,IF(D113=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F113*0.16,0),\"\")","v":0},24410.191160414302,1754576.9673707574,null,0,"","",null,0.11749999999999999,null,93,24262.931850069475,24262.931850069475,null,1.1408256785632935,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,93,737164.28074445995,2461.1125622134869,6419.4722781496721,0,0,614.30356728704999,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY113*0.16,0),\"\")","v":0},9494.888407650209,734703.1681822465,0,null,0.1045,null,93,9410.1568811278576]
[null,null,94,1754576.9673707574,5387.9667719515492,17180.232805505329,{"$f":"IF(D114=\"\",\"\",L113*Resumen!$L$86/1000)","v":772.01386564313327},777.63,{"$f":"IF($E$16=$V$1,0,IF(D114=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F114*0.16,0),\"\")","v":0},24407.843443100013,1749189.0005988057,null,0,"","",{"$f":"IF(OR(L113=0,L113=\"\"),\"\",IF(E114>=D114,0,$E$17*10%))","v":0},0.11749999999999999,null,94,24260.584132755186,24260.584132755186,null,1.1408256785632935,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,94,734703.1681822465,2482.5447507760955,6398.0400895870634,0,0,612.25264015187213,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY114*0.16,0),\"\")","v":0},9492.8374805150306,732220.62343147036,0,null,0.1045,null,94,9408.3888404940826]
[null,null,95,1749189.0005988057,5440.7239465935745,17127.475630863304,{"$f":"IF(D115=\"\",\"\",L114*Resumen!$L$86/1000)","v":769.64316026347456},777.63,{"$f":"IF($E$16=$V$1,0,IF(D115=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F115*0.16,0),\"\")","v":0},24405.472737720353,1743748.2766522123,null,0,"","",null,0.11749999999999999,null,95,24258.213427375525,24258.213427375525,null,1.1408256785632935,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,95,732220.62343147036,2504.1635779807712,6376.4212623823878,0,0,610.18385285955867,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY115*0.16,0),\"\")","v":0},9490.768693222717,729716.45985348953,0,null,0.1045,null,95,9406.6054031731237]
[null,null,96,1743748.2766522123,5493.9977019039688,17074.20187555291,{"$f":"IF(D116=\"\",\"\",L115*Resumen!$L$86/1000)","v":767.24924172697342},777.63,{"$f":"IF($E$16=$V$1,0,IF(D116=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F116*0.16,0),\"\")","v":0},24403.078819183855,1738254.2789503082,null,0,"","",{"$f":"IF(OR(L115=0,L115=\"\"),\"\",IF(E116>=D116,0,$E$17*10%))","v":0},0.11749999999999999,null,96,24255.819508839028,24255.819508839028,null,1.1408256785632935,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,96,729716.45985348953,2525.9706691390211,6354.6141712241379,0,0,608.09704987790792,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY116*0.16,0),\"\")","v":0},9488.6818902410669,727190.48918435047,0,null,0.1045,null,96,9404.8064350854929]
[null,null,97,1738254.2789503082,5547.7930960684462,17020.406481388432,{"$f":"IF(D117=\"\",\"\",L116*Resumen!$L$86/1000)","v":764.83188273813562},777.63,{"$f":"IF($E$16=$V$1,0,IF(D117=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F117*0.16,0),\"\")","v":0},24400.661460195017,1732706.4858542397,null,0,"","",null,0.11749999999999999,null,97,24253.40214985019,24253.40214985019,null,1.162501366455996,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,97,727190.48918435047,2547.9676637161065,6332.6171766470525,0,0,605.99207432029209,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY117*0.16,0),\"\")","v":0},9486.5769146834518,724642.52152063441,0,null,0.1045,null,97,9402.9918009841003]
[null,null,98,1732706.4858542397,5602.1152368007824,16966.084340656096,{"$f":"IF(D118=\"\",\"\",L117*Resumen!$L$86/1000)","v":762.39085377586548},777.63,{"$f":"IF($E$16=$V$1,0,IF(D118=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F118*0.16,0),\"\")","v":0},24398.220431232745,1727104.3706174388,null,0,"","",{"$f":"IF(OR(L117=0,L117=\"\"),\"\",IF(E118>=D118,0,$E$17*10%))","v":0},0.11749999999999999,null,98,24250.961120887918,24250.961120887918,null,1.162501366455996,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,98,724642.52152063441,2570.1562154543008,6310.4286249088582,0,0,603.86876793386205,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY118*0.16,0),\"\")","v":0},9484.4536082970208,722072.36530518008,0,null,0.1045,null,98,9401.1613644440749]
[null,null,99,1727104.3706174388,5656.9692818277908,16911.230295629088,{"$f":"IF(D119=\"\",\"\",L118*Resumen!$L$86/1000)","v":759.92592307167297},777.63,{"$f":"IF($E$16=$V$1,0,IF(D119=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F119*0.16,0),\"\")","v":0},24395.755500528554,1721447.401335611,null,0,"","",null,0.11749999999999999,null,99,24248.496190183727,24248.496190183727,null,1.162501366455996,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,99,722072.36530518008,2592.5379924972158,6288.0468478659432,0,0,601.7269710876501,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY119*0.16,0),\"\")","v":0},9482.3118114508088,719479.82731268287,0,null,0.1045,null,99,9399.3149878525128]
[null,null,100,1721447.401335611,5712.3604393790229,16855.839138077856,{"$f":"IF(D120=\"\",\"\",L119*Resumen!$L$86/1000)","v":757.4368565876689},777.63,{"$f":"IF($E$16=$V$1,0,IF(D120=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F120*0.16,0),\"\")","v":0},24393.266434044548,1715735.040896232,null,0,"","",{"$f":"IF(OR(L119=0,L119=\"\"),\"\",IF(E120>=D120,0,$E$17*10%))","v":0},0.11749999999999999,null,100,24246.007123699721,24246.007123699721,null,1.162501366455996,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,100,719479.82731268287,2615.114677515212,6265.470162847947,0,0,599.566522760569,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY120*0.16,0),\"\")","v":0},9480.1513631237285,716864.71263516764,0,null,0.1045,null,100,9397.4525323981325]
[null,null,101,1715735.040896232,5768.2939686812751,16799.905608775603,{"$f":"IF(D121=\"\",\"\",L120*Resumen!$L$86/1000)","v":754.923417994342},777.63,{"$f":"IF($E$16=$V$1,0,IF(D121=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F121*0.16,0),\"\")","v":0},24390.752995451221,1709966.7469275508,null,0,"","",null,0.11749999999999999,null,101,24243.493685106394,24243.493685106394,null,1.162501366455996,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,101,716864.71263516764,2637.8879678319072,6242.6968725312518,0,0,597.38726052930645,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY121*0.16,0),\"\")","v":0},9477.9721008924662,714226.82466733572,0,null,0.1045,null,101,9395.5738580608377]
[null,null,102,1709966.7469275508,5824.7751804579457,16743.424396998933,{"$f":"IF(D122=\"\",\"\",L121*Resumen!$L$86/1000)","v":752.38536864812227},777.63,{"$f":"IF($E$16=$V$1,0,IF(D122=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F122*0.16,0),\"\")","v":0},24388.214946105003,1704141.9717470929,null,0,"","",{"$f":"IF(OR(L121=0,L121=\"\"),\"\",IF(E122>=D122,0,$E$17*10%))","v":0},0.11749999999999999,null,102,24240.955635760176,24240.955635760176,null,1.162501366455996,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,102,714226.82466733572,2660.8595755517772,6219.7252648113817,0,0,595.18902055611318,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY122*0.16,0),\"\")","v":0},9475.7738609192729,711565.9650917839,0,null,0.1045,null,102,9393.6788236011871]
[null,null,103,1704141.9717470929,5881.8094374332613,16686.390140023617,{"$f":"IF(D123=\"\",\"\",L122*Resumen!$L$86/1000)","v":749.82246756872087},777.63,{"$f":"IF($E$16=$V$1,0,IF(D123=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F123*0.16,0),\"\")","v":0},24385.652045025599,1698260.1623096596,null,0,"","",null,0.11749999999999999,null,103,24238.392734680772,24238.392734680772,null,1.162501366455996,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,103,711565.9650917839,2684.0312276888744,6196.5536126742845,0,0,592.97163757648661,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY123*0.16,0),\"\")","v":0},9473.5564779396464,708881.93386409502,0,null,0.1045,null,103,9391.7672865497861]
[null,null,104,1698260.1623096596,5939.4021548414639,16628.797422615415,{"$f":"IF(D124=\"\",\"\",L123*Resumen!$L$86/1000)","v":747.23447141625024},777.63,{"$f":"IF($E$16=$V$1,0,IF(D124=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F124*0.16,0),\"\")","v":0},24383.06404887313,1692320.7601548182,null,0,"","",{"$f":"IF(OR(L123=0,L123=\"\"),\"\",IF(E124>=D124,0,$E$17*10%))","v":0},0.11749999999999999,null,104,24235.804738528303,24235.804738528303,null,1.162501366455996,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,104,708881.93386409502,2707.4046662966648,6173.1801740664941,0,0,590.73494488674589,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY124*0.16,0),\"\")","v":0},9471.3197852499052,706174.52919779834,0,null,0.1045,null,104,9389.8391031965602]
[null,null,105,1692320.7601548182,5997.5588009409512,16570.640776515927,{"$f":"IF(D125=\"\",\"\",L124*Resumen!$L$86/1000)","v":744.62113446812009},777.63,{"$f":"IF($E$16=$V$1,0,IF(D125=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F125*0.16,0),\"\")","v":0},24380.450711925001,1686323.2013538773,null,0,"","",null,0.11749999999999999,null,105,24233.191401580174,24233.191401580174,null,1.162501366455996,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,105,706174.52919779834,2730.9816485989986,6149.6031917641603,0,0,588.47877433149858,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY125*0.16,0),\"\")","v":0},9469.0636146946581,703443.54754919931,0,null,0.1045,null,105,9387.8941285799683]
[null,null,106,1686323.2013538773,6056.2848975335,16511.914679923379,{"$f":"IF(D126=\"\",\"\",L125*Resumen!$L$86/1000)","v":741.98220859570608},777.63,{"$f":"IF($E$16=$V$1,0,IF(D126=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F126*0.16,0),\"\")","v":0},24377.811786052585,1680266.9164563438,null,0,"","",{"$f":"IF(OR(L125=0,L125=\"\"),\"\",IF(E126>=D126,0,$E$17*10%))","v":0},0.11749999999999999,null,106,24230.552475707758,24230.552475707758,null,1.162501366455996,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,106,703443.54754919931,2754.7639471222146,6125.8208932409443,0,0,586.2029562909994,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY126*0.16,0),\"\")","v":0},9466.7877966541582,700688.78360207705,0,null,0.1045,null,106,9385.9322164760888]
[null,null,107,1680266.9164563438,6115.5860204885139,16452.613556968365,{"$f":"IF(D127=\"\",\"\",L126*Resumen!$L$86/1000)","v":739.31744324079136},777.63,{"$f":"IF($E$16=$V$1,0,IF(D127=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F127*0.16,0),\"\")","v":0},24375.14702069767,1674151.3304358553,null,0,"","",null,0.11749999999999999,null,107,24227.887710352843,24227.887710352843,null,1.162501366455996,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,107,700688.78360207705,2778.7533498284047,6101.8314905347543,0,0,583.90731966839758,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY127*0.16,0),\"\")","v":0},9464.4921600315574,697910.03025224863,0,null,0.1045,null,107,9383.9532193876403]
[null,null,108,1674151.3304358553,6175.467800272465,16392.731777184414,{"$f":"IF(D128=\"\",\"\",L127*Resumen!$L$86/1000)","v":736.6265853917763},777.63,{"$f":"IF($E$16=$V$1,0,IF(D128=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F128*0.16,0),\"\")","v":0},24372.456162848655,1667975.8626355829,null,0,"","",{"$f":"IF(OR(L127=0,L127=\"\"),\"\",IF(E128>=D128,0,$E$17*10%))","v":0},0.11749999999999999,null,108,24225.196852503828,24225.196852503828,null,1.162501366455996,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,108,697910.03025224863,2802.951660249827,6077.6331801133319,0,0,581.59169187687382,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY128*0.16,0),\"\")","v":0},9462.1765322400333,695107.07859199878,0,null,0.1045,null,108,9381.9569885328783]
[null,null,109,1667975.8626355829,6235.9359224834643,16332.263654973414,{"$f":"IF(D129=\"\",\"\",L128*Resumen!$L$86/1000)","v":733.90937955965649},777.63,{"$f":"IF($E$16=$V$1,0,IF(D129=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F129*0.16,0),\"\")","v":0},24369.738957016536,1661739.9267130995,null,0,"","",null,0.11749999999999999,null,109,24222.479646671709,24222.479646671709,null,1.1845888924186598,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,109,695107.07859199878,2827.3606976245028,6053.2241427386562,0,0,579.25589882666566,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY129*0.16,0),\"\")","v":0},9459.8407391898254,692279.71789437428,0,null,0.1045,null,109,9379.9433738344233]
[null,null,110,1661739.9267130995,6296.9961283911143,16271.203449065764,{"$f":"IF(D130=\"\",\"\",L129*Resumen!$L$86/1000)","v":731.16556775376375},777.63,{"$f":"IF($E$16=$V$1,0,IF(D130=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F130*0.16,0),\"\")","v":0},24366.995145210643,1655442.9305847085,null,0,"","",{"$f":"IF(OR(L129=0,L129=\"\"),\"\",IF(E130>=D130,0,$E$17*10%))","v":0},0.11749999999999999,null,110,24219.735834865816,24219.735834865816,null,1.1845888924186598,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,110,692279.71789437428,2851.9822970329824,6028.6025433301766,0,0,576.89976491197865,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY130*0.16,0),\"\")","v":0},9457.4846052751382,689427.73559734132,0,null,0.1045,null,110,9377.9122239079679]
[null,null,111,1655442.9305847085,6358.6542154816107,16209.545361975268,{"$f":"IF(D131=\"\",\"\",L130*Resumen!$L$86/1000)","v":728.3948894572718},777.63,{"$f":"IF($E$16=$V$1,0,IF(D131=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F131*0.16,0),\"\")","v":0},24364.224466914151,1649084.2763692269,null,0,"","",null,0.11749999999999999,null,111,24216.965156569324,24216.965156569324,null,1.1845888924186598,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,111,689427.73559734132,2876.8183095363111,6003.7665308268479,0,0,574.52311299778444,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY131*0.16,0),\"\")","v":0},9455.1079533609427,686550.917287805,0,null,0.1045,null,111,9375.8633860509035]
[null,null,112,1649084.2763692269,6420.9160380082012,16147.283539448677,{"$f":"IF(D132=\"\",\"\",L131*Resumen!$L$86/1000)","v":725.59708160245975},777.63,{"$f":"IF($E$16=$V$1,0,IF(D132=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F132*0.16,0),\"\")","v":0},24361.42665905934,1642663.3603312187,null,0,"","",{"$f":"IF(OR(L131=0,L131=\"\"),\"\",IF(E132>=D132,0,$E$17*10%))","v":0},0.11749999999999999,null,112,24214.167348714513,24214.167348714513,null,1.1845888924186598,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,112,686550.917287805,2901.8706023151899,5978.714238047969,0,0,572.12576440650412,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY132*0.16,0),\"\")","v":0},9452.7106047696634,683649.04668548983,0,null,0.1045,null,112,9373.7967062308344]
[null,null,113,1642663.3603312187,6483.7875075470311,16084.412069909848,{"$f":"IF(D133=\"\",\"\",L132*Resumen!$L$86/1000)","v":722.77187854573617},777.63,{"$f":"IF($E$16=$V$1,0,IF(D133=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F133*0.16,0),\"\")","v":0},24358.601456002616,1636179.5728236716,null,0,"","",null,0.11749999999999999,null,113,24211.342145657789,24211.342145657789,null,1.1845888924186598,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,113,683649.04668548983,2927.1410588103518,5953.4437815528072,0,0,569.7075389045749,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY133*0.16,0),\"\")","v":0},9450.2923792677338,680721.90562667942,0,null,0.1045,null,113,9371.7120290739986]
[null,null,114,1636179.5728236716,6547.2745935584298,16020.924983898449,{"$f":"IF(D134=\"\",\"\",L133*Resumen!$L$86/1000)","v":719.9190120424156},777.63,{"$f":"IF($E$16=$V$1,0,IF(D134=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F134*0.16,0),\"\")","v":0},24355.748589499297,1629632.2982301132,null,0,"","",{"$f":"IF(OR(L133=0,L133=\"\"),\"\",IF(E134>=D134,0,$E$17*10%))","v":0},0.11749999999999999,null,114,24208.48927915447,24208.48927915447,null,1.1845888924186598,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,114,680721.90562667942,2952.6315788641587,5927.9532614990003,0,0,567.26825468889956,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY134*0.16,0),\"\")","v":0},9447.8530950520581,677769.27404781524,0,null,0.1045,null,114,9369.6091978535896]
[null,null,115,1629632.2982301132,6611.3833239536889,15956.81625350319,{"$f":"IF(D135=\"\",\"\",L134*Resumen!$L$86/1000)","v":717.03821122124975},777.63,{"$f":"IF($E$16=$V$1,0,IF(D135=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F135*0.16,0),\"\")","v":0},24352.86778867813,1623020.9149061595,null,0,"","",null,0.11749999999999999,null,115,24205.608478333303,24205.608478333303,null,1.1845888924186598,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,115,677769.27404781524,2978.3440788634343,5902.2407614997246,0,0,564.80772837317943,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY135*0.16,0),\"\")","v":0},9445.3925687363389,674790.92996895185,0,null,0.1045,null,115,9367.488054477968]
[null,null,116,1623020.9149061595,6676.1197856674025,15892.079791789476,{"$f":"IF(D136=\"\",\"\",L135*Resumen!$L$86/1000)","v":714.12920255871029},777.63,{"$f":"IF($E$16=$V$1,0,IF(D136=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F136*0.16,0),\"\")","v":0},24349.95878001559,1616344.7951204921,null,0,"","",{"$f":"IF(OR(L135=0,L135=\"\"),\"\",IF(E136>=D136,0,$E$17*10%))","v":0},0.11749999999999999,null,116,24202.699469670762,24202.699469670762,null,1.1845888924186598,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,116,674790.92996895185,3004.2804918835363,5876.3043484796226,0,0,562.3257749741266,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY136*0.16,0),\"\")","v":0},9442.910615337285,671786.64947706833,0,null,0.1045,null,116,9365.3484394787847]
[null,null,117,1616344.7951204921,6741.4901252353957,15826.709452221483,{"$f":"IF(D137=\"\",\"\",L136*Resumen!$L$86/1000)","v":711.1917098530165},777.63,{"$f":"IF($E$16=$V$1,0,IF(D137=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F137*0.16,0),\"\")","v":0},24347.021287309897,1609603.3049952567,null,0,"","",null,0.11749999999999999,null,117,24199.76197696507,24199.76197696507,null,1.1845888924186598,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,117,671786.64947706833,3030.4427678336888,5850.1420725294702,0,0,559.82220789755695,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY137*0.16,0),\"\")","v":0},9440.4070482607167,668756.20670923463,0,null,0.1045,null,117,9363.1901919989832]
[null,null,118,1609603.3049952567,6807.5005493783246,15760.699028078554,{"$f":"IF(D138=\"\",\"\",L137*Resumen!$L$86/1000)","v":708.225454197913},777.63,{"$f":"IF($E$16=$V$1,0,IF(D138=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F138*0.16,0),\"\")","v":0},24344.055031654792,1602795.8044458784,null,0,"","",{"$f":"IF(OR(L137=0,L137=\"\"),\"\",IF(E138>=D138,0,$E$17*10%))","v":0},0.11749999999999999,null,118,24196.795721309965,24196.795721309965,null,1.1845888924186598,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,118,668756.20670923463,3056.8328736035737,5823.7519667595852,0,0,557.29683892436219,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY138*0.16,0),\"\")","v":0},9437.8816792875205,665699.37383563106,0,null,0.1045,null,118,9361.0131497807124]
[null,null,119,1602795.8044458784,6874.157325590988,15694.042251865891,{"$f":"IF(D139=\"\",\"\",L138*Resumen!$L$86/1000)","v":705.23015395618654},777.63,{"$f":"IF($E$16=$V$1,0,IF(D139=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F139*0.16,0),\"\")","v":0},24341.059731413065,1595921.6471202874,null,0,"","",null,0.11749999999999999,null,119,24193.800421068237,24193.800421068237,null,1.1845888924186598,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,119,665699.37383563106,3083.4527932112051,5797.1320471519539,0,0,554.74947819635929,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY139*0.16,0),\"\")","v":0},9435.3343185595186,662615.92104241985,0,null,0.1045,null,119,9358.8171491531248]
[null,null,120,1595921.6471202874,6941.4667827373996,15626.732794719479,{"$f":"IF(D140=\"\",\"\",L139*Resumen!$L$86/1000)","v":702.20552473292651},777.63,{"$f":"IF($E$16=$V$1,0,IF(D140=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F140*0.16,0),\"\")","v":0},24338.035102189806,1588980.1803375501,null,0,"","",{"$f":"IF(OR(L139=0,L139=\"\"),\"\",IF(E140>=D140,0,$E$17*10%))","v":0},0.11749999999999999,null,120,24190.775791844979,24190.775791844979,null,1.1845888924186598,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,120,662615.92104241985,3110.3045279520857,5770.2803124110733,0,0,552.17993420201663,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY140*0.16,0),\"\")","v":0},9432.7647745651757,659505.61651446775,0,null,0.1045,null,120,9356.602025020069]
[null,null,121,1588980.1803375501,7009.4353116517013,15558.764265805177,{"$f":"IF(D141=\"\",\"\",L140*Resumen!$L$86/1000)","v":699.15127934852205},777.63,{"$f":"IF($E$16=$V$1,0,IF(D141=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F141*0.16,0),\"\")","v":0},24334.980856805403,1581970.7450258983,null,0,"","",null,0.11749999999999999,null,121,24187.721546460576,24187.721546460576,null,1.2070960813746143,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,121,659505.61651446775,3137.3900965496687,5743.1947438134903,0,0,549.58801376205645,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY141*0.16,0),\"\")","v":0},9430.172854125216,656368.22641791811,0,null,0.1045,null,121,9354.3676108476902]
[null,null,122,1581970.7450258983,7078.0693657449592,15490.130211711919,{"$f":"IF(D142=\"\",\"\",L141*Resumen!$L$86/1000)","v":696.06712781139527},777.63,{"$f":"IF($E$16=$V$1,0,IF(D142=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F142*0.16,0),\"\")","v":0},24331.896705268275,1574892.6756601534,null,0,"","",{"$f":"IF(OR(L141=0,L141=\"\"),\"\",IF(E142>=D142,0,$E$17*10%))","v":0},0.11749999999999999,null,122,24184.637394923448,24184.637394923448,null,1.2070960813746143,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,122,656368.22641791811,3164.7115353071222,5715.8733050560368,0,0,546.97352201493175,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY142*0.16,0),\"\")","v":0},9427.5583623780913,653203.51488261099,0,null,0.1045,null,122,9352.1137386518931]
[null,null,123,1574892.6756601534,7147.3754616178794,15420.824115838999,{"$f":"IF(D143=\"\",\"\",L142*Resumen!$L$86/1000)","v":692.95277729046757},777.63,{"$f":"IF($E$16=$V$1,0,IF(D143=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F143*0.16,0),\"\")","v":0},24328.782354747349,1567745.3001985354,null,0,"","",null,0.11749999999999999,null,123,24181.523044402522,24181.523044402522,null,1.2070960813746143,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,123,653203.51488261099,3192.2708982604217,5688.3139421027372,0,0,544.33626240217586,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY143*0.16,0),\"\")","v":0},9424.9211027653346,650011.24398435059,0,null,0.1045,null,123,9349.8402389857238]
[null,null,124,1567745.3001985354,7217.3601796795538,15350.839397777325,{"$f":"IF(D144=\"\",\"\",L143*Resumen!$L$86/1000)","v":689.80793208735565},777.63,{"$f":"IF($E$16=$V$1,0,IF(D144=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F144*0.16,0),\"\")","v":0},24325.637509544234,1560527.940018856,null,0,"","",{"$f":"IF(OR(L143=0,L143=\"\"),\"\",IF(E144>=D144,0,$E$17*10%))","v":0},0.11749999999999999,null,124,24178.378199199407,24178.378199199407,null,1.2070960813746143,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,124,650011.24398435059,3220.0702573327726,5660.5145830303863,0,0,541.67603665362549,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY144*0.16,0),\"\")","v":0},9422.2608770167844,646791.17372701783,0,null,0.1045,null,124,9347.5469409266298]
[null,null,125,1560527.940018856,7288.0301647722499,15280.169412684629,{"$f":"IF(D145=\"\",\"\",L144*Resumen!$L$86/1000)","v":686.63229360829666},777.63,{"$f":"IF($E$16=$V$1,0,IF(D145=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F145*0.16,0),\"\")","v":0},24322.461871065178,1553239.9098540838,null,0,"","",null,0.11749999999999999,null,125,24175.20256072035,24175.20256072035,null,1.2070960813746143,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,125,646791.17372701783,3248.1117024903788,5632.4731378727802,0,0,538.99264477251484,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY145*0.16,0),\"\")","v":0},9419.5774851356746,643543.06202452746,0,null,0.1045,null,125,9345.2336720636031]
[null,null,126,1553239.9098540838,7359.3921268023096,15208.807450654569,{"$f":"IF(D146=\"\",\"\",L145*Resumen!$L$86/1000)","v":683.42556033579694},777.63,{"$f":"IF($E$16=$V$1,0,IF(D146=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F146*0.16,0),\"\")","v":0},24319.255137792676,1545880.5177272814,null,0,"","",{"$f":"IF(OR(L145=0,L145=\"\"),\"\",IF(E146>=D146,0,$E$17*10%))","v":0},0.11749999999999999,null,126,24171.995827447849,24171.995827447849,null,1.2070960813746143,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,126,643543.06202452746,3276.3973418995656,5604.1874984635933,0,0,536.28588502043954,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY146*0.16,0),\"\")","v":0},9416.8707253835983,640266.66468262789,0,null,0.1045,null,126,9342.9002584842274]
[null,null,127,1545880.5177272814,7431.4528413772496,15136.746736079629,{"$f":"IF(D147=\"\",\"\",L146*Resumen!$L$86/1000)","v":680.18742780000377},777.63,{"$f":"IF($E$16=$V$1,0,IF(D147=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F147*0.16,0),\"\")","v":0},24316.017005256883,1538449.0648859041,null,0,"","",null,0.11749999999999999,null,127,24168.757694912056,24168.757694912056,null,1.2070960813746143,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,127,640266.66468262789,3304.9293020852747,5575.6555382778843,0,0,533.5555539021899,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY147*0.16,0),\"\")","v":0},9414.1403942653487,636961.73538054258,0,null,0.1045,null,127,9340.5465247615994]
[null,null,128,1538449.0648859041,7504.2191504490693,15063.980427007809,{"$f":"IF(D148=\"\",\"\",L147*Resumen!$L$86/1000)","v":676.91758854979776},777.63,{"$f":"IF($E$16=$V$1,0,IF(D148=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F148*0.16,0),\"\")","v":0},24312.747166006677,1530944.8457354549,null,0,"","",{"$f":"IF(OR(L147=0,L147=\"\"),\"\",IF(E148>=D148,0,$E$17*10%))","v":0},0.11749999999999999,null,128,24165.48785566185,24165.48785566185,null,1.2070960813746143,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,128,636961.73538054258,3333.7097280909338,5546.8751122722251,0,0,530.80144615045219,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY148*0.16,0),\"\")","v":0},9411.3862865136107,633628.02565245167,0,null,0.1045,null,128,9338.1722939411356]
[null,null,129,1530944.8457354549,7577.6979629638845,14990.501614492994,{"$f":"IF(D149=\"\",\"\",L148*Resumen!$L$86/1000)","v":673.6157321236002},777.63,{"$f":"IF($E$16=$V$1,0,IF(D149=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F149*0.16,0),\"\")","v":0},24309.445309580478,1523367.147772491,null,0,"","",null,0.11749999999999999,null,129,24162.185999235651,24162.185999235651,null,1.2070960813746143,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,129,633628.02565245167,3362.7407836397251,5517.8440567234338,0,0,528.02335471037634,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY149*0.16,0),\"\")","v":0},9408.6081950735352,{"$f":"IFERROR(IF(AW149=\"\",\"\",IF((AW149-AX149-BY149)<1,0,AW149-AX149-BY149)),0)","v":630265.28486881196},{"$f":"IF(OR(BE148=0,BE148=\"\"),\"\",0)","v":0},null,0.1045,null,129,9335.777387527276]
[null,null,130,1523367.147772491,7651.896255517906,14916.303321938973,{"$f":"IF(D150=\"\",\"\",L149*Resumen!$L$86/1000)","v":670.28154501989604},{"$f":"IF($E$16=$V$1,0,IF(D150=\"\",\"\",IF($E$11=\"Liquidez\",\"0\",AB150)))","v":777.63},{"$f":"IF($E$16=$V$1,0,IF(D150=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F150*0.16,0),\"\")","v":0},{"$f":"IFERROR(IF(D150=\"\",\"\",E150+F150+G150+H150+I150+Y150+J150),0)","v":24306.111122476777},{"$f":"IFERROR(IF(D150=\"\",\"\",IF((D150-E150-AI150-Q150)<1,0,D150-E150-AI150-Q150)),0)","v":1515715.2515169731},null,{"$f":"IF(OR(O150=\"\",O150=0),M150,M150-O150-P150)","v":0},"",{"$f":"IF(O150=\"\",\"\",IF(O150=0,0,O150*0.16))","v":""},{"$f":"IF(OR(L149=0,L149=\"\"),\"\",IF(E150>=D150,0,$E$17*10%))","v":0},0.11749999999999999,null,130,24158.85181213195,{"$f":"IF($E$16=$V$1,AI150,IF(ISNUMBER(T150),IF($E$14=\"Pago Fijo\",PMT(R150/12,$K$11,-$K$9),X150*$K$15*$K$9/1000)+G150+AI150+Q150+H150/1.16+$AE$14,0))","v":24158.85181213195},null,1.2070960813746143,0,null,null,{"$f":"IF((($K$8*0.7)*($AE$13))>L149*($AE$13),($K$8*0.7)*($AE$13),($AE$13)*L149)","v":777.63},null,null,null,null,{"$f":"IF($AH$20=0,0,IF(N150>AH149,MAX(0,N150-AH149),N150))","v":0},{"$f":"IFERROR(MAX(0,AH149-N150),0)","v":0},{"$f":"IF($E$16=\"no\",N150,IF(AH150>0,0,AG150))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(BE149=\"\",BE149=0),\"\",IF(AV149+1>$K$11+$X$2,\"\",AV149+1))","v":130},{"$f":"IF(IF(AW149=\"\",\"\",AW149-AX149-BM149-BY149)<0.01,\"\",IF(AW149=\"\",\"\",BE149))","v":630265.28486881196},{"$f":"IF($E$16=$V$1,0,IF(AW150=\"\",\"\",PMT($AY$10/12,$AY$11,-$AW$21)-AY150))","v":3392.0246512972544},5488.5601890659045,{"$f":"IF($E$16=$V$1,0,IF(AW150=\"\",\"\",BE149*0/1000))","v":0},{"$f":"IF($E$16=$V$1,0,IF(AW150=\"\",\"\",IF($E$11=\"Liquidez\",\"0\",0)))","v":0},{"$f":"IF($E$16=$V$1,0,IF(AW150=\"\",\"\",AW150*$AY$13/12))","v":525.22107072401002},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY150*0.16,0),\"\")","v":0},{"$f":"IFERROR(IF(AW150=\"\",\"\",AX150+AY150+AZ150+BA150+BB150+BC150),0)","v":9405.8059110871691},626873.2602175147,0,null,0.1045,null,{"$f":"AV150","v":130},{"$f":"IF(AW150=\"\",\"\",AX150+AY150+AZ150+BA150/1.16+BB150/1.16)","v":9333.3616254700646}]
[null,null,{"$f":"IF(OR(L150=\"\",L150=0),\"\",IF(C150+1>$K$11+$X$2,\"\",C150+1))","v":131},{"$f":"IF(IF(D150=\"\",\"\",D150-E150-Q150-AI150)<0.01,\"\",IF(D150=\"\",\"\",L150))","v":1515715.2515169731},7726.8210730198516,14841.378504437027,{"$f":"IF(D151=\"\",\"\",L150*Resumen!$L$86/1000)","v":666.91471066746817},777.63,{"$f":"IF($E$16=$V$1,0,IF(D151=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F151*0.16,0),\"\")","v":0},24302.744288124348,1507988.4304439533,null,0,"","",null,{"$f":"IF(D151=\"\",\"\",R150)","v":0.11749999999999999},null,{"$f":"C151","v":131},24155.484977779521,24155.484977779521,null,1.2070960813746143,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,131,626873.2602175147,3421.5635326356351,5459.0213077275239,0,0,522.39438351459557,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY151*0.16,0),\"\")","v":0},9402.9792238777554,623451.69668487902,0,null,0.1045,null,131,9330.9248261516041]
[null,null,132,1507988.4304439533,7802.4795293598381,14765.72004809704,{"$f":"IF(D152=\"\",\"\",L151*Resumen!$L$86/1000)","v":663.51490939533949},777.63,{"$f":"IF($E$16=$V$1,0,IF(D152=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F152*0.16,0),\"\")","v":0},24299.34448685222,1500185.9509145934,null,0,{"$f":"IF(M152=\"\",\"\",IF(AND($H$12=\"C. Penalización Pago Anticipado\",C152<=60),M152-(M152/(1+$K$12)),0))","v":""},"",{"$f":"IF(OR(L151=0,L151=\"\"),\"\",IF(E152>=D152,0,$E$17*10%))","v":0},0.11749999999999999,null,132,{"$f":"IF(D152=\"\",\"\",E152+F152+G152+H152/1.16+(I152/1.16)+Q152)","v":24152.085176507393},24152.085176507393,null,1.2070960813746143,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,132,623451.69668487902,3451.3596483990041,{"$f":"IF(AW152=\"\",\"\",AW152*(BH152/12))","v":5429.2251919641549},0,0,519.54308057073251,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY152*0.16,0),\"\")","v":0},9400.1279209338918,620000.33703647996,0,null,0.1045,null,132,9328.4668063724112]
[null,null,133,1500185.9509145934,{"$f":"IFERROR(IF($E$14&$E$16=$X$4,PMT(R153/12,$K$11,-$K$9)-F153,IF(D153=\"\",\"\",IF($E$14=\"Pago Fijo\",MIN(IF($E$15=\"Mensualidad\",-PMT(R153/12,$K$11-C152,D153)-F153,-PMT(R153/12,$K$11,$K$9)-F153),D153),MIN(X153*$K$9*$K$15/1000-F153,D153)))),0)","v":7878.878808084819},14689.32076937206,{"$f":"IF(D153=\"\",\"\",L152*Resumen!$L$86/1000)","v":660.08181840242105},777.63,{"$f":"IF($E$16=$V$1,0,IF(D153=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F153*0.16,0),\"\")","v":0},24295.911395859301,1492307.0721065085,null,0,"","",null,0.11749999999999999,null,133,24148.652085514474,24148.652085514474,null,1.2300309069207318,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,133,620000.33703647996,3481.4152386704791,5399.1696016926799,0,0,516.66694753039997,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY153*0.16,0),\"\")","v":0},9397.2517878935596,616518.92179780954,0,null,0.1045,null,133,9325.9873813376416]
[null,null,134,1492307.0721065085,7956.0261630806508,{"$f":"IF(D154=\"\",\"\",D154*(R154/12))","v":14612.173414376228},{"$f":"IF(D154=\"\",\"\",L153*Resumen!$L$86/1000)","v":656.6151117268638},777.63,{"$f":"IF($E$16=$V$1,0,IF(D154=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F154*0.16,0),\"\")","v":0},24292.444689183743,1484351.0459434278,null,0,"","",{"$f":"IF(OR(L153=0,L153=\"\"),\"\",IF(E154>=D154,0,$E$17*10%))","v":0},0.11749999999999999,null,134,24145.185378838916,24145.185378838916,null,1.2300309069207318,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,134,616518.92179780954,3511.7325630405676,5368.8522773225914,0,0,513.76576816484123,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY154*0.16,0),\"\")","v":0},9394.3506085280005,613007.18923476897,0,null,0.1045,null,134,9323.486364643195]
[null,null,135,1484351.0459434278,8033.9289192608157,14534.270658196063,{"$f":"IF(D155=\"\",\"\",L154*Resumen!$L$86/1000)","v":653.11446021510824},777.63,{"$f":"IF($E$16=$V$1,0,IF(D155=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F155*0.16,0),\"\")","v":0},24288.944037671987,1476317.117024167,null,0,"","",null,0.11749999999999999,null,135,24141.68472732716,24141.68472732716,null,1.2300309069207318,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,135,613007.18923476897,3542.313900777046,5338.2709395861129,0,0,510.83932436230748,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY155*0.16,0),\"\")","v":0},9391.4241647254657,609464.87533399195,0,null,0.1045,null,135,9320.963568261699]
[null,null,136,1476317.117024167,8112.5944732619118,14455.605104194967,{"$f":"IF(D156=\"\",\"\",L155*Resumen!$L$86/1000)","v":649.57953149063349},777.63,{"$f":"IF($E$16=$V$1,0,IF(D156=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F156*0.16,0),\"\")","v":0},24285.409108947511,1468204.5225509051,null,0,"","",{"$f":"IF(OR(L155=0,L155=\"\"),\"\",IF(E156>=D156,0,$E$17*10%))","v":0},0.11749999999999999,null,136,24138.149798602684,24138.149798602684,null,1.2300309069207318,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,136,609464.87533399195,3573.1615509963121,5307.4232893668468,0,0,507.88739611165994,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY156*0.16,0),\"\")","v":0},9388.4722364748195,605891.71378299559,0,null,0.1045,null,136,9318.4188025283838]
[null,null,137,1468204.5225509051,8192.030294145934,14376.169283310945,{"$f":"IF(D157=\"\",\"\",L156*Resumen!$L$86/1000)","v":646.00998992239829},777.63,{"$f":"IF($E$16=$V$1,0,IF(D157=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F157*0.16,0),\"\")","v":0},24281.839567379277,1460012.4922567592,null,0,"","",null,0.11749999999999999,null,137,24134.580257034449,24134.580257034449,null,1.2300309069207318,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,137,605891.71378299559,3604.2778328362392,5276.3070075269197,0,0,504.90976148582968,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY157*0.16,0),\"\")","v":0},9385.4946018489882,602287.43595015933,0,null,0.1045,null,137,9315.851876126806]
[null,null,138,1460012.4922567592,8272.2439241094471,14295.955653347432,{"$f":"IF(D158=\"\",\"\",L157*Resumen!$L$86/1000)","v":642.40549659297403},777.63,{"$f":"IF($E$16=$V$1,0,IF(D158=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F158*0.16,0),\"\")","v":0},24278.235074049855,1451740.2483326497,null,0,"","",{"$f":"IF(OR(L157=0,L157=\"\"),\"\",IF(E158>=D158,0,$E$17*10%))","v":0},0.11749999999999999,null,138,24130.975763705028,24130.975763705028,null,1.2300309069207318,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,138,602287.43595015933,3635.6650856305214,5244.9197547326376,0,0,501.90619662513274,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY158*0.16,0),\"\")","v":0},9382.4910369882909,598651.77086452884,0,null,0.1045,null,138,9313.2625960744808]
[null,null,139,1451740.2483326497,8353.2429791996856,14214.956598257193,{"$f":"IF(D159=\"\",\"\",L158*Resumen!$L$86/1000)","v":638.76570926636589},777.63,{"$f":"IF($E$16=$V$1,0,IF(D159=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F159*0.16,0),\"\")","v":0},24274.595286723244,1443387.0053534501,null,0,"","",null,0.11749999999999999,null,139,24127.335976378417,24127.335976378417,null,1.2300309069207318,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,139,598651.77086452884,3667.3256690845537,5213.2591712786052,0,0,498.87647572044074,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY159*0.16,0),\"\")","v":0},9379.4613160835997,594984.44519544428,0,null,0.1045,null,139,9310.6507677083664]
[null,null,140,1443387.0053534501,8435.0351500376819,14133.164427419197,{"$f":"IF(D160=\"\",\"\",L159*Resumen!$L$86/1000)","v":635.09028235551807},777.63,{"$f":"IF($E$16=$V$1,0,IF(D160=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F160*0.16,0),\"\")","v":0},24270.919859812398,1434951.9702034125,null,0,"","",{"$f":"IF(OR(L159=0,L159=\"\"),\"\",IF(E160>=D160,0,$E$17*10%))","v":0},0.11749999999999999,null,140,24123.660549467571,24123.660549467571,null,1.2300309069207318,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,140,594984.44519544428,3699.2619634528319,5181.3228769103271,0,0,495.82037099620356,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY160*0.16,0),\"\")","v":0},9376.4052113593625,591285.18323199148,0,null,0.1045,null,140,9308.0161946702319]
[null,null,141,1434951.9702034125,8517.628202548467,14050.571374908412,{"$f":"IF(D161=\"\",\"\",L160*Resumen!$L$86/1000)","v":631.37886688950141},777.63,{"$f":"IF($E$16=$V$1,0,IF(D161=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F161*0.16,0),\"\")","v":0},24267.208444346383,1426434.342000864,null,0,"","",null,0.11749999999999999,null,141,24119.949134001556,24119.949134001556,null,1.2300309069207318,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,141,591285.18323199148,3731.4763697178996,5149.1084706452593,0,0,492.73765269332625,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY161*0.16,0),\"\")","v":0},9373.3224930564847,587553.70686227363,0,null,0.1045,null,141,9305.3586788918892]
[null,null,142,1426434.342000864,8601.0299786984197,13967.169598758459,{"$f":"IF(D162=\"\",\"\",L161*Resumen!$L$86/1000)","v":627.63111048038013},777.63,{"$f":"IF($E$16=$V$1,0,IF(D162=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F162*0.16,0),\"\")","v":0},24263.460687937259,1417833.3120221656,null,0,"","",{"$f":"IF(OR(L161=0,L161=\"\"),\"\",IF(E162>=D162,0,$E$17*10%))","v":0},0.11749999999999999,null,142,24116.201377592432,24116.201377592432,null,1.2300309069207318,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,142,587553.70686227363,3763.9713097708591,5116.6135305922999,0,0,489.62808905189468,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY162*0.16,0),\"\")","v":0},9370.2129294150545,583789.7355525028,0,null,0.1045,null,142,9302.6780205803097]
[null,null,143,1417833.3120221656,8685.2483972398422,13882.951180217036,{"$f":"IF(D163=\"\",\"\",L162*Resumen!$L$86/1000)","v":623.8466572897529},777.63,{"$f":"IF($E$16=$V$1,0,IF(D163=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F163*0.16,0),\"\")","v":0},24259.676234746632,1409148.0636249257,null,0,"","",null,0.11749999999999999,null,143,24112.416924401805,24112.416924401805,null,1.2300309069207318,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,143,583789.7355525028,3796.749226593447,5083.8356137697119,0,0,486.49144629375229,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY163*0.16,0),\"\")","v":0},9367.0762866569112,579992.98632590938,0,null,0.1045,null,143,9299.9740182025998]
[null,null,144,1409148.0636249257,8770.2914544628165,13797.908122994062,{"$f":"IF(D164=\"\",\"\",L163*Resumen!$L$86/1000)","v":620.02514799496726},777.63,{"$f":"IF($E$16=$V$1,0,IF(D164=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F164*0.16,0),\"\")","v":0},24255.854725451845,1400377.7721704629,null,0,"","",{"$f":"IF(OR(L163=0,L163=\"\"),\"\",IF(E164>=D164,0,$E$17*10%))","v":0},0.11749999999999999,null,144,24108.595415107018,24108.595415107018,null,1.2300309069207318,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,144,579992.98632590938,3829.8125844416982,5050.7722559214608,0,0,483.32748860492444,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY164*0.16,0),\"\")","v":0},9363.9123289680829,576163.17374146765,0,null,0.1045,null,144,9297.2464684708521]
[null,null,145,1400377.7721704629,8856.1672249544317,13712.032352502447,{"$f":"IF(D165=\"\",\"\",L164*Resumen!$L$86/1000)","v":616.16621975500368},777.63,{"$f":"IF($E$16=$V$1,0,IF(D165=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F165*0.16,0),\"\")","v":0},24251.995797211883,1391521.6049455085,null,0,"","",null,0.11749999999999999,null,145,24104.736486867056,24104.736486867056,null,{"$f":"IF(OR(AND($E$8=\"Adquisicion\",$E$9=\"Premier\"),AND($E$8=\"Exclusiva\",$E$9=\"Premier\"),AND($E$8=\"Nomina Especial\",$E$9=\"Premier\")),X153*1.019,IF(OR(AND($E$8=\"Adquisicion\",$E$9=\"No Premier\"),AND($E$8=\"Exclusiva\",$E$9=\"No Premier\"),AND($E$8=\"Nomina Especial\",$E$9=\"No Premier\")),X153*1.019,IF($E$8=\"Pago de Hipoteca\",X153*1.019)))","v":1.2534014941522256},0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,145,576163.17374146765,3863.1638690312111,5017.4209713319478,0,0,480.13597811788969,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY165*0.16,0),\"\")","v":0},9360.7208184810479,572300.00987243641,0,null,0.1045,null,145,9294.4951663268566]
[null,null,146,1391521.6049455085,8942.8838623654428,13625.315715091436,{"$f":"IF(D166=\"\",\"\",L165*Resumen!$L$86/1000)","v":612.2695061760237},777.63,{"$f":"IF($E$16=$V$1,0,IF(D166=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F166*0.16,0),\"\")","v":0},24248.099083632904,1382578.721083143,null,0,"","",{"$f":"IF(OR(L165=0,L165=\"\"),\"\",IF(E166>=D166,0,$E$17*10%))","v":0},0.11749999999999999,null,146,24100.839773288077,24100.839773288077,null,1.2534014941522256,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,146,572300.00987243641,3896.8055877240249,4983.779252639134,0,0,476.91667489369701,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY166*0.16,0),\"\")","v":0},9357.5015152568558,568403.20428471244,0,null,0.1045,null,146,9291.719904926691]
[null,null,147,1382578.721083143,9030.4496001844382,13537.74997727244,{"$f":"IF(D167=\"\",\"\",L166*Resumen!$L$86/1000)","v":608.33463727658284},777.63,{"$f":"IF($E$16=$V$1,0,IF(D167=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F167*0.16,0),\"\")","v":0},24244.164214733464,1373548.2714829587,null,0,"","",null,0.11749999999999999,null,147,24096.904904388637,24096.904904388637,null,1.2534014941522256,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,147,568403.20428471244,3930.740269717121,4949.8445706460379,0,0,473.66933690392699,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY167*0.16,0),\"\")","v":0},9354.2541772670866,564472.46401499526,0,null,0.1045,null,147,9288.9204756251656]
[null,null,148,1373548.2714829587,9118.8727525195754,13449.326824937303,{"$f":"IF(D168=\"\",\"\",L167*Resumen!$L$86/1000)","v":604.36123945250188},777.63,{"$f":"IF($E$16=$V$1,0,IF(D168=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F168*0.16,0),\"\")","v":0},24240.19081690938,1364429.3987304391,null,0,"","",{"$f":"IF(OR(L167=0,L167=\"\"),\"\",IF(E168>=D168,0,$E$17*10%))","v":0},0.11749999999999999,null,148,24092.931506564553,24092.931506564553,null,1.2534014941522256,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,148,564472.46401499526,3964.9704662325748,4915.6143741305841,0,0,470.39372001249603,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY168*0.16,0),\"\")","v":0},9350.9785603756554,560507.49354876264,0,null,0.1045,null,148,9286.0966679601388]
[null,null,149,1364429.3987304391,9208.1617148879977,13360.037862568881,{"$f":"IF(D169=\"\",\"\",L168*Resumen!$L$86/1000)","v":600.34893544139322},777.63,{"$f":"IF($E$16=$V$1,0,IF(D169=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F169*0.16,0),\"\")","v":0},24236.178512898274,1355221.2370155512,null,0,"","",null,0.11749999999999999,null,149,24088.919202553447,24088.919202553447,null,1.2534014941522256,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,149,560507.49354876264,3999.498750709351,4881.0860896538079,0,0,467.0895779573022,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY169*0.16,0),\"\")","v":0},9347.674418320461,556507.99479805329,0,null,0.1045,null,149,9283.2482696366951]
[null,null,150,1355221.2370155512,9298.3249650129419,13269.874612443937,{"$f":"IF(D170=\"\",\"\",L169*Resumen!$L$86/1000)","v":596.29734428684253},777.63,{"$f":"IF($E$16=$V$1,0,IF(D170=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F170*0.16,0),\"\")","v":0},24232.126921743722,1345922.9120505382,null,0,"","",{"$f":"IF(OR(L169=0,L169=\"\"),\"\",IF(E170>=D170,0,$E$17*10%))","v":0},0.11749999999999999,null,150,24084.867611398895,24084.867611398895,null,1.2534014941522256,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,150,556507.99479805329,4034.3277189967785,4846.2571213663805,0,0,463.75666233171108,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY170*0.16,0),\"\")","v":0},9344.3415026948696,552473.6670790565,0,null,0.1045,null,150,9280.3750665111857]
[null,null,151,1345922.9120505382,9389.3710636286942,13178.828513828184,{"$f":"IF(D171=\"\",\"\",L170*Resumen!$L$86/1000)","v":592.20608130223684},777.63,{"$f":"IF($E$16=$V$1,0,IF(D171=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F171*0.16,0),\"\")","v":0},24228.035658759116,1336533.5409869095,null,0,"","",null,0.11749999999999999,null,151,24080.776348414289,24080.776348414289,null,1.2534014941522256,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,151,552473.6670790565,4069.4599895497086,4811.1248508134504,0,0,460.39472256588039,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY171*0.16,0),\"\")","v":0},9340.9795629290402,548404.20708950679,0,null,0.1045,null,151,9277.4768425751245]
[null,null,152,1336533.5409869095,9481.308655293391,13086.890922163488,{"$f":"IF(D172=\"\",\"\",L171*Resumen!$L$86/1000)","v":588.07475803424018},777.63,{"$f":"IF($E$16=$V$1,0,IF(D172=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F172*0.16,0),\"\")","v":0},24223.904335491119,1327052.2323316161,null,0,"","",{"$f":"IF(OR(L171=0,L171=\"\"),\"\",IF(E172>=D172,0,$E$17*10%))","v":0},0.11749999999999999,null,152,24076.645025146292,24076.645025146292,null,1.2534014941522256,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,152,548404.20708950679,4104.8982036253701,4775.6866367377888,0,0,457.00350590792232,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY172*0.16,0),\"\")","v":0},9337.5883462710808,544299.30888588144,0,null,0.1045,null,152,9274.5533799389541]
[null,null,153,1327052.2323316161,9574.1464692098052,12994.053108247073,{"$f":"IF(D173=\"\",\"\",L172*Resumen!$L$86/1000)","v":583.90298222591116},777.63,{"$f":"IF($E$16=$V$1,0,IF(D173=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F173*0.16,0),\"\")","v":0},24219.73255968279,1317478.0858624063,null,0,"","",null,0.11749999999999999,null,153,24072.473249337963,24072.473249337963,null,1.2534014941522256,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,153,544299.30888588144,4140.645025481941,4739.9398148812179,0,0,453.5827574049012,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY173*0.16,0),\"\")","v":0},9334.1675977680607,540158.66386039951,0,null,0.1045,null,153,9271.6044588156601]
[null,null,154,1317478.0858624063,9667.8933200541524,12900.306257402726,{"$f":"IF(D174=\"\",\"\",L173*Resumen!$L$86/1000)","v":579.69035777945874},777.63,{"$f":"IF($E$16=$V$1,0,IF(D174=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F174*0.16,0),\"\")","v":0},24215.519935236338,1307810.1925423522,null,0,"","",{"$f":"IF(OR(L173=0,L173=\"\"),\"\",IF(E174>=D174,0,$E$17*10%))","v":0},0.11749999999999999,null,154,24068.260624891511,24068.260624891511,null,1.2534014941522256,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,154,540158.66386039951,4176.7031425788464,4703.8816977843126,0,0,450.13221988366627,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY174*0.16,0),\"\")","v":0},9330.717060246825,535981.96071782068,0,null,{"$f":"IF(AW174=\"\",\"\",BH173)","v":0.1045},null,154,9268.629857504251]
[null,null,155,1307810.1925423522,9762.5581088130148,12805.641468643864,{"$f":"IF(D175=\"\",\"\",L174*Resumen!$L$86/1000)","v":575.43648471863503},777.63,{"$f":"IF($E$16=$V$1,0,IF(D175=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F175*0.16,0),\"\")","v":0},24211.266062175513,1298047.6344335391,null,0,"","",null,0.11749999999999999,null,155,24064.006751830686,24064.006751830686,null,1.2534014941522256,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,155,535981.96071782068,4213.0752657788034,4667.5095745843555,0,0,446.65163393151721,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY175*0.16,0),\"\")","v":0},9327.2364742946756,531768.88545204187,0,null,0.1045,null,155,9265.6293523730874]
[null,null,156,1298047.6344335391,9858.149823628477,12710.049753828402,{"$f":"IF(D176=\"\",\"\",L175*Resumen!$L$86/1000)","v":571.14095915075723},777.63,{"$f":"IF($E$16=$V$1,0,IF(D176=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F176*0.16,0),\"\")","v":0},24206.970536607638,1288189.4846099108,null,0,"","",{"$f":"IF(OR(L175=0,L175=\"\"),\"\",IF(E176>=D176,0,$E$17*10%))","v":0},0.11749999999999999,null,156,24059.711226262811,24059.711226262811,null,1.2534014941522256,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,156,531768.88545204187,4249.7641295516278,4630.8207108115312,0,0,443.14073787670162,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY176*0.16,0),\"\")","v":0},9323.7255782398606,527519.12132249027,0,null,0.1045,null,156,9262.6027178430741]
[null,null,157,1288189.4846099108,9954.6775406515044,12613.522036805374,{"$f":"IF(D177=\"\",\"\",L176*Resumen!$L$86/1000)","v":566.80337322836078},777.63,{"$f":"IF($E$16=$V$1,0,IF(D177=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F177*0.16,0),\"\")","v":0},24202.632950685242,1278234.8070692592,null,0,"","",null,0.11749999999999999,null,157,24055.373640340415,24055.373640340415,null,1.2772161225411178,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,157,527519.12132249027,4286.7724921798062,4593.8123481833527,0,0,439.59926776874187,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY177*0.16,0),\"\")","v":0},9320.1841081319017,523232.34883031045,0,null,0.1045,null,157,9259.5497263706948]
[null,null,158,1278234.8070692592,10052.150424903717,12516.049152553162,{"$f":"IF(D178=\"\",\"\",L177*Resumen!$L$86/1000)","v":562.42331511047405},777.63,{"$f":"IF($E$16=$V$1,0,IF(D178=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F178*0.16,0),\"\")","v":0},24198.252892567354,1268182.6566443555,null,0,"","",{"$f":"IF(OR(L177=0,L177=\"\"),\"\",IF(E178>=D178,0,$E$17*10%))","v":0},0.11749999999999999,null,158,24050.993582222527,24050.993582222527,null,1.2772161225411178,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,158,523232.34883031045,4324.1031359658718,4556.4817043972871,0,0,436.02695735859203,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY178*0.16,0),\"\")","v":0},9316.6117977217509,518908.24569434457,0,null,0.1045,null,158,9256.4701484309116]
[null,null,159,1268182.6566443555,10150.577731147565,12417.621846309314,{"$f":"IF(D179=\"\",\"\",L178*Resumen!$L$86/1000)","v":558.00036892351648},777.63,{"$f":"IF($E$16=$V$1,0,IF(D179=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F179*0.16,0),\"\")","v":0},24193.829946380396,1258032.0789132079,null,0,"","",null,0.11749999999999999,null,159,24046.570636035569,24046.570636035569,null,1.2772161225411178,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,159,518908.24569434457,4361.7588674415747,4518.8259729215843,0,0,432.42353807862054,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY179*0.16,0),\"\")","v":0},9313.0083784417802,514546.48682690301,0,null,0.1045,null,159,9253.3637524999012]
[null,null,160,1258032.0789132079,10249.968804765052,12318.230772691826,{"$f":"IF(D180=\"\",\"\",L179*Resumen!$L$86/1000)","v":553.53411472181153},777.63,{"$f":"IF($E$16=$V$1,0,IF(D180=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F180*0.16,0),\"\")","v":0},24189.363692178693,1247782.1101084428,null,0,"","",{"$f":"IF(OR(L179=0,L179=\"\"),\"\",IF(E180>=D180,0,$E$17*10%))","v":0},0.11749999999999999,null,160,24042.104381833866,24042.104381833866,null,1.2772161225411178,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,160,514546.48682690301,4399.7425175788785,4480.8423227842804,0,0,428.78873902241918,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY180*0.16,0),\"\")","v":0},9309.3735793855776,510146.74430932413,0,null,0.1045,null,160,9250.2303050376577]
[null,null,161,1247782.1101084428,10350.333082645044,12217.866494811835,{"$f":"IF(D181=\"\",\"\",L180*Resumen!$L$86/1000)","v":549.02412844771482},777.63,{"$f":"IF($E$16=$V$1,0,IF(D181=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F181*0.16,0),\"\")","v":0},24184.853705904596,1237431.7770257979,null,0,"","",null,0.11749999999999999,null,161,24037.594395559769,24037.594395559769,null,1.2772161225411178,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,161,510146.74430932413,4438.0569420027941,4442.5278983603648,0,0,425.12228692443682,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY181*0.16,0),\"\")","v":0},9305.7071272875964,505708.68736732134,0,null,0.1045,null,161,9247.0695704704322]
[null,null,162,1237431.7770257979,10451.680094079276,12116.519483377602,{"$f":"IF(D182=\"\",\"\",L181*Resumen!$L$86/1000)","v":544.46998189135104},777.63,{"$f":"IF($E$16=$V$1,0,IF(D182=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F182*0.16,0),\"\")","v":0},24180.29955934823,1226980.0969317185,null,0,"","",{"$f":"IF(OR(L181=0,L181=\"\"),\"\",IF(E182>=D182,0,$E$17*10%))","v":0},0.11749999999999999,null,162,24033.040249003403,24033.040249003403,null,1.2772161225411178,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,162,505708.68736732134,4476.7050212060685,4403.8798191570904,0,0,421.42390613943445,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY182*0.16,0),\"\")","v":0},9302.0087465025936,501231.98234611528,0,null,0.1045,null,162,9243.881311173016]
[null,null,163,1226980.0969317185,10554.019461667136,12014.180115789743,{"$f":"IF(D183=\"\",\"\",L182*Resumen!$L$86/1000)","v":539.87124264995612},777.63,{"$f":"IF($E$16=$V$1,0,IF(D183=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F183*0.16,0),\"\")","v":0},24175.700820106835,1216426.0774700514,null,0,"","",null,0.11749999999999999,null,163,24028.441509762008,24028.441509762008,null,1.2772161225411178,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,163,501231.98234611528,4515.6896607657382,4364.8951795974208,0,0,417.69331862176273,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY183*0.16,0),\"\")","v":0},9298.2781589849219,496716.29268534953,0,null,0.1045,null,163,9240.6652874508854]
[null,null,164,1216426.0774700514,10657.360902229293,11910.838675227586,{"$f":"IF(D184=\"\",\"\",L183*Resumen!$L$86/1000)","v":535.22747408682255},777.63,{"$f":"IF($E$16=$V$1,0,IF(D184=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F184*0.16,0),\"\")","v":0},24171.057051543703,1205768.716567822,null,0,"","",{"$f":"IF(OR(L183=0,L183=\"\"),\"\",IF(E184>=D184,0,$E$17*10%))","v":0},0.11749999999999999,null,164,24023.797741198876,24023.797741198876,null,1.2772161225411178,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,164,496716.29268534953,4555.0137915615733,4325.5710488015857,0,0,413.93024390445794,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY184*0.16,0),\"\")","v":0},9294.5150842676176,492161.27889378794,0,null,0.1045,null,164,9237.4212575221736]
[null,null,165,1205768.716567822,10761.71422773029,11806.485349726589,{"$f":"IF(D185=\"\",\"\",L184*Resumen!$L$86/1000)","v":530.53823528984162},777.63,{"$f":"IF($E$16=$V$1,0,IF(D185=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F185*0.16,0),\"\")","v":0},24166.367812746721,1195007.0023400919,null,0,"","",null,0.11749999999999999,null,165,24019.108502401894,24019.108502401894,null,1.2772161225411178,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,165,492161.27889378794,4594.6803699964221,4285.9044703667369,0,0,410.1343990781566,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY185*0.16,0),\"\")","v":0},9290.7192394413159,487566.59852379153,0,null,0.1045,null,165,9234.1489774995007]
[null,null,166,1195007.0023400919,10867.089346210147,11701.110231246732,{"$f":"IF(D186=\"\",\"\",L185*Resumen!$L$86/1000)","v":525.80308102964034},777.63,{"$f":"IF($E$16=$V$1,0,IF(D186=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F186*0.16,0),\"\")","v":0},24161.63265848652,1184139.9129938816,null,0,"","",{"$f":"IF(OR(L185=0,L185=\"\"),\"\",IF(E186>=D186,0,$E$17*10%))","v":0},0.11749999999999999,null,166,24014.373348141693,24014.373348141693,null,1.2772161225411178,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,166,487566.59852379153,4634.692378218474,4245.8924621446849,0,0,406.30549876982627,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY186*0.16,0),\"\")","v":0},9286.8903391329859,482931.90614557307,0,null,0.1045,null,166,9230.8482013716293]
[null,null,167,1184139.9129938816,10973.496262725123,11594.703314731756,{"$f":"IF(D187=\"\",\"\",L186*Resumen!$L$86/1000)","v":521.02156171730792},777.63,{"$f":"IF($E$16=$V$1,0,IF(D187=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F187*0.16,0),\"\")","v":0},24156.851139174189,1173166.4167311564,null,0,"","",null,0.11749999999999999,null,167,24009.591828829361,24009.591828829361,null,1.2772161225411178,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,167,482931.90614557307,4675.0528243454601,4205.5320160176989,0,0,402.44325512131087,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY187*0.16,0),\"\")","v":0},9283.0280954844693,478256.85332122759,0,null,0.1045,null,167,9227.5186809849783]
[null,null,168,1173166.4167311564,11080.945080297641,11487.254497159238,{"$f":"IF(D188=\"\",\"\",L187*Resumen!$L$86/1000)","v":516.19322336170876},777.63,{"$f":"IF($E$16=$V$1,0,IF(D188=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F188*0.16,0),\"\")","v":0},24152.022800818588,1162085.4716508589,null,0,"","",{"$f":"IF(OR(L187=0,L187=\"\"),\"\",IF(E188>=D188,0,$E$17*10%))","v":0},0.11749999999999999,null,168,24004.763490473761,24004.763490473761,null,1.2772161225411178,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,168,478256.85332122759,4715.7647426908015,4164.8200976723574,0,0,398.54737776768962,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY188*0.16,0),\"\")","v":0},9279.1322181308478,473541.08857853682,0,null,0.1045,null,168,9224.1601660249598]
[null,null,169,1162085.4716508589,11189.446000875554,11378.753576581325,{"$f":"IF(D189=\"\",\"\",L188*Resumen!$L$86/1000)","v":511.31760752637791},777.63,{"$f":"IF($E$16=$V$1,0,IF(D189=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F189*0.16,0),\"\")","v":0},24147.147184983256,1150896.0256499834,null,0,"","",null,0.11749999999999999,null,169,23999.887874638429,23999.887874638429,null,1.3014832288693989,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,169,473541.08857853682,4756.8311939917339,4123.753646371425,0,0,394.61757381544732,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY189*0.16,0),\"\")","v":0},9275.202414178606,468784.25738454505,0,null,0.1045,null,169,9220.7724039971654]
[null,null,170,1150896.0256499834,11299.009326300793,11269.190251156086,{"$f":"IF(D190=\"\",\"\",L189*Resumen!$L$86/1000)","v":506.39425128599271},777.63,{"$f":"IF($E$16=$V$1,0,IF(D190=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F190*0.16,0),\"\")","v":0},24142.223828742874,1139597.0163236826,null,0,"","",{"$f":"IF(OR(L189=0,L189=\"\"),\"\",IF(E190>=D190,0,$E$17*10%))","v":0},0.11749999999999999,null,170,23994.964518398046,23994.964518398046,null,1.3014832288693989,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,170,468784.25738454505,4798.2552656394128,4082.3295747237466,0,0,390.65354782045421,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY190*0.16,0),\"\")","v":0},9271.238388183614,463986.00211890566,0,null,0.1045,null,170,9217.3551402083776]
[null,null,171,1139597.0163236826,11409.645459287487,11158.554118169392,{"$f":"IF(D191=\"\",\"\",L190*Resumen!$L$86/1000)","v":501.42268718242036},777.63,{"$f":"IF($E$16=$V$1,0,IF(D191=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F191*0.16,0),\"\")","v":0},24137.252264639301,1128187.3708643951,null,0,"","",null,0.11749999999999999,null,171,23989.992954294474,23989.992954294474,null,1.3014832288693989,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,171,463986.00211890566,4840.0400719110221,4040.5447684521369,0,0,386.65500176575478,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY191*0.16,0),\"\")","v":0},9267.2398421289145,459145.96204699465,0,null,0.1045,null,171,9213.9081177474309]
[null,null,172,1128187.3708643951,11521.364904409678,11046.8346730472,{"$f":"IF(D192=\"\",\"\",L191*Resumen!$L$86/1000)","v":496.40244318033382},777.63,{"$f":"IF($E$16=$V$1,0,IF(D192=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F192*0.16,0),\"\")","v":0},24132.232020637213,1116666.0059599853,null,0,"","",{"$f":"IF(OR(L191=0,L191=\"\"),\"\",IF(E192>=D192,0,$E$17*10%))","v":0},0.11749999999999999,null,172,23984.972710292386,23984.972710292386,null,1.3014832288693989,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,172,459145.96204699465,4882.188754203914,3998.396086159245,0,0,382.62163503916219,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY192*0.16,0),\"\")","v":0},9263.2064754023213,454263.77329279075,0,null,0.1045,null,172,9210.4310774658843]
[null,null,173,1116666.0059599853,11634.178269098691,10934.021308358188,{"$f":"IF(D193=\"\",\"\",L192*Resumen!$L$86/1000)","v":491.33304262239352},777.63,{"$f":"IF($E$16=$V$1,0,IF(D193=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F193*0.16,0),\"\")","v":0},24127.162620079274,1105031.8276908866,null,0,"","",null,0.11749999999999999,null,173,23979.903309734447,23979.903309734447,null,1.3014832288693989,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,173,454263.77329279075,4924.7044812717722,3955.8803590913863,0,0,378.55314441065894,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY193*0.16,0),\"\")","v":0},9259.1379847738172,449339.06881151896,0,null,0.1045,null,173,9206.9237579585551]
[null,null,174,1105031.8276908866,11748.096264650283,10820.103312806596,{"$f":"IF(D194=\"\",\"\",L193*Resumen!$L$86/1000)","v":486.21400418399008},777.63,{"$f":"IF($E$16=$V$1,0,IF(D194=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F194*0.16,0),\"\")","v":0},24122.043581640868,1093283.7314262362,null,0,"","",{"$f":"IF(OR(L193=0,L193=\"\"),\"\",IF(E194>=D194,0,$E$17*10%))","v":0},0.11749999999999999,null,174,23974.784271296041,23974.784271296041,null,1.3014832288693989,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,174,449339.06881151896,4967.5904494628485,3912.9943909003109,0,0,374.44922400959916,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY194*0.16,0),\"\")","v":0},9255.0340643727577,444371.47836205608,0,null,0.1045,null,174,9203.3858955438482]
[null,null,175,1093283.7314262362,11863.129707241651,10705.069870215228,{"$f":"IF(D195=\"\",\"\",L194*Resumen!$L$86/1000)","v":481.04484182754391},777.63,{"$f":"IF($E$16=$V$1,0,IF(D195=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F195*0.16,0),\"\")","v":0},24116.874419284424,1081420.6017189946,null,0,"","",null,0.11749999999999999,null,175,23969.615108939597,23969.615108939597,null,1.3014832288693989,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,175,444371.47836205608,5010.849882960254,3869.7349574029049,0,0,370.30956530171346,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY195*0.16,0),\"\")","v":0},9250.8944056648725,439360.62847909582,0,null,0.1045,null,175,9199.8172242439468]
[null,null,176,1081420.6017189946,11979.289518958392,10588.910058498486,{"$f":"IF(D196=\"\",\"\",L195*Resumen!$L$86/1000)","v":475.82506475635762},777.63,{"$f":"IF($E$16=$V$1,0,IF(D196=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F196*0.16,0),\"\")","v":0},24111.654642213238,1069441.3122000361,null,0,"","",{"$f":"IF(OR(L195=0,L195=\"\"),\"\",IF(E196>=D196,0,$E$17*10%))","v":0},0.11749999999999999,null,176,23964.395331868411,23964.395331868411,null,1.3014832288693989,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,176,439360.62847909582,5054.4860340243667,3826.0988063387927,0,0,366.13385706591316,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY196*0.16,0),\"\")","v":0},9246.7186974290726,434306.14244507143,0,null,0.1045,null,176,9196.2174757648081]
[null,null,177,1069441.3122000361,12096.586728831526,10471.612848625353,{"$f":"IF(D197=\"\",\"\",L196*Resumen!$L$86/1000)","v":470.55417736801593},777.63,{"$f":"IF($E$16=$V$1,0,IF(D197=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F197*0.16,0),\"\")","v":0},24106.383754824896,1057344.7254712046,null,0,"","",null,0.11749999999999999,null,177,23959.124444480069,23959.124444480069,null,1.3014832288693989,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,177,434306.14244507143,5098.5021832373286,3782.0826571258303,0,0,361.92178537089285,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY197*0.16,0),\"\")","v":0},9242.5066257340513,429207.64026183408,0,null,0.1045,null,177,9192.5863794759971]
[null,null,178,1057344.7254712046,12215.032473884668,10353.16710357221,{"$f":"IF(D198=\"\",\"\",L197*Resumen!$L$86/1000)","v":465.23167920733005},777.63,{"$f":"IF($E$16=$V$1,0,IF(D198=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F198*0.16,0),\"\")","v":0},24101.061256664208,1045129.69299732,null,0,"","",{"$f":"IF(OR(L197=0,L197=\"\"),\"\",IF(E198>=D198,0,$E$17*10%))","v":0},0.11749999999999999,null,178,23953.801946319381,23953.801946319381,null,1.3014832288693989,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,178,429207.64026183408,5142.9016397496871,3737.6832006134719,0,0,357.67303355152836,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY198*0.16,0),\"\")","v":0},9238.2578739146866,424064.73862208438,0,null,0.1045,null,178,9188.923662390338]
[null,null,179,1045129.69299732,12334.638000191455,10233.561577265424,{"$f":"IF(D199=\"\",\"\",L198*Resumen!$L$86/1000)","v":459.85706491882081},777.63,{"$f":"IF($E$16=$V$1,0,IF(D199=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F199*0.16,0),\"\")","v":0},24095.686642375702,1032795.0549971286,null,0,"","",null,0.11749999999999999,null,179,23948.427332030875,23948.427332030875,null,1.3014832288693989,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,179,424064.73862208438,5187.6877415291747,3692.8970988339847,0,0,353.38728218507032,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY199*0.16,0),\"\")","v":0},9233.9721225482299,418877.05088055518,0,null,0.1045,null,179,9185.2290491433923]
[null,null,180,1032795.0549971286,12455.414663943329,10112.784913513549,{"$f":"IF(D200=\"\",\"\",L199*Resumen!$L$86/1000)","v":454.42982419873658},777.63,{"$f":"IF($E$16=$V$1,0,IF(D200=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F200*0.16,0),\"\")","v":0},24090.259401655618,1020339.6403331852,null,0,"","",{"$f":"IF(OR(L199=0,L199=\"\"),\"\",IF(E200>=D200,0,$E$17*10%))","v":0},0.11749999999999999,null,180,23943.000091310791,23943.000091310791,null,1.3014832288693989,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,180,418877.05088055518,5232.8638556116575,3647.7209847515014,0,0,349.0642090671293,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY200*0.16,0),\"\")","v":0},9229.6490494302889,413644.18702494353,0,null,0.1045,null,180,9181.5022619727533]
[null,null,181,1020339.6403331852,12577.373932527775,9990.8256449291039,{"$f":"IF(D201=\"\",\"\",L200*Resumen!$L$86/1000)","v":448.94944174660151},777.63,{"$f":"IF($E$16=$V$1,0,IF(D201=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F201*0.16,0),\"\")","v":0},24084.779019203481,1007762.2664006575,null,0,"","",null,0.11749999999999999,null,181,23937.519708858654,23937.519708858654,null,1.3262114102179174,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,181,413644.18702494353,5278.4333783542752,3602.1514620088833,0,0,344.70348918745293,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY201*0.16,0),\"\")","v":0},9225.2883295506126,408365.75364658923,0,null,0.1045,null,181,9177.7430206971694]
[null,null,182,1007762.2664006575,12700.527385617108,9867.6721918397707,{"$f":"IF(D202=\"\",\"\",L201*Resumen!$L$86/1000)","v":443.41539721628931},777.63,{"$f":"IF($E$16=$V$1,0,IF(D202=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F202*0.16,0),\"\")","v":0},24079.244974673169,995061.73901504034,null,0,"","",{"$f":"IF(OR(L201=0,L201=\"\"),\"\",IF(E202>=D202,0,$E$17*10%))","v":0},0.11749999999999999,null,182,23931.985664328342,23931.985664328342,null,1.3262114102179174,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,182,408365.75364658923,5324.3997356907776,3556.1851046723814,0,0,340.30479470549102,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY202*0.16,0),\"\")","v":0},9220.88963506865,403041.35391089844,0,null,0.1045,null,182,9173.9510426954785]
[null,null,183,995061.73901504034,12824.886716267943,9743.3128611889351,{"$f":"IF(D203=\"\",\"\",L202*Resumen!$L$86/1000)","v":437.82716516661776},777.63,{"$f":"IF($E$16=$V$1,0,IF(D203=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F203*0.16,0),\"\")","v":0},24073.656742623498,982236.85229877243,null,0,"","",null,0.11749999999999999,null,183,23926.397432278671,23926.397432278671,null,1.3262114102179174,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,183,403041.35391089844,5370.7663833890856,3509.8184569740738,0,0,335.86779492574868,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY203*0.16,0),\"\")","v":0},9216.4526352889079,397670.58752750937,0,null,0.1045,null,183,9170.1260428853566]
[null,null,184,982236.85229877243,12950.4637320314,9617.7358454254791,{"$f":"IF(D204=\"\",\"\",L203*Resumen!$L$86/1000)","v":432.18421501145991},777.63,{"$f":"IF($E$16=$V$1,0,IF(D204=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F204*0.16,0),\"\")","v":0},24068.01379246834,969286.38856674102,null,0,"","",{"$f":"IF(OR(L203=0,L203=\"\"),\"\",IF(E204>=D204,0,$E$17*10%))","v":0},0.11749999999999999,null,184,23920.754482123513,23920.754482123513,null,1.3262114102179174,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,184,397670.58752750937,5417.5368073110985,3463.0480330520609,0,0,331.39215627292447,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY204*0.16,0),\"\")","v":0},9211.9769966360836,392253.05072019825,0,null,0.1045,null,184,9166.2677337018868]
[null,null,185,969286.38856674102,13077.270356074207,9490.929221382672,{"$f":"IF(D205=\"\",\"\",L204*Resumen!$L$86/1000)","v":426.48601096936608},777.63,{"$f":"IF($E$16=$V$1,0,IF(D205=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F205*0.16,0),\"\")","v":0},24062.315588426245,956209.11821066681,null,0,"","",null,0.11749999999999999,null,185,23915.056278081418,23915.056278081418,null,1.3262114102179174,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,185,392253.05072019825,5464.7145236747656,3415.8703166883934,0,0,326.87754226683188,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY205*0.16,0),\"\")","v":0},9207.4623826299903,386788.33619652351,0,null,0.1045,null,185,9162.3758250759456]
[null,null,186,956209.11821066681,13205.318628310768,9362.8809491461107,{"$f":"IF(D206=\"\",\"\",L205*Resumen!$L$86/1000)","v":420.73201201269342},777.63,{"$f":"IF($E$16=$V$1,0,IF(D206=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F206*0.16,0),\"\")","v":0},24056.561589469573,943003.799582356,null,0,"","",{"$f":"IF(OR(L205=0,L205=\"\"),\"\",IF(E206>=D206,0,$E$17*10%))","v":0},0.11749999999999999,null,186,23909.302279124746,23909.302279124746,null,1.3262114102179174,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,186,386788.33619652351,5512.3030793184334,3368.2817610447255,0,0,322.32361349710294,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY206*0.16,0),\"\")","v":0},9202.9084538602619,381276.03311720508,0,null,0.1045,null,186,9158.4500244123865]
[null,null,187,943003.799582356,13334.620706546311,9233.5788709105673,{"$f":"IF(D207=\"\",\"\",L206*Resumen!$L$86/1000)","v":414.92167181623665},777.63,{"$f":"IF($E$16=$V$1,0,IF(D207=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F207*0.16,0),\"\")","v":0},24050.751249273115,929669.17887580965,null,0,"","",null,0.11749999999999999,null,187,23903.491938928288,23903.491938928288,null,1.3262114102179174,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,187,381276.03311720508,5560.3060519674982,3320.2787883956612,0,0,317.73002759767093,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY207*0.16,0),\"\")","v":0},9198.3148679608294,375715.72706523759,0,null,0.1045,null,187,9154.4900365680478]
[null,null,188,929669.17887580965,13465.188867631243,9103.0107098256358,{"$f":"IF(D208=\"\",\"\",L207*Resumen!$L$86/1000)","v":409.05443870535629},777.63,{"$f":"IF($E$16=$V$1,0,IF(D208=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F208*0.16,0),\"\")","v":0},24044.884016162236,916203.9900081784,null,0,"","",{"$f":"IF(OR(L207=0,L207=\"\"),\"\",IF(E208>=D208,0,$E$17*10%))","v":0},0.11749999999999999,null,188,23897.624705817409,23897.624705817409,null,1.3262114102179174,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,188,375715.72706523759,5608.7270505033812,3271.8577898597773,0,0,313.09643922103135,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY208*0.16,0),\"\")","v":0},9193.6812795841906,370107.00001473422,0,null,0.1045,null,188,9150.4955638295651]
[null,null,189,916203.9900081784,13597.035508626799,8971.1640688300795,{"$f":"IF(D209=\"\",\"\",L208*Resumen!$L$86/1000)","v":403.12975560359848},777.63,{"$f":"IF($E$16=$V$1,0,IF(D209=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F209*0.16,0),\"\")","v":0},24038.959333060477,902606.95449955156,null,0,"","",null,0.11749999999999999,null,189,23891.70002271565,23891.70002271565,null,1.3262114102179174,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,189,370107.00001473422,5657.5697152348484,3223.0151251283105,0,0,308.42250001227853,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY209*0.16,0),\"\")","v":0},9189.0073403754377,364449.43029949936,0,null,0.1045,null,189,9146.4663058909846]
[null,null,190,902606.95449955156,13730.173147982105,8838.026429474774,{"$f":"IF(D210=\"\",\"\",L209*Resumen!$L$86/1000)","v":397.14705997980269},777.63,{"$f":"IF($E$16=$V$1,0,IF(D210=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F210*0.16,0),\"\")","v":0},24032.976637436681,888876.78135156946,null,0,"","",{"$f":"IF(OR(L209=0,L209=\"\"),\"\",IF(E210>=D210,0,$E$17*10%))","v":0},0.11749999999999999,null,190,23885.717327091854,23885.717327091854,null,1.3262114102179174,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,190,364449.43029949936,5706.8377181716851,3173.7471221914739,0,0,303.70785858291612,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY210*0.16,0),\"\")","v":0},9184.2926989460757,358742.59258132766,0,null,0.1045,null,190,9142.4019598311897]
[null,null,191,888876.78135156946,13864.614426722763,8703.5851507341158,{"$f":"IF(D211=\"\",\"\",L210*Resumen!$L$86/1000)","v":391.10578379469058},777.63,{"$f":"IF($E$16=$V$1,0,IF(D211=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F211*0.16,0),\"\")","v":0},24026.93536125157,875012.16692484671,null,0,"","",null,0.11749999999999999,null,191,23879.676050906743,23879.676050906743,null,1.3262114102179174,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,191,358742.59258132766,5756.5347633007641,3124.0500770623953,0,0,298.95216048443973,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY211*0.16,0),\"\")","v":0},9179.5370008475984,352986.05781802686,0,null,0.1045,null,191,9138.3022200911237]
[null,null,192,875012.16692484671,14000.372109651089,8567.8274678057896,{"$f":"IF(D212=\"\",\"\",L211*Resumen!$L$86/1000)","v":385.00535344693259},777.63,{"$f":"IF($E$16=$V$1,0,IF(D212=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F212*0.16,0),\"\")","v":0},24020.834930903813,861011.79481519561,null,0,"","",{"$f":"IF(OR(L211=0,L211=\"\"),\"\",IF(E212>=D212,0,$E$17*10%))","v":0},0.11749999999999999,null,192,23873.575620558986,23873.575620558986,null,1.3262114102179174,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,192,352986.05781802686,5806.6645868645082,3073.9202534986507,0,0,294.1550481816891,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY212*0.16,0),\"\")","v":0},9174.7398885448474,347179.39323116234,0,null,0.1045,null,192,9134.1667784508227]
[null,null,193,861011.79481519561,14137.459086558089,8430.7404908987901,{"$f":"IF(D213=\"\",\"\",L212*Resumen!$L$86/1000)","v":378.84518971868607},777.63,{"$f":"IF($E$16=$V$1,0,IF(D213=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F213*0.16,0),\"\")","v":0},24014.674767175566,846874.33572863752,null,0,"","",null,0.11749999999999999,null,193,23867.415456830739,23867.415456830739,null,1.3514094270120578,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,193,347179.39323116234,5857.2309576417865,3023.353882721372,0,0,289.3161610259686,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY213*0.16,0),\"\")","v":0},9169.9010013891275,{"$f":"IFERROR(IF(AW213=\"\",\"\",IF((AW213-AX213-BY213)<1,0,AW213-AX213-BY213)),0)","v":341322.16227352055},{"$f":"IF(OR(BE212=0,BE212=\"\"),\"\",0)","v":0},null,0.1045,null,193,9129.995324006235]
[null,null,194,846874.33572863752,14275.888373447304,8292.3112040095748,{"$f":"IF(D214=\"\",\"\",L213*Resumen!$L$86/1000)","v":372.62470772060055},{"$f":"IF($E$16=$V$1,0,IF(D214=\"\",\"\",IF($E$11=\"Liquidez\",\"0\",AB214)))","v":777.63},{"$f":"IF($E$16=$V$1,0,IF(D214=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F214*0.16,0),\"\")","v":0},{"$f":"IFERROR(IF(D214=\"\",\"\",E214+F214+G214+H214+I214+Y214+J214),0)","v":24008.454285177479},{"$f":"IFERROR(IF(D214=\"\",\"\",IF((D214-E214-AI214-Q214)<1,0,D214-E214-AI214-Q214)),0)","v":832598.44735519018},null,{"$f":"IF(OR(O214=\"\",O214=0),M214,M214-O214-P214)","v":0},"",{"$f":"IF(O214=\"\",\"\",IF(O214=0,0,O214*0.16))","v":""},{"$f":"IF(OR(L213=0,L213=\"\"),\"\",IF(E214>=D214,0,$E$17*10%))","v":0},0.11749999999999999,null,194,23861.194974832651,{"$f":"IF($E$16=$V$1,AI214,IF(ISNUMBER(T214),IF($E$14=\"Pago Fijo\",PMT(R214/12,$K$11,-$K$9),X214*$K$15*$K$9/1000)+G214+AI214+Q214+H214/1.16+$AE$14,0))","v":23861.194974832651},null,1.3514094270120578,0,null,null,{"$f":"IF((($K$8*0.7)*($AE$13))>L213*($AE$13),($K$8*0.7)*($AE$13),($AE$13)*L213)","v":777.63},null,null,null,null,{"$f":"IF($AH$20=0,0,IF(N214>AH213,MAX(0,N214-AH213),N214))","v":0},{"$f":"IFERROR(MAX(0,AH213-N214),0)","v":0},{"$f":"IF($E$16=\"no\",N214,IF(AH214>0,0,AG214))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(BE213=\"\",BE213=0),\"\",IF(AV213+1>$K$11+$X$2,\"\",AV213+1))","v":194},{"$f":"IF(IF(AW213=\"\",\"\",AW213-AX213-BM213-BY213)<0.01,\"\",IF(AW213=\"\",\"\",BE213))","v":341322.16227352055},{"$f":"IF($E$16=$V$1,0,IF(AW214=\"\",\"\",PMT($AY$10/12,$AY$11,-$AW$21)-AY214))","v":5908.2376772312509},2972.347163131908,{"$f":"IF($E$16=$V$1,0,IF(AW214=\"\",\"\",BE213*0/1000))","v":0},{"$f":"IF($E$16=$V$1,0,IF(AW214=\"\",\"\",IF($E$11=\"Liquidez\",\"0\",0)))","v":0},{"$f":"IF($E$16=$V$1,0,IF(AW214=\"\",\"\",AW214*$AY$13/12))","v":284.43513522793381},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY214*0.16,0),\"\")","v":0},{"$f":"IFERROR(IF(AW214=\"\",\"\",AX214+AY214+AZ214+BA214+BB214+BC214),0)","v":9165.0199755910926},335413.92459628929,0,null,0.1045,null,{"$f":"AV214","v":194},{"$f":"IF(AW214=\"\",\"\",AX214+AY214+AZ214+BA214/1.16+BB214/1.16)","v":9125.7875431458597}]
[null,null,{"$f":"IF(OR(L214=\"\",L214=0),\"\",IF(C214+1>$K$11+$X$2,\"\",C214+1))","v":195},{"$f":"IF(IF(D214=\"\",\"\",D214-E214-Q214-AI214)<0.01,\"\",IF(D214=\"\",\"\",L214))","v":832598.44735519018},14415.673113770641,8152.5264636862366,{"$f":"IF(D215=\"\",\"\",L214*Resumen!$L$86/1000)","v":366.34331683628363},777.63,{"$f":"IF($E$16=$V$1,0,IF(D215=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F215*0.16,0),\"\")","v":0},24002.172894293162,{"$f":"IFERROR(IF(D215=\"\",\"\",IF((D215-E215-AI215-Q215)<1,0,D215-E215-AI215-Q215)),0)","v":818182.77424141951},null,0,"","",null,{"$f":"IF(D215=\"\",\"\",R214)","v":0.11749999999999999},null,{"$f":"C215","v":195},23854.913583948335,23854.913583948335,null,1.3514094270120578,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(BE214=\"\",BE214=0),\"\",IF(AV214+1>$K$11+$X$2,\"\",AV214+1))","v":195},335413.92459628929,5959.6885803371397,2920.8962600260193,0,0,279.51160383024109,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY215*0.16,0),\"\")","v":0},9160.0964441933993,329454.23601595213,0,null,0.1045,null,195,9121.5431195271594]
[null,null,{"$f":"IF(OR(L215=\"\",L215=0),\"\",IF(C215+1>$K$11+$X$2,\"\",C215+1))","v":196},818182.77424141951,14556.826579676313,8011.3729977805651,{"$f":"IF(D216=\"\",\"\",L215*Resumen!$L$86/1000)","v":360.00042066622461},777.63,{"$f":"IF($E$16=$V$1,0,IF(D216=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F216*0.16,0),\"\")","v":0},23995.829998123103,803625.94766174315,null,0,{"$f":"IF(M216=\"\",\"\",IF(AND($H$12=\"C. Penalización Pago Anticipado\",C216<=60),M216-(M216/(1+$K$12)),0))","v":""},"",{"$f":"IF(OR(L215=0,L215=\"\"),\"\",IF(E216>=D216,0,$E$17*10%))","v":0},0.11749999999999999,null,196,{"$f":"IF(D216=\"\",\"\",E216+F216+G216+H216/1.16+(I216/1.16)+Q216)","v":23848.570687778276},23848.570687778276,null,1.3514094270120578,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(BE215=\"\",BE215=0),\"\",IF(AV215+1>$K$11+$X$2,\"\",AV215+1))","v":196},329454.23601595213,6011.5875350575752,{"$f":"IF(AW216=\"\",\"\",AW216*(BH216/12))","v":2868.9973053055833},0,0,274.5451966799601,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY216*0.16,0),\"\")","v":0},9155.13003704312,323442.64848089457,0,null,0.1045,null,196,9117.2617340527795]
[null,null,197,803625.94766174315,{"$f":"IFERROR(IF($E$14&$E$16=$X$4,PMT(R217/12,$K$11,-$K$9)-F217,IF(D217=\"\",\"\",IF($E$14=\"Pago Fijo\",MIN(IF($E$15=\"Mensualidad\",-PMT(R217/12,$K$11-C216,D217)-F217,-PMT(R217/12,$K$11,$K$9)-F217),D217),MIN(X217*$K$9*$K$15/1000-F217,D217)))),0)","v":14699.362173268979},7868.8374041879006,{"$f":"IF(D217=\"\",\"\",L216*Resumen!$L$86/1000)","v":353.59541697116697},777.63,{"$f":"IF($E$16=$V$1,0,IF(D217=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F217*0.16,0),\"\")","v":0},23989.424994428045,788926.58548847423,null,0,"","",null,0.11749999999999999,null,197,23842.165684083218,23842.165684083218,null,1.3514094270120578,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,197,323442.64848089457,6063.9384431753688,2816.6463971877902,0,0,269.53554040074545,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY217*0.16,0),\"\")","v":0},9150.1203807639049,317378.71003771923,0,null,0.1045,null,197,9112.9430648465604]
[null,null,198,788926.58548847423,14843.293427882236,{"$f":"IF(D218=\"\",\"\",D218*(R218/12))","v":7724.9061495746428},{"$f":"IF(D218=\"\",\"\",L217*Resumen!$L$86/1000)","v":347.12769761492865},777.63,{"$f":"IF($E$16=$V$1,0,IF(D218=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F218*0.16,0),\"\")","v":0},23982.957275071807,774083.29206059198,null,0,"","",{"$f":"IF(OR(L217=0,L217=\"\"),\"\",IF(E218>=D218,0,$E$17*10%))","v":0},0.11749999999999999,null,198,23835.69796472698,23835.69796472698,null,1.3514094270120578,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,198,317378.71003771923,6116.7452404513533,2763.8395999118052,0,0,264.48225836476604,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY218*0.16,0),\"\")","v":0},9145.0670987279245,311261.96479726786,0,null,0.1045,null,198,9108.5867872293366]
[null,null,199,774083.29206059198,14988.634009363583,7579.565568093296,{"$f":"IF(D219=\"\",\"\",L218*Resumen!$L$86/1000)","v":340.59664850666047},777.63,{"$f":"IF($E$16=$V$1,0,IF(D219=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F219*0.16,0),\"\")","v":0},23976.42622596354,759094.65805122838,null,0,"","",null,0.11749999999999999,null,199,23829.166915618713,23829.166915618713,null,1.3514094270120578,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,199,311261.96479726786,6170.0118969202849,2710.5729434428745,0,0,259.38497066438987,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY219*0.16,0),\"\")","v":0},9139.9698110275494,305091.95290034759,0,null,0.1045,null,199,9104.1925736945304]
[null,null,200,759094.65805122838,15135.397717371936,7432.8018600849437,{"$f":"IF(D220=\"\",\"\",L219*Resumen!$L$86/1000)","v":334.00164954254046},777.63,{"$f":"IF($E$16=$V$1,0,IF(D220=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F220*0.16,0),\"\")","v":0},23969.83122699942,743959.26033385645,null,0,"","",{"$f":"IF(OR(L219=0,L219=\"\"),\"\",IF(E220>=D220,0,$E$17*10%))","v":0},0.11749999999999999,null,200,23822.571916654593,23822.571916654593,null,1.3514094270120578,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,200,305091.95290034759,6223.7424171892981,2656.8424231738604,0,0,254.243294083623,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY220*0.16,0),\"\")","v":0},9134.8281344467814,298868.2104831583,0,null,0.1045,null,200,9099.760093883524]
[null,null,201,743959.26033385645,15283.598486687868,7284.6010907690106,{"$f":"IF(D221=\"\",\"\",L220*Resumen!$L$86/1000)","v":327.34207454689687},777.63,{"$f":"IF($E$16=$V$1,0,IF(D221=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F221*0.16,0),\"\")","v":0},23963.171652003777,728675.66184716858,null,0,"","",null,0.11749999999999999,null,201,23815.91234165895,23815.91234165895,null,1.3514094270120578,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,201,298868.2104831583,6277.9408407389892,2602.6439996241702,0,0,249.05684206929857,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY221*0.16,0),\"\")","v":0},9129.6416824324569,292590.2696424193,0,null,0.1045,null,201,9095.2890145608308]
[null,null,202,728675.66184716858,15433.250388536686,7134.9491889201918,{"$f":"IF(D222=\"\",\"\",L221*Resumen!$L$86/1000)","v":320.61729121275414},777.63,{"$f":"IF($E$16=$V$1,0,IF(D222=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F222*0.16,0),\"\")","v":0},23956.446868669635,713242.41145863186,null,0,"","",{"$f":"IF(OR(L221=0,L221=\"\"),\"\",IF(E222>=D222,0,$E$17*10%))","v":0},0.11749999999999999,null,202,23809.187558324807,23809.187558324807,null,1.3514094270120578,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,202,292590.2696424193,6332.6112422270908,2547.9735981360682,0,0,243.82522470201607,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY222*0.16,0),\"\")","v":0},9124.4100650651744,286257.65840019222,0,null,0.1045,null,202,9090.7789995890344]
[null,null,203,713242.41145863186,15584.367631924442,6983.8319455324363,{"$f":"IF(D223=\"\",\"\",L222*Resumen!$L$86/1000)","v":313.82666104179799},777.63,{"$f":"IF($E$16=$V$1,0,IF(D223=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F223*0.16,0),\"\")","v":0},23949.656238498679,697658.04382670741,null,0,"","",null,0.11749999999999999,null,203,23802.396928153852,23802.396928153852,null,1.3514094270120578,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,203,286257.65840019222,6387.757731794818,2492.8271085683405,0,0,238.54804866682684,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY223*0.16,0),\"\")","v":0},9119.1328890299865,279869.90066839737,0,null,0.1045,null,203,9086.2297099035277]
[null,null,204,697658.04382670741,15736.964564987036,6831.2350124698423,{"$f":"IF(D224=\"\",\"\",L223*Resumen!$L$86/1000)","v":306.96953928375126},777.63,{"$f":"IF($E$16=$V$1,0,IF(D224=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F224*0.16,0),\"\")","v":0},23942.799116740633,681921.07926172041,null,0,"","",{"$f":"IF(OR(L223=0,L223=\"\"),\"\",IF(E224>=D224,0,$E$17*10%))","v":0},0.11749999999999999,null,204,23795.539806395805,23795.539806395805,null,1.3514094270120578,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,204,279869.90066839737,6443.3844553758645,2437.200384987294,0,0,233.22491722366451,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY224*0.16,0),\"\")","v":0},9113.8097575868233,273426.51621302153,0,null,0.1045,null,204,9081.6408034870074]
[null,null,205,681921.07926172041,15891.055676352535,6677.1439011043449,{"$f":"IF(D225=\"\",\"\",L224*Resumen!$L$86/1000)","v":300.04527487515696},777.63,{"$f":"IF($E$16=$V$1,0,IF(D225=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F225*0.16,0),\"\")","v":0},23935.874852332036,666030.02358536783,null,0,"","",null,0.11749999999999999,null,205,23788.615541987208,23788.615541987208,null,1.3770862061252869,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,205,273426.51621302153,6499.4955950080966,2381.0892453550628,0,0,227.85543017751795,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY225*0.16,0),\"\")","v":0},9108.4402705406774,266927.02061801346,0,null,0.1045,null,205,9077.0119353437785]
[null,null,206,666030.02358536783,16046.655596516819,6521.5439809400596,{"$f":"IF(D226=\"\",\"\",L225*Resumen!$L$86/1000)","v":293.05321037756187},777.63,{"$f":"IF($E$16=$V$1,0,IF(D226=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F226*0.16,0),\"\")","v":0},23928.882787834442,649983.36798885104,null,0,"","",{"$f":"IF(OR(L225=0,L225=\"\"),\"\",IF(E226>=D226,0,$E$17*10%))","v":0},0.11749999999999999,null,206,23781.623477489615,23781.623477489615,null,1.3770862061252869,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,206,266927.02061801346,6556.095369147959,2324.4894712152004,0,0,222.43918384834456,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY226*0.16,0),\"\")","v":0},9103.0240242115033,260370.9252488655,0,null,0.1045,null,206,9072.3427574738016]
[null,null,207,649983.36798885104,16203.779099232714,6364.4204782241659,{"$f":"IF(D227=\"\",\"\",L226*Resumen!$L$86/1000)","v":285.99268191509441},777.63,{"$f":"IF($E$16=$V$1,0,IF(D227=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F227*0.16,0),\"\")","v":0},23921.822259371973,633779.58888961829,null,0,"","",null,0.11749999999999999,null,207,23774.562949027146,23774.562949027146,null,1.3770862061252869,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,207,260370.9252488655,6613.1880329876221,2267.3968073755373,0,0,216.97577104072127,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY227*0.16,0),\"\")","v":0},9097.5606114038801,253757.73721587789,0,null,0.1045,null,207,9067.6329188465388]
[null,null,208,633779.58888961829,16362.4411029127,6205.7584745441782,{"$f":"IF(D228=\"\",\"\",L227*Resumen!$L$86/1000)","v":278.8630191114321},777.63,{"$f":"IF($E$16=$V$1,0,IF(D228=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F228*0.16,0),\"\")","v":0},23914.692596568311,617417.14778670564,null,0,"","",{"$f":"IF(OR(L227=0,L227=\"\"),\"\",IF(E228>=D228,0,$E$17*10%))","v":0},0.11749999999999999,null,208,23767.433286223484,23767.433286223484,null,1.3770862061252869,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,208,253757.73721587789,6670.7778787748884,2209.80696158827,0,0,211.46478101323157,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY228*0.16,0),\"\")","v":0},9092.0496213763909,247086.95933710301,0,null,0.1045,null,208,9062.8820653745661]
[null,null,209,617417.14778670564,16522.656672045385,6045.542905411492,{"$f":"IF(D229=\"\",\"\",L228*Resumen!$L$86/1000)","v":271.66354502615047},777.63,{"$f":"IF($E$16=$V$1,0,IF(D229=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F229*0.16,0),\"\")","v":0},23907.493122483029,600894.49111466028,null,0,"","",null,0.11749999999999999,null,209,23760.233812138202,23760.233812138202,null,{"$f":"IF(OR(AND($E$8=\"Adquisicion\",$E$9=\"Premier\"),AND($E$8=\"Exclusiva\",$E$9=\"Premier\"),AND($E$8=\"Nomina Especial\",$E$9=\"Premier\")),X217*1.019,IF(OR(AND($E$8=\"Adquisicion\",$E$9=\"No Premier\"),AND($E$8=\"Exclusiva\",$E$9=\"No Premier\"),AND($E$8=\"Nomina Especial\",$E$9=\"No Premier\")),X217*1.019,IF($E$8=\"Pago de Hipoteca\",X217*1.019)))","v":1.3770862061252869},0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,209,247086.95933710301,6728.8692361358862,2151.7156042272723,0,0,205.90579944758585,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY229*0.16,0),\"\")","v":0},9086.4906398107451,240358.09010096712,0,null,0.1045,null,209,9058.0898398869394]
[null,null,210,600894.49111466028,16684.441018625832,5883.7585588310476,{"$f":"IF(D230=\"\",\"\",L229*Resumen!$L$86/1000)","v":264.39357609045049},777.63,{"$f":"IF($E$16=$V$1,0,IF(D230=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F230*0.16,0),\"\")","v":0},23900.223153547329,584210.05009603442,null,0,"","",{"$f":"IF(OR(L229=0,L229=\"\"),\"\",IF(E230>=D230,0,$E$17*10%))","v":0},0.11749999999999999,null,210,23752.963843202502,23752.963843202502,null,1.3770862061252869,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,210,240358.09010096712,6787.4664724005706,2093.1183679625888,0,0,200.29840841747261,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY230*0.16,0),\"\")","v":0},9080.8832487806321,233570.62362856657,0,null,0.1045,null,210,9053.2558821023595]
[null,null,211,584210.05009603442,16847.809503599878,5720.3900738570028,{"$f":"IF(D231=\"\",\"\",L230*Resumen!$L$86/1000)","v":257.05242204225516},777.63,{"$f":"IF($E$16=$V$1,0,IF(D231=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F231*0.16,0),\"\")","v":0},23892.881999499135,567362.24059243454,null,0,"","",null,0.11749999999999999,null,211,23745.622689154308,23745.622689154308,null,1.3770862061252869,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,211,233570.62362856657,6846.5739929310585,2034.0108474321005,0,0,194.64218635713883,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY231*0.16,0),\"\")","v":0},9075.2270267202985,226724.04963563551,0,null,0.1045,null,211,9048.3798286020719]
[null,null,212,567362.24059243454,17012.777638322623,5555.421939134254,{"$f":"IF(D232=\"\",\"\",L231*Resumen!$L$86/1000)","v":249.63938586067121},777.63,{"$f":"IF($E$16=$V$1,0,IF(D232=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F232*0.16,0),\"\")","v":0},23885.468963317551,550349.46295411186,null,0,"","",{"$f":"IF(OR(L231=0,L231=\"\"),\"\",IF(E232>=D232,0,$E$17*10%))","v":0},0.11749999999999999,null,212,23738.209652972724,23738.209652972724,null,1.3770862061252869,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,212,226724.04963563551,6906.1962414528334,1974.388598910326,0,0,188.93670802969629,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY232*0.16,0),\"\")","v":0},9069.521548392855,219817.85339418269,0,null,0.1045,null,212,9043.4613128025521]
[null,null,213,550349.46295411186,17179.3610860312,5388.8384914256776,{"$f":"IF(D233=\"\",\"\",L232*Resumen!$L$86/1000)","v":242.15376369980925},777.63,{"$f":"IF($E$16=$V$1,0,IF(D233=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F233*0.16,0),\"\")","v":0},23877.983341156691,533170.10186808067,null,0,"","",null,0.11749999999999999,null,213,23730.724030811863,23730.724030811863,null,1.3770862061252869,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,213,219817.85339418269,6966.3377003888181,1914.2471399743411,0,0,183.18154449515225,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY233*0.16,0),\"\")","v":0},9063.7663848583106,212851.51569379386,0,null,0.1045,null,213,9038.4999649279453]
[null,null,214,533170.10186808067,17347.575663331922,5220.6239141249562,{"$f":"IF(D234=\"\",\"\",L233*Resumen!$L$86/1000)","v":234.59484482195549},777.63,{"$f":"IF($E$16=$V$1,0,IF(D234=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F234*0.16,0),\"\")","v":0},23870.424422278837,515822.52620474878,null,0,"","",{"$f":"IF(OR(L233=0,L233=\"\"),\"\",IF(E234>=D234,0,$E$17*10%))","v":0},0.11749999999999999,null,214,23723.165111934009,23723.165111934009,null,1.3770862061252869,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,214,212851.51569379386,7027.0028911963709,1853.5819491667883,0,0,177.37626307816154,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY234*0.16,0),\"\")","v":0},9057.961103441321,205824.51280259748,0,null,0.1045,null,214,9033.4954119822632]
[null,null,215,515822.52620474878,17517.437341702047,5050.7622357548316,{"$f":"IF(D235=\"\",\"\",L234*Resumen!$L$86/1000)","v":226.96191153008948},777.63,{"$f":"IF($E$16=$V$1,0,IF(D235=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F235*0.16,0),\"\")","v":0},23862.791488986968,498305.08886304672,null,0,"","",null,0.11749999999999999,null,215,23715.532178642141,23715.532178642141,null,1.3770862061252869,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,215,205824.51280259748,7088.1963747072059,1792.388465655953,0,0,171.52042733549789,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY235*0.16,0),\"\")","v":0},9052.1052676986565,198736.31642789027,0,null,0.1045,null,215,9028.4472777213468]
[null,null,216,498305.08886304672,17688.962249006214,4879.2373284506657,{"$f":"IF(D236=\"\",\"\",L235*Resumen!$L$86/1000)","v":219.25423909974054},777.63,{"$f":"IF($E$16=$V$1,0,IF(D236=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F236*0.16,0),\"\")","v":0},23855.08381655662,480616.12661404052,null,0,"","",{"$f":"IF(OR(L235=0,L235=\"\"),\"\",IF(E236>=D236,0,$E$17*10%))","v":0},0.11749999999999999,null,216,23707.824506211793,23707.824506211793,null,1.3770862061252869,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,216,198736.31642789027,7149.9227514702816,1730.6620888928778,0,0,165.61359702324191,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY236*0.16,0),\"\")","v":0},9046.1984373864016,191586.39367641998,0,null,0.1045,null,216,9023.3551826245748]
[null,null,217,480616.12661404052,17862.166671027731,4706.0329064291464,{"$f":"IF(D237=\"\",\"\",L236*Resumen!$L$86/1000)","v":211.47109571017782},777.63,{"$f":"IF($E$16=$V$1,0,IF(D237=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F237*0.16,0),\"\")","v":0},23847.300673167058,462753.9599430128,null,0,"","",null,0.11749999999999999,null,217,23700.04136282223,23700.04136282223,null,1.4032508440416671,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,217,191586.39367641998,7212.186662097668,1668.3981782654907,0,0,159.6553280636833,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY237*0.16,0),\"\")","v":0},9040.2401684268425,184374.20701432231,0,null,0.1045,null,217,9018.218743866335]
[null,null,218,462753.9599430128,18037.067053014878,4531.1325244419995,{"$f":"IF(D238=\"\",\"\",L237*Resumen!$L$86/1000)","v":203.61174237492565},777.63,{"$f":"IF($E$16=$V$1,0,IF(D238=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F238*0.16,0),\"\")","v":0},23839.441319831807,444716.89288999792,null,0,"","",{"$f":"IF(OR(L237=0,L237=\"\"),\"\",IF(E238>=D238,0,$E$17*10%))","v":0},0.11749999999999999,null,218,23692.18200948698,23692.18200948698,null,1.4032508440416671,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,218,184374.20701432231,7274.9927876134352,1605.5920527497235,0,0,153.64517251193527,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY238*0.16,0),\"\")","v":0},9034.230012875094,177099.21422670886,0,null,{"$f":"IF(AW238=\"\",\"\",BH237)","v":0.1045},null,218,9013.0375752872405]
[null,null,219,444716.89288999792,18213.680001242315,4354.5195762145622,{"$f":"IF(D239=\"\",\"\",L238*Resumen!$L$86/1000)","v":195.6754328715991},777.63,{"$f":"IF($E$16=$V$1,0,IF(D239=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F239*0.16,0),\"\")","v":0},23831.505010328478,426503.2128887556,null,0,"","",null,0.11749999999999999,null,219,23684.24569998365,23684.24569998365,null,1.4032508440416671,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,219,177099.21422670886,7338.3458498055697,1542.2389905575897,0,0,147.5826785222574,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY239*0.16,0),\"\")","v":0},9028.1675188854169,169760.86837690329,0,null,0.1045,null,219,9007.8112873651044]
[null,null,220,426503.2128887556,18392.022284587812,4176.1772928690652,{"$f":"IF(D240=\"\",\"\",L239*Resumen!$L$86/1000)","v":187.66141367105246},777.63,{"$f":"IF($E$16=$V$1,0,IF(D240=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F240*0.16,0),\"\")","v":0},23823.490991127932,408111.19060416782,null,0,"","",{"$f":"IF(OR(L239=0,L239=\"\"),\"\",IF(E240>=D240,0,$E$17*10%))","v":0},0.11749999999999999,null,220,23676.231680783105,23676.231680783105,null,1.4032508440416671,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,220,169760.86837690329,7402.2506115809592,1478.3342287821995,0,0,141.46739031408609,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY240*0.16,0),\"\")","v":0},9022.0522306772455,162358.61776532233,0,null,0.1045,null,220,9002.5394871856461]
[null,null,221,408111.19060416782,18572.110836124404,3996.0887413324763,{"$f":"IF(D241=\"\",\"\",L240*Resumen!$L$86/1000)","v":179.56892386583385},777.63,{"$f":"IF($E$16=$V$1,0,IF(D241=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F241*0.16,0),\"\")","v":0},23815.398501322714,389539.07976804342,null,0,"","",null,0.11749999999999999,null,221,23668.139190977887,23668.139190977887,null,1.4032508440416671,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,221,162358.61776532233,7466.711877323477,1413.872963039682,0,0,135.2988481377686,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY241*0.16,0),\"\")","v":0},9015.8836885009277,154891.90588799884,0,null,0.1045,null,221,8997.2217784129589]
[null,null,222,389539.07976804342,18753.96275472812,3814.2368227287579,{"$f":"IF(D242=\"\",\"\",L241*Resumen!$L$86/1000)","v":171.39719509793912},777.63,{"$f":"IF($E$16=$V$1,0,IF(D242=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F242*0.16,0),\"\")","v":0},23807.226772554819,370785.11701331532,null,0,"","",{"$f":"IF(OR(L241=0,L241=\"\"),\"\",IF(E242>=D242,0,$E$17*10%))","v":0},0.11749999999999999,null,222,23659.967462209992,23659.967462209992,null,1.4032508440416671,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,222,154891.90588799884,7531.7344932551687,1348.85034710799,0,0,129.07658823999904,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY242*0.16,0),\"\")","v":0},9009.6614286031581,147360.17139474367,0,null,0.1045,null,222,8991.8577612597092]
[null,null,223,370785.11701331532,18937.5953067015,3630.6042707553788,{"$f":"IF(D243=\"\",\"\",L242*Resumen!$L$86/1000)","v":163.14545148585873},777.63,{"$f":"IF($E$16=$V$1,0,IF(D243=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F243*0.16,0),\"\")","v":0},23798.975028942739,351847.52170661383,null,0,"","",null,0.11749999999999999,null,223,23651.715718597912,23651.715718597912,null,1.4032508440416671,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,223,147360.17139474367,7597.3233478005995,1283.2614925625594,0,0,122.80014282895307,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY243*0.16,0),\"\")","v":0},9003.3849831921125,139762.84804694308,0,null,0.1045,null,223,8986.4470324570848]
[null,null,224,351847.52170661383,19123.025927412953,3445.1736500439265,{"$f":"IF(D244=\"\",\"\",L243*Resumen!$L$86/1000)","v":154.81290955091009},777.63,{"$f":"IF($E$16=$V$1,0,IF(D244=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F244*0.16,0),\"\")","v":0},23790.64248700779,332724.49577920086,null,0,"","",{"$f":"IF(OR(L243=0,L243=\"\"),\"\",IF(E244>=D244,0,$E$17*10%))","v":0},0.11749999999999999,null,224,23643.383176662963,23643.383176662963,null,1.4032508440416671,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,224,139762.84804694308,7663.4833719543631,1217.1014684087961,0,0,116.46904003911924,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY244*0.16,0),\"\")","v":0},8997.0538804022781,132099.36467498873,0,null,0.1045,null,224,8980.9891852244691]
[null,null,225,332724.49577920086,19310.272222952204,3257.9273545046749,{"$f":"IF(D245=\"\",\"\",L244*Resumen!$L$86/1000)","v":146.39877814284839},777.63,{"$f":"IF($E$16=$V$1,0,IF(D245=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F245*0.16,0),\"\")","v":0},23782.228355599727,313414.22355624865,null,0,"","",null,0.11749999999999999,null,225,23634.9690452549,23634.9690452549,null,1.4032508440416671,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,225,132099.36467498873,7730.2195396517991,1150.3653007113601,0,0,110.08280389582394,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY245*0.16,0),\"\")","v":0},8990.6676442589833,124369.14513533693,0,null,0.1045,null,225,8975.4838092388691]
[null,null,226,313414.22355624865,19499.351971801945,3068.8476056549343,{"$f":"IF(D246=\"\",\"\",L245*Resumen!$L$86/1000)","v":137.9022583647494},777.63,{"$f":"IF($E$16=$V$1,0,IF(D246=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F246*0.16,0),\"\")","v":0},23773.731835821629,293914.87158444669,null,0,"","",{"$f":"IF(OR(L245=0,L245=\"\"),\"\",IF(E246>=D246,0,$E$17*10%))","v":0},0.11749999999999999,null,226,23626.472525476802,23626.472525476802,null,1.4032508440416671,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,226,124369.14513533693,7797.5368681429336,1083.0479722202258,0,0,103.64095427944744,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY246*0.16,0),\"\")","v":0},8984.2257946426071,116571.60826719399,0,null,0.1045,null,226,8969.9304906040616]
[null,null,227,293914.87158444669,19690.283126525839,2877.9164509310403,{"$f":"IF(D247=\"\",\"\",L246*Resumen!$L$86/1000)","v":129.32254349715654},777.63,{"$f":"IF($E$16=$V$1,0,IF(D247=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F247*0.16,0),\"\")","v":0},23765.152120954037,274224.58845792088,null,0,"","",null,0.11749999999999999,null,227,23617.89281060921,23617.89281060921,null,1.4032508440416671,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,227,116571.60826719399,7865.4404183696779,1015.144421993481,0,0,97.143006889328333,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY247*0.16,0),\"\")","v":0},8977.7278472524868,108706.16784882432,0,null,0.1045,null,227,8964.328811819476]
[null,null,228,274224.58845792088,19883.08381547307,2685.1157619838082,{"$f":"IF(D248=\"\",\"\",L247*Resumen!$L$86/1000)","v":120.65881892148519},777.63,{"$f":"IF($E$16=$V$1,0,IF(D248=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F248*0.16,0),\"\")","v":0},23756.488396378365,254341.50464244781,null,0,"","",{"$f":"IF(OR(L247=0,L247=\"\"),\"\",IF(E248>=D248,0,$E$17*10%))","v":0},0.11749999999999999,null,228,23609.229086033538,23609.229086033538,null,1.4032508440416671,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,228,108706.16784882432,7933.935295346314,946.6495450168452,0,0,90.588473207353601,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY248*0.16,0),\"\")","v":0},8971.1733135705126,100772.23255347801,0,null,0.1045,null,228,8958.6783517488093]
[null,null,229,254341.50464244781,20077.772344499579,2490.4272329573009,{"$f":"IF(D249=\"\",\"\",L248*Resumen!$L$86/1000)","v":111.91026204267703},777.63,{"$f":"IF($E$16=$V$1,0,IF(D249=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F249*0.16,0),\"\")","v":0},23747.739839499558,234263.73229794821,null,0,"","",null,0.11749999999999999,null,229,23600.480529154731,23600.480529154731,null,1.4299126100784587,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,229,100772.23255347801,8003.0266485432876,877.55819181987101,0,0,83.976860461231681,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY249*0.16,0),\"\")","v":0},8964.5617008243898,92769.20590493473,0,null,0.1045,null,229,8952.9786855883594]
[null,null,230,234263.73229794821,20274.367198706135,2293.8323787507425,{"$f":"IF(D250=\"\",\"\",L249*Resumen!$L$86/1000)","v":103.07604221109722},777.63,{"$f":"IF($E$16=$V$1,0,IF(D250=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F250*0.16,0),\"\")","v":0},23738.905619667978,213989.36509924207,null,0,"","",{"$f":"IF(OR(L249=0,L249=\"\"),\"\",IF(E250>=D250,0,$E$17*10%))","v":0},0.11749999999999999,null,230,23591.64630932315,23591.64630932315,null,1.4299126100784587,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,230,92769.20590493473,8072.719672274352,807.86516808880663,0,0,77.307671587445611,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY250*0.16,0),\"\")","v":0},8957.8925119506039,84696.486232660376,0,null,0.1045,null,230,8947.2293848350946]
[null,null,231,213989.36509924207,20472.887044193467,2095.3125332634118,{"$f":"IF(D251=\"\",\"\",L250*Resumen!$L$86/1000)","v":94.155320643666499},777.63,{"$f":"IF($E$16=$V$1,0,IF(D251=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F251*0.16,0),\"\")","v":0},23729.984898100545,193516.47805504862,null,0,"","",null,0.11749999999999999,null,231,23582.725587755718,23582.725587755718,null,1.4299126100784587,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,231,84696.486232660376,8143.0196060870749,737.56523427608408,0,0,70.580405193883649,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY251*0.16,0),\"\")","v":0},8951.165245557042,76553.466626573296,0,null,0.1045,null,231,8941.4300172544372]
[null,null,232,193516.47805504862,20673.350729834528,1894.8488476223508,{"$f":"IF(D252=\"\",\"\",L251*Resumen!$L$86/1000)","v":85.147250344221391},777.63,{"$f":"IF($E$16=$V$1,0,IF(D252=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F252*0.16,0),\"\")","v":0},23720.9768278011,172843.1273252141,null,0,"","",{"$f":"IF(OR(L251=0,L251=\"\"),\"\",IF(E252>=D252,0,$E$17*10%))","v":0},0.11749999999999999,null,232,23573.717517456273,23573.717517456273,null,1.4299126100784587,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,232,76553.466626573296,8213.9317351567497,666.65310520640912,0,0,63.794555522144414,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY252*0.16,0),\"\")","v":0},8944.3793958853039,68339.534891416552,0,null,0.1045,null,232,8935.5801468477657]
[null,null,233,172843.1273252141,20875.777289064157,1692.4222883927212,{"$f":"IF(D253=\"\",\"\",L252*Resumen!$L$86/1000)","v":76.050976023094208},777.63,{"$f":"IF($E$16=$V$1,0,IF(D253=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F253*0.16,0),\"\")","v":0},23711.880553479972,151967.35003614993,null,0,"","",null,0.11749999999999999,null,233,23564.621243135145,23564.621243135145,null,1.4299126100784587,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,233,68339.534891416552,8285.4613906837403,595.1234496794192,0,0,56.949612409513797,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY253*0.16,0),\"\")","v":0},8937.534452772672,60054.073500732811,0,null,0.1045,null,233,8929.6793338196367]
[null,null,234,151967.35003614993,21080.185941686243,1488.0136357706347,{"$f":"IF(D254=\"\",\"\",L253*Resumen!$L$86/1000)","v":66.865634015905982},777.63,{"$f":"IF($E$16=$V$1,0,IF(D254=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F254*0.16,0),\"\")","v":0},23702.695211472786,130887.16409446369,null,0,"","",{"$f":"IF(OR(L253=0,L253=\"\"),\"\",IF(E254>=D254,0,$E$17*10%))","v":0},0.11749999999999999,null,234,23555.435901127959,23555.435901127959,null,1.4299126100784587,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,234,60054.073500732811,8357.6139502942769,522.97089006888154,0,0,50.045061250610679,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY254*0.16,0),\"\")","v":0},8930.6299016137691,51696.459550438536,0,null,0.1045,null,234,8923.7271345447207]
[null,null,235,130887.16409446369,21286.596095698587,1281.6034817582902,{"$f":"IF(D255=\"\",\"\",L254*Resumen!$L$86/1000)","v":57.590352201564023},777.63,{"$f":"IF($E$16=$V$1,0,IF(D255=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F255*0.16,0),\"\")","v":0},23693.419929658445,109600.56799876509,null,0,"","",null,0.11749999999999999,null,235,23546.160619313618,23546.160619313618,null,1.4299126100784587,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,235,51696.459550438536,8430.3948384447558,450.19000191840229,0,0,43.080382958698777,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY255*0.16,0),\"\")","v":0},8923.6652233218574,43266.064711993778,0,null,0.1045,null,235,8917.7231015344514]
[null,null,236,109600.56799876509,21495.027349135638,1073.1722283212414,{"$f":"IF(D256=\"\",\"\",L255*Resumen!$L$86/1000)","v":48.224249919456639},777.63,{"$f":"IF($E$16=$V$1,0,IF(D256=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F256*0.16,0),\"\")","v":0},23684.053827376338,88105.54064962946,null,0,"","",{"$f":"IF(OR(L255=0,L255=\"\"),\"\",IF(E256>=D256,0,$E$17*10%))","v":0},0.11749999999999999,null,236,23536.794517031511,23536.794517031511,null,1.4299126100784587,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,236,43266.064711993778,8503.8095268295456,376.77531353361252,0,0,36.055053926661479,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY256*0.16,0),\"\")","v":0},8916.6398942898213,34762.255185164235,0,null,0.1045,null,236,8911.6667834033851]
[null,null,237,88105.54064962946,21705.499491929259,862.7000855276217,{"$f":"IF(D257=\"\",\"\",L256*Resumen!$L$86/1000)","v":38.766437885836957},777.63,{"$f":"IF($E$16=$V$1,0,IF(D257=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F257*0.16,0),\"\")","v":0},23674.596015342715,66400.041157700209,null,0,"","",null,0.11749999999999999,null,237,23527.336704997888,23527.336704997888,null,1.4299126100784587,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,237,34762.255185164235,8577.8635347923537,302.72130557080521,0,0,28.968545987636862,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY257*0.16,0),\"\")","v":0},8909.5533863507953,26184.391650371879,0,null,0.1045,null,237,8905.5577248352602]
[null,null,238,66400.041157700209,21918.032507787731,650.16706966914785,{"$f":"IF(D258=\"\",\"\",L257*Resumen!$L$86/1000)","v":29.216018109388092},777.63,{"$f":"IF($E$16=$V$1,0,IF(D258=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F258*0.16,0),\"\")","v":0},23665.045595566269,44482.008649912474,null,0,"","",{"$f":"IF(OR(L257=0,L257=\"\"),\"\",IF(E258>=D258,0,$E$17*10%))","v":0},0.11749999999999999,null,238,23517.786285221442,23517.786285221442,null,1.4299126100784587,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,238,26184.391650371879,8652.5624297411705,228.02241062198846,0,0,21.8203263753099,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY258*0.16,0),\"\")","v":0},8902.4051667384683,17531.829220630709,0,null,0.1045,null,238,8899.3954665487709]
[null,null,239,44482.008649912474,22132.646576093153,435.55300136372625,{"$f":"IF(D259=\"\",\"\",L258*Resumen!$L$86/1000)","v":19.572083805961487},777.63,{"$f":"IF($E$16=$V$1,0,IF(D259=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F259*0.16,0),\"\")","v":0},23655.40166126284,22349.36207381932,null,0,"","",null,0.11749999999999999,null,239,23508.142350918013,23508.142350918013,null,1.4299126100784587,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,239,17531.829220630709,8727.9118275668334,152.67301279632576,0,0,14.609857683858925,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY259*0.16,0),\"\")","v":0},8895.1946980470184,8803.9173930638754,0,null,0.1045,null,239,8893.1795452630377]
[null,null,240,22349.36207381932,22349.3620738174,218.83750363948081,{"$f":"IF(D260=\"\",\"\",L259*Resumen!$L$86/1000)","v":9.8337193124805022},777.63,{"$f":"IF($E$16=$V$1,0,IF(D260=\"\",\"\",Amortización!$AE$14*1.16))","v":290},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F260*0.16,0),\"\")","v":0},23645.663296769359,0,null,0,"","",{"$f":"IF(OR(L259=0,L259=\"\"),\"\",IF(E260>=D260,0,$E$17*10%))","v":0},0.11749999999999999,null,240,23498.403986424531,23498.403986424531,null,1.4299126100784587,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,240,8803.9173930638754,8803.9173930652269,76.667447297931247,0,0,7.3365978275532298,{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY260*0.16,0),\"\")","v":0},8887.9214381907113,0,0,null,0.1045,null,240,8886.9094936627735]
[null,null,"","","",{"$f":"IF(D261=\"\",\"\",D261*(R261/12))","v":""},{"$f":"IF(D261=\"\",\"\",L260*Resumen!$L$86/1000)","v":""},"",{"$f":"IF($E$16=$V$1,0,IF(D261=\"\",\"\",Amortización!$AE$14*1.16))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F261*0.16,0),\"\")","v":0},"","",null,0,"","",{"$f":"IF(OR(L260=0,L260=\"\"),\"\",IF(E261>=D261,0,$E$17*10%))","v":""},{"$f":"IF(D261=\"\",\"\",R260)","v":""},null,"","",0,null,1.4570809496699493,0,null,null,777.63,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY261*0.16,0),\"\")","v":0},"","",{"$f":"IF(OR(BE260=0,BE260=\"\"),\"\",0)","v":""},null,"",null,"",""]
[null,null,"","","",{"$f":"IF(D262=\"\",\"\",D262*(R262/12))","v":""},{"$f":"IF(D262=\"\",\"\",L261*Resumen!$L$86/1000)","v":""},"",{"$f":"IF($E$16=$V$1,0,IF(D262=\"\",\"\",Amortización!$AE$14*1.16))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F262*0.16,0),\"\")","v":0},"","",null,0,"","",{"$f":"IF(OR(L261=0,L261=\"\"),\"\",IF(E262>=D262,0,$E$17*10%))","v":""},{"$f":"IF(D262=\"\",\"\",R261)","v":""},null,"","",0,null,1.4570809496699493,0,null,null,{"$error":"#VALUE!"},null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY262*0.16,0),\"\")","v":0},"","",{"$f":"IF(OR(BE261=0,BE261=\"\"),\"\",0)","v":""},null,"",null,"",""]
[null,null,"",{"$f":"IF(IF(D262=\"\",\"\",D262-E262-Q262-AI262)<0.01,\"\",IF(D262=\"\",\"\",L262))","v":""},{"$f":"IFERROR(IF($E$14&$E$16=$X$4,PMT(R263/12,$K$11,-$K$9)-F263,IF(D263=\"\",\"\",IF($E$14=\"Pago Fijo\",MIN(IF($E$15=\"Mensualidad\",-PMT(R263/12,$K$11-C262,D263)-F263,-PMT(R263/12,$K$11,$K$9)-F263),D263),MIN(X263*$K$9*$K$15/1000-F263,D263)))),0)","v":""},{"$f":"IF(D263=\"\",\"\",D263*(R263/12))","v":""},{"$f":"IF(D263=\"\",\"\",L262*Resumen!$L$86/1000)","v":""},{"$f":"IF($E$16=$V$1,0,IF(D263=\"\",\"\",IF($E$11=\"Liquidez\",\"0\",AB263)))","v":""},{"$f":"IF($E$16=$V$1,0,IF(D263=\"\",\"\",Amortización!$AE$14*1.16))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F263*0.16,0),\"\")","v":0},{"$f":"IFERROR(IF(D263=\"\",\"\",E263+F263+G263+H263+I263+Y263+J263),0)","v":""},{"$f":"IFERROR(IF(D263=\"\",\"\",IF((D263-E263-AI263-Q263)<1,0,D263-E263-AI263-Q263)),0)","v":""},null,{"$f":"IF(OR(O263=\"\",O263=0),M263,M263-O263-P263)","v":0},"",{"$f":"IF(O263=\"\",\"\",IF(O263=0,0,O263*0.16))","v":""},{"$f":"IF(OR(L262=0,L262=\"\"),\"\",IF(E263>=D263,0,$E$17*10%))","v":""},{"$f":"IF(D263=\"\",\"\",R262)","v":""},null,{"$f":"C263","v":""},"",{"$f":"IF($E$16=$V$1,AI263,IF(ISNUMBER(T263),IF($E$14=\"Pago Fijo\",PMT(R263/12,$K$11,-$K$9),X263*$K$15*$K$9/1000)+G263+AI263+Q263+H263/1.16+$AE$14,0))","v":0},null,1.4570809496699493,0,null,null,{"$f":"IF((($K$8*0.7)*($AE$13))>L262*($AE$13),($K$8*0.7)*($AE$13),($AE$13)*L262)","v":{"$error":"#VALUE!"}},null,null,null,null,{"$f":"IF($AH$20=0,0,IF(N263>AH262,MAX(0,N263-AH262),N263))","v":0},{"$f":"IFERROR(MAX(0,AH262-N263),0)","v":0},{"$f":"IF($E$16=\"no\",N263,IF(AH263>0,0,AG263))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(BE262=0,BE262=\"\"),\"\",0)","v":""}]
[null,null,"","","","",{"$f":"IF(D264=\"\",\"\",L263*Resumen!$L$86/1000)","v":""},"",{"$f":"IF($E$16=$V$1,0,IF(D264=\"\",\"\",Amortización!$AE$14*1.16))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F264*0.16,0),\"\")","v":0},"","",null,0,"","","","",null,"","",0,null,1.4570809496699493,0,null,null,{"$error":"#VALUE!"},null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"","","","",{"$f":"IF(D265=\"\",\"\",L264*Resumen!$L$86/1000)","v":""},"",{"$f":"IF($E$16=$V$1,0,IF(D265=\"\",\"\",Amortización!$AE$14*1.16))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F265*0.16,0),\"\")","v":0},"","",null,0,"","","","",null,"","",0,null,1.4570809496699493,0,null,null,{"$error":"#VALUE!"},null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"","","","",{"$f":"IF(D266=\"\",\"\",L265*Resumen!$L$86/1000)","v":""},"",{"$f":"IF($E$16=$V$1,0,IF(D266=\"\",\"\",Amortización!$AE$14*1.16))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F266*0.16,0),\"\")","v":0},"","",null,0,"","","","",null,"","",0,null,1.4570809496699493,0,null,null,{"$error":"#VALUE!"},null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"","","","",{"$f":"IF(D267=\"\",\"\",L266*Resumen!$L$86/1000)","v":""},"",{"$f":"IF($E$16=$V$1,0,IF(D267=\"\",\"\",Amortización!$AE$14*1.16))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F267*0.16,0),\"\")","v":0},"","",null,0,"","","","",null,"","",0,null,1.4570809496699493,0,null,null,{"$error":"#VALUE!"},null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"","","","",{"$f":"IF(D268=\"\",\"\",L267*Resumen!$L$86/1000)","v":""},"",{"$f":"IF($E$16=$V$1,0,IF(D268=\"\",\"\",Amortización!$AE$14*1.16))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F268*0.16,0),\"\")","v":0},"","",null,0,"","","","",null,"","",0,null,1.4570809496699493,0,null,null,{"$error":"#VALUE!"},null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"","","","",{"$f":"IF(D269=\"\",\"\",L268*Resumen!$L$86/1000)","v":""},"",{"$f":"IF($E$16=$V$1,0,IF(D269=\"\",\"\",Amortización!$AE$14*1.16))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F269*0.16,0),\"\")","v":0},"","",null,0,"","","","",null,"","",0,null,1.4570809496699493,0,null,null,{"$error":"#VALUE!"},null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"","","","",{"$f":"IF(D270=\"\",\"\",L269*Resumen!$L$86/1000)","v":""},"",{"$f":"IF($E$16=$V$1,0,IF(D270=\"\",\"\",Amortización!$AE$14*1.16))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F270*0.16,0),\"\")","v":0},"","",null,0,"","","","",null,"","",0,null,1.4570809496699493,0,null,null,{"$error":"#VALUE!"},null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"","","","",{"$f":"IF(D271=\"\",\"\",L270*Resumen!$L$86/1000)","v":""},"",{"$f":"IF($E$16=$V$1,0,IF(D271=\"\",\"\",Amortización!$AE$14*1.16))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F271*0.16,0),\"\")","v":0},"","",null,0,"","","","",null,"","",0,null,1.4570809496699493,0,null,null,{"$error":"#VALUE!"},null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"","","","",{"$f":"IF(D272=\"\",\"\",L271*Resumen!$L$86/1000)","v":""},"",{"$f":"IF($E$16=$V$1,0,IF(D272=\"\",\"\",Amortización!$AE$14*1.16))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F272*0.16,0),\"\")","v":0},"","",null,0,"","","","",null,"","",0,null,1.4570809496699493,0,null,null,{"$error":"#VALUE!"},null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"","","","",{"$f":"IF(D273=\"\",\"\",L272*Resumen!$L$86/1000)","v":""},"",{"$f":"IF($E$16=$V$1,0,IF(D273=\"\",\"\",Amortización!$AE$14*1.16))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F273*0.16,0),\"\")","v":0},"","",null,0,"","","","",null,"","",0,null,1.4847654877136782,0,null,null,{"$error":"#VALUE!"},null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"","","","",{"$f":"IF(D274=\"\",\"\",L273*Resumen!$L$86/1000)","v":""},"",{"$f":"IF($E$16=$V$1,0,IF(D274=\"\",\"\",Amortización!$AE$14*1.16))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F274*0.16,0),\"\")","v":0},"","",null,0,"","","","",null,"","",0,null,1.4847654877136782,0,null,null,{"$error":"#VALUE!"},null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"","","","",{"$f":"IF(D275=\"\",\"\",L274*Resumen!$L$86/1000)","v":""},"",{"$f":"IF($E$16=$V$1,0,IF(D275=\"\",\"\",Amortización!$AE$14*1.16))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F275*0.16,0),\"\")","v":0},"","",null,0,"","","","",null,"","",0,null,1.4847654877136782,0,null,null,{"$error":"#VALUE!"},null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"","","","",{"$f":"IF(D276=\"\",\"\",L275*Resumen!$L$86/1000)","v":""},"",{"$f":"IF($E$16=$V$1,0,IF(D276=\"\",\"\",Amortización!$AE$14*1.16))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F276*0.16,0),\"\")","v":0},"","",null,0,"","","","",null,"","",0,null,1.4847654877136782,0,null,null,{"$error":"#VALUE!"},null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"","","","",{"$f":"IF(D277=\"\",\"\",L276*Resumen!$L$86/1000)","v":""},"",{"$f":"IF($E$16=$V$1,0,IF(D277=\"\",\"\",Amortización!$AE$14*1.16))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F277*0.16,0),\"\")","v":0},"","",null,0,"","","","",null,"","",0,null,1.4847654877136782,0,null,null,{"$error":"#VALUE!"},null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"","","","",{"$f":"IF(D278=\"\",\"\",L277*Resumen!$L$86/1000)","v":""},"",{"$f":"IF($E$16=$V$1,0,IF(D278=\"\",\"\",Amortización!$AE$14*1.16))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F278*0.16,0),\"\")","v":0},"","",null,0,"","","","",null,"","",0,null,1.4847654877136782,0,null,null,{"$error":"#VALUE!"},null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"","","","",{"$f":"IF(D279=\"\",\"\",L278*Resumen!$L$86/1000)","v":""},"",{"$f":"IF($E$16=$V$1,0,IF(D279=\"\",\"\",Amortización!$AE$14*1.16))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F279*0.16,0),\"\")","v":0},"","",null,0,"","","","",null,"","",0,null,1.4847654877136782,0,null,null,{"$error":"#VALUE!"},null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,{"$f":"IF(OR(L279=\"\",L279=0),\"\",IF(C279+1>$K$11+$X$2,\"\",C279+1))","v":""},"","","",{"$f":"IF(D280=\"\",\"\",L279*Resumen!$L$86/1000)","v":""},"",{"$f":"IF($E$16=$V$1,0,IF(D280=\"\",\"\",Amortización!$AE$14*1.16))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F280*0.16,0),\"\")","v":0},"","",null,0,{"$f":"IF(M280=\"\",\"\",IF(AND($H$12=\"C. Penalización Pago Anticipado\",C280<=60),M280-(M280/(1+$K$12)),0))","v":""},"","","",null,"",{"$f":"IF(D280=\"\",\"\",E280+F280+G280+H280/1.16+(I280/1.16)+Q280)","v":""},0,null,1.4847654877136782,0,null,null,{"$error":"#VALUE!"},null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"","","","",{"$f":"IF(D281=\"\",\"\",L280*Resumen!$L$86/1000)","v":""},"",{"$f":"IF($E$16=$V$1,0,IF(D281=\"\",\"\",Amortización!$AE$14*1.16))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F281*0.16,0),\"\")","v":0},"","",null,0,"","","","",null,"","",0,null,1.4847654877136782,0,null,null,{"$error":"#VALUE!"},null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"","","","",{"$f":"IF(D282=\"\",\"\",L281*Resumen!$L$86/1000)","v":""},"",{"$f":"IF($E$16=$V$1,0,IF(D282=\"\",\"\",Amortización!$AE$14*1.16))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F282*0.16,0),\"\")","v":0},"","",null,0,"","","","",null,"","",0,null,1.4847654877136782,0,null,null,{"$error":"#VALUE!"},null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"","","","",{"$f":"IF(D283=\"\",\"\",L282*Resumen!$L$86/1000)","v":""},"",{"$f":"IF($E$16=$V$1,0,IF(D283=\"\",\"\",Amortización!$AE$14*1.16))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F283*0.16,0),\"\")","v":0},"","",null,0,"","","","",null,"","",0,null,1.4847654877136782,0,null,null,{"$error":"#VALUE!"},null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"","","","",{"$f":"IF(D284=\"\",\"\",L283*Resumen!$L$86/1000)","v":""},"",{"$f":"IF($E$16=$V$1,0,IF(D284=\"\",\"\",Amortización!$AE$14*1.16))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F284*0.16,0),\"\")","v":0},"","",null,0,"","","","",null,"","",0,null,1.4847654877136782,0,null,null,{"$error":"#VALUE!"},null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"","","","",{"$f":"IF(D285=\"\",\"\",L284*Resumen!$L$86/1000)","v":""},"",{"$f":"IF($E$16=$V$1,0,IF(D285=\"\",\"\",Amortización!$AE$14*1.16))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F285*0.16,0),\"\")","v":0},"","",null,0,"","","","",null,"","",0,null,1.5129760319802379,0,null,null,{"$error":"#VALUE!"},null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"","","","",{"$f":"IF(D286=\"\",\"\",L285*Resumen!$L$86/1000)","v":""},"",{"$f":"IF($E$16=$V$1,0,IF(D286=\"\",\"\",Amortización!$AE$14*1.16))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F286*0.16,0),\"\")","v":0},"","",null,0,"","","","",null,"","",0,null,1.5129760319802379,0,null,null,{"$error":"#VALUE!"},null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"","","","",{"$f":"IF(D287=\"\",\"\",L286*Resumen!$L$86/1000)","v":""},"",{"$f":"IF($E$16=$V$1,0,IF(D287=\"\",\"\",Amortización!$AE$14*1.16))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F287*0.16,0),\"\")","v":0},"","",null,0,"","","","",null,"","",0,null,1.5129760319802379,0,null,null,{"$error":"#VALUE!"},null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"","","","",{"$f":"IF(D288=\"\",\"\",L287*Resumen!$L$86/1000)","v":""},"",{"$f":"IF($E$16=$V$1,0,IF(D288=\"\",\"\",Amortización!$AE$14*1.16))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F288*0.16,0),\"\")","v":0},"","",null,0,"","","","",null,"","",0,null,1.5129760319802379,0,null,null,{"$error":"#VALUE!"},null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"","","","",{"$f":"IF(D289=\"\",\"\",L288*Resumen!$L$86/1000)","v":""},"",{"$f":"IF($E$16=$V$1,0,IF(D289=\"\",\"\",Amortización!$AE$14*1.16))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F289*0.16,0),\"\")","v":0},"","",null,0,"","","","",null,"","",0,null,1.5129760319802379,0,null,null,{"$error":"#VALUE!"},null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"","","","",{"$f":"IF(D290=\"\",\"\",L289*Resumen!$L$86/1000)","v":""},"",{"$f":"IF($E$16=$V$1,0,IF(D290=\"\",\"\",Amortización!$AE$14*1.16))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F290*0.16,0),\"\")","v":0},"","",null,0,"","","","",null,"","",0,null,1.5129760319802379,0,null,null,{"$error":"#VALUE!"},null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"","","","",{"$f":"IF(D291=\"\",\"\",L290*Resumen!$L$86/1000)","v":""},"",{"$f":"IF($E$16=$V$1,0,IF(D291=\"\",\"\",Amortización!$AE$14*1.16))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F291*0.16,0),\"\")","v":0},"","",null,0,"","","","",null,"","",0,null,1.5129760319802379,0,null,null,{"$error":"#VALUE!"},null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"","","","",{"$f":"IF(D292=\"\",\"\",L291*Resumen!$L$86/1000)","v":""},"",{"$f":"IF($E$16=$V$1,0,IF(D292=\"\",\"\",Amortización!$AE$14*1.16))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F292*0.16,0),\"\")","v":0},"","",null,0,"","","","",null,"","",0,null,1.5129760319802379,0,null,null,{"$error":"#VALUE!"},null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"","","","",{"$f":"IF(D293=\"\",\"\",L292*Resumen!$L$86/1000)","v":""},"",{"$f":"IF($E$16=$V$1,0,IF(D293=\"\",\"\",Amortización!$AE$14*1.16))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F293*0.16,0),\"\")","v":0},"","",null,0,"","","","",null,"","",0,null,{"$f":"IF(OR(AND($E$8=\"Adquisicion\",$E$9=\"Premier\"),AND($E$8=\"Exclusiva\",$E$9=\"Premier\"),AND($E$8=\"Nomina Especial\",$E$9=\"Premier\")),X281*1.019,IF(OR(AND($E$8=\"Adquisicion\",$E$9=\"No Premier\"),AND($E$8=\"Exclusiva\",$E$9=\"No Premier\"),AND($E$8=\"Nomina Especial\",$E$9=\"No Premier\")),X281*1.019,IF($E$8=\"Pago de Hipoteca\",X281*1.019)))","v":1.5129760319802379},0,null,null,{"$error":"#VALUE!"},null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"","","","",{"$f":"IF(D294=\"\",\"\",L293*Resumen!$L$86/1000)","v":""},"",{"$f":"IF($E$16=$V$1,0,IF(D294=\"\",\"\",Amortización!$AE$14*1.16))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F294*0.16,0),\"\")","v":0},"","",null,0,"","","","",null,"","",0,null,1.5129760319802379,0,null,null,{"$error":"#VALUE!"},null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"","","","",{"$f":"IF(D295=\"\",\"\",L294*Resumen!$L$86/1000)","v":""},"",{"$f":"IF($E$16=$V$1,0,IF(D295=\"\",\"\",Amortización!$AE$14*1.16))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F295*0.16,0),\"\")","v":0},"","",null,0,"","","","",null,"","",0,null,1.5129760319802379,0,null,null,{"$error":"#VALUE!"},null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"","","","",{"$f":"IF(D296=\"\",\"\",L295*Resumen!$L$86/1000)","v":""},"",{"$f":"IF($E$16=$V$1,0,IF(D296=\"\",\"\",Amortización!$AE$14*1.16))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F296*0.16,0),\"\")","v":0},"","",null,0,"","","","",null,"","",0,null,1.5129760319802379,0,null,null,{"$error":"#VALUE!"},null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"","","","",{"$f":"IF(D297=\"\",\"\",L296*Resumen!$L$86/1000)","v":""},"",{"$f":"IF($E$16=$V$1,0,IF(D297=\"\",\"\",Amortización!$AE$14*1.16))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F297*0.16,0),\"\")","v":0},"","",null,0,"","","","",null,"","",0,null,1.5417225765878622,0,null,null,{"$error":"#VALUE!"},null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"","","","",{"$f":"IF(D298=\"\",\"\",L297*Resumen!$L$86/1000)","v":""},"",{"$f":"IF($E$16=$V$1,0,IF(D298=\"\",\"\",Amortización!$AE$14*1.16))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F298*0.16,0),\"\")","v":0},"","",null,0,"","","","",null,"","",0,null,1.5417225765878622,0,null,null,{"$error":"#VALUE!"},null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"","","","",{"$f":"IF(D299=\"\",\"\",L298*Resumen!$L$86/1000)","v":""},"",{"$f":"IF($E$16=$V$1,0,IF(D299=\"\",\"\",Amortización!$AE$14*1.16))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F299*0.16,0),\"\")","v":0},"","",null,0,"","","","",null,"","",0,null,1.5417225765878622,0,null,null,{"$error":"#VALUE!"},null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"","","","",{"$f":"IF(D300=\"\",\"\",L299*Resumen!$L$86/1000)","v":""},"",{"$f":"IF($E$16=$V$1,0,IF(D300=\"\",\"\",Amortización!$AE$14*1.16))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F300*0.16,0),\"\")","v":0},"","",null,0,"","","","",null,"","",0,null,1.5417225765878622,0,null,null,{"$error":"#VALUE!"},null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"","","","",{"$f":"IF(D301=\"\",\"\",L300*Resumen!$L$86/1000)","v":""},"",{"$f":"IF($E$16=$V$1,0,IF(D301=\"\",\"\",Amortización!$AE$14*1.16))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F301*0.16,0),\"\")","v":0},"","",null,0,"","","","",null,"","",0,null,1.5417225765878622,0,null,null,{"$error":"#VALUE!"},null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"","","","",{"$f":"IF(D302=\"\",\"\",L301*Resumen!$L$86/1000)","v":""},"",{"$f":"IF($E$16=$V$1,0,IF(D302=\"\",\"\",Amortización!$AE$14*1.16))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F302*0.16,0),\"\")","v":0},"","",null,0,"","","","",null,"","",0,null,1.5417225765878622,0,null,null,{"$error":"#VALUE!"},null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"","","","",{"$f":"IF(D303=\"\",\"\",L302*Resumen!$L$86/1000)","v":""},"",{"$f":"IF($E$16=$V$1,0,IF(D303=\"\",\"\",Amortización!$AE$14*1.16))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F303*0.16,0),\"\")","v":0},"","",null,0,"","","","",null,"","",0,null,1.5417225765878622,0,null,null,{"$error":"#VALUE!"},null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"","","","",{"$f":"IF(D304=\"\",\"\",L303*Resumen!$L$86/1000)","v":""},"",{"$f":"IF($E$16=$V$1,0,IF(D304=\"\",\"\",Amortización!$AE$14*1.16))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F304*0.16,0),\"\")","v":0},"","",null,0,"","","","",null,"","",0,null,1.5417225765878622,0,null,null,{"$error":"#VALUE!"},null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"","","","",{"$f":"IF(D305=\"\",\"\",L304*Resumen!$L$86/1000)","v":""},"",{"$f":"IF($E$16=$V$1,0,IF(D305=\"\",\"\",Amortización!$AE$14*1.16))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F305*0.16,0),\"\")","v":0},"","",null,0,"","","","",null,"","",0,null,1.5417225765878622,0,null,null,{"$error":"#VALUE!"},null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"","","","",{"$f":"IF(D306=\"\",\"\",L305*Resumen!$L$86/1000)","v":""},"",{"$f":"IF($E$16=$V$1,0,IF(D306=\"\",\"\",Amortización!$AE$14*1.16))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F306*0.16,0),\"\")","v":0},"","",null,0,"","","","",null,"","",0,null,1.5417225765878622,0,null,null,{"$error":"#VALUE!"},null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"","","","",{"$f":"IF(D307=\"\",\"\",L306*Resumen!$L$86/1000)","v":""},"",{"$f":"IF($E$16=$V$1,0,IF(D307=\"\",\"\",Amortización!$AE$14*1.16))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F307*0.16,0),\"\")","v":0},"","",null,0,"","","","",null,"","",0,null,1.5417225765878622,0,null,null,{"$error":"#VALUE!"},null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"","","","",{"$f":"IF(D308=\"\",\"\",L307*Resumen!$L$86/1000)","v":""},"",{"$f":"IF($E$16=$V$1,0,IF(D308=\"\",\"\",Amortización!$AE$14*1.16))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F308*0.16,0),\"\")","v":0},"","",null,0,"","","","",null,"","",0,null,1.5417225765878622,0,null,null,{"$error":"#VALUE!"},null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"","","","",{"$f":"IF(D309=\"\",\"\",L308*Resumen!$L$86/1000)","v":""},"",{"$f":"IF($E$16=$V$1,0,IF(D309=\"\",\"\",Amortización!$AE$14*1.16))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F309*0.16,0),\"\")","v":0},"","",null,0,"","","","",null,"","",0,null,1.5710153055430314,0,null,null,{"$error":"#VALUE!"},null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"","","","",{"$f":"IF(D310=\"\",\"\",L309*Resumen!$L$86/1000)","v":""},"",{"$f":"IF($E$16=$V$1,0,IF(D310=\"\",\"\",Amortización!$AE$14*1.16))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F310*0.16,0),\"\")","v":0},"","",null,0,"","","","",null,"","",0,null,1.5710153055430314,0,null,null,{"$error":"#VALUE!"},null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"","","","",{"$f":"IF(D311=\"\",\"\",L310*Resumen!$L$86/1000)","v":""},"",{"$f":"IF($E$16=$V$1,0,IF(D311=\"\",\"\",Amortización!$AE$14*1.16))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F311*0.16,0),\"\")","v":0},"","",null,0,"","","","",null,"","",0,null,1.5710153055430314,0,null,null,{"$error":"#VALUE!"},null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"","","","",{"$f":"IF(D312=\"\",\"\",L311*Resumen!$L$86/1000)","v":""},"",{"$f":"IF($E$16=$V$1,0,IF(D312=\"\",\"\",Amortización!$AE$14*1.16))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F312*0.16,0),\"\")","v":0},"","",null,0,"","","","",null,"","",0,null,1.5710153055430314,0,null,null,{"$error":"#VALUE!"},null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"","","","",{"$f":"IF(D313=\"\",\"\",L312*Resumen!$L$86/1000)","v":""},"",{"$f":"IF($E$16=$V$1,0,IF(D313=\"\",\"\",Amortización!$AE$14*1.16))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F313*0.16,0),\"\")","v":0},"","",null,0,"","","","",null,"","",0,null,1.5710153055430314,0,null,null,{"$error":"#VALUE!"},null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"","","","",{"$f":"IF(D314=\"\",\"\",L313*Resumen!$L$86/1000)","v":""},"",{"$f":"IF($E$16=$V$1,0,IF(D314=\"\",\"\",Amortización!$AE$14*1.16))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F314*0.16,0),\"\")","v":0},"","",null,0,"","","","",null,"","",0,null,1.5710153055430314,0,null,null,{"$error":"#VALUE!"},null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"","","","",{"$f":"IF(D315=\"\",\"\",L314*Resumen!$L$86/1000)","v":""},"",{"$f":"IF($E$16=$V$1,0,IF(D315=\"\",\"\",Amortización!$AE$14*1.16))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F315*0.16,0),\"\")","v":0},"","",null,0,"","","","",null,"","",0,null,1.5710153055430314,0,null,null,{"$error":"#VALUE!"},null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"","","","",{"$f":"IF(D316=\"\",\"\",L315*Resumen!$L$86/1000)","v":""},"",{"$f":"IF($E$16=$V$1,0,IF(D316=\"\",\"\",Amortización!$AE$14*1.16))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F316*0.16,0),\"\")","v":0},"","",null,0,"","","","",null,"","",0,null,1.5710153055430314,0,null,null,{"$error":"#VALUE!"},null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"","","","",{"$f":"IF(D317=\"\",\"\",L316*Resumen!$L$86/1000)","v":""},"",{"$f":"IF($E$16=$V$1,0,IF(D317=\"\",\"\",Amortización!$AE$14*1.16))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F317*0.16,0),\"\")","v":0},"","",null,0,"","","","",null,"","",0,null,1.5710153055430314,0,null,null,{"$error":"#VALUE!"},null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"","","","",{"$f":"IF(D318=\"\",\"\",L317*Resumen!$L$86/1000)","v":""},"",{"$f":"IF($E$16=$V$1,0,IF(D318=\"\",\"\",Amortización!$AE$14*1.16))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F318*0.16,0),\"\")","v":0},"","",null,0,"","","","",null,"","",0,null,1.5710153055430314,0,null,null,{"$error":"#VALUE!"},null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"","","","",{"$f":"IF(D319=\"\",\"\",L318*Resumen!$L$86/1000)","v":""},"",{"$f":"IF($E$16=$V$1,0,IF(D319=\"\",\"\",Amortización!$AE$14*1.16))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F319*0.16,0),\"\")","v":0},"","",null,0,"","","","",null,"","",0,null,1.5710153055430314,0,null,null,{"$error":"#VALUE!"},null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"","","","",{"$f":"IF(D320=\"\",\"\",L319*Resumen!$L$86/1000)","v":""},"",{"$f":"IF($E$16=$V$1,0,IF(D320=\"\",\"\",Amortización!$AE$14*1.16))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F320*0.16,0),\"\")","v":0},"","",null,0,"","","","",null,"","",0,null,1.5710153055430314,0,null,null,{"$error":"#VALUE!"},null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"Totales",null,{"$f":"SUM(E21:E320)","v":2082499.9999999979},{"$f":"SUM(F21:F320)","v":3333867.8985896516},{"$f":"SUM(G21:G320)","v":149811.25535790081},{"$f":"SUM(H21:H320)","v":186631.20000000062},{"$f":"SUM(I21:I320)","v":69600},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F321*0.16,0),\"\")","v":0},{"$f":"SUM(K21:K320)","v":5822410.3539475538},null,{"$f":"SUM(M21:M320)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y21:Y260)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Totales",null,{"$f":"SUM(AX21:AX320)","v":892500.00000000093},{"$f":"SUM(AY21:AY320)","v":1238840.3616871554},{"$f":"SUM(AZ21:AZ320)","v":0},{"$f":"SUM(BA21:BA320)","v":0},{"$f":"SUM(BB21:BB320)","v":118549.316907862},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY321*0.16,0),\"\")","v":0},{"$f":"SUM(BD21:BD320)","v":2249889.67859502},null,{"$f":"SUM(BF21:BF320)","v":0}]
[]
[null,null,"* CAT promedio sin IVA. Informativo. Tasa  fija anual. Cobertura Nacional. Crédito en Moneda Nacional. Información sujeta a cambios sin previo aviso."]
[null,null,"Aplican condiciones. Sujeto a aprobación de crédito. Consulta términos, condiciones de contratación y comisiones en www.hsbc.com.mx"]
[null,null,"La información mostrada es para fines informativos y de comparación exclusivamente. No constituye obligación alguna para HSBC o las Aseguradoras que se indican."]
[]
[null,null,"El Seguro de Vida es registrado y operado por HSBC Seguros S.A. de CV., Grupo Financiero HSBC. El Seguro de Daños es registrado y operado por AXA Seguros S.A. de C.V."]
[]
[null,null,{"$f":"IF(OR(E8=\"Liquidez\",E11=\"Liquidez\"),\"** El crédito de liquidez genera IVA sobre los intereses reales (no simulados) que se sumará al pago mensual\",\"\")","v":""}]
[null,null,{"$f":"IF(E10=\"Apoyo Infonavit\",\"La fecha de pago de las aportaciones patronales, dependerá de que se concluyan los procesos necesarios de HSBC e Infonavit y podría no ser en el primer bimestre posterior a la firma\", \"\")","v":""}]

{"sheet":"Oferta Vinculante","index":3,"n_rows":5,"n_cols":6,"rows_kept":5,"cut":false,"hidden":false,"merged":[[1,2,1,6]]}
[]
[null,null,"Oferta Vinculante"]
[]
[]
[null,null,null,"Oferta Pago Fijo",null,"Oferta Pago Bajo"]