{"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":[[1,1,1,7],[2,1,2,7],[3,1,3,7],[4,1,4,7],[5,1,5,7],[6,1,6,7],[7,1,7,7],[8,1,8,7],[9,1,9,7],[10,1,10,7],[12,1,12,7],[13,1,13,7],[14,1,14,7],[15,1,15,7],[16,1,16,7],[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]]}
[]
[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":[[25,8,27,9],[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],[30,5,30,7],[35,2,35,7],[36,2,36,7],[31,6,31,7],[32,6,32,7],[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]]}
[]
[]
[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":"2025-09-03"},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$24),25,\"\"))","v":25},"Colima",0.31740000000000002,null,"Opening Fee",0,0,0,0,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0,0,0,0,0,0,0,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,0,0,0,0,null,"AdquisicionNo Premier50.5",21,null,"AdquisicionNo Premier50.5",20.41]
[null,null,"Nombre del ejecutivo",null,null,"Teléfono",null,null,null,null,null,null,null,"Nomina Especial","Casa con casa",null,"Chiapas",0.31740000000000002]
[null,null,"Nombre del cliente",null,null,"Teléfono",null,null,null,null,null,null,null,null,null,null,"Chihuahua",0.31740000000000002]
[null,null,"Conjunto",null,null,null,null,null,null,null,null,null,"AdquisicionNo PremierCI+CB",null,null,null,"Ciudad de México",0.31740000000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,"AdquisicionPremierCI+CB",null,null,null,"Durango",0.31740000000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Estado de México",0.31740000000000002]
[null,null,"Instrucciones: Llenar solo los campos en gris claro.",null,null,null,null,null,null,null,null,null,"AdquisicionNo PremierCasa con casa",{"$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":90000},null,null,null,null,null,"AdquisicionNo PremierCofinavit",{"$f":"9.8%-IF(D28=5,0%,IF(D28=10,0%,0))","v":9.8000000000000004E-2},null,null,"Jalisco",0.31740000000000002]
[null,null,"Estado Vivienda","Ciudad de México",null,"Gasto de Preoriginación - Avalúo Hipotecario",{"$f":"IF(AND(D21=\"Adquisicion\",D22=\"Tradicional\"),0,IF(OR(D21&D22&N20=N22,D21&D22&N20=N23,D21&D22&N20=N24),0,VLOOKUP(D26,Q71:R79,2)))","v":9222},null,null,null,null,null,null,null,null,null,"Michoacán",0.31740000000000002]
[null,null,null,null,null,"C. Contratación Crédito",{"$f":"IF(N20=TRUE,0%,\nIF(AND(OR(D22=\"Cofinavit\",D22=\"Apoyo Infonavit\"),D16=\"Premier\",F19=\"C. Contratación Crédito\"),0.5%,\nIF(AND(OR(D22=\"Cofinavit\",D22=\"Apoyo Infonavit\"),D16=\"Premier\",F19=\"C. Penalización Pago Anticipado\"),1.5%,\nIF(AND(OR(D22=\"Cofinavit\",D22=\"Apoyo Infonavit\"),D16=\"No Premier\",F19=\"C. Contratación Crédito\"),0.5%,\nIF(AND(OR(D22=\"Cofinavit\",D22=\"Apoyo Infonavit\"),D16=\"No Premier\",F19=\"C. Penalización Pago Anticipado\"),2.5%,\nIF(F19=\"Sin C Contratación Crédito\",0%,0%\n\n))))))","v":5.0000000000000001E-3},{"$f":"IF(F19=\"C. Penalización Pago Anticipado\",0,IFERROR(IF($D$25=\"Por ingresos del cliente\",$N$58,IF($D$27=0,$M$83,$M$83))*G19,0))","v":13500},null,null,null,null,"C. Contratación Crédito","Hipoteca Verde?",null,null,"Morelos",0.31740000000000002]
[null,null,"Datos del crédito",null,null,"Gastos de Investigación",{"$f":"IF(D21=N8,0,0)","v":0},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",7.0000000000000007E-2,{"$f":"IF(J4<>\"\",\"-\",IF(OR(D21=V77,D21=V82),D26*G21,IF(OR(D21=V79,D21=V78,D21=V80),H25*G21,IF(OR(D21=V81),G21*D26,\"-\"))))","v":210000.00000000003},null,null,null,null,"Sin C Contratación Crédito",{"$f":"IF(D28=5,9.75%,IF(D28=10,9.75%,9.75%))","v":9.7500000000000003E-2},null,null,"Nuevo León",0.31740000000000002]
[null,null,{"$f":"IF(OR(D21=N4,D21=N7,D21=N9),L161,\"\")","v":"Tipo de Programa"},"Apoyo Infonavit",null,"Desembolso Total",{"$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":322722},null,null,null,null,null,null,"AdquisicionApoyo InfonavitVERDADERO",null,null,"Oaxaca",0.31740000000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"AdquisicionCofinavitVERDADERO",null,null,"Puebla",0.31740000000000002]
[null,null,{"$f":"IF(D21=\"Pago de Hipoteca\",\"¿La hipoteca proviene de un Cofinavit, Apoyo, Aliados o Respaldados?\",IF(D22=\"CI+CB\",\"¿Es Cliente Asalariado?\",\"\"))","v":""},null,null,"Condiciones del crédito",null,null,null,null,null,null,null,"AdquisicionTradicionalVERDADERO",null,null,"Querétaro",0.31740000000000002]
[null,null,"Tipo de calculo","Por Valor de la Vivienda",null,"Monto de crédito Total",{"$f":"IFERROR(H25/D26,0)","v":0.97},{"$f":"IFERROR(IF(AND(D21=\"Liquidez\",IF(D3<>\"\",\"-\",IF(D21=N8,MIN(M58,D31+D26*0.2),IF(OR(D21=N4,D21=N7,D21=N9),M64,M58)))>70000000),70000000,IF(D3<>\"\",\"-\",IF(D21=N8,MIN(M58,D31+D26*0.7),IF(OR(D21=N4,D21=N7,D21=N9),M64,M58))))-IF(D25=M6,D34,0),0)","v":2910000},null,null,null,null,null,null,null,null,"Quintana Roo",0.31740000000000002]
[null,null,{"$f":"IF(D22=\"Casa con casa\", \"Valor de Vivienda Garantía\", \"Valor de la Vivienda a Adquirir\")","v":"Valor de la Vivienda a Adquirir"},3000000,null,{"$f":"IF(D22=\"CI+CB\", \"Tasa HSBC\", \"Tasa Final\")","v":"Tasa Final"},{"$f":"IF(AND(D21=\"AdquisiciOn\",D22=\"Tradicional\"),9.75%,IF(N20=TRUE,9.75%,9.8%))","v":9.8000000000000004E-2},null,{"$f":"IF(AND(D22=\"Tradicional\",G26=9.75%),\"El Esquema Tradicional solo Aplica para Hipoteca Verde\",\"\")","v":""},null,null,null,null,null,null,null,"San Luis Potosí",0.31740000000000002]
[null,null,{"$f":"IF(OR(D25=M5,D25=M6, D25=M7),\"\",L163)","v":""},null,null,"Pago mensual total HSBC",{"$f":"IF(Amortización!E16=\"SI\",Amortización!K24,Amortización!K21)","v":26648.034},null,null,null,null,null,null,0.37,null,null,"Sinaloa",0.31740000000000002]
[null,null,"Plazo solicitado (años)",20,null,{"$f":"IF(D22=O7,\"CAT HSBC**\",\"CAT**\")","v":"CAT**"},{"$f":"Amortización!K17","v":0.11391608577046108},null,null,null,null,null,null,0.29199999999999998,null,null,"Sonora",0.31740000000000002]
[null,null,{"$f":"IF(OR($D$25=$M$5,AND(OR(D21=N4,D21=N7,D21=N9),D22=O5)),\"Ingreso Mensual Neto*\",IF(D25=M7,\"Pago mensual máximo\",\"\"))","v":"Ingreso Mensual Neto*"},50000,null,{"$f":"IF(OR(D25=\"Por ingresos del cliente\",D25=\"Por Campaña\"),\"Monto Máximo Por Ingresos\",\"Ingreso Neto Requerido\")","v":"Ingreso Neto Requerido"},{"$f":"IFERROR(IF(D26=\"\",\"-\",IF(OR(D25=\"Por ingresos del cliente\",D25=\"Por Campaña\"),ROUND(M69/M76*1000,-3),IF(D21=V79,MIN(5000000,IF(OR(D25=M4,D25=M6),VLOOKUP(D28,V84:W87,2,0),ROUND(M69/M76*1000,-3))),IF(OR(D25=M4,D25=M6),VLOOKUP(D28,V84:W87,2,0))))),0)","v":40988.708638471348},null,null,null,null,null,null,null,null,null,"Tabasco",0.31740000000000002]
[null,null,{"$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,{"$f":"IF(D21=N8,\"Pago Mensual\",IF(D22=\"CI+CB\",\"Distribución del Crédito\",\"\"))","v":""},null,null,"Mensualidad",null,null,{"$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":""},{"$f":"IF(D22=O7,H25-G33,PMT($G$26/12,$D$28*12,-$D$31)+($M$73*1000)+($D$31*$L$86/1000))","v":222.17999999999998},null,{"$f":"IF(D22=O7,Amortización!K21,\"\")","v":""},null,null,null,null,null,null,null,"Veracruz",0.31740000000000002]
[null,null,{"$f":"IF(AND(OR(D21=N4,D21=N7, D21=N9),D22=\"Cofinavit\"),\"Saldo Subcuenta de Vivienda\",IF(AND(OR(D21=N4,D21=N7),D22=\"CI+CB\"),\"Saldo Subcuenta de Vivienda\",IF(AND(OR(D21=N4,D21=N7),D22=O8),\"Saldo Subcuenta de Vivienda\",\"\")))","v":""},null,null,{"$f":"IF(D21=N8,\"Liquidez (Sin IVA)\",IF(D22=O7,\"Crédito Infonavit - Tasa 10.45%\",\"\"))","v":""},{"$f":"IF(D22=O7,ROUNDDOWN(MIN(H25*0.3,325*3153.7),2),PMT($G$26/12,$D$28*12,-(H25-D31))+((H25-D31)*$L$86/1000))","v":28978.022948433474},null,{"$f":"IF(D22=O7,Amortización!AY12,\"\")","v":""},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":""}]
[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":"0.0975Adquisicion"},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,{"$f":"L170","v":9.7500000000000003E-2},"No Premier",0,null,null,null,null,null,null,"Appraisal","Sí","Sí","Sí","Sí","Sí","Sí","Sí","Sí","Sí","Sí","Sí","Sí","Sí","Sí","Sí","Sí","Sí","Sí","Sí","Sí","Sí","Sí","Sí","Sí","Sí","Sí","Sí","Sí","Sí","Sí","Sí","Sí","Sí","Sí","Sí","Sí","Sí",null,"AdquisicionNo Premier50.9",21.44,null,"AdquisicionNo Premier50.9",20.84]
[null,null,"Aplican condiciones. Sujeto a aprobación de crédito. Consulta términos, condiciones de contratación y comisiones en www.hsbc.com.mx",null,null,null,null,null,null,null,{"$f":"L171","v":9.7500000000000003E-2},{"$f":"K42&K43","v":"0.0975Adquisicion"},0.01,"AdquisicionNo Premier",{"$f":"IF(D23=L168,90%,IF(D23=L169,94%,IF(D23=L170,85%,IF(D23&D35=L183,75%,90%))))","v":0.9},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",{"$f":"D21&D22","v":"AdquisicionApoyo Infonavit"},null,"Pago de HipotecaNo Premier",{"$f":"IF(H25/D26<=85%,85%,IF(AND(H25/D26<=95%,D24=\"SI\"),85%,\"\"))","v":""},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 Premier200.9"},"AdquisicionPremier",{"$f":"IF(AND(D22=\"CI+CB\",D24=\"SI\"),90%,IF(OR(H25/D26<=90%,D22=O5,D22=O6),90%,90%))","v":0.9},null,null,null,null,"Factor de Línea",21.49,13.54,11.19,10.08,21.97,22.22,22.41,14.05,14.32,14.55,11.72,12.02,12.27,10.62,10.95,11.22,21.73,13.82,11.5,10.41,21.83,13.88,11.53,10.42,22.96,15.17,12.97,23.21,23.72,15.46,16.05,13.3,13.95,21.58,13.65,11.31,10.210000000000001,null,"AdquisicionNo Premier150.5",10.75,null,"AdquisicionNo Premier150.5",9.879999999999999]
[null,null,null,null,null,null,null,"Versión M110 2025.09.02",null,null,null,{"$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 Premier200.9"},{"$f":"M6&N4","v":"Por Valor de la ViviendaAdquisicion"},"ExclusivaNo Premier",{"$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":0.9},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":2910000},{"$f":"IFERROR(MIN(M58,M64),0)","v":2910000},{"$f":"N58*G19","v":14550},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",{"$f":"IF(H21=\"-\",0,-D33)","v":0},null,null,null,null,null,null,"Monthly Fee (sin Iva)",0,0,0,0,348,348,348,348,348,348,348,348,348,348,348,348,0,0,0,0,348,348,348,348,null,null,null,null,null,null,null,null,null,0,0,0,0,null,"LiquidezPremier50.7",21.99,null,"LiquidezPremier50.7",21.99]
[null,null,null,null,null,null,null,null,null,null,null,"Enganche base",{"$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":90000},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":90000},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":0.97},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",{"$f":"IFERROR(MIN(D26*(M62-M63),IF(D25=M6,MIN(P76+M61,M58),IF(P75<100000,\"-\",MIN(P75+M61,M58)))),0)","v":2910000},{"$f":"D26*(M62-M63)","v":2910000},{"$f":"M62-M63","v":0.97},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LiquidezNo Premier100.5",14.49,null,"LiquidezNo Premier100.5",14.49]
[null,null,null,null,null,null,null,null,null,null,null,"Factores y Estimación de Línea",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LiquidezNo Premier100.7",15.08,null,"LiquidezNo Premier100.7",15.08]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LiquidezNo Premier150.5",12.33,null,"LiquidezNo Premier150.5",12.33]
[null,null,null,null,null,null,null,null,null,null,null,"Factor DTI",{"$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":32500},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":3000000}]
[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":3000000},"100% GyH",{"$f":"IF(SUM(Y70,D32)<SUM(D26,G18,G21*D26),SUM(D26,G18,G21*D26)-SUM(D32,D33),Y70)","v":3219222}]
[null,null,null,null,null,null,null,null,null,null,null,"Factor Vida",{"$f":"L86","v":0.44},null,null,null,500001,3421.9999999999995,null,0.04,null,"Cofinavit",{"$f":"Y72","v":3000000},null,{"$f":"MIN(Y71,Y70)","v":3000000}]
[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":50000},null,null,null,null,"Apoyo Infonavit0.097"]
[null,null,null,null,null,null,null,null,null,null,null,"Tasa para cálculo ingreso",{"$f":"IF(D22=\"CI+CB\",(IF(OR(D25=M4),G26,VLOOKUP(D16&D21&D28,M102:N165,2,0))*0.7)+(10.45%*0.3),IF(OR(D22=\"Apoyo Infonavit\",D22=\"Cofinavit\"),9.8%,IF(OR(D25=M4),G26,VLOOKUP(D16&D21&D28,M102:N165,2,0))))","v":9.8000000000000004E-2},null,null,null,2000001,9222,null,0.05,null,"Respalda2",{"$f":"IF(D25=\"Valor de la Vivienda\",D26-D33,MIN(D26-D33,D29))","v":50000},null,null,null,null,{"$f":"D22&D23","v":"Apoyo Infonavit"}]
[null,null,null,null,null,null,null,null,null,null,null,"Ajuste corrección",0,null,"Monto de Máximo",{"$f":"IFERROR(VLOOKUP(D21,V77:X82,IF(OR(D25=M4,D25=M6),2,3),0),0)","v":2910000},3000001,12470,null,0.06]
[null,null,null,null,null,null,null,null,null,null,null,"Factor de Línea/Tasa",{"$f":"IF(Amortización!E14=\"Pago Fijo\",ROUND(PMT(M74/12,D28*12,-1000),2),\nIF(AND(OR(D22=\"Apoyo Infonavit\",D22=\"Cofinavit\"),D28=25,N20=TRUE,Amortización!E14=\"Pago Bajo\"),8.86,\nIF(AND(OR(D22=\"Apoyo Infonavit\",D22=\"Cofinavit\"),D28=20,N20=TRUE,Amortización!E14=\"Pago Bajo\"),9.02,\nIF(AND(OR(D22=\"Apoyo Infonavit\",D22=\"Cofinavit\"),D28=15,N20=TRUE,Amortización!E14=\"Pago Bajo\"),10.23,\nIF(AND(OR(D22=\"Apoyo Infonavit\",D22=\"Cofinavit\"),D28=10,N20=TRUE,Amortización!E14=\"Pago Bajo\"),12.84,\nIF(AND(OR(D22=\"Apoyo Infonavit\",D22=\"Cofinavit\"),D28=5,N20=TRUE,Amortización!E14=\"Pago Bajo\"),21.08,\nIF(AND(OR(D22=\"Apoyo Infonavit\",D22=\"Cofinavit\"),D28=25,Amortización!E14=\"Pago Bajo\"),8.9,\nIF(AND(OR(D22=\"Apoyo Infonavit\",D22=\"Cofinavit\"),D28=20,Amortización!E14=\"Pago Bajo\"),9.06,\nIF(AND(OR(D22=\"Apoyo Infonavit\",D22=\"Cofinavit\"),D28=15,Amortización!E14=\"Pago Bajo\"),10.28,\nIF(AND(OR(D22=\"Apoyo Infonavit\",D22=\"Cofinavit\"),D28=10,Amortización!E14=\"Pago Bajo\"),12.87,\nIF(AND(OR(D22=\"Apoyo Infonavit\",D22=\"Cofinavit\"),D28=5,Amortización!E14=\"Pago Bajo\"),21.14,\nVLOOKUP(D16&D21&D28,M102:O131,3,0))+M72+M73+M71+M75))))))))))","v":9.06},null,"Valor de Vivienda",{"$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":2910000},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$74,2,0),IF(D25=M4,D27,50000000),D26*Y77,50000000)","v":2910000},{"$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$26*Y77))","v":40988.708638471348},{"$f":"IF(AND(D16=\"Premier\",D24=\"SI\"),AC77,\nIF(AND(OR(D16=\"Premier\",D16=\"No Premier\"),D22=\"Apoyo Infonavit\"),AD77,\nIF(AND(OR(D16=\"Premier\",D16=\"No Premier\"),D22=\"Cofinavit\"),AD77,\nIF(AND(D16=\"Premier\",D22=\"Alia2\"),AD77,\nIF(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":0.97},350000,null,{"$f":"IF(D16=L40,90%,IF(AND(D22=\"Cofinavit\",D23=L168),95%,IF(D22=\"Apoyo Infonavit\",97%,IF(AND(D23=L170,D22=\"Apoyo Infonavit\"),97%,IF(AND(D23=L170,D22=\"Tradicional\"),85%,IF(D23=L168,90%,IF(D23&D35=L183,80%,IF(D23&D35=L184,75%,90%))))+IF(D16=L40,0%,IF(D24=L4,15%))+IF(D22&D24=O6&L4,0.05,0)+IF(D22&O50=O6&0.9,0.05,+IF(D22&D24=O5&L4,0.05,0)+IF(D22&O50=O5&0.9,0.05,0))))))+IF(AB74=AB73,0.05,0)","v":0.97},0.9,0.97,null,null,{"$f":"VLOOKUP(D22,$V$70:$W$74,2,0)","v":3000000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7000001,23200,null,0.09,null,"Pago de Hipoteca",{"$f":"IF(D25=\"Por Valor de la Vivienda\",MIN(D26*Y78,50000000),MIN(D26*Y78,D27,50000000))","v":2550000},{"$f":"MIN(D26*Y78,G29)","v":40988.708638471348},{"$f":"IF(D24=\"SI\",AR42+0.1,AR42)","v":0.85},350000,null,null,{"$f":"IF(D16=L40,90%,IF(AND(D22=\"Alia2\",D23=L170,D24=\"SI\"),90%,IF(AND(D23=L168,D22=\"Apoyo Infonavit\"),95%,IF(AND(D23=L170,D22=\"Alia2\"),85%,IF(AND(D23=L170,D22=\"Tradicional\"),85%,IF(D23=L168,90%,IF(D23&D35=L183,75%,IF(D23&D35=L184,75%,90%))))+IF(D16=L40,0%,IF(D24=L4,15%))+IF(D22&D24=O6&L4,0.05,0)+IF(D22&O50=O6&0.9,0.05,+IF(D22&D24=O5&L4,0.05,0)+IF(D22&O50=O5&0.9,0.05,0))))))","v":0.95000000000000007},{"$f":"IF(D24=\"SI\",90%,85%)","v":0.85},null,null,{"$f":"IF(D25=M4,D27,50000000)","v":50000000}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(M69/(ROUND(PMT(M74/12,D28*12,-1000),2)+M71+M72+M73)*1000,0)","v":3191851},null,null,null,10000001,24360,null,0.1,null,"Liquidez",{"$f":"MIN($D$26*Y79,$D$27,70000000)","v":2400000},{"$f":"MIN(D26*Y79,G29,50000000)","v":40988.708638471348},0.8,350000,null,null,null,null,null,null,{"$f":"D26*Y77","v":2910000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.11,null,{"$f":"N8","v":"Pago Hipoteca+Liquidez"},{"$f":"MIN($D$26*Y80,$D$27,50000000)","v":2550000},{"$f":"MIN(D26*Y80,G29)","v":40988.708638471348},{"$f":"AR42","v":0.85},350000]
[null,null,null,null,null,null,null,null,null,null,null,"CréditoLTV",{"$f":"IF(D25=M4,D27,M82)","v":2700000},null,null,null,null,null,null,0.12,null,"Exclusiva",{"$f":"MIN(VLOOKUP(D22,$V$70:$W$74,2,0),IF(D25=M4,D27,50000000),D26*Y81,50000000)","v":2910000},{"$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$26*Y77))","v":40988.708638471348},{"$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$76),\"\")","v":2700000},null,{"$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$74,2,0),IF(D25=M4,D27,50000000),D26*Y82,50000000)","v":2910000},{"$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$26*Y77))","v":40988.708638471348},{"$f":"IF(D22=O5,97%,90%)","v":0.97},350000]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(M82,M84,M81)","v":2700000},{"$f":"IFERROR(M83*G19,0)","v":13500},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$32)","v":3000000},null,null,null,null,null,null,null,null,{"$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$24/100%/65%))","v":40988.708638471348},null,{"$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$24/100%/65%))","v":40988.708638471348}]
[null,null,null,null,null,null,null,null,null,null,"Vida",{"$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$24/100%/65%))","v":40988.708638471348}]
[null,null,null,null,null,null,null,null,null,null,"Daños",null,null,null,null,null,null,null,null,null,null,{"$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$24/100%/65%))","v":40988.708638471348}]
[]
[null,null,null,null,null,null,null,null,null,null,"Pago Fijo",null,"Pago Fijo"]
[null,null,null,null,null,null,null,null,null,null,"Pago Bajo"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"MIN(D26*0.9,D26-D34)","v":2700000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(D22=O6,D22=O8),(H25+D32)/D26,G25)","v":0.97},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":0.97},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":"IF(OR(D22=\"Apoyo Infonavit\",D22=\"Cofinavit\"),9.8%,9.75%)","v":9.8000000000000004E-2},{"$f":"IF(D19=L190,0%,IF($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$22=\"CI+CB\",-0.55%,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,10,9.4500000000000001E-2,"PremierAdquisicion10",{"$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":"IF(OR(D22=\"Apoyo Infonavit\",D22=\"Cofinavit\"),9.8%,9.75%)","v":9.8000000000000004E-2},{"$f":"IF(D19=L190,0%,IF($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$190,0.95%,0)","v":9.4999999999999998E-3},0]
[null,null,null,null,null,null,null,null,null,null,15,9.7000000000000003E-2,"PremierAdquisicion15",{"$f":"N105","v":0.10100000000000001},9.34,null,null,{"$f":"\"PremierAdquisicion15\"&IF(D24=\"SI\",\"0.9\",\"0.9\")","v":"PremierAdquisicion150.9"},{"$f":"IF(OR(D22=\"Apoyo Infonavit\",D22=\"Cofinavit\"),9.8%,9.75%)","v":9.8000000000000004E-2},{"$f":"IF(D19=L190,0%,IF($T$96<=0.85,0%,0))","v":0},0,{"$f":"IF($D$19=$L$190,0.95%,0)","v":9.4999999999999998E-3},0]
[null,null,null,null,null,null,null,null,null,null,20,9.7000000000000003E-2,"PremierAdquisicion20",0.10100000000000001,8.11,null,null,{"$f":"\"PremierAdquisicion20\"&IF(D24=\"SI\",\"0.9\",\"0.9\")","v":"PremierAdquisicion200.9"},{"$f":"IF(OR(D22=\"Apoyo Infonavit\",D22=\"Cofinavit\"),9.8%,9.75%)","v":9.8000000000000004E-2},{"$f":"IF(D19=L190,0%,IF($T$96<=0.85,0%,0))","v":0},0,{"$f":"IF($D$19=$L$190,0.95%,0)","v":9.4999999999999998E-3},0]
[null,null,null,null,null,null,null,null,null,null,null,null,"No PremierAdquisicion5",{"$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":"IF(OR(D22=\"Apoyo Infonavit\",D22=\"Cofinavit\"),9.8%,9.75%)","v":9.8000000000000004E-2},{"$f":"IF(D20=L191,0%,IF($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$22=\"CI+CB\",-0.55%,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"No premier","No PremierAdquisicion10",{"$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,{"$f":"IF(C29=\"Ingreso mensual neto*\",\"Ingreso mensual neto*\",IF(C29=\"Pago Mensual Máximo\",\"Pago Mensual Máximo\",\"1\"))","v":"Ingreso mensual neto*"},"PremierNomina Especial15",{"$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$4,9.75%,9.75%)","v":9.7500000000000003E-2},{"$f":"N4&L41&L168&L5","v":"AdquisicionNo Premier0.0975NO"},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$4,9.75%,9.75%)","v":9.7500000000000003E-2},null,null,null,null,null,"PremierPago de Hipoteca60.85",{"$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$4,9.75%,9.75%)","v":9.7500000000000003E-2},{"$f":"N4&L41&L170&L5","v":"AdquisicionNo Premier0.0975NO"},{"$f":"N4&L41&L170&L4","v":"AdquisicionNo Premier0.0975SI"},null,null,null,"PremierPago de Hipoteca70.85",{"$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$4,9.75%,9.75%)","v":9.7500000000000003E-2},{"$f":"N4&L41&L171&L5","v":"AdquisicionNo Premier0.0975NO"},{"$f":"N4&L41&L171&L4","v":"AdquisicionNo Premier0.0975SI"},null,null,null,"PremierPago de Hipoteca80.85",{"$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,{"$f":"IF(D22=\"CI+CB\",0,IF(D21=N5,0,IF(D16=L40,0.7%,IF(D21=N7,0.7%,0.6%))))","v":6.0000000000000001E-3},null,{"$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,{"$f":"L171&L181","v":"0.09753"},null,{"$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,{"$f":"L171&L182","v":"0.09754"},null,{"$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":[[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],[326,2,327,16],[14,4,14,5],[16,4,16,5],[320,2,320,3],[15,4,15,5]]}
[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,{"$f":"COUNT(F21:F320)","v":198},null,null,"verde?"]
[null,null,null,null,null,null,"CREDITO HIPOTECARIO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"IF(E7=\"Pago de Hipoteca\",E7&Resumen!D28&Resumen!O50,IF(E7&E9=\"AdquisicionPremier\",Amortización!E7&Amortización!E9&Resumen!D28&90%,IF(E7&E9=\"LiquidezPremier\",E7&E9&Resumen!D28&70%,E7&E9&Resumen!D28&Resumen!O50)))","v":"AdquisicionNo Premier200.9"},"plazo",{"$f":"E8&E11","v":"Adquisicion"},null,null,null,{"$f":"TODAY()","v":"2025-09-03"}]
[]
[null,null,"Datos Generales",null,{"$f":"IF(E8&E9=Resumen!N7&Resumen!L40,Resumen!N4,Amortización!E8)","v":"Adquisicion"},null,null,{"$f":"IF(E10=\"CI+CB\", \"Datos del crédito HSBC - CI+CB\", \"Datos del crédito\")","v":"Datos del crédito"},null,null,null,null,null,null,null,null,null,null,null,null,"Producto",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":3000000},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":2910000},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,{"$f":"IF(E10=\"CI+CB\",Resumen!G33,0)","v":0}]
[null,null,{"$f":"IF(OR(E8=U11,E8=U10),\"Esquema\",\"Tipo de financiamiento\")","v":"Tipo de financiamiento"},null,{"$f":"IF(OR(E8=U11,E8=U10),\"Pago Fijo\",Resumen!D22)","v":"Apoyo Infonavit"},null,null,"Tasa anual",null,null,{"$f":"Resumen!G26","v":9.8000000000000004E-2},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 Premier200.098"},null,null,null,null,null,{"$f":"AK7&K10","v":"200.098"},null,null,null,null,"Tasa anual",null,null,0.1045]
[null,null,{"$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$19)","v":5.0000000000000001E-3},null,null,null,null,null,null,null,null,null,"Exclusiva",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mensualidad",null,null,{"$f":"MAX(BD21:BD260)","v":0}]
[null,null,"Opciones de pago",null,null,null,null,"Gasto de Preoriginación - Avalúo Hipotecario",null,null,{"$f":"Resumen!G18","v":9222},null,null,null,null,null,null,null,null,null,"Apoyo Infonavit","Apoyo InfonavitAdquisicion",null,null,null,null,null,"Seguro de Daños",null,null,{"$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,{"$f":"IF(E8=U10,\"\",IF(E8=U11,\"\",IF(E8=U9,\"Esquema\",\"Esquema\")))","v":"Esquema"},null,"Pago Bajo",null,null,"Plazo para liquidación",null,null,{"$f":"IF(K9=\"-\",\"-\",COUNT($D$20:$D$320))","v":198},null,null,null,null,null,null,null,null,null,"Infonavit",null,null,null,null,null,null,"Comisión por administración",null,null,{"$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":"0"},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$320))","v":198}]
[null,null,"Tipo prepago",null,"Plazo",null,null,{"$f":"\"Factor \"&IF(E10=\"Pago Fijo\",\"Pago Fijo\",E14)","v":"Factor Pago Bajo"},null,null,{"$f":"IF(E14=X9,VLOOKUP(AQ10,AQ17:AR89,2,0),PMT($K$10/12,$K$11,-1000))","v":8.4},null,null,null,null,null,null,null,null,null,"Apoyo Infonavit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"IF(OR(Resumen!D21&Resumen!D22=Resumen!O60,Resumen!D21&Resumen!D22=Resumen!O61,Resumen!D21&Resumen!D22=Resumen!O62),MIN(IF(Resumen!D29=\"\",0,Resumen!D29),3439.46*25),0)","v":50000},null,null,"CAT*",null,null,{"$f":"IF(ISERROR(((1+IRR(V20:V320))^(12))-1),\"-\",(((1+IRR(V20:V320))^(12))-1))","v":0.11391608577046108},null,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,{"$f":"IF(ISERROR(((1+IRR(BK20:BK320))^(12))-1),\"-\",(((1+IRR(BK20:BK320))^(12))-1))","v":"-"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AdquisicionPremier50.084",19.770000000000003,null,null,10,{"$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","Comisión Pago Anticipado","IVA Comisión P. 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":""},{"$f":"K9","v":2910000},null,null,null,null,null,null,null,0,{"$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":-2902050},{"$f":"IF(ISNUMBER(K9),-K9,0)+IF(H12=\"C. Contratación Crédito\",IF(ISNUMBER(K12),K12*K9,0),0)+IF(ISNUMBER(K13),K13/1.16,0)+IF(ISNUMBER(Resumen!G20),Resumen!G20/1.16)","v":-2887500},null,null,null,null,null,null,null,null,null,null,"Prepago real",{"$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":8.6206896551724154E-3}]
[null,null,1,{"$f":"IF(K9=\"-\",\"\",K9)","v":2910000},{"$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$15/1000-F21,D21))))","v":678.99999999999636},{"$f":"IF($E$16=$V$1,0,IF(D21=\"\",\"\",D21*(R21/12)))","v":23765.000000000004},{"$f":"IF($E$16=$V$1,0,IF(D21=\"\",\"\",L20*Resumen!$L$86/1000))","v":1280.4000000000001},{"$f":"IF($E$16=$V$1,0,IF(D21=\"\",\"\",IF($E$11=\"Liquidez\",\"0\",AB21)))","v":923.63400000000001},{"$f":"IF($E$16=$V$1,0,IF(D21=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$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":26648.034},{"$f":"IFERROR(IF(D21=\"\",\"\",IF((D21-E21-AI21-Q21)<1,0,D21-E21-AI21-Q21)),0)","v":2909321},{"$f":"IF(OR(L20=0,L20=\"\"),\"\",0)","v":0},{"$f":"IF(OR(O21=\"\",O21=0),M21,M21-O21-P21)","v":0},{"$f":"IF(M21=\"\",\"\",IF(AND($H$12=\"Comisión pago anticipado\",C21<37),M21-(M21/(1+$K$12)),0))","v":0},{"$f":"IF(O21=\"\",\"\",IF(O21=0,0,O21*0.16))","v":0},null,{"$f":"IF(D21=\"\",\"\",Resumen!$G$26)","v":9.8000000000000004E-2},null,{"$f":"IF(ISNUMBER(T20),IF($K$11>=T20+1,T20+1,\"\"),\"\")","v":1},{"$f":"IF(D21=\"\",\"\",E21+F21+G21+H21/1.16+I21+Q21)","v":26520.636206896554},{"$f":"IF($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$14,0))","v":26520.636206896554},null,1,0,null,null,{"$f":"IF((($K$8*0.7)*($AE$13))>L20*($AE$13),($K$8*0.7)*($AE$13),($AE$13)*L20)","v":923.63400000000001},null,null,{"$f":"K9*K10/12","v":23765},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":0},{"$f":"IF($E$16=$V$1,0,IF(AW21=\"\",\"\",PMT($AY$10/12,$AY$11,-$AW$21)-AY21))","v":0},{"$f":"IF($E$16=$V$1,0,IF(AW21=\"\",\"\",AW21*(BH21/12)))","v":0},{"$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$13/12))","v":0},{"$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":0},{"$f":"IFERROR(IF(AW21=\"\",\"\",IF((AW21-AX21-BY21)<1,0,AW21-AX21-BY21)),0)","v":0},{"$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":0}]
[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":2909321},{"$f":"IF($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$15/1000-F22,D22))))","v":684.54516666666314},{"$f":"IF($E$16=$V$1,0,IF(D22=\"\",\"\",D22*(R22/12)))","v":23759.454833333337},{"$f":"IF($E$16=$V$1,0,IF(D22=\"\",\"\",L21*Resumen!$L$86/1000))","v":1280.10124},{"$f":"IF($E$16=$V$1,0,IF(D22=\"\",\"\",IF($E$11=\"Liquidez\",\"0\",AB22)))","v":923.41848540000001},{"$f":"IF($E$16=$V$1,0,IF(D22=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$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":26647.519725400001},{"$f":"IFERROR(IF(D22=\"\",\"\",IF((D22-E22-AI22-Q22)<1,0,D22-E22-AI22-Q22)),0)","v":2903636.4548333334},0,{"$f":"IF(OR(O22=\"\",O22=0),M22,M22-O22-P22)","v":0},{"$f":"IF(M22=\"\",\"\",IF(AND($H$12=\"Comisión pago anticipado\",C22<37),M22-(M22/(1+$K$12)),0))","v":0},{"$f":"IF(O22=\"\",\"\",IF(O22=0,0,O22*0.16))","v":0},{"$f":"IF(OR(L21=0,L21=\"\"),\"\",IF(E22>=D22,0,$E$17*10%))","v":5000},{"$f":"IF(D22=\"\",\"\",R21)","v":9.8000000000000004E-2},null,{"$f":"C22","v":2},{"$f":"IF(D22=\"\",\"\",E22+F22+G22+H22/1.16+I22+Q22)","v":31520.151658448274},{"$f":"IF($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$14,0))","v":31520.151658448274},null,1,0,null,null,{"$f":"IF((($K$8*0.7)*($AE$13))>L21*($AE$13),($K$8*0.7)*($AE$13),($AE$13)*L21)","v":923.41848540000001},null,null,null,null,{"$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$2,\"\",AV21+1))","v":""},{"$f":"IF(IF(AW21=\"\",\"\",AW21-AX21-BM21-BY21)<0.01,\"\",IF(AW21=\"\",\"\",BE21))","v":""},{"$f":"IF($E$16=$V$1,0,IF(AW22=\"\",\"\",PMT($AY$10/12,$AY$11,-$AW$21)-AY22))","v":""},{"$f":"IF($E$16=$V$1,0,IF(AW22=\"\",\"\",AW22*(BH22/12)))","v":""},{"$f":"IF($E$16=$V$1,0,IF(AW22=\"\",\"\",BE21*0/1000))","v":""},{"$f":"IF($E$16=$V$1,0,IF(AW22=\"\",\"\",IF($E$11=\"Liquidez\",\"0\",0)))","v":""},{"$f":"IF($E$16=$V$1,0,IF(AW22=\"\",\"\",AW22*$AY$13/12))","v":""},{"$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":""},"","",null,{"$f":"IF(AW22=\"\",\"\",BH21)","v":""},null,{"$f":"AV22","v":""},{"$f":"IF(AW22=\"\",\"\",AX22+AY22+AZ22+BA22/1.16+BB22/1.16)","v":""}]
[null,null,3,{"$f":"IF(IF(D22=\"\",\"\",D22-E22-Q22-AI22)<0.01,\"\",IF(D22=\"\",\"\",L22))","v":2903636.4548333334},{"$f":"IF($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$15/1000-F23,D23))))","v":730.96895219444195},{"$f":"IF($E$16=$V$1,0,IF(D23=\"\",\"\",D23*(R23/12)))","v":23713.031047805558},{"$f":"IF($E$16=$V$1,0,IF(D23=\"\",\"\",L22*Resumen!$L$86/1000))","v":1277.6000401266667},921.61421076410011,{"$f":"IF($E$16=$V$1,0,IF(D23=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F23*0.16,0),\"\")","v":0},26643.214250890767,2902905.4858811391,0,0,0,0,null,9.8000000000000004E-2,null,3,26516.095049406063,26516.095049406063,null,1,0,null,null,921.61421076410011,null,null,{"$f":"PMT(R23/12,K11,-K9)","v":27697.622948433473},null,0,0,0,null,"AdquisicionPremier150.089",9.09,null,null,10,{"$f":"AP24-0.25%","v":0.10199999999999999},"100.102",12.42,null,null,null,"","","",{"$f":"IF($E$16=$V$1,0,IF(AW23=\"\",\"\",AW23*(BH23/12)))","v":""},"","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY23*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,4,2902905.4858811391,{"$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$15/1000-F24,D24)))),0)","v":736.9385319706962},{"$f":"IF(D24=\"\",\"\",D24*(R24/12))","v":23707.061468029304},{"$f":"IF(D24=\"\",\"\",L23*Resumen!$L$86/1000)","v":1277.2784137877011},921.38220121867357,{"$f":"IF($E$16=$V$1,0,IF(D24=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F24*0.16,0),\"\")","v":0},26642.660615006374,{"$f":"IFERROR(IF(D24=\"\",\"\",IF((D24-E24-AI24-Q24)<1,0,D24-E24-AI24-Q24)),0)","v":2897168.5473491685},0,0,0,0,{"$f":"IF(OR(L23=0,L23=\"\"),\"\",IF(E24>=D24,0,$E$17*10%))","v":5000},9.8000000000000004E-2,null,4,31515.573414838283,31515.573414838283,null,1,0,null,null,921.38220121867357,null,null,{"$f":"AE23-AE21","v":3932.6229484334726},null,0,0,0,null,"AdquisicionPremier150.089",9.09,null,null,15,{"$f":"AP25","v":0.1045},"150.1045",9.98,null,null,null,"","","",{"$f":"IF(AW24=\"\",\"\",AW24*(BH24/12))","v":""},"","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY24*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,5,2897168.5473491685,{"$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$15/1000-F25,D25)))),0)","v":783.79019664845327},{"$f":"IF(D25=\"\",\"\",D25*(R25/12))","v":23660.209803351547},{"$f":"IF(D25=\"\",\"\",L24*Resumen!$L$86/1000)","v":1274.7541608336342},919.56129692862612,{"$f":"IF($E$16=$V$1,0,IF(D25=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F25*0.16,0),\"\")","v":0},26638.315457762259,2896384.7571525201,0,0,0,0,null,9.8000000000000004E-2,null,5,26511.479416806586,26511.479416806586,null,1,0,null,null,919.56129692862612,null,null,null,null,0,0,0,null,"AdquisicionPremier150.089",9.09,null,null,20,{"$f":"AP26","v":0.1045},"200.1045",8.8000000000000007,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY25*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,6,2896384.7571525201,790.19114992108371,23653.808850078916,{"$f":"IF(D26=\"\",\"\",L25*Resumen!$L$86/1000)","v":1274.4092931471087},919.31252192020997,{"$f":"IF($E$16=$V$1,0,IF(D26=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F26*0.16,0),\"\")","v":0},26637.721815067318,2890594.566002599,0,0,0,0,{"$f":"IF(OR(L25=0,L25=\"\"),\"\",IF(E26>=D26,0,$E$17*10%))","v":5000},9.8000000000000004E-2,null,6,{"$f":"IF(D26=\"\",\"\",E26+F26+G26+H26/1.16+I26+Q26)","v":31510.92008790591},31510.92008790591,null,1,0,null,null,919.31252192020997,null,null,null,null,0,0,0,null,"AdquisicionPremier200.089",7.84,null,null,25,0.1045,{"$f":"AO26&AP26","v":"250.1045"},8.76,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY26*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,7,2890594.566002599,837.47771097877194,23606.522289021228,{"$f":"IF(D27=\"\",\"\",L26*Resumen!$L$86/1000)","v":1271.8616090411435},917.47471524922491,{"$f":"IF($E$16=$V$1,0,IF(D27=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F27*0.16,0),\"\")","v":0},26633.336324290369,2889757.0882916204,0,0,0,0,null,9.8000000000000004E-2,null,7,26506.78808770427,26506.78808770427,null,1,0,null,null,917.47471524922491,null,null,null,null,0,0,0,null,"AdquisicionPremier200.089",7.84,null,null,5,{"$f":"AP31-0.25%","v":0.106},"50.106",20.83,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY27*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,8,2889757.0882916204,844.31711228509812,23599.682887714902,{"$f":"IF(D28=\"\",\"\",L27*Resumen!$L$86/1000)","v":1271.4931188483129},917.20889982376036,{"$f":"IF($E$16=$V$1,0,IF(D28=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F28*0.16,0),\"\")","v":0},26632.702018672073,2883912.7711793352,0,0,0,0,{"$f":"IF(OR(L27=0,L27=\"\"),\"\",IF(E28>=D28,0,$E$17*10%))","v":5000},9.8000000000000004E-2,null,8,31506.190446282588,31506.190446282588,null,1,0,null,null,917.20889982376036,null,null,null,null,0,0,0,null,"AdquisicionPremier200.089",7.84,null,null,5,{"$f":"AP32-0.25%","v":0.106},"50.106",20.83,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY28*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,9,2883912.7711793352,892.04570203542607,23551.954297964574,{"$f":"IF(D29=\"\",\"\",L28*Resumen!$L$86/1000)","v":1268.9216193189075},915.35391357232106,{"$f":"IF($E$16=$V$1,0,IF(D29=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F29*0.16,0),\"\")","v":0},26628.275532891228,2883020.7254772997,0,0,0,0,null,9.8000000000000004E-2,null,9,26502.019820674355,26502.019820674355,null,1,0,null,null,915.35391357232106,null,null,null,null,0,0,0,null,"AdquisicionNo Premier50.084",19.770000000000003,null,null,5,0.11249999999999999,"50.1125",21.15,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY29*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,10,2883020.7254772997,899.33074193538414,23544.669258064616,{"$f":"IF(D30=\"\",\"\",L29*Resumen!$L$86/1000)","v":1268.5291192100117},915.07077826649493,{"$f":"IF($E$16=$V$1,0,IF(D30=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F30*0.16,0),\"\")","v":0},26627.599897476506,2877121.3947353642,0,0,0,0,{"$f":"IF(OR(L29=0,L29=\"\"),\"\",IF(E30>=D30,0,$E$17*10%))","v":5000},9.8000000000000004E-2,null,10,31501.383238405266,31501.383238405266,null,1,0,null,null,915.07077826649493,null,null,null,null,0,0,0,null,"AdquisicionNo Premier50.086",19.87,null,null,5,0.11749999999999999,"50.1175",21.39,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY30*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,11,2877121.3947353642,947.50860966118853,23496.491390338811,{"$f":"IF(D31=\"\",\"\",L30*Resumen!$L$86/1000)","v":1265.9334136835603},913.19833068900471,{"$f":"IF($E$16=$V$1,0,IF(D31=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F31*0.16,0),\"\")","v":0},26623.131744372564,2876173.8861257029,0,0,0,0,null,9.8000000000000004E-2,null,11,26497.173353932703,26497.173353932703,null,1,0,null,null,913.19833068900471,null,null,null,null,0,0,0,null,"AdquisicionNo Premier50.088",19.96,null,null,10,{"$f":"AP35-0.25%","v":0.1085},"100.1085",12.77,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY31*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,12,2876173.8861257029,955.24659664009232,23488.753403359908,{"$f":"IF(D32=\"\",\"\",L31*Resumen!$L$86/1000)","v":1265.5165098953094},912.89759145629819,{"$f":"IF($E$16=$V$1,0,IF(D32=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F32*0.16,0),\"\")","v":0},26622.414101351605,2870218.6395290629,0,0,0,0,{"$f":"IF(OR(L31=0,L31=\"\"),\"\",IF(E32>=D32,0,$E$17*10%))","v":5000},9.8000000000000004E-2,null,12,31496.497192185219,31496.497192185219,null,1,0,null,null,912.89759145629819,null,null,null,null,0,0,0,null,"AdquisicionNo Premier50.0915",20.130000000000003,null,null,10,{"$f":"AP36-0.25%","v":0.1085},"100.1085",12.77,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY32*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,13,2870218.6395290629,{"$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$15/1000-F33,D33)))),0)","v":1468.3171105126494},23440.118889487348,{"$f":"IF(D33=\"\",\"\",L32*Resumen!$L$86/1000)","v":1262.8962013927878},911.0073961865246,{"$f":"IF($E$16=$V$1,0,IF(D33=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F33*0.16,0),\"\")","v":0},27082.33959757931,2868750.32241855,0,0,0,0,null,{"$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":9.8000000000000004E-2},null,13,{"$f":"IF(D33=\"\",\"\",E33+F33+G33+H33/1.16+I33+Q33)","v":26956.683405001859},26956.683405001862,null,{"$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$8=\"Pago de Hipoteca\",X21*1.019))))","v":1.0189999999999999},0,null,null,911.0073961865246,null,null,null,null,0,0,0,null,"AdquisicionNo Premier100.0865",11.61,null,null,10,0.11499999999999999,"100.115",13.13,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY33*0.16,0),\"\")","v":0},"","","",null,{"$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":{"$error":"#VALUE!"}},null,"",""]
[null,null,14,2868750.32241855,1480.3083669151711,23428.127633084827,{"$f":"IF(D34=\"\",\"\",L33*Resumen!$L$86/1000)","v":1262.2501418641618},910.54135233564784,{"$f":"IF($E$16=$V$1,0,IF(D34=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F34*0.16,0),\"\")","v":0},27081.227494199808,2862270.0140516348,0,0,0,0,{"$f":"IF(OR(L33=0,L33=\"\"),\"\",IF(E34>=D34,0,$E$17*10%))","v":5000},{"$f":"IF(D34=\"\",\"\",R33)","v":9.8000000000000004E-2},null,14,31955.635583532821,31955.635583532825,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$8=\"Pago de Hipoteca\",X22*1.019))))","v":1.0189999999999999},0,null,null,910.54135233564784,null,null,null,null,0,0,0,null,"AdquisicionNo Premier100.0885",11.709999999999999,null,null,10,0.12,"100.12",13.41,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY34*0.16,0),\"\")","v":0},"","","",null,{"$f":"IF(AW34=\"\",\"\",BH33)","v":""},null,"",""]
[null,null,15,2862270.0140516348,1533.2308852449787,23375.205114755019,{"$f":"IF(D35=\"\",\"\",L34*Resumen!$L$86/1000)","v":1259.3988061827192},908.4845024599889,{"$f":"IF($E$16=$V$1,0,IF(D35=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F35*0.16,0),\"\")","v":0},27076.319308642705,2860736.7831663899,0,0,0,0,null,9.8000000000000004E-2,null,15,26951.011101406846,26951.01110140685,null,{"$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$8=\"Pago de Hipoteca\",X23*1.019))))","v":1.0189999999999999},0,null,null,908.4845024599889,null,null,null,null,0,0,0,null,"AdquisicionNo Premier100.0905",11.81,null,null,15,{"$f":"AP39","v":0.111},"150.111",10.37,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY35*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,16,2860736.7831663899,1545.7522708078104,23362.683729192187,{"$f":"IF(D36=\"\",\"\",L35*Resumen!$L$86/1000)","v":1258.7241845932117},907.99785497701225,{"$f":"IF($E$16=$V$1,0,IF(D36=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F36*0.16,0),\"\")","v":0},27075.158039570222,2854191.0308955819,0,0,0,0,{"$f":"IF(OR(L35=0,L35=\"\"),\"\",IF(E36>=D36,0,$E$17*10%))","v":5000},9.8000000000000004E-2,null,16,31949.916956125115,31949.916956125118,null,{"$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$8=\"Pago de Hipoteca\",X24*1.019)))","v":1.0189999999999999},0,null,null,907.99785497701225,null,null,null,null,0,0,0,null,"AdquisicionNo Premier100.094",12,null,null,15,{"$f":"AP40","v":0.111},"150.111",10.37,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY36*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,17,2854191.0308955819,1599.2092476860744,23309.226752313923,{"$f":"IF(D37=\"\",\"\",L36*Resumen!$L$86/1000)","v":1255.844053594056},905.92023320625776,{"$f":"IF($E$16=$V$1,0,IF(D37=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F37*0.16,0),\"\")","v":0},27070.200286800311,2852591.821647896,0,0,0,0,null,9.8000000000000004E-2,null,17,26945.24577187531,26945.245771875314,null,{"$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$8=\"Pago de Hipoteca\",X25*1.019)))","v":1.0189999999999999},0,null,null,905.92023320625776,null,null,null,null,0,0,0,null,"AdquisicionNo Premier150.089",9.09,null,null,15,0.11749999999999999,"150.1175",10.77,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY37*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,18,2852591.821647896,1612.2694565421771,23296.166543457821,{"$f":"IF(D38=\"\",\"\",L37*Resumen!$L$86/1000)","v":1255.1404015250741},905.4126441910422,{"$f":"IF($E$16=$V$1,0,IF(D38=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F38*0.16,0),\"\")","v":0},27068.989045716113,2845979.5521913539,0,0,0,0,{"$f":"IF(OR(L37=0,L37=\"\"),\"\",IF(E38>=D38,0,$E$17*10%))","v":5000},9.8000000000000004E-2,null,18,31944.104543069072,31944.104543069076,null,1.0189999999999999,0,null,null,905.4126441910422,null,null,null,null,0,0,0,null,"AdquisicionNo Premier150.091",9.1999999999999993,null,null,15,0.1225,"150.1225",11.08,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY38*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,19,2845979.5521913539,1666.2696571039378,23242.16634289606,{"$f":"IF(D39=\"\",\"\",L38*Resumen!$L$86/1000)","v":1252.2310029641958},903.31390986553572,{"$f":"IF($E$16=$V$1,0,IF(D39=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F39*0.16,0),\"\")","v":0},27063.980912829731,2844313.2825342501,0,0,0,0,null,9.8000000000000004E-2,null,19,26939.385890779311,26939.385890779315,null,1.0189999999999999,0,null,null,903.31390986553572,null,null,null,null,0,0,0,null,"AdquisicionNo Premier150.093",9.31,null,null,20,0.111,"200.111",9.31,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY39*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,20,2844313.2825342501,1679.8775259702852,23228.558474029713,{"$f":"IF(D40=\"\",\"\",L39*Resumen!$L$86/1000)","v":1251.4978443150699},902.78503587637101,{"$f":"IF($E$16=$V$1,0,IF(D40=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F40*0.16,0),\"\")","v":0},27062.718880191438,2837633.4050082797,0,0,0,0,{"$f":"IF(OR(L39=0,L39=\"\"),\"\",IF(E40>=D40,0,$E$17*10%))","v":5000},9.8000000000000004E-2,null,20,31938.196806277454,31938.196806277458,null,1.0189999999999999,0,null,null,902.78503587637101,null,null,null,null,0,0,0,null,"AdquisicionNo Premier150.0965",9.52,null,null,20,0.111,"200.111",9.31,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY40*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,21,2837633.4050082797,1734.4298590990438,23174.006140900954,{"$f":"IF(D41=\"\",\"\",L40*Resumen!$L$86/1000)","v":1248.5586982036432},900.66484274962806,{"$f":"IF($E$16=$V$1,0,IF(D41=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F41*0.16,0),\"\")","v":0},27057.659540953271,2835898.9751491807,0,0,0,0,null,9.8000000000000004E-2,null,21,26933.429907470563,26933.429907470567,null,1.0189999999999999,0,null,null,900.66484274962806,null,null,null,null,0,0,0,null,"AdquisicionNo Premier200.089",7.84,null,null,20,0.11749999999999999,"200.1175",9.85,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY41*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,22,2835898.9751491807,1748.5943696150207,23159.841630384977,{"$f":"IF(D42=\"\",\"\",L41*Resumen!$L$86/1000)","v":1247.7955490656395},900.11433471235,{"$f":"IF($E$16=$V$1,0,IF(D42=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F42*0.16,0),\"\")","v":0},27056.345883777987,2829150.3807795658,0,0,0,0,{"$f":"IF(OR(L41=0,L41=\"\"),\"\",IF(E42>=D42,0,$E$17*10%))","v":5000},9.8000000000000004E-2,null,22,31932.192182438353,31932.192182438357,null,1.0189999999999999,0,null,null,900.11433471235,null,null,null,null,0,0,0,null,"AdquisicionNo Premier200.091",7.96,null,null,20,0.1225,"200.1225",10.26,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY42*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,23,2829150.3807795658,1803.7078903002075,23104.72810969979,{"$f":"IF(D43=\"\",\"\",L42*Resumen!$L$86/1000)","v":1244.826167543009},897.97233085943424,{"$f":"IF($E$16=$V$1,0,IF(D43=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F43*0.16,0),\"\")","v":0},27051.234498402438,2827346.6728892657,0,0,0,0,null,9.8000000000000004E-2,null,23,26927.376245870106,26927.376245870109,null,1.0189999999999999,0,null,null,897.97233085943424,null,null,null,null,0,0,0,null,"AdquisicionNo Premier200.093",8.08,null,null,25,{"$f":"AP39","v":0.111},"250.111",9.31,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY43*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,24,2827346.6728892657,1818.4381714043266,23089.997828595671,{"$f":"IF(D44=\"\",\"\",L43*Resumen!$L$86/1000)","v":1244.032536071277},897.39983397505296,{"$f":"IF($E$16=$V$1,0,IF(D44=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F44*0.16,0),\"\")","v":0},27049.86837004633,2820528.2347178613,0,0,0,0,{"$f":"IF(OR(L43=0,L43=\"\"),\"\",IF(E44>=D44,0,$E$17*10%))","v":5000},9.8000000000000004E-2,null,24,31926.089082601495,31926.089082601498,null,1.0189999999999999,0,null,null,897.39983397505296,null,null,null,null,0,0,0,null,"AdquisicionNo Premier200.0965",8.2999999999999989,null,null,25,{"$f":"AP40","v":0.111},"250.111",9.31,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY44*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,25,2820528.2347178613,2347.382367137463,23034.313916862535,{"$f":"IF(D45=\"\",\"\",L44*Resumen!$L$86/1000)","v":1241.0324232758589},895.23566169944922,{"$f":"IF($E$16=$V$1,0,IF(D45=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F45*0.16,0),\"\")","v":0},27517.964368975303,2818180.8523507239,0,0,0,0,null,{"$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":9.8000000000000004E-2},null,25,27394.483588051244,27394.483588051244,null,1.0383609999999999,0,null,null,895.23566169944922,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,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY45*0.16,0),\"\")","v":0},"","","",null,{"$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":{"$error":"#VALUE!"}},null,"",""]
[null,null,26,2818180.8523507239,2366.5526564690845,23015.143627530913,{"$f":"IF(D46=\"\",\"\",L45*Resumen!$L$86/1000)","v":1239.9995750343185},894.49060253611981,{"$f":"IF($E$16=$V$1,0,IF(D46=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F46*0.16,0),\"\")","v":0},27516.186461570436,2810814.299694255,0,0,0,0,{"$f":"IF(OR(L45=0,L45=\"\"),\"\",IF(E46>=D46,0,$E$17*10%))","v":5000},{"$f":"IF(D46=\"\",\"\",R45)","v":9.8000000000000004E-2},null,26,32392.808447427524,32392.808447427524,null,1.0383609999999999,0,null,null,894.49060253611981,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,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY46*0.16,0),\"\")","v":0},"","","",null,{"$f":"IF(AW46=\"\",\"\",BH45)","v":""},null,"",""]
[null,null,27,2810814.299694255,2426.712836496914,22954.983447503084,{"$f":"IF(D47=\"\",\"\",L46*Resumen!$L$86/1000)","v":1236.7582918654723},892.15245872295657,{"$f":"IF($E$16=$V$1,0,IF(D47=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F47*0.16,0),\"\")","v":0},27510.607034588429,2808387.586857758,0,0,0,0,null,9.8000000000000004E-2,null,27,27387.551523040434,27387.551523040434,null,1.0383609999999999,0,null,null,892.15245872295657,null,null,null,null,0,0,0,null,"ExclusivaNo Premier150.0875",9,null,null,5,{"$f":"AP48","v":0.1075},"50.1075",20.9,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY47*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,28,2808387.586857758,2446.5309913283054,22935.165292671692,{"$f":"IF(D48=\"\",\"\",L47*Resumen!$L$86/1000)","v":1235.6905382174134},891.38222006865249,{"$f":"IF($E$16=$V$1,0,IF(D48=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F48*0.16,0),\"\")","v":0},27508.769042286061,2800941.0558664296,0,0,0,0,{"$f":"IF(OR(L47=0,L47=\"\"),\"\",IF(E48>=D48,0,$E$17*10%))","v":5000},9.8000000000000004E-2,null,28,32385.819770552454,32385.819770552454,null,1.0383609999999999,0,null,null,891.38222006865249,null,null,null,null,0,0,0,null,"ExclusivaNo Premier200.0875",7.75,null,null,6,0.1075,"60.1075",18.14,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY48*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,29,2800941.0558664296,2507.3443277574879,22874.35195624251,{"$f":"IF(D49=\"\",\"\",L48*Resumen!$L$86/1000)","v":1232.414064581229},889.01869113200485,{"$f":"IF($E$16=$V$1,0,IF(D49=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F49*0.16,0),\"\")","v":0},27503.129039713232,2798433.711538672,0,0,0,0,null,9.8000000000000004E-2,null,29,27380.505771970886,27380.505771970886,null,1.0383609999999999,0,null,null,889.01869113200485,null,null,null,null,0,0,0,null,"Pago de HipotecaNo Premier50.0805",19.610000000000003,null,null,7,0.1075,"70.1075",16.18,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY49*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,30,2798433.711538672,2527.8209731008392,22853.875310899159,{"$f":"IF(D50=\"\",\"\",L49*Resumen!$L$86/1000)","v":1231.3108330770156},888.22286004237458,{"$f":"IF($E$16=$V$1,0,IF(D50=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F50*0.16,0),\"\")","v":0},27501.229977119387,2790905.8905655714,0,0,0,0,{"$f":"IF(OR(L49=0,L49=\"\"),\"\",IF(E50>=D50,0,$E$17*10%))","v":5000},9.8000000000000004E-2,null,30,32378.716479182509,32378.716479182509,null,1.0383609999999999,0,null,null,888.22286004237458,null,null,null,null,0,0,0,null,"Pago de HipotecaNo Premier100.083",11.43,null,null,8,{"$f":"AP51","v":0.1075},"80.1075",14.73,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY50*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,31,2790905.8905655714,2589.298177714496,22792.398106285502,{"$f":"IF(D51=\"\",\"\",L50*Resumen!$L$86/1000)","v":1227.9985918488514},885.8335296655124,{"$f":"IF($E$16=$V$1,0,IF(D51=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F51*0.16,0),\"\")","v":0},27495.528405514364,2788316.5923878569,0,0,0,0,null,9.8000000000000004E-2,null,31,27373.344470388085,27373.344470388085,null,1.0383609999999999,0,null,null,885.8335296655124,null,null,null,null,0,0,0,null,"Pago de HipotecaNo Premier150.0855",8.89,null,null,9,{"$f":"AP52-0.25%","v":0.1075},"90.1075",13.61,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY51*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,32,2788316.5923878569,2610.4441128324979,22771.2521711675,{"$f":"IF(D52=\"\",\"\",L51*Resumen!$L$86/1000)","v":1226.8593006506571},885.01168642390587,{"$f":"IF($E$16=$V$1,0,IF(D52=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F52*0.16,0),\"\")","v":0},27493.56727107456,2780706.1482750243,0,0,0,0,{"$f":"IF(OR(L51=0,L51=\"\"),\"\",IF(E52>=D52,0,$E$17*10%))","v":5000},9.8000000000000004E-2,null,32,32371.496693636778,32371.496693636778,null,1.0383609999999999,0,null,null,885.01168642390587,null,null,null,null,0,0,0,null,"Pago de HipotecaNo Premier200.0855",7.63,null,null,10,{"$f":"AP53","v":0.11},"100.11",12.86,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY52*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,33,2780706.1482750243,2672.5960730872976,22709.1002109127,{"$f":"IF(D53=\"\",\"\",L52*Resumen!$L$86/1000)","v":1223.5107052410108},882.59613146249274,{"$f":"IF($E$16=$V$1,0,IF(D53=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F53*0.16,0),\"\")","v":0},27487.803120703498,2778033.552201937,0,0,0,0,null,9.8000000000000004E-2,null,33,27366.065723260399,27366.065723260399,null,1.0383609999999999,0,null,null,882.59613146249274,null,null,null,null,0,0,0,null,"ExclusivaPremier50.0825",19.700000000000003,null,null,11,0.11,"110.11",12.14,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY53*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,{"$f":"IF(OR(L53=\"\",L53=0),\"\",IF(C53+1>$K$11+$X$2,\"\",C53+1))","v":34},2778033.552201937,2694.4222743508435,22687.274009649154,{"$f":"IF(D54=\"\",\"\",L53*Resumen!$L$86/1000)","v":1222.3347629688521},881.74784946889486,{"$f":"IF($E$16=$V$1,0,IF(D54=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F54*0.16,0),\"\")","v":0},27485.778896437743,2770339.1299275863,0,0,0,0,{"$f":"IF(OR(L53=0,L53=\"\"),\"\",IF(E54>=D54,0,$E$17*10%))","v":5000},9.8000000000000004E-2,null,{"$f":"C54","v":34},32364.158503407551,32364.158503407551,null,1.0383609999999999,0,null,null,881.74784946889486,null,null,null,null,0,0,0,null,"ExclusivaPremier50.0825",19.700000000000003,null,null,12,0.11,"120.11",11.56,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY54*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,35,2770339.1299275863,2757.260056258041,22624.436227741957,{"$f":"IF(D55=\"\",\"\",L54*Resumen!$L$86/1000)","v":1218.9492171681379},879.30563983901595,{"$f":"IF($E$16=$V$1,0,IF(D55=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F55*0.16,0),\"\")","v":0},27479.95114100715,2767581.8698713281,0,0,0,0,null,9.8000000000000004E-2,null,35,27358.667604477632,27358.667604477632,null,1.0383609999999999,0,null,null,879.30563983901595,null,null,null,null,0,0,0,null,"ExclusivaPremier50.0825",19.700000000000003,null,null,13,{"$f":"AP56","v":0.11},"130.11",11.07,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY55*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,36,2767581.8698713281,2779.7776800508145,{"$f":"IF(D56=\"\",\"\",D56*(R56/12))","v":22601.918603949183},{"$f":"IF(D56=\"\",\"\",L55*Resumen!$L$86/1000)","v":1217.7360227433844},878.43048549715957,{"$f":"IF($E$16=$V$1,0,IF(D56=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F56*0.16,0),\"\")","v":0},27477.862792240543,2759802.0921912771,0,0,0,0,{"$f":"IF(OR(L55=0,L55=\"\"),\"\",IF(E56>=D56,0,$E$17*10%))","v":5000},9.8000000000000004E-2,null,36,32356.699966654727,32356.699966654727,null,1.0383609999999999,0,null,null,878.43048549715957,null,null,null,null,0,0,0,null,"ExclusivaPremier100.085",11.53,null,null,14,{"$f":"AP57-0.25%","v":0.11},"140.11",10.66,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY56*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,37,2759802.0921912771,3325.5647605005652,22538.383752895432,{"$f":"IF(D57=\"\",\"\",L56*Resumen!$L$86/1000)","v":1214.3129205641619},875.9611840615114,{"$f":"IF($E$16=$V$1,0,IF(D57=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F57*0.16,0),\"\")","v":0},27954.222618021671,2756476.5274307765,0,0,0,0,null,9.8000000000000004E-2,null,37,27833.400385737325,27833.400385737321,null,1.0580898589999999,0,null,null,875.9611840615114,null,null,null,null,0,0,0,null,"ExclusivaPremier100.085",11.53,null,null,15,{"$f":"AP58","v":0.1125},"150.1125",10.46,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY57*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,38,2756476.5274307765,3352.7235393779847,22511.224974018012,{"$f":"IF(D58=\"\",\"\",L57*Resumen!$L$86/1000)","v":1212.8496720695416},874.90564980652846,{"$f":"IF($E$16=$V$1,0,IF(D58=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F58*0.16,0),\"\")","v":0},27951.703835272066,2748123.8038913985,0,0,0,0,{"$f":"IF(OR(L57=0,L57=\"\"),\"\",IF(E58>=D58,0,$E$17*10%))","v":5000},9.8000000000000004E-2,null,38,32831.027193919443,32831.027193919435,null,1.0580898589999999,0,null,null,874.90564980652846,null,null,null,null,0,0,0,null,"ExclusivaPremier100.085",11.53,null,null,16,0.1125,"160.1125",10.17,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY58*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,39,2748123.8038913985,3420.937448282908,22443.011065113089,{"$f":"IF(D59=\"\",\"\",L58*Resumen!$L$86/1000)","v":1209.1744737122153},872.25449535512996,{"$f":"IF($E$16=$V$1,0,IF(D59=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F59*0.16,0),\"\")","v":0},27945.37748246334,2744702.8664431158,0,0,0,0,null,9.8000000000000004E-2,null,39,27825.066517586773,27825.066517586773,null,1.0580898589999999,0,null,null,872.25449535512996,null,null,null,null,0,0,0,null,"ExclusivaPremier150.0875",9,null,null,17,0.1125,"170.1125",9.91,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY59*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,40,2744702.8664431158,3448.8751041105497,22415.073409285447,{"$f":"IF(D60=\"\",\"\",L59*Resumen!$L$86/1000)","v":1207.6692612349709},871.16868980904496,{"$f":"IF($E$16=$V$1,0,IF(D60=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F60*0.16,0),\"\")","v":0},27942.786464440014,2736253.9913390051,0,0,0,0,{"$f":"IF(OR(L59=0,L59=\"\"),\"\",IF(E60>=D60,0,$E$17*10%))","v":5000},9.8000000000000004E-2,null,40,32822.625265845665,32822.625265845658,null,1.0580898589999999,0,null,null,871.16868980904496,null,null,null,null,0,0,0,null,"ExclusivaPremier150.0875",9,null,null,18,0.1125,"180.1125",9.69,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY60*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,41,2736253.9913390051,3517.8742507941206,22346.074262601876,{"$f":"IF(D61=\"\",\"\",L60*Resumen!$L$86/1000)","v":1203.9517561891621},868.48701685100025,{"$f":"IF($E$16=$V$1,0,IF(D61=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F61*0.16,0),\"\")","v":0},27936.387286436158,2732736.1170882108,0,0,0,0,null,9.8000000000000004E-2,null,41,27816.595973767056,27816.595973767053,null,1.0580898589999999,0,null,null,868.48701685100025,null,null,null,null,0,0,0,null,"ExclusivaPremier150.0875",9,null,null,19,{"$f":"AP62","v":0.1125},"190.1125",9.49,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY61*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,42,2732736.1170882108,3546.6035571756074,22317.34495622039,{"$f":"IF(D62=\"\",\"\",L61*Resumen!$L$86/1000)","v":1202.4038915188128},867.37044356379818,{"$f":"IF($E$16=$V$1,0,IF(D62=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F62*0.16,0),\"\")","v":0},27933.72284847861,2724189.5135310353,0,0,0,0,{"$f":"IF(OR(L61=0,L61=\"\"),\"\",IF(E62>=D62,0,$E$17*10%))","v":5000},9.8000000000000004E-2,null,42,32814.085545918089,32814.085545918082,null,1.0580898589999999,0,null,null,867.37044356379818,null,null,null,null,0,0,0,null,"ExclusivaPremier200.0875",7.75,null,null,20,0.1125,"200.1125",9.43,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY62*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,43,2724189.5135310353,3616.4008195592069,22247.54769383679,{"$f":"IF(D63=\"\",\"\",L62*Resumen!$L$86/1000)","v":1198.6433859536555},864.65775159475061,{"$f":"IF($E$16=$V$1,0,IF(D63=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F63*0.16,0),\"\")","v":0},27927.249650944403,2720573.1127114762,0,0,0,0,null,9.8000000000000004E-2,null,43,27807.986512793403,27807.986512793399,null,1.0580898589999999,0,null,null,864.65775159475061,null,null,null,null,0,0,0,null,"ExclusivaPremier200.0875",7.75,null,null,25,0.111,"250.111",9.31,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY63*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,44,2720573.1127114762,3645.9347595856052,22218.013753810392,{"$f":"IF(D64=\"\",\"\",L63*Resumen!$L$86/1000)","v":1197.0521695930495},863.5099059746226,{"$f":"IF($E$16=$V$1,0,IF(D64=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F64*0.16,0),\"\")","v":0},27924.510588963669,2711927.1779518905,0,0,0,0,{"$f":"IF(OR(L63=0,L63=\"\"),\"\",IF(E64>=D64,0,$E$17*10%))","v":5000},9.8000000000000004E-2,null,44,32805.40577434648,32805.40577434648,null,1.0580898589999999,0,null,null,863.5099059746226,null,null,null,null,0,0,0,null,"ExclusivaPremier200.0875",7.75,null,null,20,0.111,"200.111",9.31,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY64*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,45,2711927.1779518905,3716.54322678889,22147.405286607107,{"$f":"IF(D65=\"\",\"\",L64*Resumen!$L$86/1000)","v":1193.2479582988319},860.76568628193013,{"$f":"IF($E$16=$V$1,0,IF(D65=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F65*0.16,0),\"\")","v":0},27917.962157976759,2708210.6347251018,0,0,0,0,null,9.8000000000000004E-2,null,45,27799.23585642063,27799.235856420626,null,1.0580898589999999,0,null,null,860.76568628193013,null,null,null,null,0,0,0,null,"Pago de HipotecaPremier50.0805",19.610000000000003,null,null,15,{"$f":"AP64","v":0.111},"150.111",10.37,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY65*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,46,2708210.6347251018,3746.8949964743297,22117.053516921667,{"$f":"IF(D66=\"\",\"\",L65*Resumen!$L$86/1000)","v":1191.6126792790446},859.58605546174738,{"$f":"IF($E$16=$V$1,0,IF(D66=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F66*0.16,0),\"\")","v":0},27915.147248136789,2699463.7397286273,0,0,0,0,{"$f":"IF(OR(L65=0,L65=\"\"),\"\",IF(E66>=D66,0,$E$17*10%))","v":5000},9.8000000000000004E-2,null,46,32796.583654279995,32796.583654279995,null,1.0580898589999999,0,null,null,859.58605546174738,null,null,null,null,0,0,0,null,"Pago de HipotecaPremier100.083",11.43,null,null,10,{"$f":"AP65-0.25%","v":0.1085},"100.1085",12.77,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY66*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,47,2699463.7397286273,3818.327972278872,22045.620541117125,{"$f":"IF(D67=\"\",\"\",L66*Resumen!$L$86/1000)","v":1187.764045480596},856.80979098986631,{"$f":"IF($E$16=$V$1,0,IF(D67=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F67*0.16,0),\"\")","v":0},27908.52234986646,2695645.4117563483,0,0,0,0,null,9.8000000000000004E-2,null,47,27790.34168904027,27790.341689040266,null,1.0580898589999999,0,null,null,856.80979098986631,null,null,null,null,0,0,0,null,"Pago de HipotecaPremier150.0855",8.89,null,null,5,{"$f":"AP66-0.25%","v":0.106},"50.106",20.83,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY67*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,48,2695645.4117563483,3849.5109840524819,22014.437529343515,{"$f":"IF(D68=\"\",\"\",L67*Resumen!$L$86/1000)","v":1186.0839811727933},855.59785369146505,{"$f":"IF($E$16=$V$1,0,IF(D68=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F68*0.16,0),\"\")","v":0},27905.630348260256,2686795.9007722959,0,0,0,0,{"$f":"IF(OR(L67=0,L67=\"\"),\"\",IF(E68>=D68,0,$E$17*10%))","v":5000},9.8000000000000004E-2,null,48,32787.61685119936,32787.61685119936,null,1.0580898589999999,0,null,null,855.59785369146505,null,null,null,null,0,0,0,null,"Pago de HipotecaPremier200.0855",7.63,null,null,25,9.7500000000000003E-2,"250.0975",8.18,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY68*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,49,2686795.9007722959,4413.1970121767699,21942.166522973752,{"$f":"IF(D69=\"\",\"\",L68*Resumen!$L$86/1000)","v":1182.1901963398102},852.7890189051268,{"$f":"IF($E$16=$V$1,0,IF(D69=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F69*0.16,0),\"\")","v":0},28390.342750395459,2682382.7037601192,0,0,0,0,null,9.8000000000000004E-2,null,49,28272.716678822337,28272.716678822337,null,1.0781935663209998,0,null,null,852.7890189051268,null,null,null,null,0,0,0,null,"AdquisicionPremier50.0805",19.610000000000003,null,null,20,9.7500000000000003E-2,{"$f":"AO69&AP69","v":"200.0975"},8.36,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY69*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,50,2682382.7037601192,4449.2381211095453,21906.125414040976,{"$f":"IF(D70=\"\",\"\",L69*Resumen!$L$86/1000)","v":1180.2483896544525},851.38827017346182,{"$f":"IF($E$16=$V$1,0,IF(D70=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F70*0.16,0),\"\")","v":0},28387.000194978435,2672933.4656390096,0,0,0,0,{"$f":"IF(OR(L69=0,L69=\"\"),\"\",IF(E70>=D70,0,$E$17*10%))","v":5000},9.8000000000000004E-2,null,50,33269.567330126927,33269.56733012692,null,1.0781935663209998,0,null,null,851.38827017346182,null,null,null,null,0,0,0,null,"AdquisicionPremier100.083",11.43,null,null,15,{"$f":"AP69","v":9.7500000000000003E-2},"150.0975",9.57,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY70*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,51,2672933.4656390096,4526.4068990986088,21828.956636051913,{"$f":"IF(D71=\"\",\"\",L70*Resumen!$L$86/1000)","v":1176.0907248811643},848.38908199382172,{"$f":"IF($E$16=$V$1,0,IF(D71=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F71*0.16,0),\"\")","v":0},28379.843342025506,2668407.0587399108,0,0,0,0,null,9.8000000000000004E-2,null,51,28262.824158302221,28262.824158302221,null,1.0781935663209998,0,null,null,848.38908199382172,null,null,null,null,0,0,0,null,"AdquisicionPremier150.0855",8.89,null,null,10,{"$f":"AP70-0.25%","v":9.5000000000000001E-2},"100.095",12.05,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY71*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,52,2668407.0587399108,4563.3725554412486,21791.990979709273,{"$f":"IF(D72=\"\",\"\",L71*Resumen!$L$86/1000)","v":1174.0991058455609},846.95240044404773,{"$f":"IF($E$16=$V$1,0,IF(D72=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F72*0.16,0),\"\")","v":0},28376.41504144013,2658843.6861844696,0,0,0,0,{"$f":"IF(OR(L71=0,L71=\"\"),\"\",IF(E72>=D72,0,$E$17*10%))","v":5000},9.8000000000000004E-2,null,52,33259.594020689226,33259.594020689226,null,1.0781935663209998,0,null,null,846.95240044404773,null,null,null,null,0,0,0,null,"AdquisicionPremier200.0855",7.63,null,null,5,{"$f":"AP71-0.25%","v":9.2499999999999999E-2},"50.0925",20.18,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY72*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,53,2658843.6861844696,4641.4734313106856,21713.890103839836,{"$f":"IF(D73=\"\",\"\",L72*Resumen!$L$86/1000)","v":1169.8912219211666},843.91698599495066,{"$f":"IF($E$16=$V$1,0,IF(D73=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F73*0.16,0),\"\")","v":0},28369.171743066639,2654202.212753159,0,0,0,0,null,9.8000000000000004E-2,null,53,28252.769400170786,28252.769400170786,null,1.0781935663209998,0,null,null,843.91698599495066,null,null,null,null,0,0,0,null,"AdquisicionPremier50.0745",19.330000000000002,null,null,25,9.8000000000000004E-2,"250.098",8.24,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY73*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,54,2654202.212753159,4679.378797666388,21675.984737484134,{"$f":"IF(D74=\"\",\"\",L73*Resumen!$L$86/1000)","v":1167.84897361139},842.44378232785266,{"$f":"IF($E$16=$V$1,0,IF(D74=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F74*0.16,0),\"\")","v":0},28365.656291089766,2644522.8339554928,0,0,0,0,{"$f":"IF(OR(L73=0,L73=\"\"),\"\",IF(E74>=D74,0,$E$17*10%))","v":5000},9.8000000000000004E-2,null,54,33249.457148699716,33249.457148699716,null,1.0781935663209998,0,null,null,842.44378232785266,null,null,null,null,0,0,0,null,"AdquisicionPremier100.077",11.12,null,null,20,9.8000000000000004E-2,"200.098",8.4,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY74*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,55,2644522.8339554928,4758.4270578473297,21596.936477303192,{"$f":"IF(D75=\"\",\"\",L74*Resumen!$L$86/1000)","v":1163.5900469404169},839.37154749747344,{"$f":"IF($E$16=$V$1,0,IF(D75=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F75*0.16,0),\"\")","v":0},28358.325129588411,2639764.4068976454,0,0,0,0,null,9.8000000000000004E-2,null,55,28242.549743726689,28242.549743726689,null,1.0781935663209998,0,null,null,839.37154749747344,null,null,null,null,0,0,0,null,"AdquisicionPremier150.0795",8.56,null,null,15,9.8000000000000004E-2,"150.098",9.6199999999999992,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY75*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,56,2639764.4068976454,4797.2875454864152,21558.075989664107,{"$f":"IF(D76=\"\",\"\",L75*Resumen!$L$86/1000)","v":1161.4963390349642},837.86122274931267,{"$f":"IF($E$16=$V$1,0,IF(D76=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F76*0.16,0),\"\")","v":0},28354.721096934802,2629967.1193521591,0,0,0,0,{"$f":"IF(OR(L75=0,L75=\"\"),\"\",IF(E76>=D76,0,$E$17*10%))","v":5000},9.8000000000000004E-2,null,56,33239.154031728001,33239.154031728001,null,1.0781935663209998,0,null,null,837.86122274931267,null,null,null,null,0,0,0,null,"AdquisicionPremier200.0795",7.2799999999999994,null,null,10,9.8000000000000004E-2,"100.098",12.21,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY76*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,57,2629967.1193521591,4877.2987271078855,21478.064808042636,{"$f":"IF(D77=\"\",\"\",L76*Resumen!$L$86/1000)","v":1157.18553251495},834.75156368237538,{"$f":"IF($E$16=$V$1,0,IF(D77=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F77*0.16,0),\"\")","v":0},28347.300631347847,2625089.8206250514,0,0,0,0,null,9.8000000000000004E-2,null,57,28232.162484633038,28232.162484633038,null,1.0781935663209998,0,null,null,834.75156368237538,null,null,null,null,0,0,0,null,"Pago de HipotecaPremier50.0745",19.330000000000002,null,null,5,9.8000000000000004E-2,"50.098",20.48,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY77*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,58,2625089.8206250514,4917.1300000459341,21438.233535104588,{"$f":"IF(D78=\"\",\"\",L77*Resumen!$L$86/1000)","v":1155.0395210750225},833.20350906639135,{"$f":"IF($E$16=$V$1,0,IF(D78=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F78*0.16,0),\"\")","v":0},28343.606565291935,2615172.6906250054,0,0,0,0,{"$f":"IF(OR(L77=0,L77=\"\"),\"\",IF(E78>=D78,0,$E$17*10%))","v":5000},9.8000000000000004E-2,null,58,33228.681943351738,33228.681943351745,null,1.0781935663209998,0,null,null,833.20350906639135,null,null,null,null,0,0,0,null,"Pago de HipotecaPremier100.077",11.12,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY78*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,59,2615172.6906250054,4998.1198950463076,21357.243640104214,{"$f":"IF(D79=\"\",\"\",L78*Resumen!$L$86/1000)","v":1150.6759838750024},830.05581200437678,{"$f":"IF($E$16=$V$1,0,IF(D79=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F79*0.16,0),\"\")","v":0},28336.095331029901,2610174.5707299593,0,0,0,0,null,9.8000000000000004E-2,null,59,28221.604874201712,28221.604874201712,null,1.0781935663209998,0,null,null,830.05581200437678,null,null,null,null,0,0,0,null,"Pago de HipotecaPremier150.0795",8.56,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY79*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,60,2610174.5707299593,5038.9378741891851,21316.425660961337,{"$f":"IF(D80=\"\",\"\",L79*Resumen!$L$86/1000)","v":1148.476811121182},828.46940874968914,{"$f":"IF($E$16=$V$1,0,IF(D80=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F80*0.16,0),\"\")","v":0},28332.309755021393,2600135.6328557702,0,0,0,0,{"$f":"IF(OR(L79=0,L79=\"\"),\"\",IF(E80>=D80,0,$E$17*10%))","v":5000},9.8000000000000004E-2,null,60,33218.038112435228,33218.038112435228,null,1.0781935663209998,0,null,null,828.46940874968914,null,null,null,null,0,0,0,null,"Pago de HipotecaPremier200.0795",7.2799999999999994,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY80*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,61,2600135.6328557702,5621.6744406629186,21234.441001655458,{"$f":"IF(D81=\"\",\"\",L80*Resumen!$L$86/1000)","v":1144.0596784565389},825.28304986842147,{"$f":"IF($E$16=$V$1,0,IF(D81=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F81*0.16,0),\"\")","v":0},28825.458170643335,2594513.9584151073,0,0,0,0,null,9.8000000000000004E-2,null,61,28711.626025833899,28711.626025833899,null,1.0986792440810986,0,null,null,825.28304986842147,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY81*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,62,2594513.9584151073,5667.5847819283299,21188.530660390046,{"$f":"IF(D82=\"\",\"\",L81*Resumen!$L$86/1000)","v":1141.5861417026474},823.49873040095508,{"$f":"IF($E$16=$V$1,0,IF(D82=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F82*0.16,0),\"\")","v":0},28821.200314421978,2583846.3736331789,0,0,0,0,{"$f":"IF(OR(L81=0,L81=\"\"),\"\",IF(E82>=D82,0,$E$17*10%))","v":5000},9.8000000000000004E-2,null,62,33707.614282642535,33707.614282642535,null,1.0986792440810986,0,null,null,823.49873040095508,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY82*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,63,2583846.3736331789,5754.7033909807469,21101.412051337629,{"$f":"IF(D83=\"\",\"\",L82*Resumen!$L$86/1000)","v":1136.8924043985987},820.11283899117097,{"$f":"IF($E$16=$V$1,0,IF(D83=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F83*0.16,0),\"\")","v":0},28813.120685708145,2578091.6702421983,0,0,0,0,null,9.8000000000000004E-2,null,63,28700.0016734335,28700.0016734335,null,1.0986792440810986,0,null,null,820.11283899117097,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY83*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,64,2578091.6702421983,5801.700135340423,21054.415306977953,{"$f":"IF(D84=\"\",\"\",L83*Resumen!$L$86/1000)","v":1134.3603349065675},818.28629613487374,{"$f":"IF($E$16=$V$1,0,IF(D84=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F84*0.16,0),\"\")","v":0},28808.762073359816,2567289.9701068578,0,0,0,0,{"$f":"IF(OR(L83=0,L83=\"\"),\"\",IF(E84>=D84,0,$E$17*10%))","v":5000},9.8000000000000004E-2,null,64,33695.894998030868,33695.894998030868,null,1.0986792440810986,0,null,null,818.28629613487374,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY84*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,65,2567289.9701068578,5889.9140197790366,20966.20142253934,{"$f":"IF(D85=\"\",\"\",L84*Resumen!$L$86/1000)","v":1129.6075868470175},814.85783651191673,{"$f":"IF($E$16=$V$1,0,IF(D85=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F85*0.16,0),\"\")","v":0},28800.580865677312,2561400.056087079,{"$f":"IF(OR(L84=0,L84=\"\"),\"\",0)","v":0},0,0,0,null,9.8000000000000004E-2,null,65,28688.186681330841,28688.186681330841,null,1.0986792440810986,0,null,null,814.85783651191673,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$6),Amortización!AY85*0.16,0),\"\")","v":0},"",{"$f":"IFERROR(IF(AW85=\"\",\"\",IF((AW85-AX85-BY85)<1,0,AW85-AX85-BY85)),0)","v":""},{"$f":"IF(OR(BE84=0,BE84=\"\"),\"\",0)","v":""},null,"",null,"",""]
[null,null,66,2561400.056087079,5938.0149842738938,20918.100458044482,{"$f":"IF(D86=\"\",\"\",L85*Resumen!$L$86/1000)","v":1127.0160246783148},{"$f":"IF($E$16=$V$1,0,IF(D86=\"\",\"\",IF($E$11=\"Liquidez\",\"0\",AB86)))","v":812.98837780203894},{"$f":"IF($E$16=$V$1,0,IF(D86=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$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":28796.11984479873},{"$f":"IFERROR(IF(D86=\"\",\"\",IF((D86-E86-AI86-Q86)<1,0,D86-E86-AI86-Q86)),0)","v":2550462.0411028052},0,{"$f":"IF(OR(O86=\"\",O86=0),M86,M86-O86-P86)","v":0},{"$f":"IF(M86=\"\",\"\",IF(AND($H$12=\"Comisión pago anticipado\",C86<37),M86-(M86/(1+$K$12)),0))","v":0},{"$f":"IF(O86=\"\",\"\",IF(O86=0,0,O86*0.16))","v":0},{"$f":"IF(OR(L85=0,L85=\"\"),\"\",IF(E86>=D86,0,$E$17*10%))","v":5000},9.8000000000000004E-2,null,66,{"$f":"IF(D86=\"\",\"\",E86+F86+G86+H86/1.16+I86+Q86)","v":33683.983516826032},{"$f":"IF($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$14,0))","v":33683.98351682604},null,1.0986792440810986,0,null,null,{"$f":"IF((($K$8*0.7)*($AE$13))>L85*($AE$13),($K$8*0.7)*($AE$13),($AE$13)*L85)","v":812.98837780203894},null,null,null,null,{"$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$2,\"\",AV85+1))","v":""},{"$f":"IF(IF(AW85=\"\",\"\",AW85-AX85-BM85-BY85)<0.01,\"\",IF(AW85=\"\",\"\",BE85))","v":""},{"$f":"IF($E$16=$V$1,0,IF(AW86=\"\",\"\",PMT($AY$10/12,$AY$11,-$AW$21)-AY86))","v":""},"",{"$f":"IF($E$16=$V$1,0,IF(AW86=\"\",\"\",BE85*0/1000))","v":""},{"$f":"IF($E$16=$V$1,0,IF(AW86=\"\",\"\",IF($E$11=\"Liquidez\",\"0\",0)))","v":""},{"$f":"IF($E$16=$V$1,0,IF(AW86=\"\",\"\",AW86*$AY$13/12))","v":""},{"$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":""},"","",null,"",null,{"$f":"AV86","v":""},{"$f":"IF(AW86=\"\",\"\",AX86+AY86+AZ86+BA86/1.16+BB86/1.16)","v":""}]
[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":2550462.0411028052},6027.3421066454648,20828.773335672911,{"$f":"IF(D87=\"\",\"\",L86*Resumen!$L$86/1000)","v":1122.2032980852343},809.51665184603041,{"$f":"IF($E$16=$V$1,0,IF(D87=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F87*0.16,0),\"\")","v":0},28787.835392249643,2544434.6989961597,0,0,0,0,null,{"$f":"IF(D87=\"\",\"\",R86)","v":9.8000000000000004E-2},null,{"$f":"C87","v":67},28676.1779230295,28676.1779230295,null,1.0986792440810986,0,null,null,809.51665184603041,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY87*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,68,2544434.6989961597,6076.5654005164033,20779.550041801973,{"$f":"IF(D88=\"\",\"\",L87*Resumen!$L$86/1000)","v":1119.5512675583102},807.60357346138119,{"$f":"IF($E$16=$V$1,0,IF(D88=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F88*0.16,0),\"\")","v":0},28783.270283338064,2533358.1335956431,0,0,0,0,{"$f":"IF(OR(L87=0,L87=\"\"),\"\",IF(E88>=D88,0,$E$17*10%))","v":5000},9.8000000000000004E-2,null,68,33671.87668699857,33671.876686998563,null,1.0986792440810986,0,null,null,807.60357346138119,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","",{"$f":"IF(AW88=\"\",\"\",AW88*(BH88/12))","v":""},"","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY88*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,69,2533358.1335956431,{"$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$15/1000-F89,D89)))),0)","v":6167.0240179539542},20689.091424364422,{"$f":"IF(D89=\"\",\"\",L88*Resumen!$L$86/1000)","v":1114.6775787820829},804.08787160325721,{"$f":"IF($E$16=$V$1,0,IF(D89=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F89*0.16,0),\"\")","v":0},28774.880892703717,2527191.1095776893,0,0,0,0,null,9.8000000000000004E-2,null,69,28663.972220758442,28663.972220758442,null,1.0986792440810986,0,null,null,804.08787160325721,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY89*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,70,2527191.1095776893,6217.3880474339094,{"$f":"IF(D90=\"\",\"\",D90*(R90/12))","v":20638.727394884467},{"$f":"IF(D90=\"\",\"\",L89*Resumen!$L$86/1000)","v":1111.9640882141832},802.13045817995862,{"$f":"IF($E$16=$V$1,0,IF(D90=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F90*0.16,0),\"\")","v":0},28770.209988712519,2515973.7215302554,0,0,0,0,{"$f":"IF(OR(L89=0,L89=\"\"),\"\",IF(E90>=D90,0,$E$17*10%))","v":5000},9.8000000000000004E-2,null,70,33659.571304825629,33659.571304825629,null,1.0986792440810986,0,null,null,802.13045817995862,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY90*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,71,2515973.7215302554,6308.9967164879563,20547.11872583042,{"$f":"IF(D91=\"\",\"\",L90*Resumen!$L$86/1000)","v":1107.0284374733126},798.57005921370308,{"$f":"IF($E$16=$V$1,0,IF(D91=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F91*0.16,0),\"\")","v":0},28761.713939005393,2509664.7248137672,0,0,0,0,null,9.8000000000000004E-2,null,71,28651.566344631086,28651.566344631086,null,1.0986792440810986,0,null,null,798.57005921370308,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY91*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,72,2509664.7248137672,6360.5201896726066,20495.59525264577,{"$f":"IF(D92=\"\",\"\",L91*Resumen!$L$86/1000)","v":1104.2524789180577},796.56758365588973,{"$f":"IF($E$16=$V$1,0,IF(D92=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F92*0.16,0),\"\")","v":0},28756.935504892324,2498304.2046240945,0,0,0,0,{"$f":"IF(OR(L91=0,L91=\"\"),\"\",IF(E92>=D92,0,$E$17*10%))","v":5000},9.8000000000000004E-2,null,72,33647.064114043234,33647.064114043242,null,1.0986792440810986,0,null,null,796.56758365588973,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY92*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,73,2498304.2046240945,6963.5639646256495,20402.817671096775,{"$f":"IF(D93=\"\",\"\",L92*Resumen!$L$86/1000)","v":1099.2538500346016},792.96175454768763,{"$f":"IF($E$16=$V$1,0,IF(D93=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F93*0.16,0),\"\")","v":0},29258.597240304713,2491340.6406594687,0,0,0,0,null,9.8000000000000004E-2,null,73,29149.223205194688,29149.223205194685,null,1.1195541497186394,0,null,null,792.96175454768763,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY93*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,74,2491340.6406594687,7020.4330703367596,20345.948565385665,{"$f":"IF(D94=\"\",\"\",L93*Resumen!$L$86/1000)","v":1096.1898818901664},790.75151934531539,{"$f":"IF($E$16=$V$1,0,IF(D94=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F94*0.16,0),\"\")","v":0},29253.323036957903,2479320.2075891318,0,0,0,0,{"$f":"IF(OR(L93=0,L93=\"\"),\"\",IF(E94>=D94,0,$E$17*10%))","v":5000},9.8000000000000004E-2,null,74,34144.25386187579,34144.25386187579,null,1.1195541497186394,0,null,null,790.75151934531539,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY94*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,75,2479320.2075891318,7118.599940411179,20247.781695311245,{"$f":"IF(D95=\"\",\"\",L94*Resumen!$L$86/1000)","v":1090.9008913392181},786.93623388879053,{"$f":"IF($E$16=$V$1,0,IF(D95=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F95*0.16,0),\"\")","v":0},29244.218760950433,2472201.6076487205,0,0,0,0,null,9.8000000000000004E-2,null,75,29135.675832138186,29135.675832138182,null,1.1195541497186394,0,null,null,786.93623388879053,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY95*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,76,2472201.6076487205,7176.7351732578718,20189.646462464552,{"$f":"IF(D96=\"\",\"\",L95*Resumen!$L$86/1000)","v":1087.768707365437},784.67679026770395,{"$f":"IF($E$16=$V$1,0,IF(D96=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F96*0.16,0),\"\")","v":0},29238.827133355568,2460024.8724754625,0,0,0,0,{"$f":"IF(OR(L95=0,L95=\"\"),\"\",IF(E96>=D96,0,$E$17*10%))","v":5000},9.8000000000000004E-2,null,76,34130.595851939332,34130.595851939324,null,1.1195541497186394,0,null,null,784.67679026770395,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY96*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,77,2460024.8724754625,7276.1785105061463,20090.203125216278,{"$f":"IF(D97=\"\",\"\",L96*Resumen!$L$86/1000)","v":1082.4109438892035},780.81189452371189,{"$f":"IF($E$16=$V$1,0,IF(D97=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F97*0.16,0),\"\")","v":0},29229.60447413534,2452748.6939649563,0,0,0,0,null,9.8000000000000004E-2,null,77,29121.906281787244,29121.90628178724,null,1.1195541497186394,0,null,null,780.81189452371189,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY97*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,78,2452748.6939649563,7335.6006350086136,20030.78100071381,{"$f":"IF(D98=\"\",\"\",L97*Resumen!$L$86/1000)","v":1079.2094253445807},778.50243546447723,{"$f":"IF($E$16=$V$1,0,IF(D98=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F98*0.16,0),\"\")","v":0},29224.093496531481,2440413.0933299479,0,0,0,0,{"$f":"IF(OR(L97=0,L97=\"\"),\"\",IF(E98>=D98,0,$E$17*10%))","v":5000},9.8000000000000004E-2,null,78,34116.713850260523,34116.713850260508,null,1.1195541497186394,0,null,null,778.50243546447723,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY98*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,79,2440413.0933299479,7436.3413735278482,19930.040262194576,{"$f":"IF(D99=\"\",\"\",L98*Resumen!$L$86/1000)","v":1073.7817610651771},774.58711582292551,{"$f":"IF($E$16=$V$1,0,IF(D99=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F99*0.16,0),\"\")","v":0},29214.750512610524,2432976.75195642,0,0,0,0,null,9.8000000000000004E-2,null,79,29107.910910428054,29107.910910428051,null,1.1195541497186394,0,null,null,774.58711582292551,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY99*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,80,2432976.75195642,7497.0714947449924,19869.310140977432,{"$f":"IF(D100=\"\",\"\",L99*Resumen!$L$86/1000)","v":1070.5097708608248},772.22682107096773,{"$f":"IF($E$16=$V$1,0,IF(D100=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F100*0.16,0),\"\")","v":0},29209.118227654217,2420479.6804616749,0,0,0,0,{"$f":"IF(OR(L99=0,L99=\"\"),\"\",IF(E100>=D100,0,$E$17*10%))","v":5000},9.8000000000000004E-2,null,80,34102.604183368567,34102.604183368567,null,1.1195541497186394,0,null,null,772.22682107096773,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY100*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,81,2420479.6804616749,7599.1309119520774,19767.250723770347,{"$f":"IF(D101=\"\",\"\",L100*Resumen!$L$86/1000)","v":1065.0110594031371},768.26025057853565,{"$f":"IF($E$16=$V$1,0,IF(D101=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F101*0.16,0),\"\")","v":0},29199.652945704096,2412880.549549723,0,0,0,0,null,9.8000000000000004E-2,null,81,29093.686014589814,29093.68601458981,null,{"$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$8=\"Pago de Hipoteca\",X89*1.019)))","v":1.1195541497186394},0,null,null,768.26025057853565,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY101*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,82,2412880.549549723,7661.1904810663509,19705.191154656073,{"$f":"IF(D102=\"\",\"\",L101*Resumen!$L$86/1000)","v":1061.6674418018781},765.84828642708214,{"$f":"IF($E$16=$V$1,0,IF(D102=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F102*0.16,0),\"\")","v":0},29193.897363951382,2400219.3590686568,0,0,0,0,{"$f":"IF(OR(L101=0,L101=\"\"),\"\",IF(E102>=D102,0,$E$17*10%))","v":5000},9.8000000000000004E-2,null,82,34088.263117547649,34088.263117547642,null,1.1195541497186394,0,null,null,765.84828642708214,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY102*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,83,2400219.3590686568,7764.5902033283928,19601.791432394031,{"$f":"IF(D103=\"\",\"\",L102*Resumen!$L$86/1000)","v":1056.0965179902089},761.82962456839175,{"$f":"IF($E$16=$V$1,0,IF(D103=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F103*0.16,0),\"\")","v":0},29184.307778281025,2392454.7688653283,0,0,0,0,null,9.8000000000000004E-2,null,83,29079.227830064694,29079.22783006469,null,1.1195541497186394,0,null,null,761.82962456839175,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY103*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,84,2392454.7688653283,7828.001023322242,19538.380612400182,{"$f":"IF(D104=\"\",\"\",L103*Resumen!$L$86/1000)","v":1052.6800983007445},759.36514363785523,{"$f":"IF($E$16=$V$1,0,IF(D104=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F104*0.16,0),\"\")","v":0},29178.426877661026,2379626.7678420059,0,0,0,0,{"$f":"IF(OR(L103=0,L103=\"\"),\"\",IF(E104>=D104,0,$E$17*10%))","v":5000},9.8000000000000004E-2,null,84,34073.686857848908,34073.686857848908,null,1.1195541497186394,0,null,null,759.36514363785523,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY104*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,85,2379626.7678420059,8452.7242827580994,19433.618604043051,{"$f":"IF(D105=\"\",\"\",L104*Resumen!$L$86/1000)","v":1047.0357778504826},755.29353611305271,{"$f":"IF($E$16=$V$1,0,IF(D105=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F105*0.16,0),\"\")","v":0},29688.672200764686,2371174.0435592476,0,0,0,0,null,9.8000000000000004E-2,null,85,29584.493781990474,29584.49378199047,null,1.1408256785632935,0,null,null,755.29353611305271,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY105*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,86,2371174.0435592476,8521.7548644006274,19364.588022400523,{"$f":"IF(D106=\"\",\"\",L105*Resumen!$L$86/1000)","v":1043.316579166069},752.61064142570524,{"$f":"IF($E$16=$V$1,0,IF(D106=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F106*0.16,0),\"\")","v":0},29682.270107392924,2357652.2886948469,0,0,0,0,{"$f":"IF(OR(L105=0,L105=\"\"),\"\",IF(E106>=D106,0,$E$17*10%))","v":5000},9.8000000000000004E-2,null,86,34578.461743058346,34578.461743058338,null,1.1408256785632935,0,null,null,752.61064142570524,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY106*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,87,2357652.2886948469,8632.1825291265668,19254.160357674584,{"$f":"IF(D107=\"\",\"\",L106*Resumen!$L$86/1000)","v":1037.3670070257326},748.31883643174444,{"$f":"IF($E$16=$V$1,0,IF(D107=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F107*0.16,0),\"\")","v":0},29672.028730258626,2349020.1061657201,0,0,0,0,null,9.8000000000000004E-2,null,87,29568.812339026663,29568.812339026659,null,1.1408256785632935,0,null,null,748.31883643174444,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY107*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,88,2349020.1061657201,8702.678686447769,19183.664200353382,{"$f":"IF(D108=\"\",\"\",L107*Resumen!$L$86/1000)","v":1033.5688467129169},745.57898169699956,{"$f":"IF($E$16=$V$1,0,IF(D108=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F108*0.16,0),\"\")","v":0},29665.490715211068,2335317.4274792722,0,0,0,0,{"$f":"IF(OR(L107=0,L107=\"\"),\"\",IF(E108>=D108,0,$E$17*10%))","v":5000},9.8000000000000004E-2,null,88,34562.652234976995,34562.652234976995,null,1.1408256785632935,0,null,null,745.57898169699956,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY108*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,89,2335317.4274792722,8814.5838957204251,19071.758991080726,{"$f":"IF(D109=\"\",\"\",L108*Resumen!$L$86/1000)","v":1027.5396680908798},741.22975148192108,{"$f":"IF($E$16=$V$1,0,IF(D109=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F109*0.16,0),\"\")","v":0},29655.112306373951,2326502.8435835517,0,0,0,0,null,9.8000000000000004E-2,null,89,29552.873719962648,29552.873719962648,null,1.1408256785632935,0,null,null,741.22975148192108,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY109*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,90,2326502.8435835517,8886.569664202143,18999.773222599008,{"$f":"IF(D110=\"\",\"\",L109*Resumen!$L$86/1000)","v":1023.6612511767628},738.43200255341935,{"$f":"IF($E$16=$V$1,0,IF(D110=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F110*0.16,0),\"\")","v":0},29648.436140531332,2312616.2739193495,0,0,0,0,{"$f":"IF(OR(L109=0,L109=\"\"),\"\",IF(E110>=D110,0,$E$17*10%))","v":5000},9.8000000000000004E-2,null,90,34546.583450523962,34546.583450523962,null,1.1408256785632935,0,null,null,738.43200255341935,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY110*0.16,0),\"\")","v":0},"","","",null,{"$f":"IF(AW110=\"\",\"\",BH109)","v":""},null,"",""]
[null,null,91,2312616.2739193495,8999.9766497931269,18886.366237008024,{"$f":"IF(D111=\"\",\"\",L110*Resumen!$L$86/1000)","v":1017.5511605245138},734.02440534200161,{"$f":"IF($E$16=$V$1,0,IF(D111=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F111*0.16,0),\"\")","v":0},29637.918452667669,2303616.2972695562,0,0,0,0,null,9.8000000000000004E-2,null,91,29536.673707103255,29536.673707103248,null,1.1408256785632935,0,null,null,734.02440534200161,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY111*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,92,2303616.2972695562,9073.4764590997729,18812.866427701378,{"$f":"IF(D112=\"\",\"\",L111*Resumen!$L$86/1000)","v":1013.5911707986047},731.16781275335723,{"$f":"IF($E$16=$V$1,0,IF(D112=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F112*0.16,0),\"\")","v":0},29631.101870353112,2289542.8208104563,0,0,0,0,{"$f":"IF(OR(L111=0,L111=\"\"),\"\",IF(E112>=D112,0,$E$17*10%))","v":5000},9.8000000000000004E-2,null,92,34530.25113755955,34530.251137559542,null,1.1408256785632935,0,null,null,731.16781275335723,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY112*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,93,2289542.8208104563,9188.4098501824228,18697.933036618728,{"$f":"IF(D113=\"\",\"\",L112*Resumen!$L$86/1000)","v":1007.3988411566007},726.7008913252389,{"$f":"IF($E$16=$V$1,0,IF(D113=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F113*0.16,0),\"\")","v":0},29620.442619282992,2280354.4109602738,0,0,0,0,null,9.8000000000000004E-2,null,93,29520.20801358296,29520.208013582956,null,1.1408256785632935,0,null,null,726.7008913252389,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY113*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,94,2280354.4109602738,9263.4485306255774,18622.894356175573,{"$f":"IF(D114=\"\",\"\",L113*Resumen!$L$86/1000)","v":1003.3559408225206},723.78449003879098,{"$f":"IF($E$16=$V$1,0,IF(D114=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F114*0.16,0),\"\")","v":0},29613.48331766246,2266090.9624296483,0,0,0,0,{"$f":"IF(OR(L113=0,L113=\"\"),\"\",IF(E114>=D114,0,$E$17*10%))","v":5000},9.8000000000000004E-2,null,94,34513.650974208838,34513.650974208831,null,1.1408256785632935,0,null,null,723.78449003879098,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY114*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,95,2266090.9624296483,9379.9333602923543,18506.409526508796,{"$f":"IF(D115=\"\",\"\",L114*Resumen!$L$86/1000)","v":997.08002346904527},719.25727147517034,{"$f":"IF($E$16=$V$1,0,IF(D115=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F115*0.16,0),\"\")","v":0},29602.680181745367,2256711.0290693557,0,0,0,0,null,9.8000000000000004E-2,null,95,29503.472282231553,29503.472282231549,null,1.1408256785632935,0,null,null,719.25727147517034,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY115*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,96,2256711.0290693557,9456.5361494014105,18429.80673739974,{"$f":"IF(D116=\"\",\"\",L115*Resumen!$L$86/1000)","v":992.95285279051643},716.28008062661354,{"$f":"IF($E$16=$V$1,0,IF(D116=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F116*0.16,0),\"\")","v":0},29595.575820218281,2242254.4929199545,0,0,0,0,{"$f":"IF(OR(L115=0,L115=\"\"),\"\",IF(E116>=D116,0,$E$17*10%))","v":5000},9.8000000000000004E-2,null,96,34496.778567718058,34496.778567718051,null,1.1408256785632935,0,null,null,716.28008062661354,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY116*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,97,2242254.4929199545,10104.438376137408,18311.745025512962,{"$f":"IF(D117=\"\",\"\",L116*Resumen!$L$86/1000)","v":986.59197688478002},711.69157605279361,{"$f":"IF($E$16=$V$1,0,IF(D117=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F117*0.16,0),\"\")","v":0},30114.466954587944,2232150.054543817,0,0,0,0,null,9.8000000000000004E-2,null,97,30016.302599270319,30016.302599270315,null,1.162501366455996,0,null,null,711.69157605279361,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY117*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,98,2232150.054543817,10186.957956209197,18229.225445441174,{"$f":"IF(D118=\"\",\"\",L117*Resumen!$L$86/1000)","v":982.14602399927946},708.48442731220757,{"$f":"IF($E$16=$V$1,0,IF(D118=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F118*0.16,0),\"\")","v":0},30106.813852961859,2216963.0965876076,0,0,0,0,{"$f":"IF(OR(L117=0,L117=\"\"),\"\",IF(E118>=D118,0,$E$17*10%))","v":5000},9.8000000000000004E-2,null,98,35009.091862987763,35009.091862987756,null,1.162501366455996,0,null,null,708.48442731220757,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY118*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,99,2216963.0965876076,10310.98477951824,18105.198622132131,{"$f":"IF(D119=\"\",\"\",L118*Resumen!$L$86/1000)","v":975.46376249854734},703.66408685690669,{"$f":"IF($E$16=$V$1,0,IF(D119=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F119*0.16,0),\"\")","v":0},30095.311251005827,2206652.1118080895,0,0,0,0,null,9.8000000000000004E-2,null,99,29998.254135577288,29998.254135577285,null,1.162501366455996,0,null,null,703.66408685690669,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY119*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,100,2206652.1118080895,10395.191155217639,18020.992246432732,{"$f":"IF(D120=\"\",\"\",L119*Resumen!$L$86/1000)","v":970.9269291955593},700.39138028788761,{"$f":"IF($E$16=$V$1,0,IF(D120=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F120*0.16,0),\"\")","v":0},30087.50171113382,2191256.920652872,0,0,0,0,{"$f":"IF(OR(L119=0,L119=\"\"),\"\",IF(E120>=D120,0,$E$17*10%))","v":5000},9.8000000000000004E-2,null,100,34990.896003507907,34990.8960035079,null,1.162501366455996,0,null,null,700.39138028788761,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY120*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,101,2191256.920652872,10520.918549651913,17895.264851998458,{"$f":"IF(D121=\"\",\"\",L120*Resumen!$L$86/1000)","v":964.15304508726365},695.50494661522157,{"$f":"IF($E$16=$V$1,0,IF(D121=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F121*0.16,0),\"\")","v":0},30075.841393352857,2180736.0021032202,0,0,0,0,null,9.8000000000000004E-2,null,101,29979.909676578343,29979.90967657834,null,1.162501366455996,0,null,null,695.50494661522157,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY121*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,102,2180736.0021032202,10606.839384474071,17809.3440171763,{"$f":"IF(D122=\"\",\"\",L121*Resumen!$L$86/1000)","v":959.52384092541695},692.16560706756218,{"$f":"IF($E$16=$V$1,0,IF(D122=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F122*0.16,0),\"\")","v":0},30067.87284964335,2165129.1627187463,0,0,0,0,{"$f":"IF(OR(L121=0,L121=\"\"),\"\",IF(E122>=D122,0,$E$17*10%))","v":5000},9.8000000000000004E-2,null,102,34972.401731427133,34972.401731427126,null,1.162501366455996,0,null,null,692.16560706756218,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY122*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,103,2165129.1627187463,10734.295239447274,17681.888162203097,{"$f":"IF(D123=\"\",\"\",L122*Resumen!$L$86/1000)","v":952.65683159624848},687.21199624693008,{"$f":"IF($E$16=$V$1,0,IF(D123=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F123*0.16,0),\"\")","v":0},30056.052229493547,2154394.8674792992,0,0,0,0,null,9.8000000000000004E-2,null,103,29961.264367942247,29961.264367942244,null,1.162501366455996,0,null,null,687.21199624693008,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY123*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,104,2154394.8674792992,10821.958650569424,17594.224751080947,{"$f":"IF(D124=\"\",\"\",L123*Resumen!$L$86/1000)","v":947.93374169089168},683.80493093792961,{"$f":"IF($E$16=$V$1,0,IF(D124=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F124*0.16,0),\"\")","v":0},30047.922074279195,2138572.9088287298,0,0,0,0,{"$f":"IF(OR(L123=0,L123=\"\"),\"\",IF(E124>=D124,0,$E$17*10%))","v":5000},9.8000000000000004E-2,null,104,34953.604152770509,34953.604152770509,null,1.162501366455996,0,null,null,683.80493093792961,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY124*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,105,2138572.9088287298,10951.171312882409,17465.012088767962,{"$f":"IF(D125=\"\",\"\",L124*Resumen!$L$86/1000)","v":940.97207988464106},678.78304126223884,{"$f":"IF($E$16=$V$1,0,IF(D125=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F125*0.16,0),\"\")","v":0},30035.938522797249,2127621.7375158472,0,0,0,0,null,9.8000000000000004E-2,null,105,29942.313275726596,29942.313275726596,null,1.162501366455996,0,null,null,678.78304126223884,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY125*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,106,2127621.7375158472,11040.605878604285,17375.577523046086,{"$f":"IF(D126=\"\",\"\",L125*Resumen!$L$86/1000)","v":936.15356450697277},675.30713948752998,{"$f":"IF($E$16=$V$1,0,IF(D126=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F126*0.16,0),\"\")","v":0},30027.644105644875,2111581.1316372431,0,0,0,0,{"$f":"IF(OR(L125=0,L125=\"\"),\"\",IF(E126>=D126,0,$E$17*10%))","v":5000},9.8000000000000004E-2,null,106,34934.498293301767,34934.49829330176,null,1.162501366455996,0,null,null,675.30713948752998,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY126*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,107,2111581.1316372431,11171.604159946219,17244.579241704152,{"$f":"IF(D127=\"\",\"\",L126*Resumen!$L$86/1000)","v":929.0956979203869},670.21585118166104,{"$f":"IF($E$16=$V$1,0,IF(D127=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F127*0.16,0),\"\")","v":0},30015.494950752418,2100409.527477297,0,0,0,0,null,9.8000000000000004E-2,null,107,29923.051385072191,29923.051385072187,null,1.162501366455996,0,null,null,670.21585118166104,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY127*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,108,2100409.527477297,11262.838927252444,17153.344474397927,{"$f":"IF(D128=\"\",\"\",L127*Resumen!$L$86/1000)","v":924.18019209001079},666.66998402129411,{"$f":"IF($E$16=$V$1,0,IF(D128=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F128*0.16,0),\"\")","v":0},30007.033577761675,2084146.6885500445,0,0,0,0,{"$f":"IF(OR(L127=0,L127=\"\"),\"\",IF(E128>=D128,0,$E$17*10%))","v":5000},9.8000000000000004E-2,null,108,34915.07909720701,34915.07909720701,null,1.162501366455996,0,null,null,666.66998402129411,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY128*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,109,2084146.6885500445,11935.559596456354,17020.531289825365,{"$f":"IF(D129=\"\",\"\",L128*Resumen!$L$86/1000)","v":917.02454296201961},666.54000000000008,{"$f":"IF($E$16=$V$1,0,IF(D129=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F129*0.16,0),\"\")","v":0},30539.655429243739,2072211.1289535882,0,0,0,0,null,9.8000000000000004E-2,null,109,30447.718877519601,30447.718877519601,null,1.1845888924186598,0,null,null,666.54000000000008,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY129*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,110,2072211.1289535882,12033.033333160747,16923.057553120972,{"$f":"IF(D130=\"\",\"\",L129*Resumen!$L$86/1000)","v":911.77289673957875},666.54000000000008,{"$f":"IF($E$16=$V$1,0,IF(D130=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F130*0.16,0),\"\")","v":0},30534.403783021298,2055178.0956204275,0,0,0,0,{"$f":"IF(OR(L129=0,L129=\"\"),\"\",IF(E130>=D130,0,$E$17*10%))","v":5000},9.8000000000000004E-2,null,110,35442.46723129716,35442.46723129716,null,1.1845888924186598,0,null,null,666.54000000000008,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY130*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,111,2055178.0956204275,12172.136438714893,16783.954447566826,{"$f":"IF(D131=\"\",\"\",L130*Resumen!$L$86/1000)","v":904.2783620729881},666.54000000000008,{"$f":"IF($E$16=$V$1,0,IF(D131=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F131*0.16,0),\"\")","v":0},30526.90924835471,2043005.9591817127,0,0,0,0,null,9.8000000000000004E-2,null,111,30434.972696630572,30434.972696630572,null,1.1845888924186598,0,null,null,666.54000000000008,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY131*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,112,2043005.9591817127,12271.542219631065,16684.548666650655,{"$f":"IF(D132=\"\",\"\",L131*Resumen!$L$86/1000)","v":898.92262203995358},666.54000000000008,{"$f":"IF($E$16=$V$1,0,IF(D132=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F132*0.16,0),\"\")","v":0},30521.553508321675,2025734.4169620816,0,0,0,0,{"$f":"IF(OR(L131=0,L131=\"\"),\"\",IF(E132>=D132,0,$E$17*10%))","v":5000},9.8000000000000004E-2,null,112,35429.616956597536,35429.616956597536,null,1.1845888924186598,0,null,null,666.54000000000008,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY132*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,113,2025734.4169620816,12412.593147758053,16543.497738523667,{"$f":"IF(D133=\"\",\"\",L132*Resumen!$L$86/1000)","v":891.32314346331589},666.54000000000008,{"$f":"IF($E$16=$V$1,0,IF(D133=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F133*0.16,0),\"\")","v":0},30513.954029745037,2013321.8238143234,0,0,0,0,null,9.8000000000000004E-2,null,113,30422.017478020898,30422.017478020898,null,1.1845888924186598,0,null,null,666.54000000000008,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY133*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,114,2013321.8238143234,12513.962658464745,16442.128227816975,{"$f":"IF(D134=\"\",\"\",L133*Resumen!$L$86/1000)","v":885.8616024783023},666.54000000000008,{"$f":"IF($E$16=$V$1,0,IF(D134=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F134*0.16,0),\"\")","v":0},30508.492488760021,1995807.8611558587,0,0,0,0,{"$f":"IF(OR(L133=0,L133=\"\"),\"\",IF(E134>=D134,0,$E$17*10%))","v":5000},9.8000000000000004E-2,null,114,35416.555937035882,35416.555937035882,null,1.1845888924186598,0,null,null,666.54000000000008,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY134*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,115,1995807.8611558587,12656.993353508871,16299.097532772848,{"$f":"IF(D135=\"\",\"\",L134*Resumen!$L$86/1000)","v":878.15545890857777},666.54000000000008,{"$f":"IF($E$16=$V$1,0,IF(D135=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F135*0.16,0),\"\")","v":0},30500.786345190299,1983150.8678023499,0,0,0,0,null,9.8000000000000004E-2,null,115,30408.849793466161,30408.849793466161,null,1.1845888924186598,0,null,null,666.54000000000008,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY135*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,116,1983150.8678023499,12760.358799229194,16195.732087052525,{"$f":"IF(D136=\"\",\"\",L135*Resumen!$L$86/1000)","v":872.58638183303401},666.54000000000008,{"$f":"IF($E$16=$V$1,0,IF(D136=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F136*0.16,0),\"\")","v":0},30495.217268114753,1965390.5090031207,0,0,0,0,{"$f":"IF(OR(L135=0,L135=\"\"),\"\",IF(E136>=D136,0,$E$17*10%))","v":5000},9.8000000000000004E-2,null,116,35403.280716390611,35403.280716390618,null,1.1845888924186598,0,null,null,666.54000000000008,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY136*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,117,1965390.5090031207,12905.401729422898,16050.689156858822,{"$f":"IF(D137=\"\",\"\",L136*Resumen!$L$86/1000)","v":864.77182396137312},666.54000000000008,{"$f":"IF($E$16=$V$1,0,IF(D137=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F137*0.16,0),\"\")","v":0},30487.402710243092,1952485.1072736979,0,0,0,0,null,9.8000000000000004E-2,null,117,30395.466158518953,30395.466158518953,null,1.1845888924186598,0,null,null,666.54000000000008,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY137*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,118,1952485.1072736979,13010.795843546519,15945.295042735201,{"$f":"IF(D138=\"\",\"\",L137*Resumen!$L$86/1000)","v":859.09344720042702},666.54000000000008,{"$f":"IF($E$16=$V$1,0,IF(D138=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F138*0.16,0),\"\")","v":0},30481.724333482147,1934474.3114301513,0,0,0,0,{"$f":"IF(OR(L137=0,L137=\"\"),\"\",IF(E138>=D138,0,$E$17*10%))","v":5000},9.8000000000000004E-2,null,118,35389.787781758008,35389.787781758008,null,1.1845888924186598,0,null,null,666.54000000000008,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY138*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,119,1934474.3114301513,13157.884009602149,15798.206876679571,{"$f":"IF(D139=\"\",\"\",L138*Resumen!$L$86/1000)","v":851.16869702926658},666.54000000000008,{"$f":"IF($E$16=$V$1,0,IF(D139=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F139*0.16,0),\"\")","v":0},30473.799583310985,1921316.4274205491,0,0,0,0,null,9.8000000000000004E-2,null,119,30381.863031586847,30381.863031586847,null,1.1845888924186598,0,null,null,666.54000000000008,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY139*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,120,1921316.4274205491,13265.340062347233,15690.750823934486,{"$f":"IF(D140=\"\",\"\",L139*Resumen!$L$86/1000)","v":845.37922806504162},666.54000000000008,{"$f":"IF($E$16=$V$1,0,IF(D140=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F140*0.16,0),\"\")","v":0},30468.010114346762,1903051.0873582019,0,0,0,0,{"$f":"IF(OR(L139=0,L139=\"\"),\"\",IF(E140>=D140,0,$E$17*10%))","v":5000},9.8000000000000004E-2,null,120,35376.073562622623,35376.073562622623,null,1.1845888924186598,0,null,null,666.54000000000008,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY140*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,121,1903051.0873582019,13964.672733029091,15541.583880091983,{"$f":"IF(D141=\"\",\"\",L140*Resumen!$L$86/1000)","v":837.34247843760886},666.54000000000008,{"$f":"IF($E$16=$V$1,0,IF(D141=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F141*0.16,0),\"\")","v":0},31010.139091558682,1889086.4146251727,0,0,0,0,null,9.8000000000000004E-2,null,121,30918.202539834543,30918.202539834543,null,1.2070960813746143,0,null,null,666.54000000000008,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY141*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,122,1889086.4146251727,14078.717560348827,15427.539052772247,{"$f":"IF(D142=\"\",\"\",L141*Resumen!$L$86/1000)","v":831.19802243507593},666.54000000000008,{"$f":"IF($E$16=$V$1,0,IF(D142=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F142*0.16,0),\"\")","v":0},31003.994635556151,1870007.6970648239,0,0,0,0,{"$f":"IF(OR(L141=0,L141=\"\"),\"\",IF(E142>=D142,0,$E$17*10%))","v":5000},9.8000000000000004E-2,null,122,35912.058083832017,35912.058083832009,null,1.2070960813746143,0,null,null,666.54000000000008,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY142*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,123,1870007.6970648239,14234.527087091676,15271.729526029398,{"$f":"IF(D143=\"\",\"\",L142*Resumen!$L$86/1000)","v":822.80338670852257},666.54000000000008,{"$f":"IF($E$16=$V$1,0,IF(D143=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F143*0.16,0),\"\")","v":0},30995.599999829596,1855773.1699777322,0,0,0,0,null,9.8000000000000004E-2,null,123,30903.663448105457,30903.663448105457,null,1.2070960813746143,0,null,null,666.54000000000008,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY143*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,124,1855773.1699777322,14350.775724969591,15155.480888151482,{"$f":"IF(D144=\"\",\"\",L143*Resumen!$L$86/1000)","v":816.54019479020224},666.54000000000008,{"$f":"IF($E$16=$V$1,0,IF(D144=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F144*0.16,0),\"\")","v":0},30989.336807911277,1836422.3942527627,0,0,0,0,{"$f":"IF(OR(L143=0,L143=\"\"),\"\",IF(E144>=D144,0,$E$17*10%))","v":5000},9.8000000000000004E-2,null,124,35897.400256187138,35897.400256187138,null,1.2070960813746143,0,null,null,666.54000000000008,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY144*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,125,1836422.3942527627,14508.807060056843,14997.449553064231,{"$f":"IF(D145=\"\",\"\",L144*Resumen!$L$86/1000)","v":808.02585347121556},666.54000000000008,{"$f":"IF($E$16=$V$1,0,IF(D145=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F145*0.16,0),\"\")","v":0},30980.82246659229,1821913.5871927058,0,0,0,0,null,9.8000000000000004E-2,null,125,30888.885914868151,30888.885914868151,null,1.2070960813746143,0,null,null,666.54000000000008,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY145*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,126,1821913.5871927058,14627.295651047307,14878.960962073766,{"$f":"IF(D146=\"\",\"\",L145*Resumen!$L$86/1000)","v":801.64197836479059},666.54000000000008,{"$f":"IF($E$16=$V$1,0,IF(D146=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F146*0.16,0),\"\")","v":0},30974.438591485865,1802286.2915416586,0,0,0,0,{"$f":"IF(OR(L145=0,L145=\"\"),\"\",IF(E146>=D146,0,$E$17*10%))","v":5000},9.8000000000000004E-2,null,126,35882.502039761726,35882.502039761726,null,1.2070960813746143,0,null,null,666.54000000000008,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY146*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,127,1802286.2915416586,14787.585232197527,14718.671380923546,{"$f":"IF(D147=\"\",\"\",L146*Resumen!$L$86/1000)","v":793.00596827832987},666.54000000000008,{"$f":"IF($E$16=$V$1,0,IF(D147=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F147*0.16,0),\"\")","v":0},30965.802581399403,1787498.706309461,0,0,0,0,null,9.8000000000000004E-2,null,127,30873.866029675264,30873.866029675264,null,1.2070960813746143,0,null,null,666.54000000000008,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY147*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,128,1787498.706309461,14908.350511593806,14597.906101527267,{"$f":"IF(D148=\"\",\"\",L147*Resumen!$L$86/1000)","v":786.49943077616285},666.54000000000008,{"$f":"IF($E$16=$V$1,0,IF(D148=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F148*0.16,0),\"\")","v":0},30959.296043897237,1767590.3557978673,0,0,0,0,{"$f":"IF(OR(L147=0,L147=\"\"),\"\",IF(E148>=D148,0,$E$17*10%))","v":5000},9.8000000000000004E-2,null,128,35867.359492173098,35867.359492173098,null,1.2070960813746143,0,null,null,666.54000000000008,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY148*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,129,1767590.3557978673,15070.935374105156,14435.321239015917,{"$f":"IF(D149=\"\",\"\",L148*Resumen!$L$86/1000)","v":777.73975655106165},666.54000000000008,{"$f":"IF($E$16=$V$1,0,IF(D149=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F149*0.16,0),\"\")","v":0},30950.536369672136,1752519.4204237622,{"$f":"IF(OR(L148=0,L148=\"\"),\"\",0)","v":0},0,0,0,null,9.8000000000000004E-2,null,129,30858.599817947998,30858.599817947998,null,1.2070960813746143,0,null,null,666.54000000000008,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$6),Amortización!AY149*0.16,0),\"\")","v":0},"",{"$f":"IFERROR(IF(AW149=\"\",\"\",IF((AW149-AX149-BY149)<1,0,AW149-AX149-BY149)),0)","v":""},{"$f":"IF(OR(BE148=0,BE148=\"\"),\"\",0)","v":""},null,"",null,"",""]
[null,null,130,1752519.4204237622,15194.014679660348,14312.241933460726,{"$f":"IF(D150=\"\",\"\",L149*Resumen!$L$86/1000)","v":771.1085449864554},{"$f":"IF($E$16=$V$1,0,IF(D150=\"\",\"\",IF($E$11=\"Liquidez\",\"0\",AB150)))","v":666.54000000000008},{"$f":"IF($E$16=$V$1,0,IF(D150=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$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":30943.905158107529},{"$f":"IFERROR(IF(D150=\"\",\"\",IF((D150-E150-AI150-Q150)<1,0,D150-E150-AI150-Q150)),0)","v":1732325.4057441019},0,{"$f":"IF(OR(O150=\"\",O150=0),M150,M150-O150-P150)","v":0},{"$f":"IF(M150=\"\",\"\",IF(AND($H$12=\"Comisión pago anticipado\",C150<37),M150-(M150/(1+$K$12)),0))","v":0},{"$f":"IF(O150=\"\",\"\",IF(O150=0,0,O150*0.16))","v":0},{"$f":"IF(OR(L149=0,L149=\"\"),\"\",IF(E150>=D150,0,$E$17*10%))","v":5000},9.8000000000000004E-2,null,130,{"$f":"IF(D150=\"\",\"\",E150+F150+G150+H150/1.16+I150+Q150)","v":35851.968606383394},{"$f":"IF($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$14,0))","v":35851.968606383387},null,1.2070960813746143,0,null,null,{"$f":"IF((($K$8*0.7)*($AE$13))>L149*($AE$13),($K$8*0.7)*($AE$13),($AE$13)*L149)","v":666.54000000000008},null,null,null,null,{"$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$2,\"\",AV149+1))","v":""},{"$f":"IF(IF(AW149=\"\",\"\",AW149-AX149-BM149-BY149)<0.01,\"\",IF(AW149=\"\",\"\",BE149))","v":""},{"$f":"IF($E$16=$V$1,0,IF(AW150=\"\",\"\",PMT($AY$10/12,$AY$11,-$AW$21)-AY150))","v":""},"",{"$f":"IF($E$16=$V$1,0,IF(AW150=\"\",\"\",BE149*0/1000))","v":""},{"$f":"IF($E$16=$V$1,0,IF(AW150=\"\",\"\",IF($E$11=\"Liquidez\",\"0\",0)))","v":""},{"$f":"IF($E$16=$V$1,0,IF(AW150=\"\",\"\",AW150*$AY$13/12))","v":""},{"$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":""},"","",null,"",null,{"$f":"AV150","v":""},{"$f":"IF(AW150=\"\",\"\",AX150+AY150+AZ150+BA150/1.16+BB150/1.16)","v":""}]
[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":1732325.4057441019},15358.932466210907,14147.324146910167,{"$f":"IF(D151=\"\",\"\",L150*Resumen!$L$86/1000)","v":762.2231785274048},666.54000000000008,{"$f":"IF($E$16=$V$1,0,IF(D151=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F151*0.16,0),\"\")","v":0},30935.019791648479,1716966.4732778911,0,0,0,0,null,{"$f":"IF(D151=\"\",\"\",R150)","v":9.8000000000000004E-2},null,{"$f":"C151","v":131},30843.083239924341,30843.083239924341,null,1.2070960813746143,0,null,null,666.54000000000008,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY151*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,132,1716966.4732778911,15484.363748018295,14021.892865102778,{"$f":"IF(D152=\"\",\"\",L151*Resumen!$L$86/1000)","v":755.46524824227208},666.54000000000008,{"$f":"IF($E$16=$V$1,0,IF(D152=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F152*0.16,0),\"\")","v":0},30928.261861363346,1696482.1095298727,0,0,0,0,{"$f":"IF(OR(L151=0,L151=\"\"),\"\",IF(E152>=D152,0,$E$17*10%))","v":5000},9.8000000000000004E-2,null,132,35836.325309639207,35836.325309639207,null,1.2070960813746143,0,null,null,666.54000000000008,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","",{"$f":"IF(AW152=\"\",\"\",AW152*(BH152/12))","v":""},"","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY152*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,133,1696482.1095298727,{"$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$15/1000-F153,D153)))),0)","v":16212.271594276408},13854.603894493961,{"$f":"IF(D153=\"\",\"\",L152*Resumen!$L$86/1000)","v":746.45212819314395},666.54000000000008,{"$f":"IF($E$16=$V$1,0,IF(D153=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F153*0.16,0),\"\")","v":0},31479.867616963515,1680269.8379355962,0,0,0,0,null,9.8000000000000004E-2,null,133,31387.931065239376,31387.931065239376,null,1.2300309069207318,0,null,null,666.54000000000008,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY153*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,134,1680269.8379355962,16344.671812296332,{"$f":"IF(D154=\"\",\"\",D154*(R154/12))","v":13722.203676474037},{"$f":"IF(D154=\"\",\"\",L153*Resumen!$L$86/1000)","v":739.31872869166227},666.54000000000008,{"$f":"IF($E$16=$V$1,0,IF(D154=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F154*0.16,0),\"\")","v":0},31472.734217462032,1658925.1661232999,0,0,0,0,{"$f":"IF(OR(L153=0,L153=\"\"),\"\",IF(E154>=D154,0,$E$17*10%))","v":5000},9.8000000000000004E-2,null,134,36380.797665737889,36380.797665737897,null,1.2300309069207318,0,null,null,666.54000000000008,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY154*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,135,1658925.1661232999,16518.986632096752,13547.888856673617,{"$f":"IF(D155=\"\",\"\",L154*Resumen!$L$86/1000)","v":729.92707309425191},666.54000000000008,{"$f":"IF($E$16=$V$1,0,IF(D155=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F155*0.16,0),\"\")","v":0},31463.342561864622,1642406.179491203,0,0,0,0,null,9.8000000000000004E-2,null,135,31371.406010140483,31371.406010140483,null,1.2300309069207318,0,null,null,666.54000000000008,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY155*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,136,1642406.179491203,16653.891689592208,13412.983799178161,{"$f":"IF(D156=\"\",\"\",L155*Resumen!$L$86/1000)","v":722.65871897612931},666.54000000000008,{"$f":"IF($E$16=$V$1,0,IF(D156=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F156*0.16,0),\"\")","v":0},31456.0742077465,1620752.2878016108,0,0,0,0,{"$f":"IF(OR(L155=0,L155=\"\"),\"\",IF(E156>=D156,0,$E$17*10%))","v":5000},9.8000000000000004E-2,null,136,36364.137656022358,36364.137656022365,null,1.2300309069207318,0,null,null,666.54000000000008,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY156*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,137,1620752.2878016108,16830.731805057214,13236.143683713157,{"$f":"IF(D157=\"\",\"\",L156*Resumen!$L$86/1000)","v":713.1310066327087},666.54000000000008,{"$f":"IF($E$16=$V$1,0,IF(D157=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F157*0.16,0),\"\")","v":0},31446.546495403079,1603921.5559965535,0,0,0,0,null,9.8000000000000004E-2,null,137,31354.609943678941,31354.609943678941,null,1.2300309069207318,0,null,null,666.54000000000008,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY157*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,138,1603921.5559965535,16968.182781465181,13098.692707305188,{"$f":"IF(D158=\"\",\"\",L157*Resumen!$L$86/1000)","v":705.72548463848352},666.54000000000008,{"$f":"IF($E$16=$V$1,0,IF(D158=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F158*0.16,0),\"\")","v":0},31439.140973408852,1581953.3732150884,0,0,0,0,{"$f":"IF(OR(L157=0,L157=\"\"),\"\",IF(E158>=D158,0,$E$17*10%))","v":5000},9.8000000000000004E-2,null,138,36347.204421684713,36347.204421684713,null,1.2300309069207318,0,null,null,666.54000000000008,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY158*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,139,1581953.3732150884,17147.589607513812,12919.285881256557,{"$f":"IF(D159=\"\",\"\",L158*Resumen!$L$86/1000)","v":696.05948421463893},666.54000000000008,{"$f":"IF($E$16=$V$1,0,IF(D159=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F159*0.16,0),\"\")","v":0},31429.474972985008,1564805.7836075746,0,0,0,0,null,9.8000000000000004E-2,null,139,31337.53842126087,31337.53842126087,null,1.2300309069207318,0,null,null,666.54000000000008,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY159*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,140,1564805.7836075746,17287.628255975174,12779.247232795195,{"$f":"IF(D160=\"\",\"\",L159*Resumen!$L$86/1000)","v":688.51454478733285},666.54000000000008,{"$f":"IF($E$16=$V$1,0,IF(D160=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F160*0.16,0),\"\")","v":0},31421.930033557703,1542518.1553515994,0,0,0,0,{"$f":"IF(OR(L159=0,L159=\"\"),\"\",IF(E160>=D160,0,$E$17*10%))","v":5000},9.8000000000000004E-2,null,140,36329.993481833561,36329.993481833568,null,1.2300309069207318,0,null,null,666.54000000000008,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY160*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,141,1542518.1553515994,17469.643886732305,12597.231602038064,{"$f":"IF(D161=\"\",\"\",L160*Resumen!$L$86/1000)","v":678.70798835470373},666.54000000000008,{"$f":"IF($E$16=$V$1,0,IF(D161=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F161*0.16,0),\"\")","v":0},31412.123477125075,1525048.511464867,0,0,0,0,null,9.8000000000000004E-2,null,141,31320.186925400936,31320.186925400936,null,1.2300309069207318,0,null,null,666.54000000000008,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY161*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,142,1525048.511464867,17612.312645140621,12454.562843629748,{"$f":"IF(D162=\"\",\"\",L161*Resumen!$L$86/1000)","v":671.02134504454148},666.54000000000008,{"$f":"IF($E$16=$V$1,0,IF(D162=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F162*0.16,0),\"\")","v":0},31404.436833814911,1502436.1988197265,0,0,0,0,{"$f":"IF(OR(L161=0,L161=\"\"),\"\",IF(E162>=D162,0,$E$17*10%))","v":5000},9.8000000000000004E-2,null,142,36312.500282090768,36312.500282090776,null,1.2300309069207318,0,null,null,666.54000000000008,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY162*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,143,1502436.1988197265,17796.979865075933,12269.895623694434,{"$f":"IF(D163=\"\",\"\",L162*Resumen!$L$86/1000)","v":661.07192748067973},666.54000000000008,{"$f":"IF($E$16=$V$1,0,IF(D163=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F163*0.16,0),\"\")","v":0},31394.48741625105,1484639.2189546505,0,0,0,0,null,9.8000000000000004E-2,null,143,31302.550864526911,31302.550864526911,null,1.2300309069207318,0,null,null,666.54000000000008,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY163*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,144,1484639.2189546505,17942.32186730739,12124.553621462979,{"$f":"IF(D164=\"\",\"\",L163*Resumen!$L$86/1000)","v":653.24125634004622},666.54000000000008,{"$f":"IF($E$16=$V$1,0,IF(D164=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F164*0.16,0),\"\")","v":0},31386.656745110417,1461696.897087343,0,0,0,0,{"$f":"IF(OR(L163=0,L163=\"\"),\"\",IF(E164>=D164,0,$E$17*10%))","v":5000},9.8000000000000004E-2,null,144,36294.720193386282,36294.720193386274,null,1.2300309069207318,0,null,null,666.54000000000008,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY164*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,145,1461696.897087343,18700.954796843704,11937.191326213302,{"$f":"IF(D165=\"\",\"\",L164*Resumen!$L$86/1000)","v":643.14663471843096},666.54000000000008,{"$f":"IF($E$16=$V$1,0,IF(D165=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F165*0.16,0),\"\")","v":0},31947.832757775439,1442995.9422904993,0,0,0,0,null,9.8000000000000004E-2,null,145,31855.8962060513,31855.8962060513,null,{"$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$8=\"Pago de Hipoteca\",X153*1.019)))","v":1.2534014941522256},0,null,null,666.54000000000008,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY165*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,146,1442995.9422904993,18853.679261017925,11784.466862039078,{"$f":"IF(D166=\"\",\"\",L165*Resumen!$L$86/1000)","v":634.91821460781966},666.54000000000008,{"$f":"IF($E$16=$V$1,0,IF(D166=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F166*0.16,0),\"\")","v":0},31939.604337664827,1419142.2630294815,0,0,0,0,{"$f":"IF(OR(L165=0,L165=\"\"),\"\",IF(E166>=D166,0,$E$17*10%))","v":5000},9.8000000000000004E-2,null,146,36847.667785940692,36847.667785940685,null,1.2534014941522256,0,null,null,666.54000000000008,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY166*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,147,1419142.2630294815,19048.484308316241,11589.661814740766,{"$f":"IF(D167=\"\",\"\",L166*Resumen!$L$86/1000)","v":624.4225957329719},666.54000000000008,{"$f":"IF($E$16=$V$1,0,IF(D167=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F167*0.16,0),\"\")","v":0},31929.108718789979,1400093.7787211654,0,0,0,0,null,9.8000000000000004E-2,null,147,31837.172167065841,31837.172167065841,null,1.2534014941522256,0,null,null,666.54000000000008,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY167*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,148,1400093.7787211654,19204.046930167489,11434.099192889518,{"$f":"IF(D168=\"\",\"\",L167*Resumen!$L$86/1000)","v":616.0412626373128},666.54000000000008,{"$f":"IF($E$16=$V$1,0,IF(D168=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F168*0.16,0),\"\")","v":0},31920.727385694321,1375889.7317909978,0,0,0,0,{"$f":"IF(OR(L167=0,L167=\"\"),\"\",IF(E168>=D168,0,$E$17*10%))","v":5000},9.8000000000000004E-2,null,148,36828.790833970183,36828.790833970183,null,1.2534014941522256,0,null,null,666.54000000000008,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY168*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,149,1375889.7317909978,19401.713313430522,11236.432809626484,{"$f":"IF(D169=\"\",\"\",L168*Resumen!$L$86/1000)","v":605.391481988039},666.54000000000008,{"$f":"IF($E$16=$V$1,0,IF(D169=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F169*0.16,0),\"\")","v":0},31910.077605045044,1356488.0184775672,0,0,0,0,null,9.8000000000000004E-2,null,149,31818.141053320905,31818.141053320905,null,1.2534014941522256,0,null,null,666.54000000000008,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY169*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,150,1356488.0184775672,19560.160638823538,11077.985484233466,{"$f":"IF(D170=\"\",\"\",L169*Resumen!$L$86/1000)","v":596.85472813012962},666.54000000000008,{"$f":"IF($E$16=$V$1,0,IF(D170=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F170*0.16,0),\"\")","v":0},31901.540851187136,1331927.8578387436,0,0,0,0,{"$f":"IF(OR(L169=0,L169=\"\"),\"\",IF(E170>=D170,0,$E$17*10%))","v":5000},9.8000000000000004E-2,null,150,36809.604299462997,36809.604299462997,null,1.2534014941522256,0,null,null,666.54000000000008,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY170*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,151,1331927.8578387436,19760.735284040598,10877.410839016407,{"$f":"IF(D171=\"\",\"\",L170*Resumen!$L$86/1000)","v":586.04825744904713},666.54000000000008,{"$f":"IF($E$16=$V$1,0,IF(D171=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F171*0.16,0),\"\")","v":0},31890.734380506055,1312167.1225547029,0,0,0,0,null,9.8000000000000004E-2,null,151,31798.797828781917,31798.797828781917,null,1.2534014941522256,0,null,null,666.54000000000008,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY171*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,152,1312167.1225547029,19922.1146221936,10716.031500863408,{"$f":"IF(D172=\"\",\"\",L171*Resumen!$L$86/1000)","v":577.35353392406921},666.54000000000008,{"$f":"IF($E$16=$V$1,0,IF(D172=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F172*0.16,0),\"\")","v":0},31882.039656981076,1287245.0079325093,0,0,0,0,{"$f":"IF(OR(L171=0,L171=\"\"),\"\",IF(E172>=D172,0,$E$17*10%))","v":5000},9.8000000000000004E-2,null,152,36790.103105256938,36790.103105256938,null,1.2534014941522256,0,null,null,666.54000000000008,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY172*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,153,1287245.0079325093,20125.645224941512,10512.500898115493,{"$f":"IF(D173=\"\",\"\",L172*Resumen!$L$86/1000)","v":566.38780349030401},666.54000000000008,{"$f":"IF($E$16=$V$1,0,IF(D173=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F173*0.16,0),\"\")","v":0},31871.073926547309,1267119.3627075679,0,0,0,0,null,9.8000000000000004E-2,null,153,31779.137374823171,31779.137374823171,null,1.2534014941522256,0,null,null,666.54000000000008,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY173*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,154,1267119.3627075679,20290.0046609452,10348.141462111806,{"$f":"IF(D174=\"\",\"\",L173*Resumen!$L$86/1000)","v":557.5325195913299},666.54000000000008,{"$f":"IF($E$16=$V$1,0,IF(D174=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F174*0.16,0),\"\")","v":0},31862.218642648335,1241829.3580466227,0,0,0,0,{"$f":"IF(OR(L173=0,L173=\"\"),\"\",IF(E174>=D174,0,$E$17*10%))","v":5000},9.8000000000000004E-2,null,154,36770.2820909242,36770.282090924193,null,1.2534014941522256,0,null,null,666.54000000000008,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY174*0.16,0),\"\")","v":0},"","","",null,{"$f":"IF(AW174=\"\",\"\",BH173)","v":""},null,"",""]
[null,null,155,1241829.3580466227,20496.539699009583,10141.606424047421,{"$f":"IF(D175=\"\",\"\",L174*Resumen!$L$86/1000)","v":546.40491754051402},666.54000000000008,{"$f":"IF($E$16=$V$1,0,IF(D175=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F175*0.16,0),\"\")","v":0},31851.091040597519,1221332.8183476131,0,0,0,0,null,9.8000000000000004E-2,null,155,31759.154488873381,31759.154488873381,null,1.2534014941522256,0,null,null,666.54000000000008,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY175*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,156,1221332.8183476131,20663.928106551495,9974.2180165055088,{"$f":"IF(D176=\"\",\"\",L175*Resumen!$L$86/1000)","v":537.38644007294977},666.54000000000008,{"$f":"IF($E$16=$V$1,0,IF(D176=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F176*0.16,0),\"\")","v":0},31842.072563129957,1195668.8902410616,0,0,0,0,{"$f":"IF(OR(L175=0,L175=\"\"),\"\",IF(E176>=D176,0,$E$17*10%))","v":5000},9.8000000000000004E-2,null,156,36750.136011405819,36750.136011405819,null,1.2534014941522256,0,null,null,666.54000000000008,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY176*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,157,1195668.8902410616,21455.641629093083,9764.6292703020044,{"$f":"IF(D177=\"\",\"\",L176*Resumen!$L$86/1000)","v":526.09431170606706},666.54000000000008,{"$f":"IF($E$16=$V$1,0,IF(D177=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F177*0.16,0),\"\")","v":0},32412.905211101155,1174213.2486119685,0,0,0,0,null,9.8000000000000004E-2,null,157,32320.968659377017,32320.968659377017,null,1.2772161225411178,0,null,null,666.54000000000008,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY177*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,158,1174213.2486119685,21630.862702397346,9589.4081969977433,{"$f":"IF(D178=\"\",\"\",L177*Resumen!$L$86/1000)","v":516.65382938926609},666.54000000000008,{"$f":"IF($E$16=$V$1,0,IF(D178=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F178*0.16,0),\"\")","v":0},32403.464728784355,1147582.3859095711,0,0,0,0,{"$f":"IF(OR(L177=0,L177=\"\"),\"\",IF(E178>=D178,0,$E$17*10%))","v":5000},9.8000000000000004E-2,null,158,37311.528177060216,37311.528177060216,null,1.2772161225411178,0,null,null,666.54000000000008,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY178*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,159,1147582.3859095711,21848.34808113359,9371.9228182614988,{"$f":"IF(D179=\"\",\"\",L178*Resumen!$L$86/1000)","v":504.93624980021127},666.54000000000008,{"$f":"IF($E$16=$V$1,0,IF(D179=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F179*0.16,0),\"\")","v":0},32391.7471491953,1125734.0378284375,0,0,0,0,null,9.8000000000000004E-2,null,159,32299.810597471162,32299.810597471162,null,1.2772161225411178,0,null,null,666.54000000000008,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY179*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,160,1125734.0378284375,22026.776257129513,9193.4946422655739,{"$f":"IF(D180=\"\",\"\",L179*Resumen!$L$86/1000)","v":495.32297664451249},666.54000000000008,{"$f":"IF($E$16=$V$1,0,IF(D180=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F180*0.16,0),\"\")","v":0},32382.133876039599,1098707.2615713079,0,0,0,0,{"$f":"IF(OR(L179=0,L179=\"\"),\"\",IF(E180>=D180,0,$E$17*10%))","v":5000},9.8000000000000004E-2,null,160,37290.197324315464,37290.197324315457,null,1.2772161225411178,0,null,null,666.54000000000008,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY180*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,161,1098707.2615713079,22247.494929896071,8972.7759694990164,{"$f":"IF(D181=\"\",\"\",L180*Resumen!$L$86/1000)","v":483.43119509137551},666.54000000000008,{"$f":"IF($E$16=$V$1,0,IF(D181=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F181*0.16,0),\"\")","v":0},32370.242094486464,1076459.7666414119,0,0,0,0,null,9.8000000000000004E-2,null,161,32278.305542762326,32278.305542762326,null,1.2772161225411178,0,null,null,666.54000000000008,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY181*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,162,1076459.7666414119,22429.182805156888,8791.0880942381991,{"$f":"IF(D182=\"\",\"\",L181*Resumen!$L$86/1000)","v":473.64229732222128},666.54000000000008,{"$f":"IF($E$16=$V$1,0,IF(D182=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F182*0.16,0),\"\")","v":0},32360.45319671731,1049030.5838362551,0,0,0,0,{"$f":"IF(OR(L181=0,L181=\"\"),\"\",IF(E182>=D182,0,$E$17*10%))","v":5000},9.8000000000000004E-2,null,162,37268.516644993171,37268.516644993171,null,1.2772161225411178,0,null,null,666.54000000000008,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY182*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,163,1049030.5838362551,22653.187798065672,8567.0831013294173,{"$f":"IF(D183=\"\",\"\",L182*Resumen!$L$86/1000)","v":461.57345688795226},666.54000000000008,{"$f":"IF($E$16=$V$1,0,IF(D183=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F183*0.16,0),\"\")","v":0},32348.384356283041,1026377.3960381894,0,0,0,0,null,9.8000000000000004E-2,null,163,32256.447804558902,32256.447804558902,null,1.2772161225411178,0,null,null,666.54000000000008,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY183*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,164,1026377.3960381894,22838.188831749874,8382.0820676452149,{"$f":"IF(D184=\"\",\"\",L183*Resumen!$L$86/1000)","v":451.60605425680336},666.54000000000008,{"$f":"IF($E$16=$V$1,0,IF(D184=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F184*0.16,0),\"\")","v":0},32338.416953651893,998539.20720643958,0,0,0,0,{"$f":"IF(OR(L183=0,L183=\"\"),\"\",IF(E184>=D184,0,$E$17*10%))","v":5000},9.8000000000000004E-2,null,164,37246.480401927751,37246.480401927758,null,1.2772161225411178,0,null,null,666.54000000000008,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY184*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,165,998539.20720643958,23065.534040542498,8154.7368588525906,{"$f":"IF(D185=\"\",\"\",L184*Resumen!$L$86/1000)","v":439.35725117083342},666.54000000000008,{"$f":"IF($E$16=$V$1,0,IF(D185=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F185*0.16,0),\"\")","v":0},32326.168150565922,975473.67316589702,0,0,0,0,null,9.8000000000000004E-2,null,165,32234.231598841783,32234.231598841783,null,1.2772161225411178,0,null,null,666.54000000000008,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY185*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,166,975473.67316589702,23253.902568540259,7966.3683308548261,{"$f":"IF(D186=\"\",\"\",L185*Resumen!$L$86/1000)","v":429.20841619299466},666.54000000000008,{"$f":"IF($E$16=$V$1,0,IF(D186=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F186*0.16,0),\"\")","v":0},32316.019315588084,947219.77059735672,0,0,0,0,{"$f":"IF(OR(L185=0,L185=\"\"),\"\",IF(E186>=D186,0,$E$17*10%))","v":5000},9.8000000000000004E-2,null,166,37224.082763863946,37224.082763863946,null,1.2772161225411178,0,null,null,666.54000000000008,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY186*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,167,947219.77059735672,23484.642772850006,7735.6281265450807,{"$f":"IF(D187=\"\",\"\",L186*Resumen!$L$86/1000)","v":416.77669906283694},666.54000000000008,{"$f":"IF($E$16=$V$1,0,IF(D187=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F187*0.16,0),\"\")","v":0},32303.587598457925,923735.12782450672,0,0,0,0,null,9.8000000000000004E-2,null,167,32211.651046733787,32211.651046733787,null,1.2772161225411178,0,null,null,666.54000000000008,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY187*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,168,923735.12782450672,23676.434022161615,7543.8368772334725,{"$f":"IF(D188=\"\",\"\",L187*Resumen!$L$86/1000)","v":406.44345624278293},666.54000000000008,{"$f":"IF($E$16=$V$1,0,IF(D188=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F188*0.16,0),\"\")","v":0},32293.25435563787,895058.69380234508,0,0,0,0,{"$f":"IF(OR(L187=0,L187=\"\"),\"\",IF(E188>=D188,0,$E$17*10%))","v":5000},9.8000000000000004E-2,null,168,37201.317803913727,37201.317803913735,null,1.2772161225411178,0,null,null,666.54000000000008,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY188*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,169,895058.69380234508,24503.81004709777,7309.6459993858189,{"$f":"IF(D189=\"\",\"\",L188*Resumen!$L$86/1000)","v":393.82582527303185},666.54000000000008,{"$f":"IF($E$16=$V$1,0,IF(D189=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F189*0.16,0),\"\")","v":0},32873.82187175662,870554.88375524734,0,0,0,0,null,9.8000000000000004E-2,null,169,32781.885320032481,32781.885320032481,null,1.3014832288693989,0,null,null,666.54000000000008,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY189*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,170,870554.88375524734,24703.924495815736,7109.5315506678544,{"$f":"IF(D190=\"\",\"\",L189*Resumen!$L$86/1000)","v":383.04414885230881},666.54000000000008,{"$f":"IF($E$16=$V$1,0,IF(D190=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F190*0.16,0),\"\")","v":0},32863.040195335896,840850.95925943158,0,0,0,0,{"$f":"IF(OR(L189=0,L189=\"\"),\"\",IF(E190>=D190,0,$E$17*10%))","v":5000},9.8000000000000004E-2,null,170,37771.103643611757,37771.103643611765,null,1.3014832288693989,0,null,null,666.54000000000008,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY190*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,171,840850.95925943158,24946.506545864897,6866.9495006186917,{"$f":"IF(D191=\"\",\"\",L190*Resumen!$L$86/1000)","v":369.97442207414991},666.54000000000008,{"$f":"IF($E$16=$V$1,0,IF(D191=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F191*0.16,0),\"\")","v":0},32849.970468557738,815904.45271356672,0,0,0,0,null,9.8000000000000004E-2,null,171,32758.0339168336,32758.0339168336,null,1.3014832288693989,0,null,null,666.54000000000008,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY191*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,172,815904.45271356672,25150.236349322793,6663.2196971607955,{"$f":"IF(D192=\"\",\"\",L191*Resumen!$L$86/1000)","v":358.99795919396939},666.54000000000008,{"$f":"IF($E$16=$V$1,0,IF(D192=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F192*0.16,0),\"\")","v":0},32838.994005677559,785754.21636424388,0,0,0,0,{"$f":"IF(OR(L191=0,L191=\"\"),\"\",IF(E192>=D192,0,$E$17*10%))","v":5000},9.8000000000000004E-2,null,172,37747.057453953421,37747.057453953421,null,1.3014832288693989,0,null,null,666.54000000000008,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY192*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,173,785754.21636424388,25396.463279508927,6416.9927669746594,{"$f":"IF(D193=\"\",\"\",L192*Resumen!$L$86/1000)","v":345.73185520026732},666.54000000000008,{"$f":"IF($E$16=$V$1,0,IF(D193=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F193*0.16,0),\"\")","v":0},32825.727901683858,760357.75308473501,0,0,0,0,null,9.8000000000000004E-2,null,173,32733.79134995972,32733.79134995972,null,1.3014832288693989,0,null,null,666.54000000000008,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY193*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,174,760357.75308473501,25603.867729624919,6209.5883168586697,{"$f":"IF(D194=\"\",\"\",L193*Resumen!$L$86/1000)","v":334.5574113572834},666.54000000000008,{"$f":"IF($E$16=$V$1,0,IF(D194=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F194*0.16,0),\"\")","v":0},32814.55345784087,729753.88535511005,0,0,0,0,{"$f":"IF(OR(L193=0,L193=\"\"),\"\",IF(E194>=D194,0,$E$17*10%))","v":5000},9.8000000000000004E-2,null,174,37722.616906116731,37722.616906116738,null,1.3014832288693989,0,null,null,666.54000000000008,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY194*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,175,729753.88535511005,25853.799316083521,5959.6567304000664,{"$f":"IF(D195=\"\",\"\",L194*Resumen!$L$86/1000)","v":321.09170955624847},666.54000000000008,{"$f":"IF($E$16=$V$1,0,IF(D195=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F195*0.16,0),\"\")","v":0},32801.087756039837,703900.0860390265,0,0,0,0,null,9.8000000000000004E-2,null,175,32709.151204315698,32709.151204315698,null,1.3014832288693989,0,null,null,666.54000000000008,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY195*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,176,703900.0860390265,26064.938677164871,5748.5173693187171,{"$f":"IF(D196=\"\",\"\",L195*Resumen!$L$86/1000)","v":309.71603785717167},666.54000000000008,{"$f":"IF($E$16=$V$1,0,IF(D196=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F196*0.16,0),\"\")","v":0},32789.712084340761,672835.14736186166,0,0,0,0,{"$f":"IF(OR(L195=0,L195=\"\"),\"\",IF(E196>=D196,0,$E$17*10%))","v":5000},9.8000000000000004E-2,null,176,37697.775532616623,37697.775532616623,null,1.3014832288693989,0,null,null,666.54000000000008,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY196*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,177,672835.14736186166,26318.635676361719,5494.8203701218708,{"$f":"IF(D197=\"\",\"\",L196*Resumen!$L$86/1000)","v":296.04746483921912},666.54000000000008,{"$f":"IF($E$16=$V$1,0,IF(D197=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F197*0.16,0),\"\")","v":0},32776.043511322809,646516.51168549992,0,0,0,0,null,9.8000000000000004E-2,null,177,32684.10695959867,32684.10695959867,null,1.3014832288693989,0,null,null,666.54000000000008,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY197*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,178,646516.51168549992,26533.571201052007,5279.884845431583,{"$f":"IF(D198=\"\",\"\",L197*Resumen!$L$86/1000)","v":284.46726514161998},666.54000000000008,{"$f":"IF($E$16=$V$1,0,IF(D198=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F198*0.16,0),\"\")","v":0},32764.463311625208,614982.94048444787,0,0,0,0,{"$f":"IF(OR(L197=0,L197=\"\"),\"\",IF(E198>=D198,0,$E$17*10%))","v":5000},9.8000000000000004E-2,null,178,37672.526759901069,37672.526759901069,null,1.3014832288693989,0,null,null,666.54000000000008,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY198*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,179,614982.94048444787,26791.095365860598,5022.3606806229918,{"$f":"IF(D199=\"\",\"\",L198*Resumen!$L$86/1000)","v":270.59249381315709},666.54000000000008,{"$f":"IF($E$16=$V$1,0,IF(D199=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F199*0.16,0),\"\")","v":0},32750.588540296747,588191.84511858725,0,0,0,0,null,9.8000000000000004E-2,null,179,32658.651988572608,32658.651988572608,null,1.3014832288693989,0,null,null,666.54000000000008,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY199*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,180,588191.84511858725,27009.889311348459,4803.5667351351294,{"$f":"IF(D200=\"\",\"\",L199*Resumen!$L$86/1000)","v":258.80441185217842},666.54000000000008,{"$f":"IF($E$16=$V$1,0,IF(D200=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F200*0.16,0),\"\")","v":0},32738.800458335769,556181.95580723882,0,0,0,0,{"$f":"IF(OR(L199=0,L199=\"\"),\"\",IF(E200>=D200,0,$E$17*10%))","v":5000},9.8000000000000004E-2,null,180,37646.86390661163,37646.86390661163,null,1.3014832288693989,0,null,null,666.54000000000008,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY200*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,181,556181.95580723882,27875.759072274326,4542.152639092451,{"$f":"IF(D201=\"\",\"\",L200*Resumen!$L$86/1000)","v":244.72006055518509},666.54000000000008,{"$f":"IF($E$16=$V$1,0,IF(D201=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F201*0.16,0),\"\")","v":0},33329.17177192196,528306.1967349645,0,0,0,0,null,9.8000000000000004E-2,null,181,33237.235220197821,33237.235220197821,null,1.3262114102179174,0,null,null,666.54000000000008,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY201*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,182,528306.1967349645,28103.411104697901,4314.5006066688775,{"$f":"IF(D202=\"\",\"\",L201*Resumen!$L$86/1000)","v":232.45472656338438},666.54000000000008,{"$f":"IF($E$16=$V$1,0,IF(D202=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F202*0.16,0),\"\")","v":0},33316.906437930164,495202.78563026659,0,0,0,0,{"$f":"IF(OR(L201=0,L201=\"\"),\"\",IF(E202>=D202,0,$E$17*10%))","v":5000},9.8000000000000004E-2,null,182,38224.969886206025,38224.969886206025,null,1.3262114102179174,0,null,null,666.54000000000008,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY202*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,183,495202.78563026659,28373.755628719598,4044.1560826471778,{"$f":"IF(D203=\"\",\"\",L202*Resumen!$L$86/1000)","v":217.88922567731731},666.54000000000008,{"$f":"IF($E$16=$V$1,0,IF(D203=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F203*0.16,0),\"\")","v":0},33302.340937044093,466829.03000154701,0,0,0,0,null,9.8000000000000004E-2,null,183,33210.404385319955,33210.404385319955,null,1.3262114102179174,0,null,null,666.54000000000008,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY203*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,184,466829.03000154701,28605.474633020811,3812.4370783459676,{"$f":"IF(D204=\"\",\"\",L203*Resumen!$L$86/1000)","v":205.40477320068067},666.54000000000008,{"$f":"IF($E$16=$V$1,0,IF(D204=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F204*0.16,0),\"\")","v":0},33289.856484567455,433223.5553685262,0,0,0,0,{"$f":"IF(OR(L203=0,L203=\"\"),\"\",IF(E204>=D204,0,$E$17*10%))","v":5000},9.8000000000000004E-2,null,184,38197.919932843317,38197.919932843324,null,1.3262114102179174,0,null,null,666.54000000000008,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY204*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,185,433223.5553685262,28879.919342523812,3537.9923688429644,{"$f":"IF(D205=\"\",\"\",L204*Resumen!$L$86/1000)","v":190.61836436215154},666.54000000000008,{"$f":"IF($E$16=$V$1,0,IF(D205=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F205*0.16,0),\"\")","v":0},33275.070075728923,404343.63602600241,0,0,0,0,null,9.8000000000000004E-2,null,185,33183.133524004785,33183.133524004792,null,1.3262114102179174,0,null,null,666.54000000000008,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY205*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,186,404343.63602600241,29115.772017154424,3302.1396942123533,{"$f":"IF(D206=\"\",\"\",L205*Resumen!$L$86/1000)","v":177.91119985144104},666.54000000000008,{"$f":"IF($E$16=$V$1,0,IF(D206=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F206*0.16,0),\"\")","v":0},33262.362911218217,370227.86400884797,0,0,0,0,{"$f":"IF(OR(L205=0,L205=\"\"),\"\",IF(E206>=D206,0,$E$17*10%))","v":5000},9.8000000000000004E-2,null,186,38170.426359494078,38170.426359494078,null,1.3262114102179174,0,null,null,666.54000000000008,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY206*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,187,370227.86400884797,29394.38415529452,3023.5275560722589,{"$f":"IF(D207=\"\",\"\",L206*Resumen!$L$86/1000)","v":162.90026016389311},666.54000000000008,{"$f":"IF($E$16=$V$1,0,IF(D207=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F207*0.16,0),\"\")","v":0},33247.351971530668,340833.47985355346,0,0,0,0,null,9.8000000000000004E-2,null,187,33155.41541980653,33155.41541980653,null,1.3262114102179174,0,null,null,666.54000000000008,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY207*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,188,340833.47985355346,29634.438292562758,2783.4734188040202,{"$f":"IF(D208=\"\",\"\",L207*Resumen!$L$86/1000)","v":149.96673113556352},666.54000000000008,{"$f":"IF($E$16=$V$1,0,IF(D208=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F208*0.16,0),\"\")","v":0},33234.418442502341,306199.04156099074,0,0,0,0,{"$f":"IF(OR(L207=0,L207=\"\"),\"\",IF(E208>=D208,0,$E$17*10%))","v":5000},9.8000000000000004E-2,null,188,38142.481890778203,38142.481890778203,null,1.3262114102179174,0,null,null,666.54000000000008,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY208*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,189,306199.04156099074,29917.286205285352,2500.6255060814246,{"$f":"IF(D209=\"\",\"\",L208*Resumen!$L$86/1000)","v":134.72757828683592},666.54000000000008,{"$f":"IF($E$16=$V$1,0,IF(D209=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F209*0.16,0),\"\")","v":0},33219.179289653614,276281.75535570539,0,0,0,0,null,9.8000000000000004E-2,null,189,33127.242737929475,33127.242737929475,null,1.3262114102179174,0,null,null,666.54000000000008,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY209*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,190,276281.75535570539,30161.610709295182,2256.3010020715942,{"$f":"IF(D210=\"\",\"\",L209*Resumen!$L$86/1000)","v":121.56397235651038},666.54000000000008,{"$f":"IF($E$16=$V$1,0,IF(D210=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F210*0.16,0),\"\")","v":0},33206.015683723286,241120.14464641022,0,0,0,0,{"$f":"IF(OR(L209=0,L209=\"\"),\"\",IF(E210>=D210,0,$E$17*10%))","v":5000},9.8000000000000004E-2,null,190,38114.079131999148,38114.079131999148,null,1.3262114102179174,0,null,null,666.54000000000008,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY210*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,191,241120.14464641022,30448.763863421096,1969.1478479456837,{"$f":"IF(D211=\"\",\"\",L210*Resumen!$L$86/1000)","v":106.0928636444205},666.54000000000008,{"$f":"IF($E$16=$V$1,0,IF(D211=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F211*0.16,0),\"\")","v":0},33190.544575011205,210671.38078298912,0,0,0,0,null,9.8000000000000004E-2,null,191,33098.608023287066,33098.608023287059,null,1.3262114102179174,0,null,null,666.54000000000008,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY211*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,192,210671.38078298912,30697.428768305701,1720.482943061078,{"$f":"IF(D212=\"\",\"\",L211*Resumen!$L$86/1000)","v":92.695407544515206},666.54000000000008,{"$f":"IF($E$16=$V$1,0,IF(D212=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F212*0.16,0),\"\")","v":0},33177.147118911293,174973.95201468343,0,0,0,0,{"$f":"IF(OR(L211=0,L211=\"\"),\"\",IF(E212>=D212,0,$E$17*10%))","v":5000},9.8000000000000004E-2,null,192,38085.210567187154,38085.210567187154,null,1.3262114102179174,0,null,null,666.54000000000008,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY212*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,193,174973.95201468343,31604.898092429496,1428.953941453248,{"$f":"IF(D213=\"\",\"\",L212*Resumen!$L$86/1000)","v":76.988538886460702},666.54000000000008,{"$f":"IF($E$16=$V$1,0,IF(D213=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F213*0.16,0),\"\")","v":0},33777.380572769209,143369.05392225392,{"$f":"IF(OR(L212=0,L212=\"\"),\"\",0)","v":0},0,0,0,null,9.8000000000000004E-2,null,193,33685.44402104507,33685.44402104507,null,1.3514094270120578,0,null,null,666.54000000000008,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$6),Amortización!AY213*0.16,0),\"\")","v":0},"",{"$f":"IFERROR(IF(AW213=\"\",\"\",IF((AW213-AX213-BY213)<1,0,AW213-AX213-BY213)),0)","v":""},{"$f":"IF(OR(BE212=0,BE212=\"\"),\"\",0)","v":""},null,"",null,"",""]
[null,null,194,143369.05392225392,31863.004760184336,1170.8472736984072,{"$f":"IF(D214=\"\",\"\",L213*Resumen!$L$86/1000)","v":63.082383725791729},{"$f":"IF($E$16=$V$1,0,IF(D214=\"\",\"\",IF($E$11=\"Liquidez\",\"0\",AB214)))","v":666.54000000000008},{"$f":"IF($E$16=$V$1,0,IF(D214=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$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":33763.474417608537},{"$f":"IFERROR(IF(D214=\"\",\"\",IF((D214-E214-AI214-Q214)<1,0,D214-E214-AI214-Q214)),0)","v":106506.04916206958},0,{"$f":"IF(OR(O214=\"\",O214=0),M214,M214-O214-P214)","v":0},{"$f":"IF(M214=\"\",\"\",IF(AND($H$12=\"Comisión pago anticipado\",C214<37),M214-(M214/(1+$K$12)),0))","v":0},{"$f":"IF(O214=\"\",\"\",IF(O214=0,0,O214*0.16))","v":0},{"$f":"IF(OR(L213=0,L213=\"\"),\"\",IF(E214>=D214,0,$E$17*10%))","v":5000},9.8000000000000004E-2,null,194,{"$f":"IF(D214=\"\",\"\",E214+F214+G214+H214/1.16+I214+Q214)","v":38671.537865884398},{"$f":"IF($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$14,0))","v":38671.537865884398},null,1.3514094270120578,0,null,null,{"$f":"IF((($K$8*0.7)*($AE$13))>L213*($AE$13),($K$8*0.7)*($AE$13),($AE$13)*L213)","v":666.54000000000008},null,null,null,null,{"$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$2,\"\",AV213+1))","v":""},{"$f":"IF(IF(AW213=\"\",\"\",AW213-AX213-BM213-BY213)<0.01,\"\",IF(AW213=\"\",\"\",BE213))","v":""},{"$f":"IF($E$16=$V$1,0,IF(AW214=\"\",\"\",PMT($AY$10/12,$AY$11,-$AW$21)-AY214))","v":""},"",{"$f":"IF($E$16=$V$1,0,IF(AW214=\"\",\"\",BE213*0/1000))","v":""},{"$f":"IF($E$16=$V$1,0,IF(AW214=\"\",\"\",IF($E$11=\"Liquidez\",\"0\",0)))","v":""},{"$f":"IF($E$16=$V$1,0,IF(AW214=\"\",\"\",AW214*$AY$13/12))","v":""},{"$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":""},"","",null,"",null,{"$f":"AV214","v":""},{"$f":"IF(AW214=\"\",\"\",AX214+AY214+AZ214+BA214/1.16+BB214/1.16)","v":""}]
[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":106506.04916206958},32164.052632392508,869.79940149023503,{"$f":"IF(D215=\"\",\"\",L214*Resumen!$L$86/1000)","v":46.862661631310615},666.54000000000008,{"$f":"IF($E$16=$V$1,0,IF(D215=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F215*0.16,0),\"\")","v":0},33747.254695514057,{"$f":"IFERROR(IF(D215=\"\",\"\",IF((D215-E215-AI215-Q215)<1,0,D215-E215-AI215-Q215)),0)","v":74341.996529677068},0,0,0,0,null,{"$f":"IF(D215=\"\",\"\",R214)","v":9.8000000000000004E-2},null,{"$f":"C215","v":195},33655.318143789918,33655.318143789918,null,1.3514094270120578,0,null,null,666.54000000000008,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$2,\"\",AV214+1))","v":""},"","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY215*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,{"$f":"IF(OR(L215=\"\",L215=0),\"\",IF(C215+1>$K$11+$X$2,\"\",C215+1))","v":196},74341.996529677068,32426.725728890382,607.12630499236275,{"$f":"IF(D216=\"\",\"\",L215*Resumen!$L$86/1000)","v":32.710478473057911},666.54000000000008,{"$f":"IF($E$16=$V$1,0,IF(D216=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F216*0.16,0),\"\")","v":0},33733.102512355799,36915.27080078669,0,0,0,0,{"$f":"IF(OR(L215=0,L215=\"\"),\"\",IF(E216>=D216,0,$E$17*10%))","v":5000},9.8000000000000004E-2,null,196,38641.165960631661,38641.165960631661,null,1.3514094270120578,0,null,null,666.54000000000008,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(BE215=\"\",BE215=0),\"\",IF(AV215+1>$K$11+$X$2,\"\",AV215+1))","v":""},"","",{"$f":"IF(AW216=\"\",\"\",AW216*(BH216/12))","v":""},"","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY216*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,197,36915.27080078669,{"$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$15/1000-F217,D217)))),0)","v":32732.377322342985},301.474711539758,{"$f":"IF(D217=\"\",\"\",L216*Resumen!$L$86/1000)","v":16.242719152346144},666.54000000000008,{"$f":"IF($E$16=$V$1,0,IF(D217=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F217*0.16,0),\"\")","v":0},33716.63475303509,4182.8934784437042,0,0,0,0,null,9.8000000000000004E-2,null,197,33624.698201310952,33624.698201310952,null,1.3514094270120578,0,null,null,666.54000000000008,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY217*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,198,4182.8934784437042,4182.8934784437042,{"$f":"IF(D218=\"\",\"\",D218*(R218/12))","v":34.160296740623586},{"$f":"IF(D218=\"\",\"\",L217*Resumen!$L$86/1000)","v":1.84047313051523},666.54000000000008,{"$f":"IF($E$16=$V$1,0,IF(D218=\"\",\"\",Amortización!$AE$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F218*0.16,0),\"\")","v":0},4885.434248314843,0,0,0,0,0,{"$f":"IF(OR(L217=0,L217=\"\"),\"\",IF(E218>=D218,0,$E$17*10%))","v":0},9.8000000000000004E-2,null,198,4793.4976965907053,33610.295955289119,null,1.3514094270120578,0,null,null,666.54000000000008,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY218*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,"","","","",{"$f":"IF(D219=\"\",\"\",L218*Resumen!$L$86/1000)","v":""},"",{"$f":"IF($E$16=$V$1,0,IF(D219=\"\",\"\",Amortización!$AE$14))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F219*0.16,0),\"\")","v":0},"","","","","","",null,"",null,"","",0,null,1.3514094270120578,0,null,null,666.54000000000008,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AY219*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,"","","","",{"$f":"IF(D220=\"\",\"\",L219*Resumen!$L$86/1000)","v":""},"",{"$f":"IF($E$16=$V$1,0,IF(D220=\"\",\"\",Amortización!$AE$14))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F220*0.16,0),\"\")","v":0},"","","","","","",{"$f":"IF(OR(L219=0,L219=\"\"),\"\",IF(E220>=D220,0,$E$17*10%))","v":""},"",null,"","",0,null,1.3514094270120578,0,null,null,{"$error":"#VALUE!"},null,null,null,null,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$6),Amortización!AY220*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,"","","","",{"$f":"IF(D221=\"\",\"\",L220*Resumen!$L$86/1000)","v":""},"",{"$f":"IF($E$16=$V$1,0,IF(D221=\"\",\"\",Amortización!$AE$14))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F221*0.16,0),\"\")","v":0},"","","","","","",null,"",null,"","",0,null,1.3514094270120578,0,null,null,{"$error":"#VALUE!"},null,null,null,null,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$6),Amortización!AY221*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,"","","","",{"$f":"IF(D222=\"\",\"\",L221*Resumen!$L$86/1000)","v":""},"",{"$f":"IF($E$16=$V$1,0,IF(D222=\"\",\"\",Amortización!$AE$14))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F222*0.16,0),\"\")","v":0},"","","","","","",{"$f":"IF(OR(L221=0,L221=\"\"),\"\",IF(E222>=D222,0,$E$17*10%))","v":""},"",null,"","",0,null,1.3514094270120578,0,null,null,{"$error":"#VALUE!"},null,null,null,null,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$6),Amortización!AY222*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,"","","","",{"$f":"IF(D223=\"\",\"\",L222*Resumen!$L$86/1000)","v":""},"",{"$f":"IF($E$16=$V$1,0,IF(D223=\"\",\"\",Amortización!$AE$14))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F223*0.16,0),\"\")","v":0},"","","","","","",null,"",null,"","",0,null,1.3514094270120578,0,null,null,{"$error":"#VALUE!"},null,null,null,null,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$6),Amortización!AY223*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,"","","","",{"$f":"IF(D224=\"\",\"\",L223*Resumen!$L$86/1000)","v":""},"",{"$f":"IF($E$16=$V$1,0,IF(D224=\"\",\"\",Amortización!$AE$14))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F224*0.16,0),\"\")","v":0},"","","","","","",{"$f":"IF(OR(L223=0,L223=\"\"),\"\",IF(E224>=D224,0,$E$17*10%))","v":""},"",null,"","",0,null,1.3514094270120578,0,null,null,{"$error":"#VALUE!"},null,null,null,null,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$6),Amortización!AY224*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,"","","","",{"$f":"IF(D225=\"\",\"\",L224*Resumen!$L$86/1000)","v":""},"",{"$f":"IF($E$16=$V$1,0,IF(D225=\"\",\"\",Amortización!$AE$14))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F225*0.16,0),\"\")","v":0},"","","","","","",null,"",null,"","",0,null,1.3770862061252869,0,null,null,{"$error":"#VALUE!"},null,null,null,null,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$6),Amortización!AY225*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,"","","","",{"$f":"IF(D226=\"\",\"\",L225*Resumen!$L$86/1000)","v":""},"",{"$f":"IF($E$16=$V$1,0,IF(D226=\"\",\"\",Amortización!$AE$14))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F226*0.16,0),\"\")","v":0},"","","","","","",{"$f":"IF(OR(L225=0,L225=\"\"),\"\",IF(E226>=D226,0,$E$17*10%))","v":""},"",null,"","",0,null,1.3770862061252869,0,null,null,{"$error":"#VALUE!"},null,null,null,null,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$6),Amortización!AY226*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,"","","","",{"$f":"IF(D227=\"\",\"\",L226*Resumen!$L$86/1000)","v":""},"",{"$f":"IF($E$16=$V$1,0,IF(D227=\"\",\"\",Amortización!$AE$14))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F227*0.16,0),\"\")","v":0},"","","","","","",null,"",null,"","",0,null,1.3770862061252869,0,null,null,{"$error":"#VALUE!"},null,null,null,null,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$6),Amortización!AY227*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,"","","","",{"$f":"IF(D228=\"\",\"\",L227*Resumen!$L$86/1000)","v":""},"",{"$f":"IF($E$16=$V$1,0,IF(D228=\"\",\"\",Amortización!$AE$14))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F228*0.16,0),\"\")","v":0},"","","","","","",{"$f":"IF(OR(L227=0,L227=\"\"),\"\",IF(E228>=D228,0,$E$17*10%))","v":""},"",null,"","",0,null,1.3770862061252869,0,null,null,{"$error":"#VALUE!"},null,null,null,null,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$6),Amortización!AY228*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,"","","","",{"$f":"IF(D229=\"\",\"\",L228*Resumen!$L$86/1000)","v":""},"",{"$f":"IF($E$16=$V$1,0,IF(D229=\"\",\"\",Amortización!$AE$14))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F229*0.16,0),\"\")","v":0},"","","","","","",null,"",null,"","",0,null,{"$f":"IF(OR(AND($E$8=\"Adquisicion\",$E$9=\"Premier\"),AND($E$8=\"Exclusiva\",$E$9=\"Premier\"),AND($E$8=\"Nomina Especial\",$E$9=\"Premier\")),X217*1.019,IF(OR(AND($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$8=\"Pago de Hipoteca\",X217*1.019)))","v":1.3770862061252869},0,null,null,{"$error":"#VALUE!"},null,null,null,null,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$6),Amortización!AY229*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,"","","","",{"$f":"IF(D230=\"\",\"\",L229*Resumen!$L$86/1000)","v":""},"",{"$f":"IF($E$16=$V$1,0,IF(D230=\"\",\"\",Amortización!$AE$14))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F230*0.16,0),\"\")","v":0},"","","","","","",{"$f":"IF(OR(L229=0,L229=\"\"),\"\",IF(E230>=D230,0,$E$17*10%))","v":""},"",null,"","",0,null,1.3770862061252869,0,null,null,{"$error":"#VALUE!"},null,null,null,null,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$6),Amortización!AY230*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,"","","","",{"$f":"IF(D231=\"\",\"\",L230*Resumen!$L$86/1000)","v":""},"",{"$f":"IF($E$16=$V$1,0,IF(D231=\"\",\"\",Amortización!$AE$14))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F231*0.16,0),\"\")","v":0},"","","","","","",null,"",null,"","",0,null,1.3770862061252869,0,null,null,{"$error":"#VALUE!"},null,null,null,null,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$6),Amortización!AY231*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,"","","","",{"$f":"IF(D232=\"\",\"\",L231*Resumen!$L$86/1000)","v":""},"",{"$f":"IF($E$16=$V$1,0,IF(D232=\"\",\"\",Amortización!$AE$14))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F232*0.16,0),\"\")","v":0},"","","","","","",{"$f":"IF(OR(L231=0,L231=\"\"),\"\",IF(E232>=D232,0,$E$17*10%))","v":""},"",null,"","",0,null,1.3770862061252869,0,null,null,{"$error":"#VALUE!"},null,null,null,null,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$6),Amortización!AY232*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,"","","","",{"$f":"IF(D233=\"\",\"\",L232*Resumen!$L$86/1000)","v":""},"",{"$f":"IF($E$16=$V$1,0,IF(D233=\"\",\"\",Amortización!$AE$14))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F233*0.16,0),\"\")","v":0},"","","","","","",null,"",null,"","",0,null,1.3770862061252869,0,null,null,{"$error":"#VALUE!"},null,null,null,null,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$6),Amortización!AY233*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,"","","","",{"$f":"IF(D234=\"\",\"\",L233*Resumen!$L$86/1000)","v":""},"",{"$f":"IF($E$16=$V$1,0,IF(D234=\"\",\"\",Amortización!$AE$14))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F234*0.16,0),\"\")","v":0},"","","","","","",{"$f":"IF(OR(L233=0,L233=\"\"),\"\",IF(E234>=D234,0,$E$17*10%))","v":""},"",null,"","",0,null,1.3770862061252869,0,null,null,{"$error":"#VALUE!"},null,null,null,null,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$6),Amortización!AY234*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,"","","","",{"$f":"IF(D235=\"\",\"\",L234*Resumen!$L$86/1000)","v":""},"",{"$f":"IF($E$16=$V$1,0,IF(D235=\"\",\"\",Amortización!$AE$14))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F235*0.16,0),\"\")","v":0},"","","","","","",null,"",null,"","",0,null,1.3770862061252869,0,null,null,{"$error":"#VALUE!"},null,null,null,null,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$6),Amortización!AY235*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,"","","","",{"$f":"IF(D236=\"\",\"\",L235*Resumen!$L$86/1000)","v":""},"",{"$f":"IF($E$16=$V$1,0,IF(D236=\"\",\"\",Amortización!$AE$14))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F236*0.16,0),\"\")","v":0},"","","","","","",{"$f":"IF(OR(L235=0,L235=\"\"),\"\",IF(E236>=D236,0,$E$17*10%))","v":""},"",null,"","",0,null,1.3770862061252869,0,null,null,{"$error":"#VALUE!"},null,null,null,null,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$6),Amortización!AY236*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,"","","","",{"$f":"IF(D237=\"\",\"\",L236*Resumen!$L$86/1000)","v":""},"",{"$f":"IF($E$16=$V$1,0,IF(D237=\"\",\"\",Amortización!$AE$14))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F237*0.16,0),\"\")","v":0},"","","","","","",null,"",null,"","",0,null,1.4032508440416671,0,null,null,{"$error":"#VALUE!"},null,null,null,null,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$6),Amortización!AY237*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,"","","","",{"$f":"IF(D238=\"\",\"\",L237*Resumen!$L$86/1000)","v":""},"",{"$f":"IF($E$16=$V$1,0,IF(D238=\"\",\"\",Amortización!$AE$14))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F238*0.16,0),\"\")","v":0},"","","","","","",{"$f":"IF(OR(L237=0,L237=\"\"),\"\",IF(E238>=D238,0,$E$17*10%))","v":""},"",null,"","",0,null,1.4032508440416671,0,null,null,{"$error":"#VALUE!"},null,null,null,null,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$6),Amortización!AY238*0.16,0),\"\")","v":0},"","","",null,{"$f":"IF(AW238=\"\",\"\",BH237)","v":""},null,"",""]
[null,null,"","","","",{"$f":"IF(D239=\"\",\"\",L238*Resumen!$L$86/1000)","v":""},"",{"$f":"IF($E$16=$V$1,0,IF(D239=\"\",\"\",Amortización!$AE$14))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F239*0.16,0),\"\")","v":0},"","","","","","",null,"",null,"","",0,null,1.4032508440416671,0,null,null,{"$error":"#VALUE!"},null,null,null,null,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$6),Amortización!AY239*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,"","","","",{"$f":"IF(D240=\"\",\"\",L239*Resumen!$L$86/1000)","v":""},"",{"$f":"IF($E$16=$V$1,0,IF(D240=\"\",\"\",Amortización!$AE$14))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F240*0.16,0),\"\")","v":0},"","","","","","",{"$f":"IF(OR(L239=0,L239=\"\"),\"\",IF(E240>=D240,0,$E$17*10%))","v":""},"",null,"","",0,null,1.4032508440416671,0,null,null,{"$error":"#VALUE!"},null,null,null,null,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$6),Amortización!AY240*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,"","","","",{"$f":"IF(D241=\"\",\"\",L240*Resumen!$L$86/1000)","v":""},"",{"$f":"IF($E$16=$V$1,0,IF(D241=\"\",\"\",Amortización!$AE$14))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F241*0.16,0),\"\")","v":0},"","","","","","",null,"",null,"","",0,null,1.4032508440416671,0,null,null,{"$error":"#VALUE!"},null,null,null,null,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$6),Amortización!AY241*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,"","","","",{"$f":"IF(D242=\"\",\"\",L241*Resumen!$L$86/1000)","v":""},"",{"$f":"IF($E$16=$V$1,0,IF(D242=\"\",\"\",Amortización!$AE$14))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F242*0.16,0),\"\")","v":0},"","","","","","",{"$f":"IF(OR(L241=0,L241=\"\"),\"\",IF(E242>=D242,0,$E$17*10%))","v":""},"",null,"","",0,null,1.4032508440416671,0,null,null,{"$error":"#VALUE!"},null,null,null,null,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$6),Amortización!AY242*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,"","","","",{"$f":"IF(D243=\"\",\"\",L242*Resumen!$L$86/1000)","v":""},"",{"$f":"IF($E$16=$V$1,0,IF(D243=\"\",\"\",Amortización!$AE$14))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F243*0.16,0),\"\")","v":0},"","","","","","",null,"",null,"","",0,null,1.4032508440416671,0,null,null,{"$error":"#VALUE!"},null,null,null,null,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$6),Amortización!AY243*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,"","","","",{"$f":"IF(D244=\"\",\"\",L243*Resumen!$L$86/1000)","v":""},"",{"$f":"IF($E$16=$V$1,0,IF(D244=\"\",\"\",Amortización!$AE$14))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F244*0.16,0),\"\")","v":0},"","","","","","",{"$f":"IF(OR(L243=0,L243=\"\"),\"\",IF(E244>=D244,0,$E$17*10%))","v":""},"",null,"","",0,null,1.4032508440416671,0,null,null,{"$error":"#VALUE!"},null,null,null,null,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$6),Amortización!AY244*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,"","","","",{"$f":"IF(D245=\"\",\"\",L244*Resumen!$L$86/1000)","v":""},"",{"$f":"IF($E$16=$V$1,0,IF(D245=\"\",\"\",Amortización!$AE$14))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F245*0.16,0),\"\")","v":0},"","","","","","",null,"",null,"","",0,null,1.4032508440416671,0,null,null,{"$error":"#VALUE!"},null,null,null,null,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$6),Amortización!AY245*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,"","","","",{"$f":"IF(D246=\"\",\"\",L245*Resumen!$L$86/1000)","v":""},"",{"$f":"IF($E$16=$V$1,0,IF(D246=\"\",\"\",Amortización!$AE$14))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F246*0.16,0),\"\")","v":0},"","","","","","",{"$f":"IF(OR(L245=0,L245=\"\"),\"\",IF(E246>=D246,0,$E$17*10%))","v":""},"",null,"","",0,null,1.4032508440416671,0,null,null,{"$error":"#VALUE!"},null,null,null,null,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$6),Amortización!AY246*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,"","","","",{"$f":"IF(D247=\"\",\"\",L246*Resumen!$L$86/1000)","v":""},"",{"$f":"IF($E$16=$V$1,0,IF(D247=\"\",\"\",Amortización!$AE$14))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F247*0.16,0),\"\")","v":0},"","","","","","",null,"",null,"","",0,null,1.4032508440416671,0,null,null,{"$error":"#VALUE!"},null,null,null,null,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$6),Amortización!AY247*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,"","","","",{"$f":"IF(D248=\"\",\"\",L247*Resumen!$L$86/1000)","v":""},"",{"$f":"IF($E$16=$V$1,0,IF(D248=\"\",\"\",Amortización!$AE$14))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F248*0.16,0),\"\")","v":0},"","","","","","",{"$f":"IF(OR(L247=0,L247=\"\"),\"\",IF(E248>=D248,0,$E$17*10%))","v":""},"",null,"","",0,null,1.4032508440416671,0,null,null,{"$error":"#VALUE!"},null,null,null,null,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$6),Amortización!AY248*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,"","","","",{"$f":"IF(D249=\"\",\"\",L248*Resumen!$L$86/1000)","v":""},"",{"$f":"IF($E$16=$V$1,0,IF(D249=\"\",\"\",Amortización!$AE$14))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F249*0.16,0),\"\")","v":0},"","","","","","",null,"",null,"","",0,null,1.4299126100784587,0,null,null,{"$error":"#VALUE!"},null,null,null,null,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$6),Amortización!AY249*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,"","","","",{"$f":"IF(D250=\"\",\"\",L249*Resumen!$L$86/1000)","v":""},"",{"$f":"IF($E$16=$V$1,0,IF(D250=\"\",\"\",Amortización!$AE$14))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F250*0.16,0),\"\")","v":0},"","","","","","",{"$f":"IF(OR(L249=0,L249=\"\"),\"\",IF(E250>=D250,0,$E$17*10%))","v":""},"",null,"","",0,null,1.4299126100784587,0,null,null,{"$error":"#VALUE!"},null,null,null,null,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$6),Amortización!AY250*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,"","","","",{"$f":"IF(D251=\"\",\"\",L250*Resumen!$L$86/1000)","v":""},"",{"$f":"IF($E$16=$V$1,0,IF(D251=\"\",\"\",Amortización!$AE$14))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F251*0.16,0),\"\")","v":0},"","","","","","",null,"",null,"","",0,null,1.4299126100784587,0,null,null,{"$error":"#VALUE!"},null,null,null,null,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$6),Amortización!AY251*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,"","","","",{"$f":"IF(D252=\"\",\"\",L251*Resumen!$L$86/1000)","v":""},"",{"$f":"IF($E$16=$V$1,0,IF(D252=\"\",\"\",Amortización!$AE$14))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F252*0.16,0),\"\")","v":0},"","","","","","",{"$f":"IF(OR(L251=0,L251=\"\"),\"\",IF(E252>=D252,0,$E$17*10%))","v":""},"",null,"","",0,null,1.4299126100784587,0,null,null,{"$error":"#VALUE!"},null,null,null,null,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$6),Amortización!AY252*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,"","","","",{"$f":"IF(D253=\"\",\"\",L252*Resumen!$L$86/1000)","v":""},"",{"$f":"IF($E$16=$V$1,0,IF(D253=\"\",\"\",Amortización!$AE$14))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F253*0.16,0),\"\")","v":0},"","","","","","",null,"",null,"","",0,null,1.4299126100784587,0,null,null,{"$error":"#VALUE!"},null,null,null,null,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$6),Amortización!AY253*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,"","","","",{"$f":"IF(D254=\"\",\"\",L253*Resumen!$L$86/1000)","v":""},"",{"$f":"IF($E$16=$V$1,0,IF(D254=\"\",\"\",Amortización!$AE$14))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F254*0.16,0),\"\")","v":0},"","","","","","",{"$f":"IF(OR(L253=0,L253=\"\"),\"\",IF(E254>=D254,0,$E$17*10%))","v":""},"",null,"","",0,null,1.4299126100784587,0,null,null,{"$error":"#VALUE!"},null,null,null,null,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$6),Amortización!AY254*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,"","","","",{"$f":"IF(D255=\"\",\"\",L254*Resumen!$L$86/1000)","v":""},"",{"$f":"IF($E$16=$V$1,0,IF(D255=\"\",\"\",Amortización!$AE$14))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F255*0.16,0),\"\")","v":0},"","","","","","",null,"",null,"","",0,null,1.4299126100784587,0,null,null,{"$error":"#VALUE!"},null,null,null,null,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$6),Amortización!AY255*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,"","","","",{"$f":"IF(D256=\"\",\"\",L255*Resumen!$L$86/1000)","v":""},"",{"$f":"IF($E$16=$V$1,0,IF(D256=\"\",\"\",Amortización!$AE$14))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F256*0.16,0),\"\")","v":0},"","","","","","",{"$f":"IF(OR(L255=0,L255=\"\"),\"\",IF(E256>=D256,0,$E$17*10%))","v":""},"",null,"","",0,null,1.4299126100784587,0,null,null,{"$error":"#VALUE!"},null,null,null,null,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$6),Amortización!AY256*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,"","","","",{"$f":"IF(D257=\"\",\"\",L256*Resumen!$L$86/1000)","v":""},"",{"$f":"IF($E$16=$V$1,0,IF(D257=\"\",\"\",Amortización!$AE$14))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F257*0.16,0),\"\")","v":0},"","","","","","",null,"",null,"","",0,null,1.4299126100784587,0,null,null,{"$error":"#VALUE!"},null,null,null,null,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$6),Amortización!AY257*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,"","","","",{"$f":"IF(D258=\"\",\"\",L257*Resumen!$L$86/1000)","v":""},"",{"$f":"IF($E$16=$V$1,0,IF(D258=\"\",\"\",Amortización!$AE$14))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F258*0.16,0),\"\")","v":0},"","","","","","",{"$f":"IF(OR(L257=0,L257=\"\"),\"\",IF(E258>=D258,0,$E$17*10%))","v":""},"",null,"","",0,null,1.4299126100784587,0,null,null,{"$error":"#VALUE!"},null,null,null,null,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$6),Amortización!AY258*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,"","","","",{"$f":"IF(D259=\"\",\"\",L258*Resumen!$L$86/1000)","v":""},"",{"$f":"IF($E$16=$V$1,0,IF(D259=\"\",\"\",Amortización!$AE$14))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F259*0.16,0),\"\")","v":0},"","","","","","",null,"",null,"","",0,null,1.4299126100784587,0,null,null,{"$error":"#VALUE!"},null,null,null,null,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$6),Amortización!AY259*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,"","","","",{"$f":"IF(D260=\"\",\"\",L259*Resumen!$L$86/1000)","v":""},"",{"$f":"IF($E$16=$V$1,0,IF(D260=\"\",\"\",Amortización!$AE$14))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F260*0.16,0),\"\")","v":0},"","","","","","",{"$f":"IF(OR(L259=0,L259=\"\"),\"\",IF(E260>=D260,0,$E$17*10%))","v":""},"",null,"","",0,null,1.4299126100784587,0,null,null,{"$error":"#VALUE!"},null,null,null,null,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$6),Amortización!AY260*0.16,0),\"\")","v":0},"","","",null,"",null,"",""]
[null,null,"","","",{"$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$14))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F261*0.16,0),\"\")","v":0},"","",{"$f":"IF(OR(L260=0,L260=\"\"),\"\",0)","v":""},"","","",{"$f":"IF(OR(L260=0,L260=\"\"),\"\",IF(E261>=D261,0,$E$17*10%))","v":""},{"$f":"IF(D261=\"\",\"\",R260)","v":""},null,"","",0,null,1.4570809496699493,0,null,null,{"$error":"#VALUE!"},null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$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$14))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F262*0.16,0),\"\")","v":0},"","",{"$f":"IF(OR(L261=0,L261=\"\"),\"\",0)","v":""},"","","",{"$f":"IF(OR(L261=0,L261=\"\"),\"\",IF(E262>=D262,0,$E$17*10%))","v":""},{"$f":"IF(D262=\"\",\"\",R261)","v":""},null,"","",0,null,1.4570809496699493,0,null,null,{"$error":"#VALUE!"},null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$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$14))","v":""},{"$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":""},{"$f":"IFERROR(IF(D263=\"\",\"\",IF((D263-E263-AI263-Q263)<1,0,D263-E263-AI263-Q263)),0)","v":""},{"$f":"IF(OR(L262=0,L262=\"\"),\"\",0)","v":""},{"$f":"IF(OR(O263=\"\",O263=0),M263,M263-O263-P263)","v":""},{"$f":"IF(M263=\"\",\"\",IF(AND($H$12=\"Comisión pago anticipado\",C263<37),M263-(M263/(1+$K$12)),0))","v":""},{"$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(D263=\"\",\"\",E263+F263+G263+H263/1.16+I263+Q263)","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$16=\"no\",N263,IF(AH263>0,0,AG263))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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$14))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F264*0.16,0),\"\")","v":0},"","","","","","","","",null,"","",0,null,1.4570809496699493,0,null,null,{"$error":"#VALUE!"},null,null,null,null,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$14))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F265*0.16,0),\"\")","v":0},"","","","","","","","",null,"","",0,null,1.4570809496699493,0,null,null,{"$error":"#VALUE!"},null,null,null,null,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$14))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F266*0.16,0),\"\")","v":0},"","","","","","","","",null,"","",0,null,1.4570809496699493,0,null,null,{"$error":"#VALUE!"},null,null,null,null,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$14))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F267*0.16,0),\"\")","v":0},"","","","","","","","",null,"","",0,null,1.4570809496699493,0,null,null,{"$error":"#VALUE!"},null,null,null,null,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$14))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F268*0.16,0),\"\")","v":0},"","","","","","","","",null,"","",0,null,1.4570809496699493,0,null,null,{"$error":"#VALUE!"},null,null,null,null,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$14))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F269*0.16,0),\"\")","v":0},"","","","","","","","",null,"","",0,null,1.4570809496699493,0,null,null,{"$error":"#VALUE!"},null,null,null,null,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$14))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F270*0.16,0),\"\")","v":0},"","","","","","","","",null,"","",0,null,1.4570809496699493,0,null,null,{"$error":"#VALUE!"},null,null,null,null,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$14))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F271*0.16,0),\"\")","v":0},"","","","","","","","",null,"","",0,null,1.4570809496699493,0,null,null,{"$error":"#VALUE!"},null,null,null,null,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$14))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F272*0.16,0),\"\")","v":0},"","","","","","","","",null,"","",0,null,1.4570809496699493,0,null,null,{"$error":"#VALUE!"},null,null,null,null,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$14))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F273*0.16,0),\"\")","v":0},"","","","","","","","",null,"","",0,null,1.4847654877136782,0,null,null,{"$error":"#VALUE!"},null,null,null,null,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$14))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F274*0.16,0),\"\")","v":0},"","","","","","","","",null,"","",0,null,1.4847654877136782,0,null,null,{"$error":"#VALUE!"},null,null,null,null,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$14))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F275*0.16,0),\"\")","v":0},"","","","","","","","",null,"","",0,null,1.4847654877136782,0,null,null,{"$error":"#VALUE!"},null,null,null,null,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$14))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F276*0.16,0),\"\")","v":0},"","","","","","","","",null,"","",0,null,1.4847654877136782,0,null,null,{"$error":"#VALUE!"},null,null,null,null,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$14))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F277*0.16,0),\"\")","v":0},"","","","","","","","",null,"","",0,null,1.4847654877136782,0,null,null,{"$error":"#VALUE!"},null,null,null,null,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$14))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F278*0.16,0),\"\")","v":0},"","","","","","","","",null,"","",0,null,1.4847654877136782,0,null,null,{"$error":"#VALUE!"},null,null,null,null,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$14))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F279*0.16,0),\"\")","v":0},"","","","","","","","",null,"","",0,null,1.4847654877136782,0,null,null,{"$error":"#VALUE!"},null,null,null,null,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$14))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F280*0.16,0),\"\")","v":0},"","","","","","","","",null,"","",0,null,1.4847654877136782,0,null,null,{"$error":"#VALUE!"},null,null,null,null,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$14))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F281*0.16,0),\"\")","v":0},"","","","","","","","",null,"","",0,null,1.4847654877136782,0,null,null,{"$error":"#VALUE!"},null,null,null,null,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$14))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F282*0.16,0),\"\")","v":0},"","","","","","","","",null,"","",0,null,1.4847654877136782,0,null,null,{"$error":"#VALUE!"},null,null,null,null,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$14))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F283*0.16,0),\"\")","v":0},"","","","","","","","",null,"","",0,null,1.4847654877136782,0,null,null,{"$error":"#VALUE!"},null,null,null,null,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$14))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F284*0.16,0),\"\")","v":0},"","","","","","","","",null,"","",0,null,1.4847654877136782,0,null,null,{"$error":"#VALUE!"},null,null,null,null,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$14))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F285*0.16,0),\"\")","v":0},"","","","","","","","",null,"","",0,null,1.5129760319802379,0,null,null,{"$error":"#VALUE!"},null,null,null,null,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$14))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F286*0.16,0),\"\")","v":0},"","","","","","","","",null,"","",0,null,1.5129760319802379,0,null,null,{"$error":"#VALUE!"},null,null,null,null,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$14))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F287*0.16,0),\"\")","v":0},"","","","","","","","",null,"","",0,null,1.5129760319802379,0,null,null,{"$error":"#VALUE!"},null,null,null,null,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$14))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F288*0.16,0),\"\")","v":0},"","","","","","","","",null,"","",0,null,1.5129760319802379,0,null,null,{"$error":"#VALUE!"},null,null,null,null,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$14))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F289*0.16,0),\"\")","v":0},"","","","","","","","",null,"","",0,null,1.5129760319802379,0,null,null,{"$error":"#VALUE!"},null,null,null,null,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$14))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F290*0.16,0),\"\")","v":0},"","","","","","","","",null,"","",0,null,1.5129760319802379,0,null,null,{"$error":"#VALUE!"},null,null,null,null,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$14))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F291*0.16,0),\"\")","v":0},"","","","","","","","",null,"","",0,null,1.5129760319802379,0,null,null,{"$error":"#VALUE!"},null,null,null,null,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$14))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F292*0.16,0),\"\")","v":0},"","","","","","","","",null,"","",0,null,1.5129760319802379,0,null,null,{"$error":"#VALUE!"},null,null,null,null,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$14))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F293*0.16,0),\"\")","v":0},"","","","","","","","",null,"","",0,null,{"$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,"",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$14))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F294*0.16,0),\"\")","v":0},"","","","","","","","",null,"","",0,null,1.5129760319802379,0,null,null,{"$error":"#VALUE!"},null,null,null,null,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$14))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F295*0.16,0),\"\")","v":0},"","","","","","","","",null,"","",0,null,1.5129760319802379,0,null,null,{"$error":"#VALUE!"},null,null,null,null,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$14))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F296*0.16,0),\"\")","v":0},"","","","","","","","",null,"","",0,null,1.5129760319802379,0,null,null,{"$error":"#VALUE!"},null,null,null,null,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$14))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F297*0.16,0),\"\")","v":0},"","","","","","","","",null,"","",0,null,1.5417225765878622,0,null,null,{"$error":"#VALUE!"},null,null,null,null,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$14))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F298*0.16,0),\"\")","v":0},"","","","","","","","",null,"","",0,null,1.5417225765878622,0,null,null,{"$error":"#VALUE!"},null,null,null,null,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$14))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F299*0.16,0),\"\")","v":0},"","","","","","","","",null,"","",0,null,1.5417225765878622,0,null,null,{"$error":"#VALUE!"},null,null,null,null,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$14))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F300*0.16,0),\"\")","v":0},"","","","","","","","",null,"","",0,null,1.5417225765878622,0,null,null,{"$error":"#VALUE!"},null,null,null,null,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$14))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F301*0.16,0),\"\")","v":0},"","","","","","","","",null,"","",0,null,1.5417225765878622,0,null,null,{"$error":"#VALUE!"},null,null,null,null,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$14))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F302*0.16,0),\"\")","v":0},"","","","","","","","",null,"","",0,null,1.5417225765878622,0,null,null,{"$error":"#VALUE!"},null,null,null,null,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$14))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F303*0.16,0),\"\")","v":0},"","","","","","","","",null,"","",0,null,1.5417225765878622,0,null,null,{"$error":"#VALUE!"},null,null,null,null,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$14))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F304*0.16,0),\"\")","v":0},"","","","","","","","",null,"","",0,null,1.5417225765878622,0,null,null,{"$error":"#VALUE!"},null,null,null,null,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$14))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F305*0.16,0),\"\")","v":0},"","","","","","","","",null,"","",0,null,1.5417225765878622,0,null,null,{"$error":"#VALUE!"},null,null,null,null,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$14))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F306*0.16,0),\"\")","v":0},"","","","","","","","",null,"","",0,null,1.5417225765878622,0,null,null,{"$error":"#VALUE!"},null,null,null,null,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$14))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F307*0.16,0),\"\")","v":0},"","","","","","","","",null,"","",0,null,1.5417225765878622,0,null,null,{"$error":"#VALUE!"},null,null,null,null,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$14))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F308*0.16,0),\"\")","v":0},"","","","","","","","",null,"","",0,null,1.5417225765878622,0,null,null,{"$error":"#VALUE!"},null,null,null,null,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$14))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F309*0.16,0),\"\")","v":0},"","","","","","","","",null,"","",0,null,1.5710153055430314,0,null,null,{"$error":"#VALUE!"},null,null,null,null,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$14))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F310*0.16,0),\"\")","v":0},"","","","","","","","",null,"","",0,null,1.5710153055430314,0,null,null,{"$error":"#VALUE!"},null,null,null,null,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$14))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F311*0.16,0),\"\")","v":0},"","","","","","","","",null,"","",0,null,1.5710153055430314,0,null,null,{"$error":"#VALUE!"},null,null,null,null,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$14))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F312*0.16,0),\"\")","v":0},"","","","","","","","",null,"","",0,null,1.5710153055430314,0,null,null,{"$error":"#VALUE!"},null,null,null,null,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$14))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F313*0.16,0),\"\")","v":0},"","","","","","","","",null,"","",0,null,1.5710153055430314,0,null,null,{"$error":"#VALUE!"},null,null,null,null,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$14))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F314*0.16,0),\"\")","v":0},"","","","","","","","",null,"","",0,null,1.5710153055430314,0,null,null,{"$error":"#VALUE!"},null,null,null,null,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$14))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F315*0.16,0),\"\")","v":0},"","","","","","","","",null,"","",0,null,1.5710153055430314,0,null,null,{"$error":"#VALUE!"},null,null,null,null,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$14))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F316*0.16,0),\"\")","v":0},"","","","","","","","",null,"","",0,null,1.5710153055430314,0,null,null,{"$error":"#VALUE!"},null,null,null,null,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$14))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F317*0.16,0),\"\")","v":0},"","","","","","","","",null,"","",0,null,1.5710153055430314,0,null,null,{"$error":"#VALUE!"},null,null,null,null,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$14))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F318*0.16,0),\"\")","v":0},"","","","","","","","",null,"","",0,null,1.5710153055430314,0,null,null,{"$error":"#VALUE!"},null,null,null,null,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$14))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F319*0.16,0),\"\")","v":0},"","","","","","","","",null,"","",0,null,1.5710153055430314,0,null,null,{"$error":"#VALUE!"},null,null,null,null,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$14))","v":""},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F320*0.16,0),\"\")","v":0},"","","","","","","","",null,"","",0,null,1.5710153055430314,0,null,null,{"$error":"#VALUE!"},null,null,null,null,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,{"$f":"SUM(E21:E320)","v":2420000.0000000005},{"$f":"SUM(F21:F320)","v":3174556.0195547729},{"$f":"SUM(G21:G320)","v":171037.30391070613},{"$f":"SUM(H21:H320)","v":149141.27102667943},{"$f":"SUM(I21:I320)","v":0},{"$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":5914734.5944921607},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,{"$f":"SUM(AX21:AX320)","v":0},{"$f":"SUM(AY21:AY320)","v":0},{"$f":"SUM(AZ21:AZ320)","v":0},{"$f":"SUM(BA21:BA320)","v":0},{"$f":"SUM(BB21:BB320)","v":0},{"$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":0},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":"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"}]

{"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"]